These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
|
54 1163725
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
4300 Wilson Boulevard Arlington, Virginia
|
|
22203
|
(Address of principal executive offices)
|
|
(Zip Code)
|
Large accelerated filer
x
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
|
Smaller reporting company
¨
|
|
|
|
|
|
|
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
|
ITEM 1.
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
|
ITEM 2.
|
||
|
|
|
ITEM 3.
|
||
|
|
|
ITEM 4.
|
||
|
|
|
|
|
|
ITEM 1.
|
||
|
|
|
ITEM 1A.
|
||
|
|
|
ITEM 2.
|
||
|
|
|
ITEM 3.
|
||
|
|
|
ITEM 4.
|
||
|
|
|
ITEM 5.
|
||
|
|
|
ITEM 6.
|
||
|
|
|
Adjusted EPS
|
Adjusted Earnings Per Share, a non-GAAP measure
|
Adjusted PTC
|
Adjusted Pretax Contribution, a non-GAAP measure of operating performance
|
AES
|
The Parent Company and its subsidiaries and affiliates
|
AFS
|
Available For Sale
|
AFUDC
|
Allowance for Funds Used During Construction
|
ANEEL
|
Brazilian National Electric Energy Agency
|
AOCL
|
Accumulated Other Comprehensive Loss
|
ASC
|
Accounting Standards Codification
|
ASU
|
Accounting Standards Update
|
BNDES
|
Brazilian Development Bank
|
BoD
|
Board of Directors
|
CA
|
Commercial Availability
|
CAA
|
United States Clean Air Act
|
CAMMESA
|
Wholesale Electric Market Administrator in Argentina
|
CCR
|
Coal Combustion Residuals
|
CDPQ
|
La Caisse de depot et placement du Quebec
|
CEEE
|
Companhia Estadual de Energia
|
CESCO
|
Central Electricity Supply Company of Orissa Ltd.
|
CFE
|
Federal Commission of Electricity
|
CO
2
|
Carbon Dioxide
|
CTA
|
Cumulative Translation Adjustment
|
DP&L
|
The Dayton Power & Light Company
|
DPL
|
DPL Inc.
|
DPLER
|
DPL Energy Resources, Inc.
|
EPA
|
United States Environmental Protection Agency
|
EPC
|
Engineering, Procurement and Construction
|
EURIBOR
|
Euro Interbank Offered Rate
|
FASB
|
Financial Accounting Standards Board
|
FCA
|
Federal Court of Appeals
|
FX
|
Foreign Exchange
|
GAAP
|
Generally Accepted Accounting Principles in the United States
|
GHG
|
Greenhouse Gas
|
GSA
|
Gas Supply Agreement
|
GWh
|
Gigawatt Hours
|
HTA
|
Heads of Terms Agreement
|
ICC
|
International Chamber of Commerce
|
IPALCO
|
IPALCO Enterprises, Inc.
|
IPL
|
Indianapolis Power & Light Company
|
KPI
|
Key Performance Indicator
|
kWh
|
Kilowatt Hours
|
LIBOR
|
London Interbank Offered Rate
|
LNG
|
Liquefied Natural Gas
|
MATS
|
Mercury and Air Toxics Standards
|
MRE
|
Energy Reallocation Mechanism
|
MW
|
Megawatts
|
MWh
|
Megawatt Hours
|
NEK
|
Natsionalna Elektricheska Kompania (state-owned electricity public supplier in Bulgaria)
|
NOV
|
Notice of Violation
|
NO
X
|
Nitrogen Dioxide
|
OCI
|
Other Comprehensive Income
|
O&M
|
Operations and Maintenance
|
OPGC
|
Odisha Power Generation Corporation
|
Parent Company
|
The AES Corporation
|
PIS
|
Partially Integrated System
|
PJM
|
PJM Interconnection, LLC
|
PPA
|
Power Purchase Agreement
|
PREPA
|
Puerto Rico Electric Power Authority
|
RSU
|
Restricted Stock Unit
|
SIC
|
Central Interconnected Electricity System
|
SING
|
Northern Interconnected Electricity System
|
SAIDI
|
System Average Interruption Duration Index
|
SAIFI
|
System Average Interruption Frequency Index
|
SBU
|
Strategic Business Unit
|
SEC
|
United States Securities and Exchange Commission
|
SO
2
|
Sulfur Dioxide
|
TA
|
Transportation Agreement
|
VAT
|
Value-added tax
|
VIE
|
Variable Interest Entity
|
|
September 30,
2015 |
|
December 31,
2014 |
||||
|
(in millions, except share and per share data)
|
||||||
ASSETS
|
|
|
|
||||
CURRENT ASSETS
|
|
|
|
||||
Cash and cash equivalents
|
$
|
1,437
|
|
|
$
|
1,539
|
|
Restricted cash
|
341
|
|
|
283
|
|
||
Short-term investments
|
453
|
|
|
709
|
|
||
Accounts receivable, net of allowance for doubtful accounts of $85 and $96, respectively
|
2,477
|
|
|
2,709
|
|
||
Inventory
|
670
|
|
|
702
|
|
||
Deferred income taxes
|
155
|
|
|
275
|
|
||
Prepaid expenses
|
121
|
|
|
175
|
|
||
Other current assets
|
1,514
|
|
|
1,434
|
|
||
Current assets of held-for-sale businesses
|
52
|
|
|
—
|
|
||
Total current assets
|
7,220
|
|
|
7,826
|
|
||
NONCURRENT ASSETS
|
|
|
|
||||
Property, Plant and Equipment:
|
|
|
|
||||
Land
|
704
|
|
|
870
|
|
||
Electric generation, distribution assets and other
|
28,307
|
|
|
30,459
|
|
||
Accumulated depreciation
|
(9,264
|
)
|
|
(9,962
|
)
|
||
Construction in progress
|
2,716
|
|
|
3,784
|
|
||
Property, plant and equipment, net
|
22,463
|
|
|
25,151
|
|
||
Other Assets:
|
|
|
|
||||
Investments in and advances to affiliates
|
601
|
|
|
537
|
|
||
Debt service reserves and other deposits
|
339
|
|
|
411
|
|
||
Goodwill
|
1,473
|
|
|
1,458
|
|
||
Other intangible assets, net of accumulated amortization of $131 and $158, respectively
|
251
|
|
|
281
|
|
||
Deferred income taxes
|
503
|
|
|
662
|
|
||
Service concession assets
|
1,554
|
|
|
—
|
|
||
Other noncurrent assets
|
2,596
|
|
|
2,640
|
|
||
Total other assets
|
7,317
|
|
|
5,989
|
|
||
TOTAL ASSETS
|
$
|
37,000
|
|
|
$
|
38,966
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
CURRENT LIABILITIES
|
|
|
|
||||
Accounts payable
|
$
|
1,729
|
|
|
$
|
2,278
|
|
Accrued interest
|
341
|
|
|
260
|
|
||
Accrued and other liabilities
|
2,134
|
|
|
2,326
|
|
||
Recourse debt
|
—
|
|
|
151
|
|
||
Non-recourse debt, including $217 and $240, respectively, related to variable interest entities
|
2,300
|
|
|
1,982
|
|
||
Current liabilities of held-for-sale businesses
|
30
|
|
|
—
|
|
||
Total current liabilities
|
6,534
|
|
|
6,997
|
|
||
NONCURRENT LIABILITIES
|
|
|
|
||||
Recourse debt
|
5,107
|
|
|
5,107
|
|
||
Non-recourse debt, including $1,050 and $1,030, respectively, related to variable interest entities
|
13,291
|
|
|
13,618
|
|
||
Deferred income taxes
|
1,185
|
|
|
1,277
|
|
||
Pension and other post-retirement liabilities
|
978
|
|
|
1,342
|
|
||
Other noncurrent liabilities
|
2,906
|
|
|
3,222
|
|
||
Total noncurrent liabilities
|
23,467
|
|
|
24,566
|
|
||
Contingencies and Commitments (see Note 9)
|
|
|
|
||||
Redeemable stock of subsidiaries
|
538
|
|
|
78
|
|
||
EQUITY
|
|
|
|
||||
THE AES CORPORATION STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Common stock ($0.01 par value, 1,200,000,000 shares authorized; 815,846,624 issued and 674,461,074 outstanding at September 30, 2015 and 814,539,146 issued and 703,851,297 outstanding at December 31, 2014)
|
8
|
|
|
8
|
|
||
Additional paid-in capital
|
8,710
|
|
|
8,409
|
|
||
Retained earnings
|
370
|
|
|
512
|
|
||
Accumulated other comprehensive loss
|
(3,758
|
)
|
|
(3,286
|
)
|
||
Treasury stock, at cost (141,385,550 shares at September 30, 2015 and 110,687,849 shares at December 31, 2014)
|
(1,763
|
)
|
|
(1,371
|
)
|
||
Total AES Corporation stockholders’ equity
|
3,567
|
|
|
4,272
|
|
||
NONCONTROLLING INTERESTS
|
2,894
|
|
|
3,053
|
|
||
Total equity
|
6,461
|
|
|
7,325
|
|
||
TOTAL LIABILITIES AND EQUITY
|
$
|
37,000
|
|
|
$
|
38,966
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
(in millions, except per share amounts)
|
||||||||||||||
Revenue:
|
|
|
|
|
|
|
|
||||||||
Regulated
|
$
|
1,903
|
|
|
$
|
2,378
|
|
|
$
|
5,991
|
|
|
$
|
6,636
|
|
Non-Regulated
|
1,818
|
|
|
2,063
|
|
|
5,572
|
|
|
6,378
|
|
||||
Total revenue
|
3,721
|
|
|
4,441
|
|
|
11,563
|
|
|
13,014
|
|
||||
Cost of Sales:
|
|
|
|
|
|
|
|
||||||||
Regulated
|
(1,660
|
)
|
|
(1,956
|
)
|
|
(5,101
|
)
|
|
(5,732
|
)
|
||||
Non-Regulated
|
(1,388
|
)
|
|
(1,718
|
)
|
|
(4,314
|
)
|
|
(4,902
|
)
|
||||
Total cost of sales
|
(3,048
|
)
|
|
(3,674
|
)
|
|
(9,415
|
)
|
|
(10,634
|
)
|
||||
Operating margin
|
673
|
|
|
767
|
|
|
2,148
|
|
|
2,380
|
|
||||
General and administrative expenses
|
(45
|
)
|
|
(45
|
)
|
|
(150
|
)
|
|
(148
|
)
|
||||
Interest expense
|
(388
|
)
|
|
(390
|
)
|
|
(1,061
|
)
|
|
(1,086
|
)
|
||||
Interest income
|
150
|
|
|
69
|
|
|
373
|
|
|
205
|
|
||||
Loss on extinguishment of debt
|
(20
|
)
|
|
(47
|
)
|
|
(165
|
)
|
|
(196
|
)
|
||||
Other expense
|
(18
|
)
|
|
(12
|
)
|
|
(52
|
)
|
|
(37
|
)
|
||||
Other income
|
13
|
|
|
12
|
|
|
43
|
|
|
56
|
|
||||
Gain on disposals and sale of investments
|
23
|
|
|
362
|
|
|
24
|
|
|
363
|
|
||||
Goodwill impairment expense
|
—
|
|
|
—
|
|
|
—
|
|
|
(154
|
)
|
||||
Asset impairment expense
|
(231
|
)
|
|
(15
|
)
|
|
(276
|
)
|
|
(90
|
)
|
||||
Foreign currency transaction gains (losses)
|
9
|
|
|
(79
|
)
|
|
1
|
|
|
(91
|
)
|
||||
Other non-operating expense
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(60
|
)
|
||||
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES AND EQUITY IN EARNINGS OF AFFILIATES
|
166
|
|
|
606
|
|
|
885
|
|
|
1,142
|
|
||||
Income tax expense
|
(45
|
)
|
|
(92
|
)
|
|
(261
|
)
|
|
(303
|
)
|
||||
Net equity in earnings (losses) of affiliates
|
82
|
|
|
(6
|
)
|
|
97
|
|
|
39
|
|
||||
INCOME FROM CONTINUING OPERATIONS
|
203
|
|
|
508
|
|
|
721
|
|
|
878
|
|
||||
Income from operations of discontinued businesses, net of income tax expense of $0, $0, $0 and $22, respectively
|
—
|
|
|
—
|
|
|
—
|
|
|
27
|
|
||||
Net loss from disposal and impairments of discontinued businesses, net of income tax expense of $0, $0, $0 and $4, respectively
|
—
|
|
|
—
|
|
|
—
|
|
|
(56
|
)
|
||||
NET INCOME
|
203
|
|
|
508
|
|
|
721
|
|
|
849
|
|
||||
Noncontrolling interests:
|
|
|
|
|
|
|
|
||||||||
Less: (Income) from continuing operations attributable to noncontrolling interests
|
(23
|
)
|
|
(20
|
)
|
|
(330
|
)
|
|
(295
|
)
|
||||
Less: Loss from discontinued operations attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
||||
Total net income attributable to noncontrolling interests
|
(23
|
)
|
|
(20
|
)
|
|
(330
|
)
|
|
(286
|
)
|
||||
NET INCOME ATTRIBUTABLE TO THE AES CORPORATION
|
$
|
180
|
|
|
$
|
488
|
|
|
$
|
391
|
|
|
$
|
563
|
|
AMOUNTS ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS:
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations, net of tax
|
$
|
180
|
|
|
$
|
488
|
|
|
$
|
391
|
|
|
$
|
583
|
|
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(20
|
)
|
||||
Net income
|
$
|
180
|
|
|
$
|
488
|
|
|
$
|
391
|
|
|
$
|
563
|
|
BASIC EARNINGS PER SHARE:
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations attributable to The AES Corporation common stockholders, net of tax
|
$
|
0.27
|
|
|
$
|
0.68
|
|
|
$
|
0.57
|
|
|
$
|
0.81
|
|
Loss from discontinued operations attributable to The AES Corporation common stockholders, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.03
|
)
|
||||
NET INCOME ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS
|
$
|
0.27
|
|
|
$
|
0.68
|
|
|
$
|
0.57
|
|
|
$
|
0.78
|
|
DILUTED EARNINGS PER SHARE:
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations attributable to The AES Corporation common stockholders, net of tax
|
$
|
0.26
|
|
|
$
|
0.67
|
|
|
$
|
0.56
|
|
|
$
|
0.81
|
|
Loss from discontinued operations attributable to The AES Corporation common stockholders, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.03
|
)
|
||||
NET INCOME ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS
|
$
|
0.26
|
|
|
$
|
0.67
|
|
|
$
|
0.56
|
|
|
$
|
0.78
|
|
DILUTED SHARES OUTSTANDING
|
682
|
|
|
740
|
|
|
694
|
|
|
727
|
|
||||
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.10
|
|
|
$
|
0.05
|
|
|
$
|
0.20
|
|
|
$
|
0.10
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
(in millions)
|
||||||||||||||
NET INCOME
|
$
|
203
|
|
|
$
|
508
|
|
|
$
|
721
|
|
|
$
|
849
|
|
Available-for-sale securities activity:
|
|
|
|
|
|
|
|
||||||||
Change in fair value of available-for-sale securities, net of $0 income tax for all periods
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
Reclassification to earnings, net of $0 income tax for all periods
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Total change in fair value of available-for-sale securities
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
Foreign currency translation activity:
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation adjustments, net of income tax benefit (expense) of $1, $1, $1 and $(7), respectively
|
(513
|
)
|
|
(329
|
)
|
|
(857
|
)
|
|
(300
|
)
|
||||
Reclassification to earnings, net of $0 income tax for all periods
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(51
|
)
|
||||
Total foreign currency translation adjustments
|
(513
|
)
|
|
(333
|
)
|
|
(857
|
)
|
|
(351
|
)
|
||||
Derivative activity:
|
|
|
|
|
|
|
|
||||||||
Change in derivative fair value, net of income tax benefit of $22, $6, $22 and $52, respectively
|
(70
|
)
|
|
(36
|
)
|
|
(73
|
)
|
|
(261
|
)
|
||||
Reclassification to earnings, net of income tax benefit (expense) of $0, $(10), $(6) and $(23), respectively
|
14
|
|
|
44
|
|
|
46
|
|
|
76
|
|
||||
Total change in fair value of derivatives
|
(56
|
)
|
|
8
|
|
|
(27
|
)
|
|
(185
|
)
|
||||
Pension activity:
|
|
|
|
|
|
|
|
||||||||
Change in pension adjustments due to prior service cost, net of income tax benefit (expense) of $0, $0, $0, and $(1), respectively
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Change in pension adjustments due to disposal of discontinued operations for the period, net of income tax benefit (expense) of $0, $0, $0 and $(9), respectively
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
||||
Reclassification to earnings due to amortization of net actuarial loss, net of income tax expense of $(3), $(3), $(8) and $(4), respectively
|
4
|
|
|
5
|
|
|
13
|
|
|
21
|
|
||||
Total pension adjustments
|
4
|
|
|
5
|
|
|
13
|
|
|
36
|
|
||||
OTHER COMPREHENSIVE LOSS
|
(565
|
)
|
|
(321
|
)
|
|
(871
|
)
|
|
(501
|
)
|
||||
COMPREHENSIVE INCOME (LOSS)
|
(362
|
)
|
|
187
|
|
|
(150
|
)
|
|
348
|
|
||||
Less: Comprehensive (income) loss attributable to noncontrolling interests
|
229
|
|
|
108
|
|
|
56
|
|
|
(119
|
)
|
||||
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION
|
$
|
(133
|
)
|
|
$
|
295
|
|
|
$
|
(94
|
)
|
|
$
|
229
|
|
|
Nine Months Ended September 30,
|
||||||
|
2015
|
|
2014
|
||||
|
(in millions)
|
||||||
OPERATING ACTIVITIES:
|
|
|
|
||||
Net income
|
$
|
721
|
|
|
$
|
849
|
|
Adjustments to net income:
|
|
|
|
||||
Depreciation and amortization
|
880
|
|
|
937
|
|
||
Gain on sale of businesses
|
(24
|
)
|
|
(363
|
)
|
||
Impairment expenses
|
276
|
|
|
304
|
|
||
Deferred income taxes
|
(8
|
)
|
|
83
|
|
||
Releases of contingencies
|
(91
|
)
|
|
(41
|
)
|
||
Loss on the extinguishment of debt
|
165
|
|
|
196
|
|
||
Loss on sale of assets
|
23
|
|
|
19
|
|
||
Loss on disposals and impairments — discontinued operations
|
—
|
|
|
51
|
|
||
Other
|
50
|
|
|
135
|
|
||
Changes in operating assets and liabilities
|
|
|
|
||||
(Increase) decrease in accounts receivable
|
(314
|
)
|
|
(494
|
)
|
||
(Increase) decrease in inventory
|
(11
|
)
|
|
(75
|
)
|
||
(Increase) decrease in prepaid expenses and other current assets
|
377
|
|
|
(12
|
)
|
||
(Increase) decrease in other assets
|
(1,103
|
)
|
|
(439
|
)
|
||
Increase (decrease) in accounts payable and other current liabilities
|
238
|
|
|
(14
|
)
|
||
Increase (decrease) in income tax payables, net and other tax payables
|
(126
|
)
|
|
(239
|
)
|
||
Increase (decrease) in other liabilities
|
452
|
|
|
319
|
|
||
Net cash provided by operating activities
|
1,505
|
|
|
1,216
|
|
||
INVESTING ACTIVITIES:
|
|
|
|
||||
Capital expenditures
|
(1,687
|
)
|
|
(1,389
|
)
|
||
Acquisitions, net of cash acquired
|
(17
|
)
|
|
(728
|
)
|
||
Proceeds from the sale of businesses, net of cash sold
|
96
|
|
|
1,668
|
|
||
Proceeds from the sale of assets
|
1
|
|
|
29
|
|
||
Sale of short-term investments
|
3,683
|
|
|
3,335
|
|
||
Purchase of short-term investments
|
(3,605
|
)
|
|
(3,386
|
)
|
||
(Increase) decrease in restricted cash, debt service reserves and other assets
|
(60
|
)
|
|
162
|
|
||
Other investing
|
(50
|
)
|
|
(55
|
)
|
||
Net cash used in investing activities
|
(1,639
|
)
|
|
(364
|
)
|
||
FINANCING ACTIVITIES:
|
|
|
|
||||
Borrowings under the revolving credit facilities
|
677
|
|
|
758
|
|
||
Repayments under the revolving credit facilities
|
(644
|
)
|
|
(744
|
)
|
||
Issuance of recourse debt
|
575
|
|
|
1,525
|
|
||
Repayments of recourse debt
|
(915
|
)
|
|
(2,019
|
)
|
||
Issuance of non-recourse debt
|
3,281
|
|
|
2,253
|
|
||
Repayments of non-recourse debt
|
(2,468
|
)
|
|
(1,639
|
)
|
||
Payments for financing fees
|
(65
|
)
|
|
(111
|
)
|
||
Distributions to noncontrolling interests
|
(182
|
)
|
|
(377
|
)
|
||
Contributions from noncontrolling interests
|
117
|
|
|
114
|
|
||
Proceeds from the sale of redeemable stock of subsidiaries
|
461
|
|
|
—
|
|
||
Dividends paid on AES common stock
|
(209
|
)
|
|
(108
|
)
|
||
Payments for financed capital expenditures
|
(110
|
)
|
|
(360
|
)
|
||
Purchase of treasury stock
|
(408
|
)
|
|
(140
|
)
|
||
Other financing
|
(24
|
)
|
|
4
|
|
||
Net cash provided by (used in) financing activities
|
86
|
|
|
(844
|
)
|
||
Effect of exchange rate changes on cash
|
(40
|
)
|
|
(55
|
)
|
||
Decrease in cash of discontinued businesses
|
—
|
|
|
75
|
|
||
Cash at held-for-sale businesses
|
(14
|
)
|
|
—
|
|
||
Total (decrease) increase in cash and cash equivalents
|
(102
|
)
|
|
28
|
|
||
Cash and cash equivalents, beginning
|
1,539
|
|
|
1,642
|
|
||
Cash and cash equivalents, ending
|
$
|
1,437
|
|
|
$
|
1,670
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
||||
Cash payments for interest, net of amounts capitalized
|
$
|
875
|
|
|
$
|
902
|
|
Cash payments for income taxes, net of refunds
|
$
|
319
|
|
|
$
|
401
|
|
SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
||||
Assets received upon sale of subsidiaries
|
$
|
—
|
|
|
$
|
44
|
|
Assets acquired through capital lease
|
$
|
12
|
|
|
$
|
13
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Fuel and other raw materials
|
$
|
336
|
|
|
$
|
357
|
|
Spare parts and supplies
|
334
|
|
|
345
|
|
||
Total
|
$
|
670
|
|
|
$
|
702
|
|
|
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
.
