XML 62 R14.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value
12 Months Ended
Dec. 31, 2015
Fair Value Disclosures [Abstract]  
FAIR VALUE
FAIR VALUE
The fair value of current financial assets and liabilities, debt service reserves and other deposits approximate their reported carrying amounts. The estimated fair values of the Company's assets and liabilities have been determined using available market information. By virtue of these amounts being estimates and based on hypothetical transactions to sell assets or transfer liabilities, the use of different market assumptions and/or estimation methodologies may have a material effect on the estimated fair value amounts.
Valuation Techniques The fair value measurement accounting guidance describes three main approaches to measuring the fair value of assets and liabilities: (1) market approach, (2) income approach and (3) cost approach. The market approach uses prices and other relevant information generated from market transactions involving identical or comparable assets or liabilities. The income approach uses valuation techniques to convert future amounts to a single present value amount. The measurement is based on current market expectations of the return on those future amounts. The cost approach is based on the amount that would currently be required to replace an asset. The Company measures its investments and derivatives at fair value on a recurring basis. Additionally, in connection with annual or event-driven impairment evaluations, certain nonfinancial assets and liabilities are measured at fair value on a nonrecurring basis. These include long-lived tangible assets (i.e., property, plant and equipment), goodwill and intangible assets (e.g., sales concessions, land use rights and water rights, etc.). In general, the Company determines the fair value of investments and derivatives using the market approach and the income approach, respectively. In the nonrecurring measurements of nonfinancial assets and liabilities, all three approaches are considered; however, the value estimated under the income approach is often the most representative of fair value.
Investments — The Company's investments measured at fair value generally consist of marketable debt and equity securities. Equity securities are measured at fair value primarily using quoted market prices, which are considered Level 1 measurements in the fair value hierarchy. Debt securities primarily consist of unsecured debentures, certificates of deposit and government debt securities held by our Brazilian subsidiaries. Returns and pricing on these instruments are generally indexed to the CDI (Brazilian equivalent to London Inter Bank Offered Rate, or LIBOR, a benchmark interest rate widely used by banks in the interbank lending market) or Selic (overnight borrowing rate) rates in Brazil. For the equity securities which are not considered Level 1 measurements and for the debt securities, fair value is determined from comparisons to market data obtained for similar assets and are considered Level 2 measurements in the fair value hierarchy.
Derivatives — Any Level 1 derivative instruments are exchange-traded commodity futures for which the pricing is observable in active markets, and as such, these are not expected to transfer to other levels. There have been no transfers between Level 1 and Level 2.
For all derivatives, with the exception of any classified as Level 1, the income approach is used, which consists of forecasting future cash flows based on contractual notional amounts and applicable and available market data as of the valuation date. The most common market data inputs used in the income approach include volatilities, spot and forward benchmark interest rates (such as LIBOR and Euro Inter Bank Offered Rate ("EURIBOR")), foreign exchange rates and commodity prices. Forward rates with the same tenor as the derivative instrument being valued are generally obtained from published sources, with these forward rates being assessed quarterly at a portfolio-level for reasonableness versus comparable published information provided from another source. When significant inputs are not observable, the Company uses relevant techniques to determine the inputs, such as regression analysis or prices for similarly traded instruments available in the market.
For derivatives for which there is a standard industry valuation model, the Company uses a third-party derivative accounting and valuation service provider that uses a standard model and observable inputs to estimate the fair value. For these derivatives, the Company performs analytical procedures and makes comparisons to other third-party information in order to assess the reasonableness of the fair value. For derivatives for which there is not a standard industry valuation model (such as PPAs and fuel supply agreements that are derivatives or include embedded derivatives), the Company has created internal valuation models to estimate the fair value, using observable data to the extent available. At each quarter-end, the models for the commodity and foreign currency-based derivatives are generally prepared and reviewed by employees who globally manage the respective commodity and foreign currency risks and are analytically reviewed independent of those employees.
Those cash flows are then discounted using the relevant spot benchmark interest rate (such as LIBOR or EURIBOR). The Company then makes a credit valuation adjustment ("CVA") by further discounting the cash flows for nonperformance or credit risk based on the observable or estimated debt spread of the Company's subsidiary or its counterparty and the tenor of the respective derivative instrument. The CVA for potential future scenarios in which the derivative is in an asset is based on the counterparty's credit ratings, credit default swap spreads, and debt spreads, as available. The CVA for potential future scenarios in which the derivative is a liability is based on the Parent Company's or the subsidiary's current debt spread. In the absence of readily obtainable credit information, the Parent Company's or the subsidiary's estimated credit rating (based on applying a standard industry model to historical financial information and then considering other relevant information) and spreads of comparably rated entities or the respective country's debt spreads are used as a proxy. All derivative instruments are analyzed individually and are subject to unique risk exposures.
The Company's methodology to fair value its derivatives is to start with any observable inputs; however, in certain instances the published forward rates or prices may not extend through the remaining term of the contract and management must make assumptions to extrapolate the curve, which necessitates the use of unobservable inputs, such as proxy commodity prices or historical settlements to forecast forward prices. Specifically, where there is limited forward curve data with respect to foreign exchange contracts, beyond the traded points the Company utilizes the purchasing power parity approach to construct the remaining portion of the forward curve using relative inflation rates. In addition, in certain instances, there may not be market or market-corroborated data readily available, requiring the use of unobservable inputs. Similarly, in certain instances, the spread that reflects the credit or nonperformance risk is unobservable requiring us to utilize proxy yield curves of similar credit quality. The fair value hierarchy of an asset or a liability is based on the level of significance of the input assumptions. An input assumption is considered significant if it affects the fair value by at least 10%. Assets and liabilities are classified as Level 3 when the use of unobservable inputs is significant. When the use of unobservable inputs is insignificant, assets and liabilities are classified as Level 2. Transfers between Level 3 and Level 2 are determined as of the end of the reporting period and result from changes in significance of unobservable inputs used to calculate the CVA.
