XML 88 R45.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions, Dispositions, and Impairment of Long-Lived Assets Acquisitions, Dispositions, and Impairments of Long-Lived Assets (Tables)
12 Months Ended
Dec. 31, 2018
Business Combinations [Abstract]  
Significant Unobservable Inputs [Table Text Block]
The following table sets forth a description of significant unobservable inputs used in the valuation of the Palisades and Indian Point plants and related assets:
Significant Unobservable Inputs
 
Amount
 
Weighted-Average
2016
 
 
 
 
Weighted-average cost of capital
 
 
 
 
Indian Point (a)
 
7.0%-7.5%
 
7.2%
Palisades
 
6.5%
 
6.5%
 
 
 
 
 
Long-term pre-tax operating margin (cash basis)
 
 
 
 
Indian Point
 
19.7%
 
19.7%
Palisades (b) (c)
 
17.8%-38.8%
 
34.6%

(a)
The cash flows extending through the 2021 shutdown at Indian Point 3 were assigned a higher discount factor to incorporate the increased risk associated with longer operations.
(b)
Most of the Palisades output is sold under a 15-year power purchase agreement, entered at the plant’s acquisition in 2007, that expires in 2022. The power purchase agreement prices currently exceed market prices and escalate each year, up to $61.50/MWh in 2022.
(c)
The fair value of Palisades at December 31, 2016 is based on the probability weighting of whether the PPA will terminate before the originally scheduled termination in 2022.