|
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
|
|
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
|
)
|
|
|
|
|
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.
|
|
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
|
%
|
|
|
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.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Gross proceeds from sales of AFS securities
|
$
|
1,224
|
|
|
$
|
1,144
|
|
|
$
|
3,705
|
|
|
$
|
3,362
|
|
|
|
Current
|
|
Maximum
|
|
|
|
|
|||||||||||
Interest Rate and Cross-Currency
(1)
|
|
Derivative Notional
|
|
Derivative Notional Translated to USD
|
|
Derivative Notional
|
|
Derivative Notional Translated to USD
|
|
Weighted Average Remaining Term
|
|
% of Debt Currently Hedged by Index
(2)
|
|||||||
Interest Rate Derivatives:
|
|
|
|
|
|
|
|||||||||||||
LIBOR (U.S. Dollar)
|
|
2,512
|
|
|
$
|
2,512
|
|
|
2,872
|
|
|
$
|
2,872
|
|
|
11
|
|
51
|
%
|
EURIBOR (Euro)
|
|
504
|
|
|
564
|
|
|
504
|
|
|
564
|
|
|
6
|
|
87
|
%
|
||
Cross-Currency Swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Chilean Unidad de Fomento
|
|
4
|
|
|
160
|
|
|
4
|
|
|
160
|
|
|
13
|
|
76
|
%
|
(1)
|
The Company’s interest rate derivative instruments primarily include accreting and amortizing notionals. The maximum derivative notional represents the largest notional at any point between
September 30, 2015
and the maturity of the derivative instrument, which includes forward-starting derivative instruments. The interest rate and cross-currency derivatives mature through
2033
and
2028
, respectively.
|
(2)
|
The percentage of variable-rate debt currently hedged is based on the related index and excludes forecasted issuances of debt and variable-rate debt tied to other indices where the Company has no interest rate derivatives.
|
Foreign Currency Derivatives
|
|
Notional
(1)
|
|
Notional Translated to USD
|
|
Weighted Average Remaining Term
(2)
|
|||
Argentine Peso
|
|
2,072
|
|
|
$
|
220
|
|
|
10
|
Brazilian Real
|
|
52
|
|
|
13
|
|
|
<1
|
|
British Pound
|
|
17
|
|
|
26
|
|
|
<1
|
|
Chilean Peso
|
|
127,365
|
|
|
183
|
|
|
<1
|
|
Chilean Unidad de Fomento
|
|
9
|
|
|
346
|
|
|
1
|
|
Colombian Peso
|
|
205,082
|
|
|
66
|
|
|
<1
|
|
Euro
|
|
112
|
|
|
125
|
|
|
<1
|
|
Kazakhstani Tenge
|
|
2,715
|
|
|
10
|
|
|
1
|
|
Philippine Peso
|
|
234
|
|
|
5
|
|
|
<1
|
(1)
|
Represents contractual notionals. The notionals for options have not been probability adjusted, which generally would decrease them.
|
(2)
|
Represents the remaining tenor of our foreign currency derivatives weighted by the corresponding notional. These derivatives mature through
2025
.
|
Commodity Derivatives
|
|
Notional
|
|
Weighted-Average Remaining Term
(1)
|
|
Power (MWh)
|
|
11
|
|
|
3
|
(1)
|
Represents the remaining tenor of our commodity derivatives weighted by the corresponding volume. These derivatives range in maturity through
2018
.
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
Assets
|
Designated
|
|
Not Designated
|
|
Total
|
|
Designated
|
|
Not Designated
|
|
Total
|
||||||||||||
Foreign currency derivatives
|
$
|
13
|
|
|
$
|
256
|
|
|
$
|
269
|
|
|
$
|
6
|
|
|
$
|
230
|
|
|
$
|
236
|
|
Commodity derivatives
|
34
|
|
|
23
|
|
|
57
|
|
|
25
|
|
|
19
|
|
|
44
|
|
||||||
Total assets
|
$
|
47
|
|
|
$
|
279
|
|
|
$
|
326
|
|
|
$
|
31
|
|
|
$
|
249
|
|
|
$
|
280
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate derivatives
|
$
|
414
|
|
|
$
|
—
|
|
|
$
|
414
|
|
|
$
|
416
|
|
|
$
|
—
|
|
|
$
|
416
|
|
Cross-currency derivatives
|
40
|
|
|
—
|
|
|
40
|
|
|
29
|
|
|
—
|
|
|
29
|
|
||||||
Foreign currency derivatives
|
39
|
|
|
22
|
|
|
61
|
|
|
38
|
|
|
14
|
|
|
52
|
|
||||||
Commodity derivatives
|
14
|
|
|
16
|
|
|
30
|
|
|
7
|
|
|
10
|
|
|
17
|
|
||||||
Total liabilities
|
$
|
507
|
|
|
$
|
38
|
|
|
$
|
545
|
|
|
$
|
490
|
|
|
$
|
24
|
|
|
$
|
514
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||
Current
|
$
|
92
|
|
|
$
|
140
|
|
|
$
|
77
|
|
|
$
|
148
|
|
Noncurrent
|
234
|
|
|
405
|
|
|
203
|
|
|
366
|
|
||||
Total
|
$
|
326
|
|
|
$
|
545
|
|
|
$
|
280
|
|
|
$
|
514
|
|
Derivatives subject to master netting agreement or similar agreement:
|
|
|
|
|
|
|
|
||||||||
Gross amounts recognized in the balance sheet
|
$
|
38
|
|
|
$
|
475
|
|
|
$
|
53
|
|
|
$
|
507
|
|
Gross amounts of derivative instruments not offset
|
(21
|
)
|
|
(21
|
)
|
|
(10
|
)
|
|
(10
|
)
|
||||
Gross amounts of collateral received/pledged not offset
|
—
|
|
|
(32
|
)
|
|
—
|
|
|
(26
|
)
|
||||
Net amount
|
$
|
17
|
|
|
$
|
422
|
|
|
$
|
43
|
|
|
$
|
471
|
|
Other balances that had been, but are no longer, accounted for as derivatives that are to be amortized to earnings over the remaining term of the associated PPA
|
$
|
150
|
|
|
$
|
170
|
|
|
$
|
161
|
|
|
$
|
180
|
|
Type of Derivative
|
|
Gains (Losses) Recognized in AOCL
|
|
Classification in Condensed Consolidated Statements of Operations
|
|
Gains (Losses) Reclassified from AOCL into Earnings
|
||||||||||||
Three Months Ended September 30,
|
|
2015
|
|
2014
|
|
|
|
2015
|
|
2014
|
||||||||
Interest rate derivatives
|
|
$
|
(110
|
)
|
|
$
|
(16
|
)
|
|
Interest expense
|
|
$
|
(27
|
)
|
|
$
|
(38
|
)
|
|
|
|
|
|
|
Non-regulated cost of sales
|
|
(1
|
)
|
|
(1
|
)
|
||||||
|
|
|
|
|
|
Net equity in earnings of affiliates
|
|
(1
|
)
|
|
—
|
|
||||||
|
|
|
|
|
|
Gain on disposals and sale of investments
|
|
(4
|
)
|
|
—
|
|
||||||
Cross-currency derivatives
|
|
3
|
|
|
(17
|
)
|
|
Interest expense
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
|
|
|
|
|
Foreign currency transaction gains (losses)
|
|
—
|
|
|
(18
|
)
|
||||||
Foreign currency derivatives
|
|
5
|
|
|
(12
|
)
|
|
Foreign currency transaction gains (losses)
|
|
12
|
|
|
1
|
|
||||
Commodity derivatives
|
|
10
|
|
|
3
|
|
|
Non-regulated revenue
|
|
12
|
|
|
4
|
|
||||
|
|
|
|
|
|
|
|
Non-regulated cost of sales
|
|
(4
|
)
|
|
(1
|
)
|
||||
Total
|
|
$
|
(92
|
)
|
|
$
|
(42
|
)
|
|
|
|
$
|
(14
|
)
|
|
$
|
(54
|
)
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate derivatives
|
|
$
|
(130
|
)
|
|
$
|
(290
|
)
|
|
Interest expense
|
|
$
|
(81
|
)
|
|
$
|
(102
|
)
|
|
|
|
|
|
|
Non-regulated cost of sales
|
|
(2
|
)
|
|
(2
|
)
|
||||||
|
|
|
|
|
|
Net equity in earnings of affiliates
|
|
(1
|
)
|
|
(3
|
)
|
||||||
|
|
|
|
|
|
Gain on disposals and sale of investments
|
|
(4
|
)
|
|
—
|
|
||||||
Cross-currency derivatives
|
|
4
|
|
|
(20
|
)
|
|
Interest expense
|
|
(3
|
)
|
|
—
|
|
||||
|
|
|
|
|
|
Foreign currency transaction gains (losses)
|
|
—
|
|
|
(24
|
)
|
||||||
Foreign currency derivatives
|
|
6
|
|
|
(24
|
)
|
|
Foreign currency transaction gains (losses)
|
|
20
|
|
|
11
|
|
||||
Commodity derivatives
|
|
25
|
|
|
21
|
|
|
Non-regulated revenue
|
|
27
|
|
|
23
|
|
||||
|
|
|
|
|
|
Non-regulated cost of sales
|
|
(8
|
)
|
|
(2
|
)
|
||||||
Total
|
|
$
|
(95
|
)
|
|
$
|
(313
|
)
|
|
|
|
$
|
(52
|
)
|
|
$
|
(99
|
)
|
Type of Derivative
|
|
Classification in Condensed Consolidated Statements of Operations
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|||||||||||
Interest rate
|
|
Interest expense
|
|
$
|
(2
|
)
|
|
$
|
(1
|
)
|
|
$
|
(3
|
)
|
|
$
|
—
|
|
Foreign currency
|
|
Foreign currency transaction gains (losses)
|
|
—
|
|
|
(2
|
)
|
|
(3
|
)
|
|
(2
|
)
|
||||
Cross-currency
|
|
Interest expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||
Commodity and other
|
|
Non-regulated revenue
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
||||
Total
|
|
|
|
$
|
(2
|
)
|
|
$
|
(2
|
)
|
|
$
|
(6
|
)
|
|
$
|
(2
|
)
|
Type of Derivative
|
|
Classification in Condensed Consolidated Statements of Operations
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|||||||||||
Interest rate
|
|
Interest expense
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
Foreign currency
|
|
Foreign currency transaction gains (losses)
|
|
23
|
|
|
2
|
|
|
62
|
|
|
31
|
|
||||
|
|
Net equity in earnings of affiliates
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
(4
|
)
|
||||
Commodity and other
|
|
Non-regulated revenue
|
|
(2
|
)
|
|
(2
|
)
|
|
(6
|
)
|
|
2
|
|
||||
|
|
Non-regulated cost of sales
|
|
(8
|
)
|
|
(3
|
)
|
|
(7
|
)
|
|
(1
|
)
|
||||
|
|
Regulated cost of sales
|
|
—
|
|
|
(4
|
)
|
|
(5
|
)
|
|
(10
|
)
|
||||
|
|
Income (loss) from operations of discontinued businesses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
||||
|
|
Net loss from disposal and impairments of discontinued businesses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72
|
|
||||
Total
|
|
|
|
$
|
13
|
|
|
$
|
(17
|
)
|
|
$
|
44
|
|
|
$
|
82
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Argentina
|
$
|
284
|
|
|
$
|
278
|
|
Cameroon sale
(1)
|
—
|
|
|
44
|
|
||
United States
|
20
|
|
|
—
|
|
||
Brazil
|
39
|
|
|
15
|
|
||
Total long-term financing receivables
|
$
|
343
|
|
|
$
|
337
|
|
(1)
|
Represents non-contingent consideration to be received in 2016 from the sale of the Cameroon businesses in 2014. Balance is classified as short-term as of
September 30, 2015
. See Note
18
—Discontinued Operations
.
|
|
Nine Months Ended September 30,
|
||||||
50%-or-less-Owned Affiliates
|
2015
|
|
2014
|
||||
Revenue
|
$
|
496
|
|
|
$
|
716
|
|
Operating margin
|
118
|
|
|
159
|
|
||
Net income
|
193
|
|
|
89
|
|
•
|
IPALCO issued new debt of
$665 million
, partially offset by repayments of
$420 million
which includes a loss on extinguishment of debt of
$22 million
;
|
•
|
Gener issued new debt of
$575 million
;
|
•
|
Sul issued new debt of
$499 million
, partially offset by repayments of
$470 million
which includes a loss on extinguishment of debt of
$4 million
;
|
•
|
DPL issued new debt of
$325 million
and repaid existing debt of
$474 million
which includes a loss on extinguishment of debt of
$2 million
;
|
•
|
Cochrane drew
$308 million
under its existing construction loans;
|
•
|
Ventanas repaid existing debt of
$308 million
which includes a loss on extinguishment of debt of
$6 million
;
|
•
|
Panama issued new debt of
$300 million
, partially offset by repayments of
$287 million
which includes a loss on extinguishment of debt of
$15 million
;
|
•
|
Eletropaulo issued new debt of
$268 million
, partially offset by repayments of
$121 million
; and
|
•
|
Mong Duong drew
$203 million
under its construction loan facility.
|
Subsidiary
|
|
Primary Nature of Default
|
|
Debt in Default
|
|
Net Assets
|
||||
Maritza (Bulgaria)
|
|
Covenant
|
|
$
|
576
|
|
|
$
|
648
|
|
Sul (Brazil)
|
|
Covenant
|
|
327
|
|
|
433
|
|
||
Kavarna (Bulgaria)
|
|
Covenant
|
|
143
|
|
|
77
|
|
||
Altai (Kazakhstan)
|
|
Covenant
|
|
8
|
|
|
10
|
|
||
|
|
|
|
$
|
1,054
|
|
|
|
Contingent Contractual Obligations
|
|
Amount
|
|
Number of Agreements
|
|
Maximum Exposure Range for Each Agreement
|
|||
Guarantees and commitments
|
|
$
|
341
|
|
|
13
|
|
|
$1 — 53
|
Asset sale related indemnities
(1)
|
|
27
|
|
|
1
|
|
|
$27
|
|
Cash collateralized letters of credit
|
|
32
|
|
|
5
|
|
|
<$1 — 15
|
|
Letters of credit under the senior secured credit facility
|
|
82
|
|
|
10
|
|
|
<$1 — 29
|
|
Total
|
|
$
|
482
|
|
|
29
|
|
|
|
(1)
|
Excludes normal and customary representations and warranties in agreements for the sale of assets (including ownership in associated legal entities) where the associated risk is considered to be nominal.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||||||||||||||||
|
U.S.