Debt — Recourse and non-recourse debt are carried at amortized cost. The fair value of recourse debt is estimated based on quoted market prices. The fair value of non-recourse debt is estimated differently based upon the type of loan. In general, the carrying amount of variable rate debt is a close approximation of its fair value. For fixed rate loans, the fair value is estimated using quoted market prices or discounted cash flow ("DCF") analyses. In the DCF analysis, the discount rate is based on the credit rating of the individual debt instruments, if available, or the credit rating of the subsidiary. If the subsidiary's credit rating is not available, a synthetic credit rating is determined using certain key metrics, including cash flow ratios and interest coverage, as well as other industry-specific factors. For subsidiaries located outside the U.S., in the event that the country rating is lower than the credit rating previously determined, the country rating is used for purposes of the DCF analysis. The fair value of recourse and non-recourse debt excludes accrued interest at the valuation date. The fair value was determined using available market information as of December 31, 2015. The Company is not aware of any factors that would significantly affect the fair value amounts subsequent to December 31, 2015.
Nonrecurring Measurements For nonrecurring measurements derived using the income approach, fair value is determined using valuation models based on the principles of DCF. The income approach is most often used in the impairment evaluation of long-lived tangible assets, equity method investments, goodwill, and intangible assets. The Company uses its internally developed DCF valuation models as the primary means to determine nonrecurring fair value measurements though other valuation approaches prescribed under the fair value measurement accounting guidance are also considered. Depending on the complexity of a valuation, an independent valuation firm may be engaged to assist management in the valuation process. A few examples of input assumptions to such valuations include macroeconomic factors such as growth rates, industry demand, inflation, exchange rates and power and commodity prices. Whenever possible, the Company attempts to obtain market observable data to develop input assumptions. Where the use of market observable data is limited or not available for certain input assumptions, the Company develops its own estimates using a variety of techniques such as regression analysis and extrapolations.
For nonrecurring measurements derived using the market approach, recent market transactions involving the sale of identical or similar assets are considered. The use of this approach is limited because it is often difficult to identify sale transactions of identical or similar assets. This approach is used in impairment evaluations of certain intangible assets. Otherwise, it is used to corroborate the fair value determined under the income approach.
For nonrecurring measurements derived using the cost approach, fair value is typically based upon a replacement cost approach. Under this approach, the depreciated replacement cost of assets is derived by first estimating the current replacement cost of assets and then applying the remaining useful life percentages to such costs. Further adjustments for economic and functional obsolescence are made to the depreciated replacement cost. This approach involves a considerable amount of judgment, which is why its use is limited to the measurement of long-lived tangible assets. Like the market approach, this approach is also used to corroborate the fair value determined under the income approach.
Fair Value Considerations — In determining fair value, the Company considers the source of observable market data inputs, liquidity of the instrument, the credit risk of the counterparty and the risk of the Company's or its counterparty's nonperformance. The conditions and criteria used to assess these factors are:
Sources of market assumptions — The Company derives most of its market assumptions from market efficient data sources (e.g., Bloomberg and Reuters). To determine fair value, where market data is not readily available, management uses comparable market sources and empirical evidence to develop its own estimates of market assumptions.
Market liquidity — The Company evaluates market liquidity based on whether the financial or physical instrument, or the underlying asset, is traded in an active or inactive market. An active market exists if the prices are fully transparent to market participants, can be measured by market bid and ask quotes, the market has a relatively large proportion of trading volume as compared to the Company's current trading volume and the market has a significant number of market participants that will allow the market to rapidly absorb the quantity of assets traded without significantly affecting the market price. Another factor the Company considers when determining whether a market is active or inactive is the presence of government or regulatory controls over pricing that could make it difficult to establish a market-based price when entering into a transaction.
Nonperformance risk — Nonperformance risk refers to the risk that an obligation will not be fulfilled and affects the value at which a liability is transferred or an asset is sold. Nonperformance risk includes, but may not be limited to, the Company or its counterparty's credit and settlement risk. Nonperformance risk adjustments are dependent on credit spreads, letters of credit, collateral, other arrangements available and the nature of master netting arrangements. The Company and its subsidiaries are parties to various interest rate swaps and options; foreign currency options and forwards; and derivatives and embedded derivatives, which subject the Company to nonperformance risk. The financial and physical instruments held at the subsidiary level are generally non-recourse to the Parent Company.
Nonperformance risk on the investments held by the Company is incorporated in the fair value derived from quoted market data to mark the investments to fair value.
Recurring Measurements
The following table presents, by level within the fair value hierarchy, as described in Note 1—General and Summary of Significant Accounting Policies, the Company's financial assets and liabilities (in millions) that were measured at fair value on a recurring basis as of the periods indicated:
 
