XML 37 R12.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value
9 Months Ended
Sep. 30, 2020
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. Because these amounts are 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. For further information on our valuation techniques and policies, see Note 5—Fair Value in Item 8.—Financial Statements and Supplementary Data of our 2019 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 dates indicated (in millions). For the Company’s investments in marketable debt securities, the security classes presented were 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, 2020December 31, 2019
 Level 1Level 2Level 3TotalLevel 1Level 2Level 3Total
Assets
DEBT SECURITIES:
Available-for-sale:
Certificates of deposit$— $312 $— $312 $— $326 $— $326 
EQUITY SECURITIES:
Mutual funds25 47 — 72 22 61 — 83 
DERIVATIVES:
Interest rate derivatives— — — 31 — 31 
Foreign currency derivatives— 21 79 100 — 17 93 110 
Commodity derivatives— 20 22 — 28 30 
Total derivatives — assets— 44 81 125 — 76 95 171 
TOTAL ASSETS$25 $403 $81 $509 $22 $463 $95 $580 
Liabilities
DERIVATIVES:
Interest rate derivatives$— $415 $267 $682 $— $144 $184 $328 
Cross-currency derivatives— 15 12 27 — 10 11 21 
Foreign currency derivatives— 37 — 37 — 44 — 44 
Commodity derivatives— 23 24 — 29 31 
Total derivatives — liabilities— 490 280 770 — 227 197 424 
TOTAL LIABILITIES$— $490 $280 $770 $— $227 $197 $424 
As of September 30, 2020, all available-for-sale debt securities had stated maturities within one year. There were no other-than-temporary impairments of marketable securities during the three and nine months ended September 30, 2019, and as of January 1, 2020, credit-related impairments are recognized in earnings under ASC 326. See Note 1—Financial Statement Presentation for further information. Gains and losses on the sale of
investments are determined using the specific-identification method. The following table 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,
2020201920202019
Gross proceeds from sale of available-for-sale securities$97 $193 $410 $517 
The following tables present a reconciliation of net derivative assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and nine months ended September 30, 2020 and 2019 (presented net by type of derivative in millions). Transfers between Level 3 and Level 2 principally result from changes in the significance of unobservable inputs used to calculate the credit valuation adjustment.
Three Months Ended September 30, 2020Interest RateCross CurrencyForeign CurrencyCommodityTotal
Balance at July 1$(286)$(23)$76 $$(232)
Total realized and unrealized gains (losses):
Included in earnings— — 
Included in other comprehensive income — derivative activity(8)— (2)
Included in regulatory (assets) liabilities— — — (1)(1)
Settlements12 (9)13 
Transfers of assets (liabilities), net into Level 3— — — — — 
Transfers of (assets)/liabilities, net out of Level 313 — — 14 
Balance at September 30$(269)$(11)$79 $$(199)
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$— $— $— $$
Three Months Ended September 30, 2019Interest RateCross CurrencyForeign CurrencyCommodityTotal
Balance at July 1$(243)$— $192 $$(47)
Total realized and unrealized gains (losses):
Included in earnings— — (54)(2)(56)
Included in other comprehensive income — derivative activity(37)— (10)— (47)
Included in regulatory (assets) liabilities— — — (2)(2)
Settlements— (15)(1)(14)
Transfers of assets (liabilities), net into Level 3— (6)— — (6)
Transfers of (assets) liabilities, net out of Level 345 — — — 45 
Balance at September 30$(233)$(6)$113 $(1)$(127)
Total 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$— $— $(62)$(2)$(64)
Nine Months Ended September 30, 2020Interest RateCross CurrencyForeign CurrencyCommodityTotal
Balance at January 1$(184)$(11)$94 $(1)$(102)
Total realized and unrealized gains (losses):
Included in earnings— 10 14 
Included in other comprehensive income — derivative activity(79)(10)— (85)
Included in regulatory (assets) liabilities— — — 
Settlements20 10 (30)— — 
Transfers of assets (liabilities), net into Level 3(28)— — — (28)
Transfers of (assets)/liabilities, net out of Level 3— — — 
Balance at September 30$(269)$(11)$79 $$(199)
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period$— $— $(13)$$(11)
Nine Months Ended September 30, 2019Interest RateCross CurrencyForeign CurrencyCommodityTotal
Balance at January 1$(140)$— $199 $$63 
Total realized and unrealized gains (losses):
Included in earnings(1)— (52)(2)(55)
Included in other comprehensive income — derivative activity(113)— (10)— (123)
Included in regulatory (assets) liabilities— — — (3)(3)
Settlements— (24)— (19)
Transfers of assets (liabilities), net into Level 3(32)(6)— — (38)
Transfers of (assets) liabilities, net out of Level 348 — — — 48 