|
|
Foreign
|
|
U.S.
|
|
Foreign
|
|
U.S.
|
|
Foreign
|
|
U.S.
|
|
Foreign
|
||||||||||||||||
Service cost
|
$
|
4
|
|
|
$
|
4
|
|
|
$
|
3
|
|
|
$
|
5
|
|
|
$
|
12
|
|
|
$
|
12
|
|
|
$
|
10
|
|
|
$
|
13
|
|
Interest cost
|
12
|
|
|
84
|
|
|
12
|
|
|
126
|
|
|
35
|
|
|
281
|
|
|
36
|
|
|
377
|
|
||||||||
Expected return on plan assets
|
(17
|
)
|
|
(59
|
)
|
|
(17
|
)
|
|
(93
|
)
|
|
(51
|
)
|
|
(197
|
)
|
|
(49
|
)
|
|
(279
|
)
|
||||||||
Amortization of prior service cost
|
1
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
|
2
|
|
||||||||
Amortization of net loss
|
5
|
|
|
6
|
|
|
4
|
|
|
9
|
|
|
15
|
|
|
21
|
|
|
10
|
|
|
26
|
|
||||||||
Total pension cost
|
$
|
5
|
|
|
$
|
35
|
|
|
$
|
4
|
|
|
$
|
47
|
|
|
$
|
16
|
|
|
$
|
117
|
|
|
$
|
12
|
|
|
$
|
139
|
|
|
Nine Months Ended September 30, 2015
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||||
|
The Parent Stockholders’ Equity
|
|
NCI
|
|
Total Equity
|
|
The Parent Stockholders’ Equity
|
|
NCI
|
|
Total Equity
|
||||||||||||
Balance at the beginning of the period
|
$
|
4,272
|
|
|
$
|
3,053
|
|
|
$
|
7,325
|
|
|
$
|
4,330
|
|
|
$
|
3,321
|
|
|
$
|
7,651
|
|
Net income
|
391
|
|
|
330
|
|
|
721
|
|
|
563
|
|
|
286
|
|
|
849
|
|
||||||
Total change in fair value of AFS securities, net of income tax
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||||
Total foreign currency translation adjustment, net of income tax
|
(498
|
)
|
|
(359
|
)
|
|
(857
|
)
|
|
(269
|
)
|
|
(82
|
)
|
|
(351
|
)
|
||||||
Total change in derivative fair value, net of income tax
|
10
|
|
|
(37
|
)
|
|
(27
|
)
|
|
(79
|
)
|
|
(106
|
)
|
|
(185
|
)
|
||||||
Total pension adjustments, net of income tax
|
3
|
|
|
10
|
|
|
13
|
|
|
15
|
|
|
21
|
|
|
36
|
|
||||||
Balance sheet reclassification related to an equity method investment
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
||||||
Cumulative effect of a change in accounting principle
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Capital contributions from noncontrolling interests
|
—
|
|
|
117
|
|
|
117
|
|
|
—
|
|
|
131
|
|
|
131
|
|
||||||
Distributions to noncontrolling interests
|
—
|
|
|
(182
|
)
|
|
(182
|
)
|
|
—
|
|
|
(380
|
)
|
|
(380
|
)
|
||||||
Acquisition of business
(2)
|
—
|
|
|
11
|
|
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Disposition of businesses
|
—
|
|
|
(49
|
)
|
|
(49
|
)
|
|
—
|
|
|
(152
|
)
|
|
(152
|
)
|
||||||
Acquisition of treasury stock
|
(408
|
)
|
|
—
|
|
|
(408
|
)
|
|
(140
|
)
|
|
—
|
|
|
(140
|
)
|
||||||
Issuance and exercise of stock-based compensation benefit plans, net of income tax
|
23
|
|
|
—
|
|
|
23
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||||
Dividends declared on common stock
|
(138
|
)
|
|
—
|
|
|
(138
|
)
|
|
(72
|
)
|
|
—
|
|
|
(72
|
)
|
||||||
Sale of subsidiary shares to noncontrolling interests
|
(83
|
)
|
|
—
|
|
|
(83
|
)
|
|
—
|
|
|
130
|
|
|
130
|
|
||||||
Acquisition of subsidiary shares from noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
(13
|
)
|
||||||
Balance at the end of the period
|
$
|
3,567
|
|
|
$
|
2,894
|
|
|
$
|
6,461
|
|
|
$
|
4,397
|
|
|
$
|
3,169
|
|
|
$
|
7,566
|
|
|
Unrealized derivative gains (losses), net
|
|
Unfunded pension obligations, net
|
|
Foreign currency translation adjustment, net
|
|
Total
|
||||||||
Balance at the beginning of the period
|
$
|
(396
|
)
|
|
$
|
(295
|
)
|
|
$
|
(2,595
|
)
|
|
$
|
(3,286
|
)
|
Other comprehensive income (loss) before reclassifications
|
(21
|
)
|
|
—
|
|
|
(498
|
)
|
|
(519
|
)
|
||||
Amount reclassified to earnings
|
31
|
|
|
3
|
|
|
—
|
|
|
34
|
|
||||
Other comprehensive income (loss)
|
10
|
|
|
3
|
|
|
(498
|
)
|
|
(485
|
)
|
||||
Cumulative effect of a change in accounting principle
|
—
|
|
|
—
|
|
|
13
|
|
|
13
|
|
||||
Balance at the end of the period
|
$
|
(386
|
)
|
|
$
|
(292
|
)
|
|
$
|
(3,080
|
)
|
|
$
|
(3,758
|
)
|
Details About
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
AOCL Components
|
|
Affected Line Item in the Condensed Consolidated Statements of Operations
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Foreign currency translation adjustment, net
|
|
|
||||||||||||||||
|
|
Gain on disposals and sale of investments
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
|
Net loss from disposal and impairments of discontinued businesses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
47
|
|
|||
|
|
Net income attributable to The AES Corporation
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
51
|
|
Unrealized derivative gains (losses), net
|
|
|
||||||||||||||||
|
|
Non-regulated revenue
|
|
$
|
12
|
|
|
$
|
4
|
|
|
$
|
27
|
|
|
$
|
23
|
|
|
|
Non-regulated cost of sales
|
|
(5
|
)
|
|
(2
|
)
|
|
(10
|
)
|
|
$
|
(4
|
)
|
|||
|
|
Interest expense
|
|
(28
|
)
|
|
(39
|
)
|
|
(84
|
)
|
|
(102
|
)
|
||||
|
|
Gain on disposals and sale of investments
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
||||
|
|
Foreign currency transaction gains (losses)
|
|
12
|
|
|
(17
|
)
|
|
20
|
|
|
(13
|
)
|
||||
|
|
Income from continuing operations before taxes and equity in earnings of affiliates
|
|
(13
|
)
|
|
(54
|
)
|
|
(51
|
)
|
|
(96
|
)
|
||||
|
|
Income tax expense
|
|
—
|
|
|
10
|
|
|
6
|
|
|
23
|
|
||||
|
|
Net equity in earnings of affiliates
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
(3
|
)
|
||||
|
|
Income from continuing operations
|
|
(14
|
)
|
|
(44
|
)
|
|
(46
|
)
|
|
(76
|
)
|
||||
|
|
Income from continuing operations attributable to noncontrolling interests
|
|
6
|
|
|
9
|
|
|
15
|
|
|
24
|
|
||||
|
|
Net income attributable to The AES Corporation
|
|
$
|
(8
|
)
|
|
$
|
(35
|
)
|
|
$
|
(31
|
)
|
|
$
|
(52
|
)
|
Amortization of defined benefit pension actuarial loss, net
|
|
|
||||||||||||||||
|
|
Regulated cost of sales
|
|
$
|
(7
|
)
|
|
$
|
(8
|
)
|
|
$
|
(21
|
)
|
|
$
|
(25
|
)
|
|
|
Other income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
|
|
Income from continuing operations before taxes and equity in earnings of affiliates
|
|
(7
|
)
|
|
(8
|
)
|
|
(21
|
)
|
|
(27
|
)
|
||||
|
|
Income tax expense
|
|
3
|
|
|
3
|
|
|
8
|
|
|
4
|
|
||||
|
|
Income from continuing operations
|
|
(4
|
)
|
|
(5
|
)
|
|
(13
|
)
|
|
(23
|
)
|
||||
|
|
Net loss from disposal and impairments of discontinued businesses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||
|
|
Net income
|
|
(4
|
)
|
|
(5
|
)
|
|
(13
|
)
|
|
(21
|
)
|
||||
|
|
Income from continuing operations attributable to noncontrolling interests
|
|
3
|
|
|
3
|
|
|
10
|
|
|
14
|
|
||||
|
|
Net income attributable to The AES Corporation
|
|
$
|
(1
|
)
|
|
$
|
(2
|
)
|
|
$
|
(3
|
)
|
|
$
|
(7
|
)
|
Total reclassifications for the period, net of income tax and noncontrolling interests
|
|
$
|
(9
|
)
|
|
$
|
(33
|
)
|
|
$
|
(34
|
)
|
|
$
|
(8
|
)
|
Revenue
|
Total Revenue
|
|
Intersegment
|
|
External Revenue
|
||||||||||||||||||
Three Months Ended September 30,
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||||
US SBU
|
$
|
923
|
|
|
$
|
1,002
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
923
|
|
|
$
|
1,002
|
|
Andes SBU
|
652
|
|
|
704
|
|
|
(2
|
)
|
|
(1
|
)
|
|
650
|
|
|
703
|
|
||||||
Brazil SBU
|
1,065
|
|
|
1,548
|
|
|
—
|
|
|
—
|
|
|
1,065
|
|
|
1,548
|
|
||||||
MCAC SBU
|
597
|
|
|
693
|
|
|
—
|
|
|
(1
|
)
|
|
597
|
|
|
692
|
|
||||||
Europe SBU
|
292
|
|
|
371
|
|
|
(2
|
)
|
|
—
|
|
|
290
|
|
|
371
|
|
||||||
Asia SBU
|
195
|
|
|
125
|
|
|
—
|
|
|
—
|
|
|
195
|
|
|
125
|
|
||||||
Corporate and Other
|
7
|
|
|
4
|
|
|
(6
|
)
|
|
(4
|
)
|
|
1
|
|
|
—
|
|
||||||
Total Revenue
|
$
|
3,731
|
|
|
$
|
4,447
|
|
|
$
|
(10
|
)
|
|
$
|
(6
|
)
|
|
$
|
3,721
|
|
|
$
|
4,441
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
US SBU
|
$
|
2,751
|
|
|
$
|
2,896
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,751
|
|
|
$
|
2,896
|
|
Andes SBU
|
1,894
|
|
|
2,048
|
|
|
(6
|
)
|
|
(2
|
)
|
|
1,888
|
|
|
2,046
|
|
||||||
Brazil SBU
|
3,710
|
|
|
4,526
|
|
|
—
|
|
|
—
|
|
|
3,710
|
|
|
4,526
|
|
||||||
MCAC SBU
|
1,796
|
|
|
2,023
|
|
|
(2
|
)
|
|
(2
|
)
|
|
1,794
|
|
|
2,021
|
|
||||||
Europe SBU
|
921
|
|
|
1,067
|
|
|
(5
|
)
|
|
—
|
|
|
916
|
|
|
1,067
|
|
||||||
Asia SBU
|
501
|
|
|
456
|
|
|
—
|
|
|
—
|
|
|
501
|
|
|
456
|
|
||||||
Corporate and Other
|
17
|
|
|
11
|
|
|
(14
|
)
|
|
(9
|
)
|
|
3
|
|
|
2
|
|
||||||
Total Revenue
|
$
|
11,590
|
|
|
$
|
13,027
|
|
|
$
|
(27
|
)
|
|
$
|
(13
|
)
|
|
$
|
11,563
|
|
|
$
|
13,014
|
|
Adjusted PTC
|
Total Adjusted PTC
|
|
Intersegment
|
|
External Adjusted PTC
|
||||||||||||||||||
Three Months Ended September 30,
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||||
US SBU
|
$
|
101
|
|
|
$
|
156
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
104
|
|
|
$
|
159
|
|
Andes SBU
|
150
|
|
|
120
|
|
|
4
|
|
|
(1
|
)
|
|
154
|
|
|
119
|
|
||||||
Brazil SBU
|
23
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
24
|
|
|
1
|
|
||||||
MCAC SBU
|
92
|
|
|
124
|
|
|
5
|
|
|
4
|
|
|
97
|
|
|
128
|
|
||||||
Europe SBU
|
45
|
|
|
79
|
|
|
—
|
|
|
3
|
|
|
45
|
|
|
82
|
|
||||||
Asia SBU
|
24
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
25
|
|
|
2
|
|
||||||
Corporate and Other
|
(113
|
)
|
|
(127
|
)
|
|
(14
|
)
|
|
(10
|
)
|
|
(127
|
)
|
|
(137
|
)
|
||||||
Total Adjusted PTC
|
$
|
322
|
|
|
$
|
354
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
322
|
|
|
$
|
354
|
|
Reconciliation to Income from Continuing Operations before Taxes and Equity Earnings of Affiliates:
|
|||||||||||||||||||||||
Non-GAAP Adjustments:
|
|
|
|
|
|||||||||||||||||||
Unrealized derivative gains (losses)
|
|
12
|
|
|
(11
|
)
|
|||||||||||||||||
Unrealized foreign currency losses
|
|
(6
|
)
|
|
(62
|
)
|
|||||||||||||||||
Disposition/acquisition gains
|
|
23
|
|
|
367
|
|
|||||||||||||||||
Impairment losses
|
|
(139
|
)
|
|
(30
|
)
|
|||||||||||||||||
Loss on extinguishment of debt
|
|
(21
|
)
|
|
(66
|
)
|
|||||||||||||||||
Pretax contribution
|
|
191
|
|
|
552
|
|
|||||||||||||||||
Add: Income from continuing operations before taxes attributable to noncontrolling interests
|
|
57
|
|
|
48
|
|
|||||||||||||||||
Less: Net equity in earnings (losses) of affiliates
|
|
82
|
|
|
(6
|
)
|
|||||||||||||||||
Income from continuing operations before taxes and equity in earnings of affiliates
|
|
$
|
166
|
|
|
$
|
606
|
|
Adjusted PTC
|
Total Adjusted PTC
|
|
Intersegment
|
|
External Adjusted PTC
|
||||||||||||||||||
Nine Months Ended September 30,
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||||
US SBU
|
$
|
263
|
|
|
$
|
311
|
|
|
$
|
9
|
|
|
$
|
9
|
|
|
$
|
272
|
|
|
$
|
320
|
|
Andes SBU
|
322
|
|
|
277
|
|
|
12
|
|
|
3
|
|
|
334
|
|
|
280
|
|
||||||
Brazil SBU
|
85
|
|
|
184
|
|
|
2
|
|
|
2
|
|
|
87
|
|
|
186
|
|
||||||
MCAC SBU
|
248
|
|
|
284
|
|
|
14
|
|
|
18
|
|
|
262
|
|
|
302
|
|
||||||
Europe SBU
|
171
|
|
|
267
|
|
|
2
|
|
|
9
|
|
|
173
|
|
|
276
|
|
||||||
Asia SBU
|
66
|
|
|
33
|
|
|
2
|
|
|
1
|
|
|
68
|
|
|
34
|
|
||||||
Corporate and Other
|
(330
|
)
|
|
(419
|
)
|
|
(41
|
)
|
|
(42
|
)
|
|
(371
|
)
|
|
(461
|
)
|
||||||
Total Adjusted PTC
|
$
|
825
|
|
|
$
|
937
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
825
|
|
|
$
|
937
|
|
Reconciliation to Income from Continuing Operations before Taxes and Equity Earnings of Affiliates:
|
|||||||||||||||||||||||
Non-GAAP Adjustments:
|
|
|
|
|
|||||||||||||||||||
Unrealized derivative gains
|
|
29
|
|
|
21
|
|
|||||||||||||||||
Unrealized foreign currency losses
|
|
(50
|
)
|
|
(95
|
)
|
|||||||||||||||||
Disposition/acquisition gains
|
|
32
|
|
|
366
|
|
|||||||||||||||||
Impairment losses
|
|
(175
|
)
|
|
(295
|
)
|
|||||||||||||||||
Loss on extinguishment of debt
|
|
(163
|
)
|
|
(213
|
)
|
|||||||||||||||||
Pretax contribution
|
|
498
|
|
|
721
|
|
|||||||||||||||||
Add: Income from continuing operations before taxes attributable to noncontrolling interests
|
|
484
|
|
|
460
|
|
|||||||||||||||||
Less: Net equity in earnings of affiliates
|
|
97
|
|
|
39
|
|
|||||||||||||||||
Income from continuing operations before taxes and equity in earnings of affiliates
|
|
$
|
885
|
|
|
$
|
1,142
|
|
Total Assets
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
US SBU
|
|
$
|
10,071
|
|
|
$
|
10,062
|
|
Andes SBU
|
|
8,580
|
|
|
7,888
|
|
||
Brazil SBU
|
|
6,289
|
|
|
8,439
|
|
||
MCAC SBU
|
|
5,064
|
|
|
4,948
|
|
||
Europe SBU
|
|
3,291
|
|
|
3,525
|
|
||
Asia SBU
|
|
3,206
|
|
|
2,972
|
|
||
Assets of held-for-sale businesses
|
|
52
|
|
|
—
|
|
||
Corporate and Other & eliminations
|
|
447
|
|
|
1,132
|
|
||
Total Assets
|
|
$
|
37,000
|
|
|
$
|
38,966
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Gain on sale of assets
|
$
|
1
|
|
|
$
|
3
|
|
|
$
|
12
|
|
|
$
|
13
|
|
Allowance for Funds Used During Construction (US Utilities)
|
5
|
|
|
4
|
|
|
12
|
|
|
6
|
|
||||
Contingency reversal (Kazakhstan)
|
—
|
|
|
—
|
|
|
—
|
|
|
18
|
|
||||
Other
|
7
|
|
|
5
|
|
|
19
|
|
|
19
|
|
||||
Total other income
|
$
|
13
|
|
|
$
|
12
|
|
|
$
|
43
|
|
|
$
|
56
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Loss on sale and disposal of assets
|
$
|
16
|
|
|
$
|
12
|
|
|
$
|
39
|
|
|
$
|
31
|
|
Legal settlement
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||
Other
|
2
|
|
|
—
|
|
|
5
|
|
|
6
|
|
||||
Total other expense
|
$
|
18
|
|
|
$
|
12
|
|
|
$
|
52
|
|
|
$
|
37
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
(in millions)
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Kilroot
|
$
|
113
|
|
|
$
|
—
|
|
|
$
|
113
|
|
|
$
|
—
|
|
Buffalo Gap III
|
118
|
|
|
—
|
|
|
118
|
|
|
—
|
|
||||
UK Wind
|
—
|
|
|
—
|
|
|
37
|
|
|
11
|
|
||||
Ebute
|
—
|
|
|
15
|
|
|
—
|
|
|
67
|
|
||||
DP&L (East Bend)
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
||||
Other
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||
Total asset impairment expense
|
$
|
231
|
|
|
$
|
15
|
|
|
$
|
276
|
|
|
$
|
90
|
|
|
Three Months Ended September 30, 2014
|
|
Nine Months Ended September 30, 2014
|
||||
Revenue
|
$
|
—
|
|
|
$
|
233
|
|
Income from operations of discontinued businesses, before income tax
|
$
|
—
|
|
|
$
|
49
|
|
Income tax expense
|
—
|
|
|
(22
|
)
|
||
Income from operations of discontinued businesses, after income tax
|
$
|
—
|
|
|
$
|
27
|
|
Net loss from disposal and impairments of discontinued businesses, after income tax
|
$
|
—
|
|
|
$
|
(56
|
)
|
(in millions except per share data)
|
2015
|
|
2014
|
||||||||||||||||||
Three Months Ended September 30,
|
Income
|
|
Shares
|
|
$ per Share
|
|
Income
|
|
Shares
|
|
$ per Share
|
||||||||||
BASIC EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations attributable to The AES Corporation common stockholders
|
$
|
180
|
|
|
679
|
|
|
$
|
0.27
|
|
|
$
|
488
|
|
|
721
|
|
|
$
|
0.68
|
|
EFFECT OF DILUTIVE SECURITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Convertible securities
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
15
|
|
|
(0.01
|
)
|
||||
Stock options
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Restricted stock units
|
—
|
|
|
2
|
|
|
(0.01
|
)
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
DILUTED EARNINGS PER SHARE
|
$
|
180
|
|
|
682
|
|
|
$
|
0.26
|
|
|
$
|
494
|
|
|
740
|
|
|
$
|
0.67
|
|
Nine Months Ended September 30,
|
|
||||||||||||||||||||
BASIC EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Income from continuing operations attributable to The AES Corporation common stockholders
|
$
|
391
|
|
|
692
|
|
|
$
|
0.57
|
|
|
$
|
583
|
|
|
724
|
|
|
$
|
0.81
|
|
EFFECT OF DILUTIVE SECURITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Restricted stock units
|
—
|
|
|
2
|
|
|
(0.01
|
)
|
|
—
|
|
|
3
|
|
|
—
|
|
||||
DILUTED EARNINGS PER SHARE
|
$
|
391
|
|
|
694
|
|
|
$
|
0.56
|
|
|
$
|
583
|
|
|
727
|
|
|
$
|
0.81
|
|
•
|
Overview of
Q3 2015
Results and Strategic Performance
|
•
|
Review of Consolidated Results of Operations
|
•
|
Non-GAAP Measures and SBU Analysis
|
•
|
Key Trends and Uncertainties
|
•
|
Capital Resources and Liquidity
|
•
|
Reducing complexity:
By exiting businesses and markets where we do not have a competitive advantage we are simplifying our portfolio and reducing risk.