 
December 31, 2015
 
December 31, 2014
 
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AVAILABLE FOR SALE:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities:(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured debentures
 
$

 
$
327

 
$

 
$
327

 
$

 
$
501

 
$

 
$
501

Certificates of deposit
 

 
135

 

 
135

 

 
151

 

 
151

Government debt securities
 

 
28

 

 
28

 

 
57

 

 
57

Subtotal
 

 
490

 

 
490

 

 
709

 

 
709

Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds
 

 
15

 

 
15

 

 
25

 

 
25

Subtotal
 

 
15

 

 
15

 

 
25

 

 
25

Total available for sale
 

 
505

 

 
505

 

 
734

 

 
734

TRADING:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds
 
15

 

 

 
15

 
15

 

 

 
15

Total trading
 
15

 

 

 
15

 
15

 

 

 
15

DERIVATIVES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency derivatives
 

 
35

 
292

 
327

 

 
18

 
218

 
236

Commodity derivatives
 

 
41

 
7

 
48

 

 
37

 
7

 
44

Total derivatives
 

 
76

 
299

 
375

 

 
55

 
225

 
280

TOTAL ASSETS
 
$
15

 
$
581

 
$
299

 
$
895

 
$
15

 
$
789

 
$
225

 
$
1,029

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DERIVATIVES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate derivatives
 
$

 
$
54

 
$
304

 
$
358

 
$

 
$
206

 
$
210

 
$
416

Cross currency derivatives
 

 
43

 

 
43

 

 
29

 

 
29

Foreign currency derivatives
 

 
41

 
15

 
56

 

 
43

 
9

 
52

Commodity derivatives
 

 
29

 
4

 
33

 

 
16

 
1

 
17

Total derivatives
 

 
167

 
323

 
490

 

 
294

 
220

 
514

TOTAL LIABILITIES
 
$

 
$
167

 
$
323

 
$
490

 
$

 
$
294

 
$
220

 
$
514

 _____________________________
(1) 
Amortized cost approximated fair value at December 31, 2015 and 2014.
The following tables present a reconciliation of net derivative assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the years ended December 31, 2015 and 2014 (presented net by type of derivative in millions). Transfers between Level 3 and Level 2 are determined as of the end of the reporting period and principally result from changes in the significance of unobservable inputs used to calculate the credit valuation adjustment.
Year Ended December 31, 2015
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at January 1
$
(210
)
 
