XML 63 R38.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2021
Fair Value Disclosures [Abstract]  
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 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:
 June 30, 2021December 31, 2020
 Level 1Level 2Level 3TotalLevel 1Level 2Level 3Total
Assets
DEBT SECURITIES:
Available-for-sale:
Unsecured debentures$— $— $— $— $— $21 $— $21 
Certificates of deposit— 247 — 247 — 238 — 238 
Total debt securities— 247 — 247 — 259 — 259 
EQUITY SECURITIES:
Mutual funds30 12 — 42 28 51 — 79 
Total equity securities30 12 — 42 28 51 — 79 
DERIVATIVES:
Interest rate derivatives— 47 48 — 13 — 13 
Cross-currency derivatives— — — — 
Foreign currency derivatives— 19 97 116 — 15 146 161 
Commodity derivatives— 72 15 87 — 10 
Total derivatives — assets— 144 113 257 — 41 148 189 
TOTAL ASSETS$30 $403 $113 $546 $28 $351 $148 $527 
Liabilities
DERIVATIVES:
Interest rate derivatives$— $280 $193 $473 $— $374 $236 $610 
Cross-currency derivatives— 32 34 — 
Foreign currency derivatives— 28 — 28 — 43 — 43 
Commodity derivatives— 103 — 103 — 22 — 22 
Total derivatives — liabilities— 413 225 638 — 441 238 679 
TOTAL LIABILITIES$— $413 $225 $638 $— $441 $238 $679 
Marketable Securities [Table Text Block] The following table 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,
2021202020212020
Gross proceeds from sale of available-for-sale securities$55 $55 $300 $313 
Fair Value, Net Derivative Assets (Liabilities) measured on a recurring basis, Unobservable Input Reconciliation Table The following tables present a reconciliation of net derivative assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three and six months ended June 30, 2021 and 2020 (presented net by type of derivative in millions). Transfers between Level 3 and Level 2 principally result from changes in the significance of unobservable inputs used to calculate the credit valuation adjustment.
Three Months Ended June 30, 2021Interest RateCross CurrencyForeign CurrencyCommodityTotal
Balance at April 1$(166)$(3)$98 $$(70)
Total realized and unrealized gains (losses):
Included in earnings(1)(32)— (27)
Included in other comprehensive income — derivative activity(16)— 12 (3)
Included in regulatory (assets) liabilities— — — 
Settlements11 (8)— 
Transfers of assets (liabilities), net into Level 3(20)— — — (20)
Transfers of (assets)/liabilities, net out of Level 3— — — (1)(1)
Balance at June 30$(192)$(32)$97 $15 $(112)
Total gains for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period$(1)$— $(4)$— $(5)
Three Months Ended June 30, 2020Interest RateCross CurrencyForeign CurrencyCommodityTotal
Balance at April 1$(269)$(29)$99 $— $(199)
Total realized and unrealized gains (losses):
Included in earnings— — (7)— (7)
Included in other comprehensive income — derivative activity(21)(7)— (23)
Included in regulatory (assets) liabilities— — — 
Settlements10 (9)— 
Transfers of assets (liabilities), net into Level 3(6)— — — (6)
Balance at June 30$(286)$(23)$76 $$(232)
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$— $— $(16)$— $(16)
Six Months Ended June 30, 2021Interest RateCross CurrencyForeign CurrencyCommodityTotal
Balance at January 1$(236)$(2)$146 $$(90)
Total realized and unrealized gains (losses):
Included in earnings(33)(23)— (55)
Included in other comprehensive income — derivative activity19 — (8)12 23 
Included in regulatory (assets) liabilities— — — 
Settlements24 (18)(1)
Transfers of (assets) liabilities, net out of Level 3— — — (1)(1)
Balance at June 30$(192)$(32)$97 $15 $(112)
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period$$— $(44)$— $(43)
Six Months Ended June 30, 2020Interest RateCross CurrencyForeign CurrencyCommodityTotal
Balance at January 1$(184)$(11)$94 $(1)$(102)
Total realized and unrealized gains (losses):
Included in earnings— 
Included in other comprehensive income — derivative activity(71)(14)— (84)
Included in regulatory (assets) liabilities— — — 
Settlements10 (21)(1)(10)
Transfers of assets (liabilities), net into Level 3(43)— — — (43)
Balance at June 30$(286)$(23)$76 $$(232)
Total gains (losses) for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period$— $— $(13)$$(12)
Derivative Assets, Significant unobservable inputs
The following table summarizes the significant unobservable inputs used for Level 3 derivative assets (liabilities) as of June 30, 2021 (in millions, except range amounts):
Type of DerivativeFair ValueUnobservable InputAmount or Range (Weighted Average)
Interest rate$(192)Subsidiaries’ credit spreads
0.6% - 3.4% (3.4%)
Cross-currency(32)Subsidiaries’ credit spreads3.6 %
Foreign currency:
Argentine peso97 Argentine peso to U.S. dollar currency exchange rate after one year
97 - 551 (256)
Commodity:
Other15 
Total$(112)
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 six months ended June 30, 2021 (in millions, except range amounts):
Fair ValueValuation TechniqueUnobservable InputRange (Weighted Average)
Long-lived assets held and used:
Puerto Rico$73 Discounted cash flowAnnual revenue growth
(80)% to 8%
Annual variable margin
37% to 97%
Weighted-average cost of capital
18.2%
Mountain View I & II11 Discounted cash flowAnnual revenue growth
(69)% to 54% (-0.02%)
Annual variable margin
(10)% to 56% (45.99%)
Weighted-average cost of capital
7.5%
Ventanas12 Discounted cash flowAnnual revenue growth
(18)% to 23% (2%)
Annual variable margin
(5)% to 21% (6%)
Weighted-average cost of capital
11%
Angamos86 Discounted cash flowAnnual revenue growth
(8)% to 58% (8%)
Annual variable margin
(8)% to 53% (11%)
Weighted-average cost of capital
11%
Total$171 
Fair value hierarchy for nonrecurring measurements table 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
Six Months Ended June 30, 2021Level 1Level 2Level 3
Long-lived assets held and used
Puerto Rico03/31/2021$548 $— $— $73 $475 
Mountain View I & II04/30/202178 — — 11 67 
Ventanas06/30/2021661 — — 12 649 
Angamos06/30/2021241 — — 86 155 
Measurement Date
Carrying Amount (1)
Fair ValuePre-tax Loss
Six Months Ended June 30, 2020Level 1Level 2Level 3
Equity method investments:
OPGC (2)
3/31/2020$195 $— $— $152 $43 
OPGC (3)
6/30/2020$272 $— $104 $— $158 
_____________________________
(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.
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:
June 30, 2021
Carrying
Amount
Fair Value
TotalLevel 1Level 2Level 3
Assets:
Accounts receivable — noncurrent (1)
$108 $199 $— $— $199 
Liabilities:Non-recourse debt16,535 17,646 — 17,619 27 
Recourse debt3,375 3,525 — 3,525 — 
December 31, 2020
Carrying
Amount
Fair Value
TotalLevel 1Level 2Level 3
Assets:
Accounts receivable — noncurrent (1)
$97 $197 $— $— $197 
Liabilities:Non-recourse debt16,354 18,403 15,301 3,097 
Recourse debt3,446 3,677 — 3,677 — 
_____________________________
(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 $3 million and $4 million as of June 30, 2021 and December 31, 2020, respectively.