|
•
|
Leveraging our platforms:
We are focusing our growth on platform expansions, including adjacencies, in markets where we already operate and have a competitive advantage to realize attractive risk-adjusted returns. We currently have 5,782 MW under construction. These projects represent $7 billion in total capital expenditures, with the majority of AES’ $1.3 billion in equity already funded and are on track to come online from 2015 through 2018.
|
•
|
Performance excellence:
We strive to be the low-cost manager of a portfolio of assets and to derive synergies and scale from our businesses.
|
•
|
Expanding access to capital:
We are building strategic partnerships at the project and business level. Through these partnerships, we aim to optimize our risk-adjusted returns in our existing businesses and growth projects. By selling down portions of certain businesses, we can adjust our global exposure to commodity, fuel, country and other macroeconomic risks. Partial sell-downs of our assets can also serve to highlight or enhance the value of businesses in our portfolio.
|
•
|
Allocating capital in a disciplined manner:
Our top priority is to maximize risk-adjusted returns to our shareholders, which we achieve by investing our discretionary cash and recycling the capital we receive from asset sales and strategic partnerships. The results of our capital strategy included the following:
|
◦
|
In the first nine months of 2015, we invested $345 million to prepay and refinance Parent debt.
|
◦
|
In the third quarter of 2015, we invested
$101 million
by repurchasing approximately
8 million
shares.
|
◦
|
In the first nine months of 2015, we repurchased
32 million
shares for
$407 million
and in October and November 2015, we repurchased
1.6
million shares for
$16 million
.
|
◦
|
In the first nine months of 2015, we paid
$209 million
in shareholder dividends.
|
◦
|
In the first nine months of 2015, we made $285 million of investments in our subsidiaries.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
|
2015
|
|
2014
|
|
Change
|
|
% Change
|
||||||||||||||
Diluted earnings per share from continuing operations
|
$
|
0.26
|
|
|
$
|
0.67
|
|
|
$
|
(0.41
|
)
|
|
-61
|
%
|
|
$
|
0.56
|
|
|
$
|
0.81
|
|
|
$
|
(0.25
|
)
|
|
-31
|
%
|
Adjusted EPS (a non-GAAP measure)
(1)
|
$
|
0.39
|
|
|
$
|
0.37
|
|
|
$
|
0.02
|
|
|
5
|
%
|
|
$
|
0.88
|
|
|
$
|
0.89
|
|
|
$
|
(0.01
|
)
|
|
-1
|
%
|
(1)
|
See reconciliation and definition under Non-GAAP Measures.
|
|
2015
|
|
2014
|
|
Variance
|
|||
KPIs:
Safety: Employee Lost-Time Incident Case Rate
|
0.109
|
|
|
0.102
|
|
|
-7
|
%
|
Safety: Operational Contractor Lost-Time Incident Case Rate
|
0.116
|
|
|
0.084
|
|
|
-38
|
%
|
Generation:
Commercial Availability (CA, %)
|
89.1
|
%
|
|
91.2
|
%
|
|
-2.1
|
%
|
Equivalent Forced Outage Factor (EFOF, %)
|
3.7
|
%
|
|
3.5
|
%
|
|
-0.2
|
%
|
Heat Rate (BTU/kWh)
|
10,082
|
|
|
9,828
|
|
|
-254
|
|
Utility:
System Average Interruption Duration Index (SAIDI, hours)
|
6.0
|
|
|
5.5
|
|
|
-0.5
|
|
System Average Interruption Frequency Index (SAIFI, number of interruptions)
|
3.4
|
|
|
3.6
|
|
|
0.2
|
|
Non-Technical Losses (%)
|
1.7
|
%
|
|
2.1
|
%
|
|
0.4
|
%
|
•
|
Lost-Time Incident Case Rate: Number of lost-time cases per number of full-time employees or contractors.
|
•
|
CA: Actual variable margin, as a percentage of potential variable margin if the unit had been available at full capacity during outages.
|
•
|
EFOF: The percentage of the time that a plant is not capable of producing energy due to unplanned operational reductions in production.
|
•
|
Heat Rate: The amount of energy used by an electrical generator or power plant to generate one kWh.
|
•
|
SAIDI: The total hours of interruption the average customer experiences annually. Trailing 12-month average.
|
•
|
SAIFI: The average number of interruptions the average customer experiences annually. Trailing 12-month average.
|
•
|
Non-Technical Losses: Delivered energy that was not billed due to measurement error, theft or other reasons. Trailing 12-month average.
|
Review of Consolidated Results of Operations
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
($ in millions, except per share amounts)
|
2015
|
|
2014
|
|
$ change
|
|
% change
|
|
2015
|
|
2014
|
|
$ change
|
|
% change
|
||||||||||||||
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
US SBU
|
$
|
923
|
|
|
$
|
1,002
|
|
|
$
|
(79
|
)
|
|
-8
|
%
|
|
$
|
2,751
|
|
|
$
|
2,896
|
|
|
$
|
(145
|
)
|
|
-5
|
%
|
Andes SBU
|
652
|
|
|
704
|
|
|
(52
|
)
|
|
-7
|
%
|
|
1,894
|
|
|
2,048
|
|
|
(154
|
)
|
|
-8
|
%
|
||||||
Brazil SBU
|
1,065
|
|
|
1,548
|
|
|
(483
|
)
|
|
-31
|
%
|
|
3,710
|
|
|
4,526
|
|
|
(816
|
)
|
|
-18
|
%
|
||||||
MCAC SBU
|
597
|
|
|
693
|
|
|
(96
|
)
|
|
-14
|
%
|
|
1,796
|
|
|
2,023
|
|
|
(227
|
)
|
|
-11
|
%
|
||||||
Europe SBU
|
292
|
|
|
371
|
|
|
(79
|
)
|
|
-21
|
%
|
|
921
|
|
|
1,067
|
|
|
(146
|
)
|
|
-14
|
%
|
||||||
Asia SBU
|
195
|
|
|
125
|
|
|
70
|
|
|
56
|
%
|
|
501
|
|
|
456
|
|
|
45
|
|
|
10
|
%
|
||||||
Corporate and Other
|
7
|
|
|
4
|
|
|
3
|
|
|
75
|
%
|
|
17
|
|
|
11
|
|
|
6
|
|
|
55
|
%
|
||||||
Intersegment eliminations
|
(10
|
)
|
|
(6
|
)
|
|
(4
|
)
|
|
67
|
%
|
|
(27
|
)
|
|
(13
|
)
|
|
(14
|
)
|
|
108
|
%
|
||||||
Total Revenue
|
3,721
|
|
|
4,441
|
|
|
(720
|
)
|
|
-16
|
%
|
|
11,563
|
|
|
13,014
|
|
|
(1,451
|
)
|
|
-11
|
%
|
||||||
Operating Margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
US SBU
|
165
|
|
|
222
|
|
|
(57
|
)
|
|
-26
|
%
|
|
463
|
|
|
500
|
|
|
(37
|
)
|
|
-7
|
%
|
||||||
Andes SBU
|
162
|
|
|
212
|
|
|
(50
|
)
|
|
-24
|
%
|
|
412
|
|
|
451
|
|
|
(39
|
)
|
|
-9
|
%
|
||||||
Brazil SBU
|
100
|
|
|
44
|
|
|
56
|
|
|
127
|
%
|
|
500
|
|
|
635
|
|
|
(135
|
)
|
|
-21
|
%
|
||||||
MCAC SBU
|
148
|
|
|
176
|
|
|
(28
|
)
|
|
-16
|
%
|
|
416
|
|
|
411
|
|
|
5
|
|
|
1
|
%
|
||||||
Europe SBU
|
59
|
|
|
94
|
|
|
(35
|
)
|
|
-37
|
%
|
|
226
|
|
|
304
|
|
|
(78
|
)
|
|
-26
|
%
|
||||||
Asia SBU
|
33
|
|
|
12
|
|
|
21
|
|
|
175
|
%
|
|
104
|
|
|
49
|
|
|
55
|
|
|
112
|
%
|
||||||
Corporate and Other
|
3
|
|
|
16
|
|
|
(13
|
)
|
|
-81
|
%
|
|
27
|
|
|
42
|
|
|
(15
|
)
|
|
-36
|
%
|
||||||
Intersegment eliminations
|
3
|
|
|
(9
|
)
|
|
12
|
|
|
-133
|
%
|
|
—
|
|
|
(12
|
)
|
|
12
|
|
|
-100
|
%
|
||||||
Total Operating Margin
|
673
|
|
|
767
|
|
|
(94
|
)
|
|
-12
|
%
|
|
2,148
|
|
|
2,380
|
|
|
(232
|
)
|
|
-10
|
%
|
||||||
General and administrative expenses
|
(45
|
)
|
|
(45
|
)
|
|
—
|
|
|
—
|
%
|
|
(150
|
)
|
|
(148
|
)
|
|
(2
|
)
|
|
1
|
%
|
||||||
Interest expense
|
(388
|
)
|
|
(390
|
)
|
|
2
|
|
|
-1
|
%
|
|
(1,061
|
)
|
|
(1,086
|
)
|
|
25
|
|
|
-2
|
%
|
||||||
Interest income
|
150
|
|
|
69
|
|
|
81
|
|
|
117
|
%
|
|
373
|
|
|
205
|
|
|
168
|
|
|
82
|
%
|
||||||
Loss on extinguishment of debt
|
(20
|
)
|
|
(47
|
)
|
|
27
|
|
|
-57
|
%
|
|
(165
|
)
|
|
(196
|
)
|
|
31
|
|
|
-16
|
%
|
||||||
Other expense
|
(18
|
)
|
|
(12
|
)
|
|
(6
|
)
|
|
50
|
%
|
|
(52
|
)
|
|
(37
|
)
|
|
(15
|
)
|
|
41
|
%
|
||||||
Other income
|
13
|
|
|
12
|
|
|
1
|
|
|
8
|
%
|
|
43
|
|
|
56
|
|
|
(13
|
)
|
|
-23
|
%
|
||||||
Gain on disposals and sale of investments
|
23
|
|
|
362
|
|
|
(339
|
)
|
|
-94
|
%
|
|
24
|
|
|
363
|
|
|
(339
|
)
|
|
-93
|
%
|
||||||
Goodwill impairment expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
(154
|
)
|
|
154
|
|
|
-100
|
%
|
||||||
Asset impairment expense
|
(231
|
)
|
|
(15
|
)
|
|
(216
|
)
|
|
NM
|
|
|
(276
|
)
|
|
(90
|
)
|
|
(186
|
)
|
|
207
|
%
|
||||||
Foreign currency transaction gains (losses)
|
9
|
|
|
(79
|
)
|
|
88
|
|
|
111
|
%
|
|
1
|
|
|
(91
|
)
|
|
92
|
|
|
101
|
%
|
||||||
Other non-operating expense
|
—
|
|
|
(16
|
)
|
|
16
|
|
|
-100
|
%
|
|
—
|
|
|
(60
|
)
|
|
60
|
|
|
-100
|
%
|
||||||
Income tax expense
|
(45
|
)
|
|
(92
|
)
|
|
47
|
|
|
-51
|
%
|
|
(261
|
)
|
|
(303
|
)
|
|
42
|
|
|
-14
|
%
|
||||||
Net equity in earnings (losses) of affiliates
|
82
|
|
|
(6
|
)
|
|
88
|
|
|
NM
|
|
|
97
|
|
|
39
|
|
|
58
|
|
|
149
|
%
|
||||||
INCOME FROM CONTINUING OPERATIONS
|
203
|
|
|
508
|
|
|
(305
|
)
|
|
-60
|
%
|
|
721
|
|
|
878
|
|
|
(157
|
)
|
|
-18
|
%
|
||||||
Income from operations of discontinued businesses, net of income tax expense of $0, $0, $0 and $22, respectively
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
27
|
|
|
(27
|
)
|
|
-100
|
%
|
||||||
Net loss from disposal and impairments of discontinued businesses, net of income tax expense of $0, $0, $0 and $4, respectively
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
(56
|
)
|
|
56
|
|
|
-100
|
%
|
||||||
NET INCOME
|
203
|
|
|
508
|
|
|
(305
|
)
|
|
-60
|
%
|
|
721
|
|
|
849
|
|
|
(128
|
)
|
|
-15
|
%
|
||||||
Noncontrolling interests:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Less: (Income) from continuing operations attributable to noncontrolling interests
|
(23
|
)
|
|
(20
|
)
|
|
(3
|
)
|
|
15
|
%
|
|
(330
|
)
|
|
(295
|
)
|
|
(35
|
)
|
|
12
|
%
|
||||||
Less: Loss from discontinued operations attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
9
|
|
|
(9
|
)
|
|
-100
|
%
|
||||||
NET INCOME ATTRIBUTABLE TO THE AES CORPORATION
|
$
|
180
|
|
|
$
|
488
|
|
|
$
|
(308
|
)
|
|
-63
|
%
|
|
$
|
391
|
|
|
$
|
563
|
|
|
$
|
(172
|
)
|
|
-31
|
%
|
AMOUNTS ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Income from continuing operations, net of tax
|
$
|
180
|
|
|
$
|
488
|
|
|
$
|
(308
|
)
|
|
-63
|
%
|
|
$
|
391
|
|
|
$
|
583
|
|
|
$
|
(192
|
)
|
|
-33
|
%
|
Loss from discontinued operations, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
(20
|
)
|
|
20
|
|
|
-100
|
%
|
||||||
Net income
|
$
|
180
|
|
|
$
|
488
|
|
|
$
|
(308
|
)
|
|
-63
|
%
|
|
$
|
391
|
|
|
$
|
563
|
|
|
$
|
(172
|
)
|
|
-31
|
%
|
Net cash provided by operating activities
|
$
|
915
|
|
|
$
|
763
|
|
|
$
|
152
|
|
|
20
|
%
|
|
$
|
1,505
|
|
|
$
|
1,216
|
|
|
$
|
289
|
|
|
24
|
%
|
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.10
|
|
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
100
|
%
|
|
$
|
0.20
|
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
100
|
%
|
•
|
US — An overall
decrease
of
$79 million
driven by:
|
◦
|
A reduction in volumes and lower retail prices at DPL in Ohio, primarily due to the sale of the MC
2
business in April 2015 and higher pass-through transmission costs in 2014;
and
|
◦
|
Lower wholesale volumes at IPL in Indiana due to a decrease in demand as a result of milder temperatures during 2015 compared to 2014.
|
•
|
Andes — An overall
decrease
of
$52 million
driven by:
|
◦
|
Unfavorable FX impacts of
$71 million
, primarily at Chivor in Colombia; and
|
◦
|
Lower spot and contract sales at Gener in Chile.
|
◦
|
The results above were partially offset by higher prices at Chivor resulting from the impact of a strong El Niño.
|
•
|
Brazil — An overall
decrease
of
$483 million
driven by:
|
◦
|
Unfavorable FX impacts of
$680 million
; and
|
◦
|
Lower contracted volumes sold by Tietê to Eletropaulo in the third quarter of 2015 due to change in contracting strategy from 2014.
|
◦
|
The results above were partially offset at Eletropaulo and Sul, due to higher tariffs resulting from the impacts from the Extraordinary Tariff Review and the tariff flag mechanism. See
Key Trends and Uncertainties—Operational
of this Form 10-Q for further information.
|
•
|
MCAC — An overall
decrease
of
$96 million
driven by:
|
◦
|
Lower gas sales to third parties, lower PPA prices, and lower spot sales in the Dominican Republic; and
|
◦
|
Lower pass-through costs at El Salvador.
