XML 61 R33.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items]    
Marketable Securities [Table Text Block]
The table below presents gross proceeds from the sale of available for sale securities during the periods indicated (in millions):
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2016
 
2015
 
2016
 
2015
Gross proceeds from sale of AFS securities
$
785

 
$
1,170

 
$
2,404

 
$
2,180

 
Fair value hierarchy for recurring measurements table
The following table presents, by level within the fair value hierarchy, the Company’s financial assets and liabilities that were measured at fair value on a recurring basis as of the periods indicated (in millions). For the Company’s investments in marketable debt and equity securities, the security classes presented are determined based on the nature and risk of the security and are consistent with how the Company manages, monitors and measures its marketable securities:
 
June 30, 2016
 
December 31, 2015
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AVAILABLE FOR SALE:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured debentures
$

 
$
299

 
$

 
$
299

 
$

 
$
318

 
$

 
$
318

Certificates of deposit

 
213

 

 
213

 

 
129

 

 
129

Government debt securities

 
9

 

 
9

 

 
28

 

 
28

Subtotal

 
521

 

 
521

 

 
475

 

 
475

Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds

 
24

 

 
24

 

 
15

 

 
15

Subtotal

 
24

 

 
24

 

 
15

 

 
15

Total available for sale

 
545

 

 
545

 

 
490

 

 
490

TRADING:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds
16

 

 

 
16

 
15

 

 

 
15

Total trading
16

 

 

 
16

 
15

 

 

 
15

DERIVATIVES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cross-currency derivatives

 
1

 

 
1

 

 

 

 

Foreign currency derivatives

 
46

 
271

 
317

 

 
35

 
292

 
327

Commodity derivatives

 
53

 
13

 
66

 

 
41

 
7

 
48

Total derivatives

 
100

 
284

 
384

 

 
76

 
299

 
375

TOTAL ASSETS
$
16

 
$
645

 
$
284

 
$
945

 
$
15

 
$
566

 
$
299

 
$
880

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DERIVATIVES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate derivatives
$

 
$
104

 
$
421

 
$
525

 
$

 
$
54

 
$
304

 
$
358

Cross-currency derivatives

 
39

 

 
39

 

 
43

 

 
43

Foreign currency derivatives

 
66

 

 
66

 

 
41

 
15

 
56

Commodity derivatives

 
56

 
2

 
58

 

 
29

 
4

 
33

Total derivatives

 
265

 
423

 
688

 

 
167

 
323

 
490

TOTAL LIABILITIES
$

 
$
265

 
$
423

 
$
688

 
$

 
$
167

 
$
323

 
$
490

 
Fair Value, Net Derivative Assets (Liabilities) measured on a recurring basis, Unobservable Input Reconciliation Table  
The following tables present a reconciliation of net derivative assets and liabilities by type measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six months ended June 30, 2016 and 2015 (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.
Three Months Ended June 30, 2016
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(416
)
 
$
290

 
$

 
$
(126
)
Total realized and unrealized gains (losses):
 
 
 
 
 
 
 
Included in earnings

 
(31
)
 
2

 
(29
)
Included in other comprehensive income — derivative activity
(80
)
 

 

 
(80
)
Included in other comprehensive income — foreign currency translation activity
1

 
(4
)
 

 
(3
)
Included in regulatory (assets) liabilities

 

 
11

 
11

Settlements
21

 
(3
)
 
(2
)
 
16

Transfers of liabilities into Level 3
(17
)
 

 

 
(17
)
Transfers of liabilities out of Level 3
70

 
19

 

 
89

Balance at the end of the period
$
(421
)
 
$
271

 
$
11

 
$
(139
)
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

 
$
(28
)
 
$
2

 
$
(25
)
Three Months Ended June 30, 2015
Interest Rate
 
Foreign Currency
 
Commodity
 
Cross Currency
 
Total
Balance at the beginning of the period
$
(302
)
 
$
223

 
$
4

 
$
(33
)
 
$
(108
)
Total realized and unrealized gains (losses):
 
 
 
 
 
 
 
 
 
Included in earnings

 
7

 

 

 
7

Included in other comprehensive income — derivative activity
57

 

 

 

 
57

Included in other comprehensive income — foreign currency translation activity
(4
)
 
(6
)
 

 

 
(10
)
Included in regulatory liabilities

 

 
8

 

 
8

Settlements
5

 
(2
)
 
5

 
1

 
9

Transfers of liabilities out of Level 3
53

 

 

 
32

 
85

Balance at the end of the period
$
(191
)
 
$
222

 
$
17

 
$

 
$
48

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
$

 
$
5

 
$
(1
)
 
$

 
$
4

Six Months Ended June 30, 2016
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(304
)
 
$
277

 
$
3

 
$
(24
)
Total realized and unrealized gains (losses):
 
 
 
 
 
 

Included in earnings
2

 
16

 
2

 
20

Included in other comprehensive income — derivative activity
(174
)
 
5

 

 
(169
)
Included in other comprehensive income — foreign currency translation activity
(1
)
 
(38
)
 

 
(39
)
Included in regulatory liabilities

 

 
11

 
11

Settlements
37

 
(5
)
 
(5
)
 
27

Transfers of liabilities into Level 3
(51
)
 

 

