XML 73 R11.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value
9 Months Ended
Sep. 30, 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 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 2014 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):
 
September 30, 2015
 
December 31, 2014
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Level 1
 
Level 2
 
Level 3
 
Total
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
AVAILABLE FOR SALE:(1)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Unsecured debentures
$

 
$
321

 
$

 
$
321

 
$

 
$
501

 
$

 
$
501

Certificates of deposit

 
109

 

 
109

 

 
151

 

 
151

Government debt securities

 
33

 

 
33

 

 
57

 

 
57

Subtotal

 
463

 

 
463

 

 
709

 

 
709

Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds

 
16

 

 
16

 

 
25

 

 
25

Subtotal

 
16

 

 
16

 

 
25

 

 
25

Total available for sale

 
479

 

 
479

 

 
734

 

 
734

TRADING:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity securities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Mutual funds
14

 

 

 
14

 
15

 

 

 
15

Total trading
14

 

 

 
14

 
15

 

 

 
15

DERIVATIVES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Foreign currency derivatives

 
24

 
245

 
269

 

 
18

 
218

 
236

Commodity derivatives

 
47

 
10

 
57

 

 
37

 
7

 
44

Total derivatives

 
71

 
255

 
326

 

 
55

 
225

 
280

TOTAL ASSETS
$
14

 
$
550

 
$
255

 
$
819

 
$
15

 
$
789

 
$
225

 
$
1,029

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
DERIVATIVES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest rate derivatives
$

 
$
131

 
$
283

 
$
414

 
$

 
$
206

 
$
210

 
$
416

Cross-currency derivatives

 
40

 

 
40

 

 
29

 

 
29

Foreign currency derivatives

 
47

 
14

 
61

 

 
43

 
9

 
52

Commodity derivatives

 
29

 
1

 
30

 

 
16

 
1

 
17

Total derivatives

 
247

 
298

 
545

 

 
294

 
220

 
514

TOTAL LIABILITIES
$

 
$
247

 
$
298

 
$
545

 
$

 
$
294

 
$
220

 
$
514

 _____________________________
(1) 
Amortized cost approximated fair value at September 30, 2015 and December 31, 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 three and nine months ended September 30, 2015 and 2014 (presented in millions and net by type of derivative). 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, 2015
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(191
)
 
$
222

 
$
17

 
$
48

Total gains (losses) (realized and unrealized):
 
 
 
 
 
 
 
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 assets (liabilities) into Level 3
(65
)
 

 

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

 
$
9

 
$
(43
)
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
$

 
$
18

 
$

 
$
18

Three Months Ended September 30, 2014
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(183
)
 
$
107

 
$
16

 
$
(60
)
Total gains (losses) (realized and unrealized):
 
 
 
 
 
 
 
Included in earnings

 
(7
)
 

 
(7
)
Included in other comprehensive income  derivative activity
(13
)
 

 

 
(13
)
Included in other comprehensive income  foreign currency translation activity
9

 
(4
)
 

 
5

Included in regulatory (assets) liabilities

 

 
(4
)
 
(4
)
Settlements
7

 
(1
)
 

 
6

Balance at the end of the period
$
(180
)
 
$
95

 
$
12

 
$
(73
)
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
$

 
$
(8
)
 
$

 
$
(8
)
Nine Months Ended September 30, 2015
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(210
)
 
$
209

 
$
6

 
$
5

Total gains (losses) (realized and unrealized):
 
 
 
 
 
 

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 assets (liabilities) into Level 3
(65
)
 

 

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

 
$
9

 
$
(43
)
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

 
$
2

 
$
46

Nine Months Ended September 30, 2014
Interest Rate
 
Foreign Currency
 
Commodity
 
Total
Balance at the beginning of the period
$
(101
)
 
$
93

 
$
4

 
$
(4
)
Total gains (losses) (realized and unrealized):
 
 
 
 
 
 
 
Included in earnings
1

 
29

 
2

 
32

Included in other comprehensive income  derivative activity
(112
)
 
(2
)
 

 
(114
)
Included in other comprehensive income  foreign currency translation activity
9

 
(24
)
 

 
(15
)
Included in regulatory (assets) liabilities

 

 
7

 
7

Settlements
23

 
(4
)
 
(1
)
 
18

Transfers of (assets) liabilities out of Level 3

 
3

 

 
3

Balance at the end of the period
$
(180
)
 
$
95

 
$
12

 
$
(73
)
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

 
$
26

 
$
1

 
$
28

The table below summarizes the significant unobservable inputs used for Level 3 derivative assets (liabilities) as of September 30, 2015 ($ in millions):
Type of Derivative
 
