XML 50 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2017
Fair Value Disclosures [Abstract]  
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis, Valuation Techniques
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 June 30, 2017 and December 31, 2016:
 
 
Fair Value
 
 
 
Weighted Average
 
 
Assets
Liabilities
Valuation Technique(s)
Unobservable Input
Range
Level 3 Derivative asset and liability  commodity contracts(a):
 
 
 
2017
 
 
 
 
 
 
 
 
Fuel oils
$
1

$
(2
)
Option model
Volatilities(%)(b)
26 – 36
27
 
 
 
 
Discounted cash flow
Counterparty credit risk(%)(c)(d)
0.22
(e)
 
 
 
 
 
Ameren Missouri credit risk(%)(c)(d)
0.37
(e)
 
 
 
 
 
Escalation rate (%)(b)(f)
0 – 1
0
 
Natural gas

(2
)
Discounted cash flow
Nodal basis ($/mmbtu)(b)
(0.80) – (0.10)
(0.70)
 
 
 
 
 
Counterparty credit risk (%)(c)(d)
0.45 – 6
0.82
 
 
 
 
 
Ameren Illinois credit risk (%)(c)(d)
0.37
(e)
 
 
Fair Value
 
 
 
Weighted Average
 
 
Assets
Liabilities
Valuation Technique(s)
Unobservable Input
Range
 
Power(g)
$
15

$
(193
)
Discounted cash flow
Average forward peak and off-peak pricing  forwards/swaps ($/MWh)(h)
25 – 42
29
 
 
 
 
 
Estimated auction price for FTRs ($/MW)(b)
(730) – 1,398
284
 
 
 
 
 
Nodal basis ($/MWh)(h)
(3) – 0
(2)
 
 
 
 
 
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)(i)
3
(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)(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)

(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 2021 for June 30, 2017 and through 2020 for December 31, 2016. Valuations beyond 2021 for June 30, 2017 and 2020 for December 31, 2016 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 due to their opposing positions.
(i)
Escalation rate applies to power prices in 2031 and beyond.
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 June 30, 2017:
 
 
 
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
 
$

 
$

 
$
1

 
$
1

 
 
Natural gas
 
1

 
1

 

 
2

 
 
Power
 

 

 
15

 
15

 
 
Total derivative assets  commodity contracts
 
$
1

 
$
1

 
$
16

 
$
18

 
 
Nuclear decommissioning trust fund:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
2

 
$

 
$

 
$
2

 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. large capitalization
 
426

 

 

 
426

 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
U.S. treasury and agency securities
 

 
115

 

 
115

 
 
Corporate bonds
 

 
83

 

 
83

 
 
Other
 

 
23

 

 
23

 
 
Total nuclear decommissioning trust fund
 
$
428

 
$
221

 
$

 
$
649

(b) 
 
Total Ameren
 
$
429

 
$
222

 
$
16

 
$
667

 
Ameren Missouri
Derivative assets  commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Fuel oils
 
$

 
$

 
$
1

 
$
1

 
 
Power
 

 

 
15

 
15

 
 
Total derivative assets  commodity contracts
 
$

 
$

 
$
16

 
$
16

 
 
Nuclear decommissioning trust fund:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
2

 
$

 
$

 
$
2

 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
U.S. large capitalization
 
426

 

 

 
426

 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
U.S. treasury and agency securities
 

 
115

 

 
115

 
 
Corporate bonds
 

 
83

 

 
83

 
 
Other
 

 
23

 

 
23

 
 
Total nuclear decommissioning trust fund
 
$
428

 
$
221

 
$

 
$
649

(b) 
 
Total Ameren Missouri
 
$
428

 
$
221

 
$
16

 
$
665

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

 
$
1

 
$

 
$
2

 
Liabilities:
 
 
 
 
 
 
 
 
 
 
Ameren
Derivative liabilities  commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Fuel oils
 
$
4

 
$

 
$
2

 
$
6

 
 
Natural gas
 

 
20

 
2

 
22

 
 