|
•
|
Europe — An overall
decrease
of
$79 million
driven by:
|
◦
|
Unfavorable FX impacts of
$32 million
,
primarily at Maritza in Bulgaria and Northern Ireland in the UK;
|
◦
|
Lower pass-through costs at Amman East and IPP4 in Jordan; and
|
◦
|
The sales of UK Wind (Operating Projects) and Ebute in Nigeria in August and November 2014, respectively.
|
◦
|
The results above were partially offset by the timing of outages and higher pass-through costs at Maritza.
|
•
|
Asia — An overall
increase
of
$70 million
driven by:
|
◦
|
Contributions from Mong Duong in Vietnam, which commenced its principal operations in April 2015; and
|
◦
|
Higher generation at Kelanitissa in Sri Lanka.
|
◦
|
The results above were partially offset by Masinloc in the Philippines due to lower pass-through costs.
|
•
|
US — An overall
decrease
of
$57 million
driven by:
|
◦
|
The impact of additional DP&L generation being sold in the wholesale market at lower prices compared to supplying DP&L retail customers in 2014, combined with lower generation, lower wholesale prices and higher fixed costs.
|
•
|
Andes — An overall
decrease
of
$50 million
driven by:
|
◦
|
Unfavorable
FX impacts of
$40 million
,
primarily at Chivor; and
|
◦
|
Lower contract prices and higher fixed and other costs at Gener.
|
•
|
Brazil — An overall
increase
of
$56 million
driven by:
|
◦
|
Lower energy purchases at lower rates due to lower contracted volumes sold to Eletropaulo in the third quarter of 2015 as well as a change in the assured energy requirement at Tietê; and
|
◦
|
Higher tariffs at Sul and Eletropaulo.
|
◦
|
The results above were offset by unfavorable FX impacts of
$54 million
, higher fixed costs at Eletropaulo,
and lower demand at Sul and Eletropaulo.
|
•
|
MCAC — An overall
decrease
of
$28 million
driven by:
|
◦
|
Lower fuel prices and timing of spot gas cargoes resulting in lower gas sales to third parties; and
|
◦
|
The net impact of higher contracted volumes at lower prices, higher fixed costs, and lower frequency regulation in the Dominican Republic.
|
◦
|
The results above were partially offset by improved hydrological conditions at Panama which resulted in higher generation and lower energy purchases, as well as the commencement of power barge operations in March 2015.
|
•
|
Europe — An overall
decrease
of
$35 million
driven by:
|
◦
|
Unfavorable
FX impacts of
$9 million
,
primarily at Maritza in Bulgaria;
|
◦
|
The sales of UK Wind (Operating Projects) and Ebute as discussed above; and
|
◦
|
Timing of planned outages in Maritza.
|
•
|
Asia — An overall
increase
of
$21 million
driven by:
|
◦
|
Higher plant availability and lower related maintenance costs at Masinloc in the Philippines.
|
•
|
US — An overall
decrease
of
$145 million
driven by:
|
◦
|
Lower wholesale volumes at IPL due to higher outages, lower pass-through costs, and a decrease in demand as a result of milder temperatures during 2015 compared to 2014;
|
◦
|
The sale of the MC
2
business in April 2015, which reduced volumes at DPL;
|
◦
|
Increased customer switching at DPL; and
|
◦
|
Lower production and prices at Wind businesses.
|
◦
|
The results above were partially offset by higher capacity prices and wholesale revenue at DPL.
|
•
|
Andes — An overall
decrease
of
$154 million
driven by:
|
◦
|
Unfavorable FX impacts of
$155 million
, primarily at Chivor; and
|
◦
|
Lower contract and spot sales and prices at Gener.
|
◦
|
The results above were partially offset by new contracts at Gener, as well as higher rates and generation at Chivor driven by a strong El Niño impact and better hydrology.
|
•
|
Brazil — An overall
decrease
of
$816 million
driven by:
|
◦
|
Unfavorable
FX impacts of
$1.6 billion
; and
|
◦
|
Lower spot sales and prices at Tietê, partially offset by higher energy sold to Eletropaulo at higher prices due to an annual contract adjustment.
|
◦
|
The results above were partially offset by:
|
▪
|
The reversal of a contingent regulatory liability at Eletropaulo;
|
▪
|
A longer period of operations and higher pass-through costs at Uruguaiana; and
|
▪
|
Higher tariffs resulting from the impacts from the Extraordinary Tariff Review and tariff flag mechanism implemented at Sul and Eletropaulo.
|
•
|
MCAC — An overall
decrease
of
$227 million
driven by:
|
◦
|
Lower prices in the Dominican Republic, primarily related to lower gas sales to third parties, lower PPA prices, lower spot prices and sales, as well as lower availability; and
|
◦
|
A decrease in energy pass-through costs at El Salvador.
|
•
|
Europe — An overall
decrease
of
$146 million
driven by:
|
◦
|
Unfavorable
FX impacts of
$98 million
, primarily at Maritza and Northern Ireland;
|
◦
|
Lower capacity and energy prices in Northern Ireland;
|
◦
|
Lower pass-through costs at Amman East in Jordan; and
|
◦
|
The sales of the UK Wind (Operating Projects) and Ebute in August and November 2014, respectively.
|
◦
|
The results above were partially offset by the commencement of operations at IPP4 in Jordan in July 2014.
|
•
|
Asia — An overall
increase
of
$45 million
driven by:
|
◦
|
Contributions from Mong Duong, which commenced its principal operations in April 2015.
|
◦
|
The results above were partially offset by lower dispatch in 2015 at Kelanitissa and lower pass-through costs at Masinloc.
|
•
|
US — An overall
decrease
of
$37 million
driven by:
|
◦
|
Lower results at US Generation due to lower production and prices at the US Wind businesses and lower availability and dispatch in Hawaii and Southland; and
|
◦
|
Decreased wholesale margin due to outages and lower market prices at IPL.
|
◦
|
The results above were partially offset at DPL due to an increase through the first half of 2015 that was driven by outages and lower gas availability that occurred in the first quarter of 2014, as well as increased capacity prices, and lower transmission, congestion and fixed costs in 2015. These increases were offset by a decrease in the third quarter as discussed above.
|
•
|
Andes — An overall
decrease
of
$39 million
driven by:
|
◦
|
Unfavorable
FX impacts of
$67 million
, primarily at Chivor.
|
◦
|
The results above were partially offset by higher rates and generation at Chivor driven by a strong El Niño and better hydrology.
|
•
|
Brazil — An overall
decrease
of
$135 million
driven by:
|
◦
|
Unfavorable
FX impacts of
$180 million
; and
|
◦
|
Lower demand and higher fixed costs at Sul, as well as higher fixed costs at Eletropaulo.
|
◦
|
The results above were partially offset by the reversal of a contingent regulatory liability and higher tariffs at Eletropaulo.
|
•
|
MCAC — An overall
increase
of
$5 million
driven by:
|
◦
|
Improved hydrological conditions, which resulted in higher generation and lower energy purchases, as well as the commencement of power barge operations in Panama; and
|
◦
|
A one-time unfavorable adjustment in 2014 to unbilled revenue in El Salvador.
|
◦
|
The results above were partially offset by:
|
▪
|
Lower fuel prices and timing of spot gas cargoes resulting in lower gas sales to third parties, lower availability, lower frequency regulation, higher fixed costs, and the net impact of higher contracted volumes at lower prices in the Dominican Republic; and
|
▪
|
Higher fuel costs and lower availability in Mexico.
|
•
|
Europe — An overall
decrease
of
$78 million
driven by:
|
◦
|
Unfavorable
FX impacts of
$33 million
, primarily at Maritza in Bulgaria;
|
◦
|
Lower dispatch, market energy and capacity prices as well as higher outages and related costs at Kilroot; and
|
◦
|
The sales of UK Wind (Operating Projects) and Ebute as discussed above.
|
◦
|
The results above were partially offset by higher volumes and prices due to improved hydrology in Kazakhstan and new operations at IPP4 in Jordan as discussed above.
|
•
|
Asia — An overall
increase
of
$55 million
driven by:
|
◦
|
Higher availability at Masinloc and an unfavorable impact occurring in the first quarter of 2014 due to the market operator’s retrospective adjustment to energy prices; and
|
◦
|
Mong Duong due to the commencement of its principal operations in April 2015.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
Argentina
|
$
|
13
|
|
|
$
|
(19
|
)
|
|
$
|
30
|
|
|
$
|
(33
|
)
|
Colombia
|
13
|
|
|
(7
|
)
|
|
18
|
|
|
(8
|
)
|
||||
Chile
|
(12
|
)
|
|
(21
|
)
|
|
(20
|
)
|
|
(27
|
)
|
||||
Parent Company
|
(2
|
)
|
|
(20
|
)
|
|
(21
|
)
|
|
(23
|
)
|
||||
Other
|
(3
|
)
|
|
(12
|
)
|
|
(6
|
)
|
|
—
|
|
||||
Total
(1)
|
$
|
9
|
|
|
$
|
(79
|
)
|
|
$
|
1
|
|
|
$
|
(91
|
)
|
(1)
|
Includes
$39 million
and
$6 million
of gains on foreign currency derivative contracts for the three months ended September 30, 2015 and 2014, respectively, and
$85 million
and
$49 million
of gains on foreign currency derivative contracts for the
nine months ended
September 30, 2015
and
2014
, respectively.
|
•
|
gains of
$13 million
in Argentina primarily related to the favorable impact of foreign currency derivatives associated with government receivables at AES Argentina Generacion (an Argentine Peso functional currency subsidiary), partially offset by losses from the remeasurement of U.S. Dollar denominated debt, and losses from the remeasurement of local currency asset balances at Termoandes (a U.S. Dollar functional currency subsidiary);
|
•
|
gains of
$13 million
in Colombia which was primarily related to unrealized gains due to the 19% depreciation of the Colombian Peso, resulting in a gain at Chivor (a U.S. Dollar functional currency subsidiary) from liabilities denominated in Colombian Pesos, primarily income tax payable, accounts payable, and non-recourse debt, and positive impact from foreign currency embedded derivatives; and
|
•
|
losses of
$12 million
in Chile, which were primarily due to the 9% depreciation of the Chilean Peso, resulting in a loss at Gener (a U.S. Dollar functional currency subsidiary) from working capital denominated in Chilean Pesos, primarily cash, accounts receivables and VAT receivables.
|
•
|
losses of
$21 million
in Chile, which were primarily due to the 8% depreciation of the Chilean Peso, resulting in a loss at Gener (a U.S. Dollar functional currency subsidiary) from working capital denominated in Chilean Pesos, primarily cash, accounts receivables and VAT receivables;
|
•
|
losses of
$20 million
at The AES Corporation which were primarily due to decreases in the valuation of intercompany notes receivable denominated in foreign currency, resulting from the weakening of the Euro and British Pound during the period, partially offset by gains related to foreign currency options; and
|
•
|
losses of
$19 million
in Argentina, which were primarily related to AES Argentina Generacion (an Argentine Peso functional currency subsidiary) associated with its U.S. Dollar denominated debt and losses on the purchase of Argentine sovereign bonds at Termoandes (a U.S. Dollar functional currency subsidiary). Additionally, losses were incurred on foreign currency derivatives related to government receivables at AES Argentina Generacion and the 3% depreciation of the Argentine Peso.
|
•
|
gains of
$30 million
in Argentina, which was primarily related to the favorable impact of foreign currency derivatives associated with government receivables at AES Argentina Generacion (an Argentine Peso functional currency subsidiary), partially offset by losses from the remeasurement of U.S. Dollar denominated debt, and losses from the remeasurement of local currency asset balances at Termoandes (a U.S. Dollar functional currency subsidiary);
|
•
|
gains of $
18 million
in Colombia which was primarily related to unrealized gains due to the 30% depreciation of the Colombian Peso, resulting in a gain at Chivor (a U.S. Dollar functional currency subsidiary) from liabilities
|
•
|
losses of
$21 million
at the Parent Company, which were primarily due to net remeasurement losses on intercompany notes, partially offset by gains on foreign currency options; and
|
•
|
losses of
$20 million
in Chile which were primarily due to the 15% depreciation of the Chilean Peso, resulting in a loss at Gener (a U.S. Dollar functional currency subsidiary) from working capital denominated in Chilean Pesos, primarily cash, accounts receivables and VAT receivables.
|
•
|
losses of
$33 million
in Argentina, which were primarily related to the 29% depreciation of the Argentine Peso, resulting in losses at AES Argentina Generacion (an Argentine Peso functional currency subsidiary) associated with its U.S. Dollar denominated debt, and losses at Termoandes (a U.S. Dollar functional currency subsidiary) mainly associated with cash and accounts receivable balances in the local currency and losses on the purchase of Argentine sovereign bonds. These losses were partially offset by a gain on foreign currency derivatives related to government receivables at AES Argentina Generacion;
|
•
|
losses of
$27 million
in Chile, which were primarily due to the 14% depreciation of the Chilean Peso, resulting in a loss at Gener (a U.S. Dollar functional currency subsidiary) from working capital denominated in Chilean Pesos (primarily cash, accounts receivables and VAT receivables). These losses were partially offset by foreign currency derivatives; and
|
•
|
losses of
$23 million
at The AES Corporation were primarily due to decreases in the valuation of intercompany notes receivable denominated in foreign currency, resulting from the weakening of the Euro and British Pound during the year, partially offset by gains related to foreign currency options.
|
•
|
Tietê in Brazil from lower volume and lower prices of energy purchased for resale in the spot market,
|
•
|
Gener in Chile from the restructuring of Guacolda, and
|
•
|
Mong Duong in Vietnam as operations commenced in the current year; partially offset by,
|
•
|
Impact of allocation to the tax equity partner at Buffalo Gap III resulting from the asset impairment, and
|
•
|
Increased fixed costs at Eletropaulo primarily from contingency provisions.
|
•
|
Eletropaulo in Brazil due to the earnings associated with the regulatory liability reversal and the tariff readjustment increases from July 2015,
|
•
|
Gener in Chile from the restructuring of Guacolda,
|
•
|
Mong Duong in Vietnam as operations commenced in the current year,
|
•
|
Panama from improved hydrological conditions and the commencement of power barge operations, which resulted in higher generation and lower energy purchases, and
|
•
|
Masinloc in the Philippines due to the sale of a 41% interest in July 2014; partially offset by
|
•
|
Impact of allocation to the tax equity partner at Buffalo Gap III resulting from the asset impairment, and
|
•
|
Unfavorable foreign currency impact at Tietê in Brazil.
|
•
|
lower gain on sale of investments from the prior year sale of a noncontrolling interest at Masinloc,
|
•
|
higher asset impairment expense from Buffalo Gap III and Kilroot in 2015
|
•
|
lower margin on generation at DP&L
|
•
|
lower LNG sales in the Dominican Republic and lower margins on generation
|
•
|
devaluation of foreign currencies against the US dollar.
|
•
|
higher equity in earnings of Guacolda resulting from its restructuring in 2015
|
•
|
net foreign currency transaction gain in 2015 compared with a net loss in 2014
|
•
|
higher margin at
Tietê due to favorable contracting strategy compared with 2014
|
•
|
lower interest expense at the Parent
|
•
|
lower gain on sale of investments from the prior year sale of a noncontrolling interest at Masinloc
|
•
|
lower margin at Sul in Brazil, as well as the impact of the 2014 reversal of contingent interest accruals
|
•
|
lower LNG sales in the Dominican Republic and lower margins on generation
|
•
|
lower volume and prices at Kilroot
|
•
|
net foreign currency transaction gain in 2015 compared with a net loss in 2014
|
•
|
higher equity in earnings of Guacolda resulting from its restructuring in 2015
|
•
|
improved hydrology in Panama
|
•
|
lower interest expense at the Parent
|
Adjusted Operating Margin (in millions)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
US
|
$
|
155
|
|
|
$
|
227
|
|
|
$
|
447
|
|
|
$
|
514
|
|
Andes
|
125
|
|
|
159
|
|
|
314
|
|
|
342
|
|
||||
Brazil
|
27
|
|
|
15
|
|
|
111
|
|
|
182
|
|
||||
MCAC
|
121
|
|
|
156
|
|
|
335
|
|
|
379
|
|
||||
Europe
|
52
|
|
|
91
|
|
|
206
|
|
|
286
|
|
||||
Asia
|
16
|
|
|
3
|
|
|
49
|
|
|
39
|
|
||||
Corp/Other
|
3
|
|
|
16
|
|
|
27
|
|
|
42
|
|
||||
Intersegment Eliminations
|
3
|
|
|
(9
|
)
|
|
—
|
|
|
(12
|
)
|
||||
Total Adjusted Operating Margin
|
502
|
|
|
658
|
|
|
1,489
|
|
|
1,772
|
|
||||
Noncontrolling Interests Adjustment
|
178
|
|
|
118
|
|
|
669
|
|
|
620
|
|
||||
Derivatives Adjustment
|
(7
|
)
|
|
(9
|
)
|
|
(10
|
)
|
|
(12
|
)
|
||||
Operating Margin
|
$
|
673
|
|
|
$
|
767
|
|
|
$
|
2,148
|
|
|
$
|
2,380
|
|
Adjusted PTC
(1)
(in millions)
|
Total Adjusted PTC
|
|
Intersegment
|
|
External Adjusted PTC
|
||||||||||||||||||
Three Months Ended September 30,
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||||
US SBU
|
$
|
101
|
|
|
$
|
156
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
104
|
|
|
$
|
159
|
|
Andes SBU
|
150
|
|
|
120
|
|
|
4
|
|
|
(1
|
)
|
|
154
|
|
|
119
|
|
||||||
Brazil SBU
|
23
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
24
|
|
|
1
|
|
||||||
MCAC SBU
|
92
|
|
|
124
|
|
|
5
|
|
|
4
|
|
|
97
|
|
|
128
|
|
||||||
Europe SBU
|
45
|
|
|
79
|
|
|
—
|
|
|
3
|
|
|
45
|
|
|
82
|
|
||||||
Asia SBU
|
24
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
25
|
|
|
2
|
|
||||||
Corporate and Other
|
(113
|
)
|
|
(127
|
)
|
|
(14
|
)
|
|
(10
|
)
|
|
(127
|
)
|
|
(137
|
)
|
||||||
Total Adjusted PTC
|
$
|
322
|
|
|
$
|
354
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
322
|
|
|
$
|
354
|
|
Reconciliation to Income from continuing operations, net of tax, attributable to The AES Corporation:
|
|||||||||||||||||||||||
Non-GAAP Adjustments:
|
|
|
|
|
|||||||||||||||||||
Unrealized derivative gains (losses)
|
|
12
|
|
|
(11
|
)
|
|||||||||||||||||
Unrealized foreign currency losses
|
|
(6
|
)
|
|
(62
|
)
|
|||||||||||||||||
Disposition/acquisition gains
|
|
23
|
|
|
367
|
|
|||||||||||||||||
Impairment losses
|
|
(139
|
)
|
|
(30
|
)
|
|||||||||||||||||
Loss on extinguishment of debt
|
|
(21
|
)
|
|
(66
|
)
|
|||||||||||||||||
Pretax contribution
|
|
191
|
|
|
552
|
|
|||||||||||||||||
Income tax expense attributable to The AES Corporation
|
|
(11
|
)
|
|
(64
|
)
|
|||||||||||||||||
Income from continuing operations, net of tax, attributable to The AES Corporation
|
|
$
|
180
|
|
|
$
|
488
|
|
Adjusted PTC
(1)
(in millions)
|
Total Adjusted PTC
|
|
Intersegment
|
|
External Adjusted PTC
|
||||||||||||||||||
Nine Months Ended September 30,
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||||||
US SBU
|
$
|
263
|
|
|
$
|
311
|
|
|
$
|
9
|
|
|
$
|
9
|
|
|
$
|
272
|
|
|
$
|
320
|
|
Andes SBU
|
322
|
|
|
277
|
|
|
12
|
|
|
3
|
|
|
334
|
|
|
280
|
|
||||||
Brazil SBU
|
85
|
|
|
184
|
|
|
2
|
|
|
2
|
|
|
87
|
|
|
186
|
|
||||||
MCAC SBU
|
248
|
|
|
284
|
|
|
14
|
|
|
18
|
|
|
262
|
|
|
302
|
|
||||||
Europe SBU
|
171
|
|
|
267
|
|
|
2
|
|
|
9
|
|
|
173
|
|
|
276
|
|
||||||
Asia SBU
|
66
|
|
|
33
|
|
|
2
|
|
|
1
|
|
|
68
|
|
|
34
|
|
||||||
Corporate and Other
|
(330
|
)
|
|
(419
|
)
|
|
(41
|
)
|
|
(42
|
)
|
|
(371
|
)
|
|
(461
|
)
|
||||||
Total Adjusted PTC
|
$
|
825
|
|
|
$
|
937
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
825
|
|
|
$
|
937
|
|
Reconciliation to Income from continuing operations, net of tax, attributable to The AES Corporation:
|
|||||||||||||||||||||||
Non-GAAP Adjustments:
|
|
|
|
||||||||||||||||||||
Unrealized derivative gains
|
29
|
|
|
21
|
|
||||||||||||||||||
Unrealized foreign currency losses
|
(50
|
)
|
|
(95
|
)
|
||||||||||||||||||
Disposition/acquisition gains
|
32
|
|
|
366
|
|
||||||||||||||||||
Impairment losses
|
(175
|
)
|
|
(295
|
)
|
||||||||||||||||||
Loss on extinguishment of debt
|
(163
|
)
|
|
(213
|
)
|
||||||||||||||||||
Pretax contribution
|
498
|
|
|
721
|
|
||||||||||||||||||
Income tax expense attributable to The AES Corporation
|
(107
|
)
|
|
(138
|
)
|
||||||||||||||||||
Income from continuing operations, net of tax, attributable to The AES Corporation
|
$
|
391
|
|
|
$
|
583
|
|
(1)
|
Adjusted PTC in each segment before intersegment eliminations includes the effect of intercompany transactions with other segments except for interest, charges for certain management fees and the write-off of intercompany balances.
