XML 33 R11.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value
9 Months Ended
Sep. 30, 2016
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 value of the Company’s assets and liabilities has 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. The Company made no changes during the period to the fair valuation techniques described in Note 4.—Fair Value in Item 8.—Financial Statements and Supplementary Data of its 2015 Form 10-K.
Recurring Measurements 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:
 
September 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
$

 
$
372

 
$

 
$
372

 
$

 
$
318

 
$

 
$
318

Certificates of deposit

 
168

 

 
168

 

 
129

 

 
129

Government debt securities

 
9

 

 
9

 

 
28

 

 
28

Subtotal

 
549

 

 
549

 

 
475

 

 
475

Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds

 
40

 

 
40

 

 
15

 

 
15

Subtotal

 
40

 

 
40

 

 
15

 

 
15

Total available for sale

 
589

 

 
589

 

 
490

 

 
490

TRADING:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds
16

 

 

 
16

 
15

 

 

 
15

Total trading
16

 

 

 
16

 
15

 

 

 
15

DERIVATIVES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cross-currency derivatives

 
3

 

 
3

 

 

 

 

Foreign currency derivatives

 
42

 
274

 
316

 

 
35

 
292

 
327

Commodity derivatives

 
52

 
10

 
62

 

 
41

 
7

 
48

Total derivatives — assets

 
97

 
284

 
381

 

 
76

 
299

 
375

TOTAL ASSETS
$
16

 
$
686

 
$
284

 
$
986

 
$
15

 
$
566

 
$
299

 
$
880

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DERIVATIVES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate derivatives
$

 
$
194

 
$
307

 
$
501

 
$

 
$
54

 
$
304

 
$
358

Cross-currency derivatives

 
26

 

 
26

 

 
43

 

 
43

Foreign currency derivatives

 
82

 

 
82

 

 
41

 
15

 
56

Commodity derivatives

 
37

 
1

 
38

 

 
29

 
4

 
33

Total derivatives — liabilities

 
339

 
308

 
647

 

 
167

 
323

 
490

TOTAL LIABILITIES
$

 
$
339

 
$
308

 
$
647

 
$

 
$
167

 
$
323

 
$
490


As of September 30, 2016, all AFS debt securities had stated maturities within one year. Gains and losses on the sale of investments are determined using the specific-identification method. For the three and nine months ended September 30, 2016 and 2015 no other-than-temporary impairments of marketable securities were recognized in earnings or OCI. The table below presents gross proceeds from the sale of available for sale securities during the periods indicated (in millions):
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2016
 
2015
 
2016
 
2015
Gross proceeds from sale of AFS securities
$
812

 
$
1,105

 
$
3,216

 
$
3,285


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 nine months ended September 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 September 30, 2016
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(421
)
 
$
271

 
$
11

 
$
(139
)
Total realized and unrealized gains (losses):
 
 
 
 
 
 
 
Included in earnings
(1
)
 
12

 
1

 
12

Included in other comprehensive income — derivative activity
6

 

 

 
6

Included in other comprehensive income — foreign currency translation activity

 
(5
)
 

 
(5
)
Settlements
17

 
(4
)
 
(3
)
 
10

Transfers of liabilities into Level 3
(2
)
 

 

 
(2
)
Transfers of liabilities out of Level 3
94

 

 

 
94

Balance at the end of the period
$
(307
)
 
$
274

 
$
9

 
$
(24
)
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
$

 
$
8

 
$
1

 
$
9

Three Months Ended September 30, 2015
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(191
)
 
$
222

 
$
17

 
$
48

Total realized and unrealized gains (losses):
 
 
 
 
 
 
 
Included in earnings
(1
)
 
19

 

 
18

Included in other comprehensive income — derivative activity
(33
)
 

 

 
(33
)
Included in other comprehensive income — foreign currency translation activity

 
(8
)
 

 
(8
)
Included in regulatory (assets) liabilities

 

 
(20
)
 
(20
)
Settlements
7

 
(2
)
 
12

 
17

Transfers of liabilities into Level 3
(65
)
 

 

 
(65
)
Balance at the end of the period
$
(283
)
 
$
231

 
$
9

 
$
(43
)
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
$

 
$
18

 
$

 
$
18

Nine Months Ended September 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

 
30

 
3

 
33

Included in other comprehensive income — derivative activity
(172
)
 