Fair Value
 
Unobservable Input
 
Amount or Range (Weighted Avg)
Interest rate
 
$
(283
)
 
Subsidiaries’ credit spreads
 
4.44% — 8.47% (5.77%)
Foreign currency:
 
 
 
 
 
 
Argentine Peso
 
230

 
Argentine Peso to USD currency exchange rate after one year
 
15.03 — 38.25 (25.85)
Euro
 
15

 
Counterparty's credit spread
 
5.66%
Euro
 
(14
)
 
Subsidiary’s credit spread
 
8.47%
Commodity:
 
 
 
 
 
 
Other
 
9

 
 
 
 
Total
 
$
(43
)
 
 
 
 

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 its then-latest available carrying amount. The following table summarizes 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, 2015
Measurement Date
 
Carrying Amount (1)
 
Fair Value
 
Pretax Loss
 
 
Level 1
 
Level 2
 
Level 3
 
Assets
 
 
 
 
 
 
 
 
 
 
 
Long-lived assets held and used: (2)
 
 
 
 
 
 
 
 
 
 
 
UK Wind (Development Projects)
06/30/2015
 
$
38

 
$

 
$
1

 
$

 
$
37

Kilroot
08/28/2015
 
191

 

 

 
78

 
113

Buffalo Gap III
09/30/2015
 
234

 

 

 
116

 
118

Other
03/31/2015
 
29

 

 
21

 

 
8

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

 

 

 
29

 

Nine Months Ended September 30, 2014
Measurement Date
 
Carrying Amount (1) 
 
Fair Value
 
Pretax Loss
Assets
 
Level 1
 
Level 2
 
Level 3
 
Long-lived assets held and used: (2)
 
 
 
 
 
 
 
 
 
 
 
DPL (East Bend)
03/31/2014
 
$
14

 
$

 
$
2

 
$

 
$
12

Ebute
06/30/2014
 
99

 

 

 
47

 
52

Ebute
09/30/2014
 
51

 

 

 
36

 
15

UK Wind (Newfield)
06/06/2014
 
11

 

 

 

 
11

Discontinued operations and held-for-sale businesses: (3)
 
 
 
 
 
 
 
 
 
 


Cameroon
03/31/2014
 
372

 

 
334

 

 
38

Equity method investments
 
 
 
 
 
 
 
 
 
 
 
Silver Ridge Power
06/30/2014
 
315

 

 

 
273

 
42

Entek
09/25/2014
 
143

 

 
125

 

 
18

Goodwill: (4)
 
 
 
 
 
 
 
 
 
 
 
DPLER
02/28/2014
 
136

 

 

 

 
136

Buffalo Gap
03/31/2014
 
28

 

 

 
10

 
18

_____________________________
(1) 
Represents the carrying values at the dates of measurement, before fair value adjustment.
(2) 
See Note 15—Asset Impairment Expense for further information.
(3) 
See Note 18—Discontinued Operations for further information. Fair value of long-lived assets held-for-sale excludes costs to sell.
(4) 
See Note 14—Goodwill Impairment 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, 2015 ($ in millions):
 
Fair Value
 
Valuation Technique
 
Unobservable Input
 
Range (Weighted Average)
Long-lived assets held and used:
 
 
 
 
 
 
 
Kilroot
$
78

 
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 III
116

 
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
%

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, 2015 and December 31, 2014, but for which fair value is disclosed:
 
 
Carrying
Amount
 
Fair Value
September 30, 2015
 
Total
 
Level 1
 
Level 2
 
Level 3
Assets
 
 
 
 
 
 
 
 
 
 
Accounts receivable — noncurrent (1)
 
$
294

 
$
284

 
$

 
$

 
$
284

Liabilities
 
 
 
 
 
 
 
 
 
 
Non-recourse debt
 
15,591

 
15,660

 

 
11,387

 
4,273

Recourse debt
 
5,107

 
4,841

 

 
4,841

 

December 31, 2014
 
 
 
 
 
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
 
 
Accounts receivable — noncurrent (1)
 
$
301

 
$
290

 
$

 
$

 
$
290

Liabilities
 
 
 
 
 
 
 
 
 
 
Non-recourse debt
 
15,600

 
16,008

 

 
12,538

 
3,470

Recourse debt
 
5,258

 
5,552

 

 
5,552

 

_____________________________
(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 $48 million and $36 million at September 30, 2015 and December 31, 2014, respectively.