|
Adjusted EPS
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
||||||||
Diluted earnings per share from continuing operations
|
$
|
0.26
|
|
|
$
|
0.67
|
|
|
$
|
0.56
|
|
|
$
|
0.81
|
|
|
Unrealized derivative (gains) losses
(1)
|
(0.01
|
)
|
|
0.01
|
|
|
(0.03
|
)
|
|
(0.02
|
)
|
|
||||
Unrealized foreign currency transaction losses
(2)
|
—
|
|
|
0.06
|
|
|
0.05
|
|
|
0.07
|
|
|
||||
Disposition/acquisition (gains)
|
(0.02
|
)
|
(3)
|
(0.51
|
)
|
(4)
|
(0.04
|
)
|
(3)
|
(0.51
|
)
|
(4)
|
||||
Impairment losses
|
0.14
|
|
(5)
|
0.08
|
|
(6)
|
0.18
|
|
(7)
|
0.34
|
|
(8)
|
||||
Loss on extinguishment of debt
|
0.02
|
|
(9)
|
0.06
|
|
(10)
|
0.16
|
|
(11)
|
0.20
|
|
(12)
|
||||
Adjusted EPS
|
$
|
0.39
|
|
|
$
|
0.37
|
|
|
$
|
0.88
|
|
|
$
|
0.89
|
|
|
(1)
|
Unrealized derivative (gains) losses were net of income tax per share of $
(0.01)
and $
0.00
in the three months ended
September 30, 2015
and
2014
, and of
$(0.01)
and $
(0.01)
in the nine months ended
September 30, 2015
and
2014
, respectively.
|
(2)
|
Unrealized foreign currency transaction (gains) losses were net of income tax per share of
$0.01
and $
0.03
in the three months ended
September 30, 2015
and
2014
, and of
$0.03
and $
0.04
in the nine months ended
September 30, 2015
and
2014
, respectively.
|
(3)
|
Amount primarily relates to the gain from the sale of Armenia Mountain of
$22 million
(
$14 million
, or
$0.02
per share, net of income tax per share of
$0.01
).
|
(4)
|
Amount primarily relates to the gain from the sale of a noncontrolling interest in Masinloc of $
283
million ($
283
million, or $
0.39
per share, net of income tax per share of $
0.00
), the gain from the sale of the
UK Wind
(Operating Projects) of $
78
million ($
78
million, or $
0.11
per share, net of income tax per share of $
0.00
), the tax benefit of $
12
million ($
0.02
per share) associated with the agreement executed in September 2014 to sell a noncontrolling interest in our
Dominican Republic
businesses, and the tax expense of $
4
million ($
0.01
per share) related to the Silver Ridge Power transaction.
|
(5)
|
Amount primarily relates to the asset impairments at Kilroot of
$113 million
(
$74 million
, or
$0.11
per share, net of income tax per share of
$0.05
) and at Buffalo Gap III of
$118 million
(
$18 million
, or
$0.03
per share, net of noncontrolling interest of
$90
million and of income tax per share of
$0.01
).
|
(6)
|
Amount primarily relates to the other-than-temporary impairment of our equity method investment at
Entek
of $
18
million ($
12
million, or $
0.02
per share, net of income tax per share of $
0.01
), the asset impairment at
Ebute
of $
15
million ($
23
million, or $
0.03
per share, net of noncontrolling interest of $
1
million and of income tax per share of $
(0.01)
), and a tax benefit of $
25
million ($
0.03
per share) associated with the previously recognized goodwill impairment at
DPLER
.
|
(7)
|
Amount primarily relates to the asset impairments at Kilroot of
$113 million
(
$74 million
, or
$0.11
per share, net of income tax per share of
$0.05
), at UK Wind (Development Projects) of
$38 million
(
$30 million
, or
$0.04
per share, net of income tax per share of
$0.00
), and at Buffalo Gap III of
$118 million
(
$18 million
, or
$0.03
per share, net of noncontrolling interest of
$90
million and of income tax per share of
$0.01
).
|
(8)
|
Amount primarily relates to the goodwill impairments at
DPLER
of $
136
million ($
117
million, or $
0.16
per share, net of income tax per share of $
0.03
), and at
Buffalo Gap
of $
18
million ($
18
million, or $
0.03
per share, net of income tax per share of $
0.00
) and asset impairments at
Ebute
of $
67
million ($
57
million, or $
0.08
per share, net of noncontrolling interest of $
3
million and of income tax per share of $
0.01
), at
DPL
of $
12
million ($
8
million, or $
0.01
per share, net of income tax per share of $
0.01
), and at UK Wind (
Newfield)
of $
11
million ($
6
million, or $
0.00
per share, net of noncontrolling interest of $
6
million and of income tax per share of $
0.00
) as well as the other-than-temporary impairments of our equity method investment at
Silver Ridge Power
of $
42
million ($
28
million, or $
0.04
per share, net of income tax per share of $
0.02
) and at
Entek
of $
18
million ($
12
million, or $
0.02
per share, net of income tax per share of $
0.01
).
|
(9)
|
Amount primarily relates to the loss on early retirement of debt at Gener of
$11 million
(
$5 million
, or
$0.01
per share, net of noncontrolling interest of
$3
million and of income tax per share of
$0.00
), at Electrica Ventanas of
$7 million
(
$3 million
, or
$0.00
per share, net of noncontrolling interest of
$2
million and of income tax per share of
$0.00
), at the Parent Company of
$3 million
(
$0 million
, or
$0.00
per share, net of income tax per share of
$0.00
), and at IPL of
$3 million
(
$1 million
, or
$0.00
per share, net of income tax per share of
$0.00
).
|
(10)
|
Amount primarily relates to the loss on early retirement of debt at the
Parent Company
of $
43
million ($
25
million, or $
0.03
per share, net of income tax per share of $
0.03
), at
UK Wind
(Operating Projects) of $
18
million ($
14
million, or $
0.02
per share, net of income tax per share of $
0.01
), at
Gener
of $
6
million ($
3
million, or $
0.00
per share, net of noncontrolling interest of $
2
million and income tax per share of $
0.00
).
|
(11)
|
Amount primarily relates to the loss on early retirement of debt at the Parent Company of
$113 million
(
$76 million
, or
$0.11
per share, net of income tax per share of
$0.05
), at IPL of
$22 million
(
$11 million
, or
$0.02
per share, net of noncontrolling interest of
$5
million and of income tax per share of
$0.01
), at Panama of
$15 million
(
$5 million
, or
$0.01
per share, net of noncontrolling interest of
$7
million and of income tax per share of
$0.00
), at Gener of
$11 million
(
$5 million
, or
$0.01
per share, net of noncontrolling interest of
$3
million and of income tax per share of
$0.00
), at Electrica Ventanas of
$7 million
(
$3 million
, or
$0.00
per share, net of noncontrolling interest of
$2
million and of income tax per share of
$0.00
), and at Sul of
$4 million
(
$3 million
, or
$0.00
per share, net of income tax per share of
$0.00
).
|
(12)
|
Amount primarily relates to the loss on early retirement of debt at the
Parent Company
of $
188
million ($
123
million, or $
0.17
per share, net of income tax per share of $
0.09
), at
UK Wind
(Operating Projects) of $
18
million ($
14
million, or $
0.02
per share, net of income tax per share of $
0.01
), and at
Gener
of $
8
million ($
4
million, or $
0.01
per share, net of noncontrolling interest of $
2
million and income tax per share of $
0.00
).
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Operating Margin
|
$
|
165
|
|
|
$
|
222
|
|
|
$
|
(57
|
)
|
|
-26
|
%
|
|
$
|
463
|
|
|
$
|
500
|
|
|
$
|
(37
|
)
|
|
-7
|
%
|
Noncontrolling Interests Adjustment
|
(17
|
)
|
|
—
|
|
|
|
|
|
|
(27
|
)
|
|
—
|
|
|
|
|
|
||||||||||
Derivatives Adjustment
|
7
|
|
|
5
|
|
|
|
|
|
|
11
|
|
|
14
|
|
|
|
|
|
||||||||||
Adjusted Operating Margin
|
$
|
155
|
|
|
$
|
227
|
|
|
$
|
(72
|
)
|
|
-32
|
%
|
|
$
|
447
|
|
|
$
|
514
|
|
|
$
|
(67
|
)
|
|
-13
|
%
|
Adjusted PTC
|
$
|
101
|
|
|
$
|
156
|
|
|
$
|
(55
|
)
|
|
-35
|
%
|
|
$
|
263
|
|
|
$
|
311
|
|
|
$
|
(48
|
)
|
|
-15
|
%
|
•
|
DPL decreased by $50 million, primarily driven by a $39 million decrease as more of DP&L’s generation is being sold in the wholesale market at lower prices compared to supplying DP&L retail customers in 2014, combined with lower generation, lower wholesale prices in 2015 compared to 2014, and a $7 million PJM penalty associated with low plant availability in 2015. In addition, fixed costs increased $11 million, primarily driven by increased generation plant maintenance as well as operation, steam, employee benefit and storm related costs;
|
•
|
US Generation decreased by $3 million, driven primarily by lower availability and dispatch at our Hawaii and
|
•
|
IPL decreased by $4 million driven by lower wholesale margin due to outages and lower market prices of electricity along with increased maintenance and employee related costs, partially offset by higher retail margin.
|
•
|
US Generation decreased by $31 million, driven primarily by lower production and prices across the US Wind businesses of $15 million, and a decrease of $15 million at Hawaii and Southland primarily due to lower availability and dispatch; and
|
•
|
IPL decreased by $15 million driven by lower wholesale margin due to outages and lower market prices of electricity
as well as increased maintenance and employee related costs, partially offset by higher retail margin.
|
•
|
DPL increased by $8 million, primarily due to an increase of $38 million through the first half of 2015 that was driven by outages and lower gas availability that occurred in the first quarter of 2014, as well as increased capacity prices and decreased transmission and congestion costs in 2015. Additionally, this increase was driven by a reduction in fixed costs of $9 million due to decreases in marketing expenses, storm restoration costs, power production, and depreciation expenses. These increases were offset by a $39 million decrease in the third quarter as discussed above.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Operating Margin
|
$
|
162
|
|
|
$
|
212
|
|
|
$
|
(50
|
)
|
|
-24
|
%
|
|
$
|
412
|
|
|
$
|
451
|
|
|
$
|
(39
|
)
|
|
-9
|
%
|
Noncontrolling Interests Adjustment
|
(37
|
)
|
|
(53
|
)
|
|
|
|
|
|
(98
|
)
|
|
(109
|
)
|
|
|
|
|
||||||||||
Adjusted Operating Margin
|
$
|
125
|
|
|
$
|
159
|
|
|
$
|
(34
|
)
|
|
-21
|
%
|
|
$
|
314
|
|
|
$
|
342
|
|
|
$
|
(28
|
)
|
|
-8
|
%
|
Adjusted PTC
|
$
|
150
|
|
|
$
|
120
|
|
|
$
|
30
|
|
|
25
|
%
|
|
$
|
322
|
|
|
$
|
277
|
|
|
$
|
45
|
|
|
16
|
%
|
•
|
Gener in Chile decreased by $27 million, driven by lower rates of $16 million due to lower contract prices in the SIC market of $8 million (partially mitigated by forward currency hedges of $6 million below margin), $8 million mainly due to lower energy prices and higher gas prices at Termoandes and lower energy prices in the SING market. In addition, fixed and other costs increased $8 million, primarily related to higher asset retirement obligations and higher depreciation expenses; and
|
•
|
Chivor in Colombia decreased by $26 million, driven by unfavorable FX remeasurement impacts of $39 million and higher fixed and other costs of $8 million primarily due to the Tunjita tunnel maintenance insurance recovery in 2014, partially offset by higher rates of $24 million driven by strong El Niño impact on prices.
|
•
|
Chivor decreased by $41 million, driven by unfavorable FX remeasurement impacts of $64 million, partially offset by higher rates and generation of $31 million driven by strong El Niño impact on prices and better hydrology.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Operating Margin
|
$
|
100
|
|
|
$
|
44
|
|
|
$
|
56
|
|
|
127
|
%
|
|
$
|
500
|
|
|
$
|
635
|
|
|
$
|
(135
|
)
|
|
-21
|
%
|
Noncontrolling Interests Adjustment
|
(73
|
)
|
|
(29
|
)
|
|
|
|
|
|
(389
|
)
|
|
(453
|
)
|
|
|
|
|
||||||||||
Adjusted Operating Margin
|
$
|
27
|
|
|
$
|
15
|
|
|
$
|
12
|
|
|
80
|
%
|
|
$
|
111
|
|
|
$
|
182
|
|
|
$
|
(71
|
)
|
|
-39
|
%
|
Adjusted PTC
|
$
|
23
|
|
|
$
|
—
|
|
|
$
|
23
|
|
|
N/A
|
|
|
$
|
85
|
|
|
$
|
184
|
|
|
$
|
(99
|
)
|
|
-54
|
%
|
•
|
Tietê increased by $130 million, driven by the net impact of $181 million due to lower energy purchases at lower rates due to lower contracted volumes sold to Eletropaulo in the third quarter of 2015 as well as a change in the assured energy requirement. These results were partially offset by unfavorable FX impacts of $49 million.
|
•
|
Eletropaulo decreased by $63 million, driven by higher fixed costs of $87 million, primarily due to contingency related to performance indicators, higher bad debt expense, and employee-related costs as well as lower volume of $10 million due to lower demand. These results were partially offset by higher tariffs of $35 million.
|
•
|
Sul decreased by $7 million, driven by lower volumes of $25 million due to lower demand and unfavorable FX impacts of $5 million, partially offset by higher tariffs of $26 million.
|
•
|
Tietê decreased by $86 million, driven by unfavorable FX impacts of $103 million. These results partially offset by the net impact of $20 million due to lower purchased energy costs; and
|
•
|
Sul decreased by $53 million, driven by lower volumes of $48 million due to lower demand, and higher fixed costs of $18 million, partially offset by higher tariff of $24 million.
|
•
|
Eletropaulo was neutral as the increase of $97 million ($135 million excluding FX) related to the reversal of a contingent regulatory liability and higher tariff of $82 million, were offset by unfavorable FX impacts of $70 million and higher fixed costs of $147 million, primarily due to employee-related costs, higher bad debt expense, storm costs
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Operating Margin
|
$
|
148
|
|
|
$
|
176
|
|
|
$
|
(28
|
)
|
|
-16
|
%
|
|
$
|
416
|
|
|
$
|
411
|
|
|
$
|
5
|
|
|
1
|
%
|
Noncontrolling Interests Adjustment
|
(27
|
)
|
|
(20
|
)
|
|
|
|
|
|
(79
|
)
|
|
(30
|
)
|
|
|
|
|
||||||||||
Derivatives Adjustment
|
—
|
|
|
—
|
|
|
|
|
|
|
(2
|
)
|
|
(2
|
)
|
|
|
|
|
||||||||||
Adjusted Operating Margin
|
$
|
121
|
|
|
$
|
156
|
|
|
$
|
(35
|
)
|
|
-22
|
%
|
|
$
|
335
|
|
|
$
|
379
|
|
|
$
|
(44
|
)
|
|
-12
|
%
|
Adjusted PTC
|
$
|
92
|
|
|
$
|
124
|
|
|
$
|
(32
|
)
|
|
-26
|
%
|
|
$
|
248
|
|
|
$
|
284
|
|
|
$
|
(36
|
)
|
|
-13
|
%
|
•
|
Dominican Republic decreased by $41 million, mainly related to
lower fuel prices and timing of spot gas cargoes resulting in lower gas sales to third parties of $18 million, the net impact of higher contracted volumes at lower prices of $11 million to reduce spot exposure, higher fixed costs of $6 million, and lower frequency regulation of $5 million.