6

 

 
(166
)
Included in other comprehensive income — foreign currency translation activity
(3
)
 
(43
)
 

 
(46
)
Included in regulatory (assets) liabilities

 

 
11

 
11

Settlements
56

 
(8
)
 
(8
)
 
40

Transfers of liabilities into Level 3
(2
)
 

 

 
(2
)
Transfers of liabilities out of Level 3
118

 
12

 

 
130

Balance at the end of the period
$
(307
)
 
$
274

 
$
9

 
$
(24
)
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

 
$
25

 
$
3

 
$
33

Nine Months Ended September 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
(1
)
 
49

 
2

 
50

Included in other comprehensive income — derivative activity
(30
)
 

 

 
(30
)
Included in other comprehensive income — foreign currency translation activity
7

 
(21
)
 

 
(14
)
Included in regulatory (assets) liabilities

 

 
(12
)
 
(12
)
Settlements
16

 
(6
)
 
13

 
23

Transfers of liabilities into Level 3
(65
)
 

 

 
(65
)
Balance at the end of the period
$
(283
)
 
$
231

 
$
9

 
$
(43
)
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
$

 
$
44

 
$
2

 
$
46

The table below summarizes the significant unobservable inputs used for Level 3 derivative assets (liabilities) as of September 30, 2016 (in millions, except range amounts):
Type of Derivative
 
Fair Value
 
Unobservable Input
 
Amount or Range (Weighted Avg)
Interest rate
 
$
(307
)
 
Subsidiaries’ credit spreads
 
2.4% to 31.5% (4.3%)
Foreign currency:
 
 
 
 
 
 
Argentine Peso
 
274

 
Argentine Peso to USD currency exchange rate after one year
 
17.5 to 32.7 (25.4)
Other
 
9

 
 
 
 
Total
 
$
(24
)
 
 
 
 

Nonrecurring Measurements
When evaluating impairment of long-lived assets 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 its then-latest available carrying amount. 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):
Nine Months Ended September 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)
 
 
 
 
 
 
 
 
 
 
 
Buffalo Gap I
08/31/2016
 
$
113

 
$

 
$

 
$
35

 
$
78

DPL
06/30/2016
 
324

 

 

 
89

 
235

Buffalo Gap II
03/31/2016
 
251

 

 

 
92

 
159

Discontinued operations: (3)
 
 
 
 
 
 
 
 
 
 
 
Sul
06/30/2016
 
1,581

 

 
470

 

 
783

Nine Months Ended September 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)
 
 
 
 
 
 
 
 
 
 
 
Buffalo Gap III
09/30/2015
 
$
234

 
$

 
$

 
$
116

 
$
118

Kilroot
08/28/2015
 
191

 

 

 
78

 
113

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 14—Asset Impairment Expense for further information.
(3) 
Per the Company’s policy, pre-tax loss is limited to the impairment of long-lived assets. Any additional loss will be recognized on completion of the sale. See Note 16—Discontinued Operations for further information.
The following table summarizes the significant unobservable inputs used in the Level 3 measurement on a nonrecurring basis during the nine months ended September 30, 2016 (in millions, except range amounts):
 
Fair Value
 
Valuation Technique
 
Unobservable Input
 
Range (Weighted Average)
Long-lived assets held and used:
 
 
 
 
 
 
 
Buffalo Gap I
$
35

 
Discounted cash flow
 
Annual revenue growth
 
-20% to 9% (-14%)

 
 
 
 
 
Annual pretax operating margin
 
-40% to 42% (29%)

 
 
 
 
 
Weighted-average cost of capital
 
9
%
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
%

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 September 30, 2016 and December 31, 2015, but for which fair value is disclosed:
 
 
September 30, 2016
 
 
Carrying
Amount
 
Fair Value
 
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets:
Accounts receivable — noncurrent (1)
$
222

 
$
312

 
$

 
$

 
$
312

Liabilities:
Non-recourse debt
15,887

 
16,411

 

 
14,381

 
2,030

 
Recourse debt
4,944

 
5,298

 

 
5,298

 

 
 
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 Other noncurrent assets in the accompanying Condensed Consolidated Balance Sheets. The fair value and carrying amount of these receivables exclude VAT of $23 million and $27 million as of September 30, 2016 and December 31, 2015, respectively.