Power
 

 

 
193

 
193

 
 
Total Ameren
 
$
4

 
$
20

 
$
197

 
$
221

 
Ameren Missouri
Derivative liabilities  commodity contracts(a):
 
 
 
 
 
 
 
 
 
 
Fuel oils
 
$
4

 
$

 
$
2

 
$
6

 
 
Natural gas
 

 
7

 

 
7

 
 
Power
 

 

 
1

 
1

 
 
Total Ameren Missouri
 
$
4

 
$
7

 
$
3

 
$
14

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

 
$
13

 
$
2

 
$
15

 
 
Power
 

 

 
192

 
192

 
 
Total Ameren Illinois
 
$

 
$
13

 
$
194

 
$
207

 
(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, 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):
 
 
 
 
 
 
 
 
 
 
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.
Schedule Of Changes In The Fair Value Of Financial Assets And Liabilities Classified As Level Three 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 three months ended June 30, 2017
 
 
 
 
 
 
Beginning balance at April 1, 2017
$
4

$
(194
)
$
(190
)
Realized and unrealized gains (losses) included in regulatory assets/liabilities
 
(1
)
 
(1
)
 
(2
)
Purchases
 
15

 

 
15

Settlements
 
(4
)
 
3

 
(1
)
Ending balance at June 30, 2017
$
14

$
(192
)
$
(178
)
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2017
$

$
(2
)
$
(2
)
For the three months ended June 30, 2016
 
 
 
 
 
 
Beginning balance at April 1, 2016
$
6

$
(187
)
$
(181
)
Realized and unrealized gains (losses) included in regulatory assets/liabilities
 
(1
)
 
14

 
13

Purchases
 
13

 

 
13

Settlements
 
(4
)
 
4

 

Ending balance at June 30, 2016
$
14

$
(169
)
$
(155
)
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2016
$

$
14

$
14

For the six months ended June 30, 2017
 
 
 
 
 
 
Beginning balance at January 1, 2017
$
7

$
(185
)
$
(178
)
Realized and unrealized gains (losses) included in regulatory assets/liabilities
 
(1
)
 
(11
)
 
(12
)
Purchases
 
15

 

 
15

Settlements
 
(7
)
 
4

 
(3
)
Ending balance at June 30, 2017
$
14

$
(192
)
$
(178
)
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2017
$

$
(13
)
$
(13
)
For the six months ended June 30, 2016
 
 
 
 
 
 
Beginning balance at January 1, 2016
$
16

$
(170
)
$
(154
)
Realized and unrealized gains (losses) included in regulatory assets/liabilities
 
(4
)
 
(7
)
 
(11
)
Purchases
 
13

 

 
13

Settlements
 
(11
)
 
8

 
(3
)
Ending balance at June 30, 2016
$
14

$
(169
)
$
(155
)
Change in unrealized gains (losses) related to assets/liabilities held at June 30, 2016
$

$
(5
)
$
(5
)

Schedule Of Carrying Amounts And Estimated Fair Values Of Long-Term Debt, Capital Lease Obligations 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 June 30, 2017, and December 31, 2016:
 
June 30, 2017
 
December 31, 2016
 
Carrying
Amount
 
Fair
Value
 
Carrying
Amount
 
Fair
Value
Ameren:
 
 
 
 
 
 
 
Long-term debt and capital lease obligations (including current portion)
$
7,399

 
$
7,942

 
$
7,276

 
$
7,772

Preferred stock(a)
142

 
131

 
142

 
131

Ameren Missouri:
 
 
 
 
 
 
 
Long-term debt and capital lease obligations (including current portion)
$
3,966

 
$
4,310

 
$
3,994

 
$
4,304

Preferred stock
80

 
79

 
80

 
79

Ameren Illinois:
 
 
 
 
 
 
 
Long-term debt (including current portion)
$
2,589

 
$
2,773

 
$
2,588

 
$
2,765

Preferred stock
62

 
52

 
62

 
52

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