|
•
|
Panama increased by $14 million, mainly driven by better hydrological conditions which resulted in higher generation and lower energy purchases of $20 million, and $5 million due to the commencement of power barge operations at the end of March 2015. These results were partially offset by lower compensation from the government of Panama of $11 million due to lower volumes of energy purchased at lower spot prices.
|
•
|
Panama increased by $106 million, mainly driven by better hydrological conditions which resulted in higher generation and lower energy purchases of $138 million, and $9 million due to the commencement of power barge operations at the end of March 2015. These results were partially offset by lower compensation from the government of Panama of $31 million due to lower volumes of energy purchased at lower spot prices, and lower frequency regulation of $7 million; and
|
•
|
El Salvador increased by $19 million, primarily due to a 2014 one-time unfavorable adjustment to unbilled revenue of $12 million, as well as lower regulated fees and energy losses.
|
•
|
Dominican Republic decreased by $100 million, mainly related to lower fuel prices and timing of spot gas cargoes resulting in lower gas sales to third parties of $32 million, lower availability of $22 million, lower frequency regulation of $17 million, higher fixed costs of $17 million, primarily maintenance, and the net impact of higher contracted volumes at lower prices of $12 million to reduce spot exposure; and
|
•
|
Mexico decreased $21 million, driven by higher fuel costs and lower availability.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Operating Margin
|
$
|
59
|
|
|
$
|
94
|
|
|
$
|
(35
|
)
|
|
-37
|
%
|
|
$
|
226
|
|
|
$
|
304
|
|
|
$
|
(78
|
)
|
|
-26
|
%
|
Noncontrolling Interests Adjustment
|
(7
|
)
|
|
(7
|
)
|
|
|
|
|
|
(21
|
)
|
|
(18
|
)
|
|
|
|
|
||||||||||
Derivatives Adjustment
|
—
|
|
|
4
|
|
|
|
|
|
|
1
|
|
|
—
|
|
|
|
|
|
||||||||||
Adjusted Operating Margin
|
$
|
52
|
|
|
$
|
91
|
|
|
$
|
(39
|
)
|
|
-43
|
%
|
|
$
|
206
|
|
|
$
|
286
|
|
|
$
|
(80
|
)
|
|
-28
|
%
|
Adjusted PTC
|
$
|
45
|
|
|
$
|
79
|
|
|
$
|
(34
|
)
|
|
-43
|
%
|
|
$
|
171
|
|
|
$
|
267
|
|
|
$
|
(96
|
)
|
|
-36
|
%
|
•
|
Maritza decreased by $15 million, driven by unfavorable FX impacts of $8 million and timing of planned outages of $6 million;
|
•
|
Reduction of $12 million from the sales of UK Wind (Operating Projects) and Ebute in August and November 2014, respectively; and
|
•
|
Ballylumford decreased by $5 million, driven by a $4 million write-down of fuel inventory in the third quarter of 2015, a $3 million impact from lower FX rates on capacity income and lower energy margin, and a $3 million insurance claim received in 2014. These decreases were partially offset by lower fixed costs of $4 million.
|
•
|
Kilroot decreased by $36 million, primarily driven by lower dispatch and lower market energy and capacity prices of $22 million, as well as higher outages and related costs of $16 million;
|
•
|
Reduction of $35 million from the sales of UK Wind (Operating Projects) and Ebute in August and November 2014, respectively; and
|
•
|
Maritza decreased by $22 million, driven by unfavorable FX impacts of $24 million and lower rates of $5 million, partially offset by the timing of planned outages of $9 million.
|
•
|
New operations at IPP4 in Jordan of $16 million, primarily due to commencement of operations in July 2014; and
|
•
|
Kazakhstan increased by $9 million, driven by higher volumes and prices of $17 million due primarily to better hydrology. These results were partially offset by unfavorable FX impacts of $4 million.
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Operating Margin
|
$
|
33
|
|
|
$
|
12
|
|
|
$
|
21
|
|
|
175
|
%
|
|
$
|
104
|
|
|
$
|
49
|
|
|
$
|
55
|
|
|
112
|
%
|
Noncontrolling Interests Adjustment
|
(17
|
)
|
|
(9
|
)
|
|
|
|
|
|
(55
|
)
|
|
(10
|
)
|
|
|
|
|
||||||||||
Adjusted Operating Margin
|
$
|
16
|
|
|
$
|
3
|
|
|
$
|
13
|
|
|
433
|
%
|
|
$
|
49
|
|
|
$
|
39
|
|
|
$
|
10
|
|
|
26
|
%
|
Adjusted PTC
|
$
|
24
|
|
|
$
|
2
|
|
|
$
|
22
|
|
|
1,100
|
%
|
|
$
|
66
|
|
|
$
|
33
|
|
|
$
|
33
|
|
|
100
|
%
|
•
|
Masinloc increased by $20 million, primarily due to higher availability and lower related fixed costs.
|
•
|
Masinloc increased by $46 million, primarily due to higher availability of $22 million and an unfavorable impact of $15 million occurring in the first quarter of 2014 due to the market operator’s retrospective adjustment to energy prices calculated in November and December 2013; and
|
•
|
Mong Duong increased by $14 million due to the commencement of its principal operations in April 2015.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
Cash flows provided by (used in):
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Operating activities
|
|
$
|
915
|
|
|
$
|
763
|
|
|
$
|
152
|
|
|
20
|
%
|
|
$
|
1,505
|
|
|
$
|
1,216
|
|
|
$
|
289
|
|
|
24
|
%
|
Investing activities
|
|
(569
|
)
|
|
27
|
|
|
(596
|
)
|
|
NM
|
|
|
(1,639
|
)
|
|
(364
|
)
|
|
(1,275
|
)
|
|
-350
|
%
|
||||||
Financing activities
|
|
97
|
|
|
(594
|
)
|
|
691
|
|
|
116
|
%
|
|
86
|
|
|
(844
|
)
|
|
930
|
|
|
110
|
%
|
||||||
Effect of exchange rate changes on cash
|
|
(21
|
)
|
|
(41
|
)
|
|
20
|
|
|
49
|
%
|
|
(40
|
)
|
|
(55
|
)
|
|
15
|
|
|
27
|
%
|
||||||
Decrease in cash of discontinued businesses
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
75
|
|
|
(75
|
)
|
|
-100
|
%
|
||||||
Cash at held-for-sale businesses
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
|
NA
|
|
|
(14
|
)
|
|
—
|
|
|
(14
|
)
|
|
NA
|
|
||||||
Net (decrease) increase in cash and cash equivalents
|
|
415
|
|
|
155
|
|
|
260
|
|
|
168
|
%
|
|
(102
|
)
|
|
28
|
|
|
(130
|
)
|
|
-464
|
%
|
||||||
Cash and cash equivalents at beginning of period
|
|
$
|
1,022
|
|
|
$
|
1,515
|
|
|
$
|
(493
|
)
|
|
-33
|
%
|
|
$
|
1,539
|
|
|
$
|
1,642
|
|
|
$
|
(103
|
)
|
|
-6
|
%
|
Cash and cash equivalents at end of period
|
|
$
|
1,437
|
|
|
$
|
1,670
|
|
|
$
|
(233
|
)
|
|
-14
|
%
|
|
$
|
1,437
|
|
|
$
|
1,670
|
|
|
$
|
(233
|
)
|
|
-14
|
%
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Net Income
|
$
|
203
|
|
|
$
|
508
|
|
|
$
|
(305
|
)
|
|
-60
|
%
|
|
$
|
721
|
|
|
$
|
849
|
|
|
$
|
(128
|
)
|
|
-15
|
%
|
Depreciation and amortization
|
283
|
|
|
312
|
|
|
(29
|
)
|
|
-9
|
%
|
|
880
|
|
|
937
|
|
|
(57
|
)
|
|
-6
|
%
|
||||||
Impairment expenses
|
231
|
|
|
31
|
|
|
200
|
|
|
645
|
%
|
|
276
|
|
|
304
|
|
|
(28
|
)
|
|
-9
|
%
|
||||||
Loss on the extinguishment of debt
|
20
|
|
|
47
|
|
|
(27
|
)
|
|
-57
|
%
|
|
165
|
|
|
196
|
|
|
(31
|
)
|
|
-16
|
%
|
||||||
Other adjustments to net income
|
(15
|
)
|
|
(224
|
)
|
|
209
|
|
|
93
|
%
|
|
(50
|
)
|
|
(116
|
)
|
|
66
|
|
|
57
|
%
|
||||||
Adjusted net income
|
$
|
722
|
|
|
$
|
674
|
|
|
$
|
48
|
|
|
7
|
%
|
|
$
|
1,992
|
|
|
$
|
2,170
|
|
|
$
|
(178
|
)
|
|
-8
|
%
|
Net change in operating assets and liabilities
(1)
|
$
|
193
|
|
|
$
|
89
|
|
|
$
|
104
|
|
|
117
|
%
|
|
$
|
(487
|
)
|
|
$
|
(954
|
)
|
|
$
|
467
|
|
|
49
|
%
|
Net cash provided by operating activities
(2)
|
$
|
915
|
|
|
$
|
763
|
|
|
$
|
152
|
|
|
20
|
%
|
|
$
|
1,505
|
|
|
$
|
1,216
|
|
|
$
|
289
|
|
|
24
|
%
|
(1)
|
Refer to the first four tables below for explanations by operating assets and liabilities.
|
(2)
|
Refer to the last two tables below for drivers by business.
|
|
Three Months Ended September 30, 2015
|
||
Decrease in prepaid expenses and other current assets primarily at Eletropaulo and Gener
|
$
|
245
|
|
Decrease in accounts receivable primarily in the Dominican Republic, partially offset by Eletropaulo
|
130
|
|
|
Increase in accounts payable and other current liabilities primarily at T
ietê
, DPL and Maritza, partially offset by Eletropaulo
|
59
|
|
|
Increase in other assets primarily regulatory assets at Eletropaulo and Sul, and service concession assets at Mong Duong
|
(288
|
)
|
|
Other operating assets and liabilities
|
47
|
|
|
Net change in operating assets and liabilities
|
$
|
193
|
|
|
Three Months Ended September 30, 2014
|
||
Increase in other liabilities primarily regulatory liabilities at Eletropaulo and Sul
|
$
|
253
|
|
Increase in accounts payable and other current liabilities primarily at T
ietê
and Sul, partially offset by a decrease at Uruguaiana
|
180
|
|
|
Increase in accounts receivable primarily at Eletropaulo and Sul, partially offset by a decrease at Uruguaiana
|
(182
|
)
|
|
Increase in other assets primarily regulatory assets at Eletropaulo and Sul
|
(123
|
)
|
|
Other operating assets and liabilities
|
(39
|
)
|
|
Net change in operating assets and liabilities
|
$
|
89
|
|
|
Nine Months Ended September 30, 2015
|
||
Increase in other assets, primarily regulatory assets at Eletropaulo and Sul, and service concession assets at Mong Duong
|
$
|
(1,103
|
)
|
Increase in accounts receivable primarily at Eletropaulo, Sul and Maritza, partially offset by a decrease in the Dominican Republic
|
(314
|
)
|
|
Decrease in net income tax payables and other tax payables primarily in the US and at Kilroot as a result of the impairment
|
(126
|
)
|
|
Increase in other liabilities primarily in regulatory liabilities at Eletropaulo and Sul, partially offset by IPALCO and Merida
|
452
|
|
|
Decrease in prepaid expense and other current assets primarily at Eletropaulo, DPL and Gener, partially offset by Sul
|
377
|
|
|
Increase in accounts payable and other current liabilities primarily at Eletropaulo, Sul and Mong Duong, partially offset by Tietê
|
238
|
|
|
Other operating assets and liabilities
|
(11
|
)
|
|
Net change in operating assets and liabilities
|
$
|
(487
|
)
|
|
Nine Months Ended September 30, 2014
|
||
Increase in accounts receivable primarily at Eletropaulo, Sul and Alicura, and Maritza
|
(494
|
)
|
|
Increase in other assets primarily regulatory assets at Eletropaulo and Sul
|
(439
|
)
|
|
Decrease in net income tax and other tax payables primarily in the US and Brazil
|
(239
|
)
|
|
Increase in inventory at Andres, Gener and Kelanitissa
|
(75
|
)
|
|
Increase in regulatory liabilities at Eletropaulo and Sul, partially offset by decreases in other liabilities at IPL and the Parent Company
|
319
|
|
|
Other operating assets and liabilities
|
(26
|
)
|
|
Net change in operating assets and liabilities
|
$
|
(954
|
)
|
|
Amount
|
||
MCAC
—
increase of $295 million primarily due to:
|
|
||
Increase in the Dominican Republic primarily due to the timing of collections of outstanding accounts receivable
|
$
|
262
|
|
Increase in Panama primarily due to lower energy purchases resulting from favorable hydrology
|
40
|
|
|
Andes
—
increase of $87 million primarily due to:
|
|
||
Increase at Gener primarily due to an increase in VAT refunds compared to the prior year related to the construction of the Cochrane plant as well as lower payments for fuel
|
107
|
|
|
Brazil
—
decrease of $172 million primarily due to:
|
|
||
Higher energy purchases at Eletropaulo related to unfavorable hydrology, partially offset by higher collections mainly attributable to higher tariffs
|
(166
|
)
|
|
US
—
decrease of $82 million primarily due to:
|
|
||
Decrease at DPL primarily due to lower collections driven by lower margins resulting from lower prices and lower generation, partially offset by an increase in security deposits required as part of the competitive bid auction
|
(33
|
)
|
|
Decrease at IPALCO primarily due to lower collections driven by lower wholesale margins resulting from outages and lower prices and timing of working capital payments
|
(32
|
)
|
|
Decrease at US Wind primarily due to timing of customer collections as well as lower collections resulting from lower wind production
|
(14
|
)
|
|
Corporate and Other business drivers
|
(12
|
)
|
|
|
$
|
152
|
|
|
Amount
|
||
MCAC
—
increase of $380 million primarily due to:
|
|
||
Increase in the Dominican Republic primarily due to the timing of collections of outstanding accounts receivable, partially offset by lower collections resulting from lower gas sales
|
$
|
195
|
|
Increase in Panama primarily due to lower energy purchases resulting from favorable hydrology
|
116
|
|
|
Increase in El Salvador primarily due to lower energy purchase costs resulting from a decrease in fuel prices
|
49
|
|
|
Increase in Puerto Rico primarily due to lower fuel purchase costs from a decrease in commodities prices and higher offtaker collections
|
30
|
|
|
Corporate
— increase of $78 million primarily due to:
|
|
||
Increase primarily at the Parent Company driven by lower interest payments, the collection of realized gains resulting from the Company’s corporate hedging program, prior year swap termination payments upon refinance of debt and a reduction in incentive payments
|
78
|
|
|
Europe
— increase of $45 million primarily due to:
|
|
||
Increase at Maritza primarily due to higher collection from the offtaker and lower payments to the fuel supplier
|
60
|
|
|
Increase at IPP4 in Jordan primarily due to the commencement of operations in July 2014 as well as the timing of customer collections
|
42
|
|
|
Increase at Kavarna in Bulgaria primarily due to higher collections from the offtaker and lower payments to maintenance supplier
|
19
|
|
|
Decrease in operating cash as a result of sales of our Africa businesses and UK Wind (Operating Projects) in 2014
|
(57
|
)
|
|
Decrease at Kilroot primarily due to lower collections resulting from lower volume, timing of outages and lower rates
|
(28
|
)
|
|
Brazil
—
decrease of $187 million primarily due to:
|
|
||
Decrease at Tietê primarily due to the timing of higher priced payments for energy resulting from unfavorable hydrology, the unfavorable effect of exchange rate on cash, higher transmission costs, and decreased collections related to lower spot markets sales, partially offset by lower income tax payments resulting from lower taxable income in the prior year
|
(215
|
)
|
|
Increase at Eletropaulo primarily due to higher collections mainly attributable to higher tariffs, partially offset by higher energy purchases related to unfavorable hydrology and higher transmission costs
|
25
|
|
|
Asia
—
decrease of $93 million primarily due to:
|
|
||
Decrease at Mong Duong in Vietnam primarily driven by payment for service concession assets, partially offset by an increase in operating cash due to commencement of operations in April 2015
|
(98
|
)
|
|
Other business drivers
|
73
|
|
|
|
$
|
289
|
|
Nine Months Ended September 30,
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
Capital expenditures
(1)
|
$
|
(1,687
|
)
|
|
$
|
(1,389
|
)
|
|
$
|
298
|
|
|
21
|
%
|
Acquisitions, net of cash acquired:
|
|
|
|
|
|
|
|
|
||||||
Andes
—
related to the purchase of 50% interest in Gener's equity investment in Guacolda
|
$
|
—
|
|
|
$
|
(728
|
)
|
|
$
|
(728
|
)
|
|
NA
|
|
Corporate
—
Main Street Power
|
(16
|
)
|
|
—
|
|
|
16
|
|
|
NA
|
|
|||
Other business drivers
|
(1
|
)
|
|
—
|
|
|
1
|
|
|
NA
|
|
|||
Total acquisitions, net of cash acquired
|
$
|
(17
|
)
|
|
$
|
(728
|
)
|
|
$
|
(711
|
)
|
|
-98
|
%
|
Proceeds from the sale of businesses, net of cash sold:
|
|
|
|
|
|
|
|
|
||||||
US
—
related to the sale of Armenia Mountain
|
$
|
64
|
|
|
$
|
—
|
|
|
$
|
64
|
|
|
NA
|
|
US — related to the sale of MC
2
and US wind projects, respectively
|
1
|
|
|
23
|
|
|
(22
|
)
|
|
NA
|
|
|||
Andes
—
related to the sale of 50% interest less one share of Gener's interest in Guacolda
|
—
|
|
|
730
|
|
|
(730
|
)
|
|
NA
|
|
|||
Europe
—
related to the sale of Solar Spain
|
31
|
|
|
—
|
|
|
31
|
|
|
NA
|
|
|||
Europe
—
related to the sale of UK Wind (Operating Projects)
|
—
|
|
|
159
|
|
|
(159
|
)
|
|
NA
|
|
|||
Asia
—
related to the sale of 45% of our equity interest in Masin-AES Pte Ltd.