$
209

 
$
6

 
$
5

Total gains (losses) (realized and unrealized):
 
 
 
 
 
 
 
Included in earnings
(1
)
 
198

 
(1
)
 
196

Included in other comprehensive income - derivative activity
(31
)
 

 

 
(31
)
Included in other comprehensive income - foreign currency translation activity
9

 
(103
)
 

 
(94
)
Included in regulatory (assets) liabilities

 

 
(18
)
 
(18
)
Settlements
24

 
(7
)
 
16

 
33

Transfers of assets (liabilities) into Level 3
(95
)
 
(1
)
 

 
(96
)
Transfers of (assets) liabilities out of Level 3

 
(19
)
 

 
(19
)
Balance at December 31
$
(304
)
 
$
277

 
$
3

 
$
(24
)
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
$

 
$
187

 
$
(1
)
 
$
186

Year Ended December 31, 2014
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at January 1
$
(101
)
 
$
93

 
$
4

 
$
(4
)
Total gains (losses) (realized and unrealized):
 
 
 
 
 
 
 
Included in earnings
2

 
134

 
1

 
137

Included in other comprehensive income - derivative activity
(154
)
 
(2
)
 

 
(156
)
Included in other comprehensive income - foreign currency translation activity
13

 
(25
)
 

 
(12
)
Included in regulatory (assets) liabilities

 

 
16

 
16

Settlements
30

 
(4
)
 
(15
)
 
11

Transfers of assets (liabilities) into Level 3

 
10

 

 
10

Transfers of (assets) liabilities out of Level 3

 
3

 

 
3

Balance at December 31
$
(210
)
 
$
209

 
$
6

 
$
5

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
$
2

 
$
130

 
$
(1
)
 
$
131


The following table summarizes the significant unobservable inputs used for the Level 3 derivative assets (liabilities) as of December 31, 2015:
Type of Derivative
 
Fair Value
 
Unobservable Input
 
Amount or Range
(Weighted Average)
 
 
(in millions)
 
 
 
 
Interest rate
 
$
(304
)
 
Subsidiaries’ credit spreads
 
2.88%-8.88% (5.42%)

Foreign currency:
 
 
 
 
 
 
Argentine Peso
 
291

 
Argentine Peso to U.S. Dollar currency exchange rate after 1 year
 
17.51 - 35.44 (26.05)

Euro
 
(14
)
 
Subsidiary's credit spread
 
8.88
%
Commodity:
 
 
 
 
 
 
Other
 
3

 
 
 
 
Total
 
$
(24
)
 
 
 
 

Changes in the above significant unobservable inputs that lead to a significant and unusual impact to current-period earnings are disclosed to the Financial Audit Committee. For interest rate derivatives, and foreign currency derivatives, increases (decreases) in the estimates of the Company's own credit spreads would decrease (increase) the value of the derivatives in a liability position. For foreign currency derivatives, increases (decreases) in the estimate of the above exchange rate would increase (decrease) the value of the derivative.
Nonrecurring Measurements — When evaluating impairment of goodwill, long-lived assets, discontinued operations and held-for-sale businesses, and equity method investments, the Company measures fair value using the applicable fair value measurement guidance. Impairment expense is measured by comparing the fair value at the evaluation date to their then-latest available carrying amount. The following table summarizes major categories of assets and liabilities measured at fair value on a nonrecurring basis during the period and their level within the fair value hierarchy (in millions):
 
 
Measurement Date
 
Carrying Amount
 
Fair Value
 
Pretax
Loss
Year Ended December 31, 2015
 
 
Level 1
 
Level 2
 
Level 3
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
Long-lived assets held and used:(1)
 
 
 
 
 
 
 
 
 
 
 
 
Kilroot
 
08/28/2015
 
$
191

 
$

 
$

 
$
70

 
$
121

Buffalo Gap III
 
09/30/2015
 
234

 

 

 
118

 
116

U.K. Wind (Development Projects)
 
06/30/2015
 
38

 

 
1

 

 
37

Other
 
Various
 
32

 

 
21

 

 
11

Equity method investments (3)
 
 
 
 
 
 
 
 
 
 
 
 
Solar Spain
 
02/09/2015
 
29

 

 

 
29

 

Goodwill(5)
 
 
 
 
 
 
 
 
 
 
 
 
DP&L
 
10/01/2015
 
317

 

 

 

 
317

 
 