 
(51
)
Transfers of liabilities out of Level 3
70

 
16

 

 
86

Balance at the end of the period
$
(421
)
 
$
271

 
$
11

 
$
(139
)
Total gains 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
$
5

 
$
17

 
$
2

 
$
24

Six Months Ended June 30, 2015
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(210
)
 
$
209

 
$
6

 
$
5

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

 
30

 
2

 
32

Included in other comprehensive income — derivative activity
3

 

 

 
3

Included in other comprehensive income — foreign currency translation activity
7

 
(13
)
 

 
(6
)
Included in regulatory liabilities

 

 
8

 
8

Settlements
9

 
(4
)
 
1

 
6

Balance at the end of the period
$
(191
)
 
$
222

 
$
17

 
$
48

Total gains 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
$

 
$
26

 
$
2

 
$
28

Derivative Assets, Significant unobservable inputs
The following table summarizes the significant unobservable inputs used in the Level 3 measurement on a nonrecurring basis during the six months ended June 30, 2016 (in millions, except range amounts):
 
Fair Value
 
Valuation Technique
 
Unobservable Input
 
Range (Weighted Average)
Long-lived assets held and used:
 
 
 
 
 
 
 
DPL
$
89

 
Discounted cash flow
 
Annual revenue growth
 
-11% to 13% (1%)

 
 
 
 
 
Annual pretax operating margin
 
-50% to 60% (5%)

 
 
 
 
 
Weighted-average cost of capital
 
7% to 12%

Buffalo Gap II
$
92

 
Discounted cash flow
 
Annual revenue growth
 
-17% to 21% (20%)

 
 
 
 
 
Annual pretax operating margin
 
-166% to 48% (18%)

 
 
 
 
 
Weighted-average cost of capital
 
9
%

The table below summarizes the significant unobservable inputs used for Level 3 derivative assets (liabilities) as of June 30, 2016 (in millions, except range amounts):
Type of Derivative
 
Fair Value
 
Unobservable Input
 
Amount or Range (Weighted Avg)
Interest rate
 
$
(421
)
 
Subsidiaries’ credit spreads
 
2.9% to 11.2% (4.4%)
Foreign currency:
 
 
 
 
 
 
Argentine Peso
 
271

 
Argentine Peso to USD currency exchange rate after one year
 
18.6 to 35.2 (26.8)
Other
 
11

 
 
 
 
Total
 
$
(139
)
 
 
 
 
 
Fair value hierarchy for nonrecurring measurements table
The following table summarizes our major categories of assets and liabilities measured at fair value on a nonrecurring basis and their level within the fair value hierarchy (in millions):
Six Months Ended June 30, 2016
Measurement Date
 
Carrying Amount (1)
 
Fair Value
 
Pretax Loss
Assets
 
Level 1
 
Level 2
 
Level 3
 
Long-lived assets held and used: (2)
 
 
 
 
 
 
 
 
 
 
 
DPL
06/30/2016
 
$
324

 
$

 
$

 
$
89

 
$
235

Buffalo Gap II
03/31/2016
 
251

 

 

 
92

 
159

Discontinued operations and held-for-sale businesses: (3)
 
 
 
 
 
 
 
 
 
 
 
Sul
06/30/2016
 
1,581

 

 
470

 

 
783

Six Months Ended June 30, 2015
Measurement Date
 
Carrying Amount (1)
 
Fair Value
 
Pretax Loss
Assets
 
Level 1
 
Level 2
 
Level 3
 
Long-lived assets held and used: (2)
 
 
 
 
 
 
 
 
 
 
 
UK Wind
06/30/2015
 
$
38

 
$

 
$
1

 
$

 
$
37

Other
Various
 
29

 

 
21

 

 
8

Equity method investments:
 
 
 
 
 
 
 
 
 
 
 
 Solar Spain
02/09/2015
 
29

 

 

 
29

 

_____________________________
(1) 
Represents the carrying values at the dates of measurement, before fair value adjustment.
(2) 
See Note 13—Asset Impairment Expense for further information.
 
Financial instruments not measured at fair value in the condensed consolidated balance sheets
The next 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 Condensed Consolidated Balance Sheets as of June 30, 2016 and December 31, 2015, but for which fair value is disclosed:
 
 
June 30, 2016
 
 
Carrying
Amount
 
Fair Value
 
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets:
Accounts receivable — noncurrent (1)
$
224

 
$
316

 
$

 
$

 
$
316

Liabilities:
Non-recourse debt
15,871

 
16,216

 

 
14,761

 
1,455

 
Recourse debt
4,909

 
5,176

 

 
5,176

 

 
 
December 31, 2015
 
 
Carrying
Amount
 
Fair Value
 
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets:
Accounts receivable — noncurrent (1)
$
238

 
$
310

 
$

 
$
20

 
$
290

Liabilities:
Non-recourse debt
15,115

 
15,592

 

 
13,325

 
2,267

 
Recourse debt
4,966

 
4,696

 

 
4,696

 

_____________________________
(1) 
These amounts principally relate to amounts due from CAMMESA, and are included in Noncurrent assets—Other in the accompanying Condensed Consolidated Balance Sheets. The fair value and carrying amount of these receivables exclude VAT of $24 million and $27 million as of June 30, 2016 and December 31, 2015, respectively.