Balance at September 30$(233)$(6)$113 $(1)$(127)
Total 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$— $— $(69)$(2)$(71)
The following table summarizes the significant unobservable inputs used for Level 3 derivative assets (liabilities) as of September 30, 2020 (in millions, except range amounts):
Type of DerivativeFair ValueUnobservable InputAmount or Range (Weighted Average)
Interest rate$(269)Subsidiaries’ credit spreads
3.6% - 4.7% (4.6%)
Cross-currency(11)Subsidiaries’ credit spreads3.8 %
Foreign currency:
Argentine peso79 Argentine peso to U.S. dollar currency exchange rate after one year
79 - 853 (343)
Commodity:
Other
Total$(199)
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
The Company measures fair value using the applicable fair value measurement guidance. Impairment expense, shown as pre-tax loss below, is measured by comparing the fair value at the evaluation date to the then-latest available carrying amount and is included in Asset impairment expense or Other non-operating expense, as applicable, on the Condensed Consolidated Statements of Operations. The following table summarizes our major categories of assets measured at fair value on a nonrecurring basis and their level within the fair value hierarchy (in millions):
Measurement Date
Carrying Amount (1)
Fair ValuePre-tax Loss
Nine Months Ended September 30, 2020Level 1Level 2Level 3
Equity method investments:
OPGC (2)
03/31/2020$195 $— $— $152 $43 
OPGC (3)
06/30/2020272 — 104 — 158 
Long-lived assets held and used
AES Gener08/01/20201,087 — — 306 781 
Hawaii08/31/2020114 — — 76 38 
Estrella del Mar I09/30/202044 — — 14 30 
Measurement Date
Carrying Amount (1)
Fair ValuePre-tax Loss
Nine Months Ended September 30, 2019Level 1Level 2Level 3
Dispositions and held-for-sale businesses: (4)
Kilroot and Ballylumford04/12/2019$232 $— $118 $— $115 
_____________________________
(1)Represents the carrying values at the dates of measurement, before fair value adjustment.
(2)Excludes $115 million of cumulative translation adjustment (debit balance) in the carrying value.
(3)Includes $114 million of cumulative translation adjustment (debit balance) in the carrying value. Pre-tax loss is limited to the carrying value of the equity method investment excluding CTA.
(4)Per the Company’s policy, pre-tax loss is limited to the impairment of long-lived assets. Any additional losses are recognized on completion of the sale. See Note 18—Held-for-Sale and Dispositions for further information.
The following table summarizes the significant unobservable inputs used in the Level 3 measurement of long-lived assets held and used measured on a nonrecurring basis during the nine months ended September 30, 2020 (in millions, except range amounts):
Fair ValueValuation TechniqueUnobservable InputRange (Weighted Average)
Equity method investments:
OPGC (1)
$152 Expected present valueAnnual dividend growth
(25)% to 40% (2%)
Weighted-average cost of equity12 %
Long-lived assets held and used:
AES Gener306 Discounted cash flowAnnual revenue growth
(90)% to 10% (-2%)
Variable margin
(94)% to 24% (-3%)
Weighted-average cost of capital
7% to 10%
Hawaii76 Discounted cash flowMonthly revenue growth
(12)% to 13% (0%)
Pre-tax operating margin
24% to 35% (29%)
Weighted-average cost of capital
10% to 13%
Estrella del Mar I14 Comparable market transactionsSale price per kilowatt (USD)
$160 to $520 ($315)
Age of unit when sold (years)
15 to 25 (18)
Total$548 
_____________________________
(1)Fair value measurement performed as of March 31, 2020, which included the Level 3 inputs shown above. The fair value measurement performed at June 30, 2020 included only Level 2 inputs; therefore, it is not included in this table.
Financial Instruments not Measured at Fair Value in the Condensed 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 Condensed Consolidated Balance Sheets as of the periods indicated, but for which fair value is disclosed:
September 30, 2020
Carrying
Amount
Fair Value
TotalLevel 1Level 2Level 3
Assets:
Accounts receivable — noncurrent (1)
$183 $296 $— $— $296 
Liabilities:Non-recourse debt17,377 18,987 — 16,053 2,934 
Recourse debt3,969 2,461 — 2,461 — 
December 31, 2019
Carrying
Amount
Fair Value
TotalLevel 1Level 2Level 3
Assets:
Accounts receivable — noncurrent (1)
$98 $145 $— $— $145 
Liabilities:Non-recourse debt16,712 16,579 — 15,804 775 
Recourse debt3,396 3,529 — 3,529 — 
_____________________________
(1)These amounts primarily relate to amounts due from CAMMESA, the administrator of the wholesale electricity market in Argentina, and amounts impacted by the Stabilization Fund enacted by the Chilean government, 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 $9 million and $11 million as of September 30, 2020 and December 31, 2019, respectively.