Measurement Date
 
Carrying Amount
 
Fair Value
 
Pretax
Loss
Year Ended December 31, 2014
 
 
Level 1
 
Level 2
 
Level 3
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
Long-lived assets held and used:(1)
 
 
 
 
 
 
 
 
 
 
 
 
DP&L (East Bend)
 
03/31/2014
 
$
14

 
$

 
$
2

 
$

 
$
12

Ebute
 
06/30/2014
 
99

 

 

 
47

 
52

Ebute
 
09/30/2014
 
51

 

 

 
36

 
15

U.K. Wind (Newfield)
 
06/06/2014
 
12

 

 

 

 
12

Discontinued operations:(2)
 
 
 
 
 
 
 
 
 
 
 
 
Cameroon businesses
 
03/31/2014
 
372

 

 
334

 

 
38

Equity method investments (4)
 
 
 
 
 
 
 
 
 
 
 
 
Silver Ridge Power
 
06/30/2014
 
315

 

 

 
273

 
42

Entek
 
09/25/2014
 
211

 

 
125

 

 
86

Goodwill(5)
 
 
 
 
 
 
 
 
 
 
 
 
DPLER
 
02/28/2014
 
136

 

 

 

 
136

Buffalo Gap
 
03/31/2014
 
28

 

 

 

 
28

_____________________________
(1) 
See Note 21Asset Impairment Expense for further information.
(2) 
See Note 23Discontinued Operations for further information. Fair value of long-lived assets held-for-sale is presented net of costs to sell.
(3) 
See Note 8Investments In and Advances to Affiliates for further information.
(4) 
See Note 9Other Non-Operating Expense for further information.
(5) 
See Note 10Goodwill and Other Intangible Assets for further information.
The following table summarizes the significant unobservable inputs used in the Level 3 measurement of long-lived assets and equity method investments during the year ended December 31, 2015:
 
 
Fair Value
 
Valuation Technique
 
Unobservable Input
 
Range (Weighted Average)
 
 
(in millions)
 
 
 
 
 
($ in millions)
Long-lived assets held and used:
 
 
 
 
 
 
 
 
Kilroot
 
$
70

 
Discounted cash flow
 
Annual revenue growth
 
-88% to 6% (-7%)
 
 
 
 
 
 
Annual pretax operating margin
 
-74% to 10% (0%)
 
 
 
 
 
 
Weighted Average Cost of Capital
 
6%
Buffalo Gap
 
118

 
Discounted cash flow
 
Annual revenue growth
 
-2% to 19% (3%)
 
 
 
 
 
 
Annual pretax operating margin
 
-282% to 58% (24%)
 
 
 
 
 
 
Weighted Average Cost of Capital
 
9%
Equity method investment:
 
 
 
 
 
 
 
 
Solar Spain
 
29

 
Discounted cash flow
 
Annual revenue growth
 
-3% to 0% (0%)
 
 
 
 
 
 
Annual pretax operating margin
 
-13% to 56% (24%)
 
 
 
 
 
 
Cost of equity
 
12%
Total
 
$
217

 
 
 
 
 
 

Financial Instruments not Measured at Fair Value in the Consolidated Balance Sheets
The following table presents in millions the carrying amount, fair value and fair value hierarchy of the Company's financial assets and liabilities that are not measured at fair value in the Consolidated Balance Sheets as of December 31, 2015 and 2014, but for which fair value is disclosed.
 
 
Carrying
Amount
 
Fair Value
 
 
Total
 
Level 1
 
Level 2
 
Level 3
December 31, 2015
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
Accounts receivable — noncurrent(1)
 
$
270

 
$
342

 
$

 
$
20

 
$
322

Liabilities
 
 
 
 
 
 
 
 
 
 
Non-recourse debt
 
15,792

 
15,939

 

 
13,672

 
2,267

Recourse debt
 
5,015

 
4,696

 

 
4,696

 

December 31, 2014
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
Accounts receivable — noncurrent(1)
 
$
257

 
$
246

 
$

 
$

 
$
246

Liabilities
 
 
 
 
 
 
 
 
 
 
Non-recourse debt
 
15,600

 
16,008

 

 
12,538

 
3,470

Recourse debt
 
5,258

 
5,552

 

 
5,552

 

_____________________________
(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 Consolidated Balance Sheets. The fair value of these accounts receivable excludes value-added tax of $27 million and $36 million at December 31, 2015 and 2014, respectively.