|
—
|
|
|
443
|
|
|
(443
|
)
|
|
NA
|
|
|||
Asia
—
related to the sale of wind projects in India
|
—
|
|
|
6
|
|
|
(6
|
)
|
|
NA
|
|
|||
Corporate
—
related to the sale of businesses in Cameroon
|
—
|
|
|
128
|
|
|
(128
|
)
|
|
NA
|
|
|||
Corporate
—
related to the sale of Solar Ridge Power
|
—
|
|
|
179
|
|
|
(179
|
)
|
|
NA
|
|
|||
Total proceeds from the sale of businesses, net of cash sold
|
$
|
96
|
|
|
$
|
1,668
|
|
|
$
|
(1,572
|
)
|
|
-94
|
%
|
Sales of short-term investments, net of purchases:
|
|
|
|
|
|
|
|
|||||||
Brazil
—
primarily at Tietê, Sul and Eletropaulo
|
$
|
86
|
|
|
$
|
(60
|
)
|
|
$
|
146
|
|
|
243
|
%
|
Other business drivers
|
(8
|
)
|
|
9
|
|
|
(17
|
)
|
|
-189
|
%
|
|||
Total sales of short-term investments, net of purchases
|
$
|
78
|
|
|
$
|
(51
|
)
|
|
$
|
129
|
|
|
253
|
%
|
(Increases) decreases in restricted cash
(2)
|
|
|
|
|
|
|
|
|||||||
Andes — Gener
|
$
|
36
|
|
|
$
|
4
|
|
|
$
|
32
|
|
|
800
|
%
|
Europe — Maritza
|
(16
|
)
|
|
49
|
|
|
(65
|
)
|
|
-133
|
%
|
|||
Asia
—
Mong Duong
|
(128
|
)
|
|
(13
|
)
|
|
(115
|
)
|
|
-885
|
%
|
|||
Corporate — Parent Company
|
47
|
|
|
66
|
|
|
(19
|
)
|
|
-29
|
%
|
|||
Other business drivers
|
1
|
|
|
56
|
|
|
(55
|
)
|
|
-98
|
%
|
|||
Total (increases) decreases in restricted cash
(2)
|
$
|
(60
|
)
|
|
$
|
162
|
|
|
$
|
(222
|
)
|
|
-137
|
%
|
Other cash uses for investing activities
|
$
|
(49
|
)
|
|
$
|
(26
|
)
|
|
$
|
(23
|
)
|
|
-88
|
%
|
Net cash used in investing activities
|
$
|
(1,639
|
)
|
|
$
|
(364
|
)
|
|
$
|
1,275
|
|
|
350
|
%
|
(1)
|
Refer to table below for capital expenditures types and drivers by business.
|
(2)
|
Includes amounts classified as
Debt services reserves and other assets.
|
|
|
|
|
Nine Months Ended September 30,
|
|||||||||||||
SBU
|
|
Growth capital expenditures:
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
US
|
|
IPALCO
—
primarily related to replacement generation projects
|
|
$
|
(227
|
)
|
|
$
|
(61
|
)
|
|
$
|
166
|
|
|
272
|
%
|
US
|
|
DPL
—
primarily related to new business distribution lines and equipment
|
|
(29
|
)
|
|
(29
|
)
|
|
—
|
|
|
—
|
%
|
|||
Andes
|
|
Gener
—
primarily related to Alto Maipo and Cochrane construction projects
|
|
(595
|
)
|
|
(303
|
)
|
|
292
|
|
|
96
|
%
|
|||
Brazil
|
|
Eletropaulo
—
primarily related to customer connection and distribution grid projects
|
|
(78
|
)
|
|
(125
|
)
|
|
(47
|
)
|
|
-38
|
%
|
|||
Brazil
|
|
Sul
—
primarily related to customer connection and distribution grid projects
|
|
(28
|
)
|
|
(35
|
)
|
|
(7
|
)
|
|
-20
|
%
|
|||
MCAC
|
|
Dominican Republic
—
primarily related to the construction of Combined Cycle at Los Mina
|
|
(52
|
)
|
|
(14
|
)
|
|
38
|
|
|
271
|
%
|
|||
Europe
|
|
Jordan
—
IPP4 construction project
|
|
—
|
|
|
(71
|
)
|
|
(71
|
)
|
|
NA
|
|
|||
Asia
|
|
Mong Duong
—
related to service concession assets in 2014
|
|
—
|
|
|
(72
|
)
|
|
(72
|
)
|
|
NA
|
|
|||
|
|
Other business drivers
|
|
(82
|
)
|
|
(79
|
)
|
|
3
|
|
|
4
|
%
|
|||
|
|
Total growth capital expenditures
|
|
$
|
(1,091
|
)
|
|
$
|
(789
|
)
|
|
$
|
302
|
|
|
38
|
%
|
|
|
Maintenance and environmental capital expenditures:
|
|
|
|
|
|
|
|
|
|||||||
US
|
|
IPALCO
—
primarily related to MATS and NPDES project and maintenance on equipment
|
|
$
|
(239
|
)
|
|
$
|
(178
|
)
|
|
$
|
61
|
|
|
34
|
%
|
US
|
|
DPL
—
related to maintenance on generating units and trans/distribution equipment
|
|
(58
|
)
|
|
(48
|
)
|
|
10
|
|
|
21
|
%
|
|||
Andes
|
|
Gener
—
primarily related to the SING and the Ventanas Unit 1, 2 and 4 plants
|
|
(50
|
)
|
|
(50
|
)
|
|
—
|
|
|
—
|
%
|
|||
Andes
|
|
Alicura
—
primarily related to major maintenance at San Nicolas and Parana plants
|
|
(20
|
)
|
|
(8
|
)
|
|
12
|
|
|
150
|
%
|
|||
Brazil
|
|
Eletropaulo
—
primarily related to customer connection and distribution grid projects
|
|
(45
|
)
|
|
(73
|
)
|
|
(28
|
)
|
|
-38
|
%
|
|||
Brazil
|
|
Tietê
—
primarily related to modernization of generating units
|
|
(34
|
)
|
|
(64
|
)
|
|
(30
|
)
|
|
-47
|
%
|
|||
Brazil
|
|
Sul
—
primarily related to customer connection and distribution grid projects
|
|
(25
|
)
|
|
(41
|
)
|
|
(16
|
)
|
|
-39
|
%
|
|||
Europe
|
|
Altai
—
primarily related to equipment maintenance
|
|
(22
|
)
|
|
(21
|
)
|
|
1
|
|
|
5
|
%
|
|||
|
|
Other business drivers
|
|
(103
|
)
|
|
(117
|
)
|
|
(14
|
)
|
|
-12
|
%
|
|||
|
|
Total maintenance and environmental capital expenditures
|
|
$
|
(596
|
)
|
|
$
|
(600
|
)
|
|
$
|
(4
|
)
|
|
-1
|
%
|
|
|
Total capital expenditures
|
|
$
|
(1,687
|
)
|
|
$
|
(1,389
|
)
|
|
$
|
298
|
|
|
21
|
%
|
Nine Months Ended September 30,
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|||||||
Issuances and repayments of recourse debt:
|
|
|
|
|
|
|
|
|||||||
Corporate
—
Parent Company issuances
|
$
|
575
|
|
|
$
|
1,525
|
|
|
$
|
(950
|
)
|
|
-62
|
%
|
Corporate
—
Parent Company repayments
|
(915
|
)
|
|
(2,019
|
)
|
|
(1,104
|
)
|
|
-55
|
%
|
|||
Net repayments of recourse debt
|
$
|
(340
|
)
|
|
$
|
(494
|
)
|
|
$
|
(154
|
)
|
|
-31
|
%
|
Issuances and repayments of non-recourse debt:
|
|
|
|
|
|
|
|
|||||||
US
—
IPALCO issuances
|
$
|
665
|
|
|
$
|
130
|
|
|
$
|
535
|
|
|
412
|
%
|
US
—
IPALCO repayments
|
(420
|
)
|
|
—
|
|
|
420
|
|
|
100
|
%
|
|||
US
—
DPL issuances
|
325
|
|
|
—
|
|
|
325
|
|
|
100
|
%
|
|||
US
—
DPL repayments
|
(474
|
)
|
|
(30
|
)
|
|
444
|
|
|
NM
|
|
|||
US
—
Shady Point issuances
|
—
|
|
|
38
|
|
|
(38
|
)
|
|
NM
|
|
|||
US
—
Generation businesses repayments at Shady Point, Southland, Warrior Run and Hawaii
|
(25
|
)
|
|
(136
|
)
|
|
(111
|
)
|
|
-82
|
%
|
|||
Other business drivers
|
(9
|
)
|
|
(3
|
)
|
|
(6
|
)
|
|
NM
|
|
|||
US SBU net subtotal
|
62
|
|
|
(1
|
)
|
|
63
|
|
|
NM
|
|
|||
Andes
—
Gener issuances
|
947
|
|
|
974
|
|
|
(27
|
)
|
|
-3
|
%
|
|||
Andes
—
Gener repayments
|
(381
|
)
|
|
(934
|
)
|
|
(553
|
)
|
|
-59
|
%
|
|||
Other business drivers
|
11
|
|
|
4
|
|
|
7
|
|
|
175
|
%
|
|||
Andes SBU net subtotal
|
577
|
|
|
44
|
|
|
533
|
|
|
NM
|
|
|||
Brazil
—
Sul issuances
|
499
|
|
|
111
|
|
|
388
|
|
|
350
|
%
|
|||
Brazil
—
Sul repayments
|
(470
|
)
|
|
(9
|
)
|
|
461
|
|
|
NM
|
|
|||
Brazil
—
Eletropaulo issuances
|
268
|
|
|
253
|
|
|
15
|
|
|
6
|
%
|
|||
Brazil
—
Eletropaulo repayments
|
(121
|
)
|
|
(13
|
)
|
|
108
|
|
|
831
|
%
|
|||
Brazil
—
Tietê issuances
|
—
|
|
|
129
|
|
|
(129
|
)
|
|
-100
|
%
|
|||
Brazil
—
Tietê repayments
|
(97
|
)
|
|
(132
|
)
|
|
(35
|
)
|
|
-27
|
%
|
|||
Other business drivers
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
100
|
%
|
|||
Brazil SBU net subtotal
|
78
|
|
|
339
|
|
|
(261
|
)
|
|
-77
|
%
|
|||
MCAC
—
Panama issuances
|
300
|
|
|
65
|
|
|
235
|
|
|
362
|
%
|
|||
MCAC
—
Panama repayments
|
(287
|
)
|
|
—
|
|
|
287
|
|
|
100
|
%
|
|||
MCAC — Puerto Rico repayments
|
(37
|
)
|
|
(51
|
)
|
|
(14
|
)
|
|
-27
|
%
|
|||
Other business drivers
|
24
|
|
|
(3
|
)
|
|
27
|
|
|
NM
|
|
|||
MCAC SBU net subtotal
|
—
|
|
|
11
|
|
|
(11
|
)
|
|
-100
|
%
|
|||
Europe
—
UK Wind issuances
|
—
|
|
|
132
|
|
|
(132
|
)
|
|
-100
|
%
|
|||
Europe
—
repayments related to the sale of UK Wind (Operating Projects)
|
—
|
|
|
(114
|
)
|
|
(114
|
)
|
|
-100
|
%
|
|||
Europe
—
Maritza repayments
|
(62
|
)
|
|
(65
|
)
|
|
(3
|
)
|
|
-5
|
%
|
|||
Other business drivers
|
(29
|
)
|
|
(15
|
)
|
|
14
|
|
|
93
|
%
|
|||
Europe SBU net subtotal
|
(91
|
)
|
|
(62
|
)
|
|
(29
|
)
|
|
-47
|
%
|
|||
Asia
—
Mong Duong issuances
|
203
|
|
|
298
|
|
|
(95
|
)
|
|
-32
|
%
|
|||
Other business drivers
|
(16
|
)
|
|
(15
|
)
|
|
(1
|
)
|
|
7
|
%
|
|||
Asia SBU net subtotal
|
187
|
|
|
283
|
|
|
(96
|
)
|
|
-34
|
%
|
|||
Net issuances of non-recourse debt
|
$
|
813
|
|
|
$
|
614
|
|
|
$
|
199
|
|
|
32
|
%
|
Distributions to noncontrolling interests
|
|
|
|
|
|
|
|
|||||||
US
—
Buffalo Gap
|
$
|
(22
|
)
|
|
$
|
(33
|
)
|
|
$
|
(11
|
)
|
|
-33
|
%
|
US
—
IPALCO
|
(16
|
)
|
|
(2
|
)
|
|
14
|
|
|
700
|
%
|
|||
Andes
—
Gener
|
(20
|
)
|
|
(35
|
)
|
|
(15
|
)
|
|
-43
|
%
|
|||
Brazil
—
Tietê and Brasiliana
|
(61
|
)
|
|
(253
|
)
|
|
(192
|
)
|
|
-76
|
%
|
|||
MCAC
—
Itabo
|
(16
|
)
|
|
(9
|
)
|
|
7
|
|
|
78
|
%
|
|||
Asia
—
Masinloc
|
(15
|
)
|
|
—
|
|
|
15
|
|
|
NA
|
|
|||
Other business drivers
|
(32
|
)
|
|
(45
|
)
|
|
(13
|
)
|
|
-29
|
%
|
|||
Total distributions to noncontrolling interests
|
$
|
(182
|
)
|
|
$
|
(377
|
)
|
|
$
|
(195
|
)
|
|
-52
|
%
|
Contributions to noncontrolling interests
|
|
|
|
|
|
|
|
|||||||
Andes
—
Gener
|
$
|
84
|
|
|
$
|
60
|
|
|
$
|
24
|
|
|
40
|
%
|
Asia
—
Mong Duong
|
33
|
|
|
49
|
|
|
(16
|
)
|
|
-33
|
%
|
|||
Other business drivers
|
—
|
|
|
5
|
|
|
(5
|
)
|
|
-100
|
%
|
|||
Total contributions to noncontrolling interests
|
$
|
117
|
|
|
$
|
114
|
|
|
$
|
3
|
|
|
3
|
%
|
Proceeds from the sale of redeemable stock of subsidiaries:
|
|
|
|
|
|
|
|
|||||||
Corporate and US
—
IPALCO
|
$
|
461
|
|
|
$
|
—
|
|
|
$
|
461
|
|
|
NA
|
|
Total proceeds from the sale of redeemable stock of subsidiaries
|
$
|
461
|
|
|
$
|
—
|
|
|
$
|
461
|
|
|
NA
|
|
Dividends paid on The AES Corporation common stock
|
|
|
|
|
|
|
|
|||||||
Corporate
—
Parent Company
|
$
|
(209
|
)
|
|
$
|
(108
|
)
|
|
$
|
101
|
|
|
94
|
%
|
Total dividends paid on The AES Corporation common stock
|
$
|
(209
|
)
|
|
$
|
(108
|
)
|
|
$
|
101
|
|
|
94
|
%
|
Payments for financed capital expenditures:
|
|
|
|
|
|
|
|
|||||||
Andes
—
Gener
|
$
|
(104
|
)
|
|
$
|
(53
|
)
|
|
$
|
51
|
|
|
96
|
%
|
Asia
—
Mong Duong
|
—
|
|
|
(272
|
)
|
|
(272
|
)
|
|
NA
|
|
|||
Other business drivers
|
(6
|
)
|
|
(35
|
)
|
|
(29
|
)
|
|
-83
|
%
|
|||
Total payments for financed capital expenditures
|
$
|
(110
|
)
|
|
$
|
(360
|
)
|
|
$
|
(250
|
)
|
|
-69
|
%
|
Purchase of treasury stock
|
|
|
|
|
|
|
|
|||||||
Corporate
—
Parent Company
|
$
|
(408
|
)
|
|
$
|
(140
|
)
|
|
$
|
268
|
|
|
191
|
%
|
Total purchase of treasury stock
|
$
|
(408
|
)
|
|
$
|
(140
|
)
|
|
$
|
268
|
|
|
191
|
%
|
Other cash uses for financing activities
|
$
|
(56
|
)
|
|
$
|
(93
|
)
|
|
$
|
(37
|
)
|
|
-40
|
%
|
Net cash provided by (used in) financing activities
|
$
|
86
|
|
|
$
|
(844
|
)
|
|
$
|
930
|
|
|
NM
|
|
Calculation of Proportional Free Cash Flow ($ in millions)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
Net Cash provided by operating activities
|
$
|
915
|
|
|
763
|
|
|
$
|
152
|
|
|
20
|
%
|
|
$
|
1,505
|
|
|
$
|
1,216
|
|
|
$
|
289
|
|
|
24
|
%
|
|
Add: capital expenditures related to service concession assets
(1)
|
77
|
|
|
—
|
|
|
77
|
|
|
NA
|
|
|
148
|
|
|
—
|
|
|
148
|
|
|
NA
|
|
||||||
Adjusted Operating Cash Flow
|
$
|
992
|
|
|
$
|
763
|
|
|
$
|
229
|
|
|
30
|
%
|
|
$
|
1,653
|
|
|
$
|
1,216
|
|
|
$
|
437
|
|
|
36
|
%
|
Less: proportional adjustment factor on operating cash activities
(2) (3)
|
(276
|
)
|
|
(208
|
)
|
|
(68
|
)
|
|
-33
|
%
|
|
(361
|
)
|
|
(251
|
)
|
|
(110
|
)
|
|
-44
|
%
|
||||||
Proportional Adjusted Operating Cash Flow
|
$
|
716
|
|
|
$
|
555
|
|
|
$
|
161
|
|
|
29
|
%
|
|
$
|
1,292
|
|
|
$
|
965
|
|
|
$
|
327
|
|
|
34
|
%
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
(2)
|
(80
|
)
|
|
(116
|
)
|
|
36
|
|
|
31
|
%
|
|
(310
|
)
|
|
(322
|
)
|
|
12
|
|
|
4
|
%
|
||||||
Less: proportional non-recoverable environmental capital expenditures
(2) (4)
|
(15
|
)
|
|
(12
|
)
|
|
(3
|
)
|
|
-25
|
%
|
|
(34
|
)
|
|
(39
|
)
|
|
5
|
|
|
13
|
%
|
||||||
Proportional Free Cash Flow
|
$
|
621
|
|
|
$
|
427
|
|
|
$
|
194
|
|
|
45
|
%
|
|
$
|
948
|
|
|
$
|
604
|
|
|
$
|
344
|
|
|
57
|
%
|
(1)
|
Service concession asset expenditures excluded from proportional free cash flow non-GAAP metric.
|
(2)
|
The proportional adjustment factor, proportional maintenance capital expenditures (net of reinsurance proceeds), and proportional non-recoverable environmental capital expenditures are calculated by multiplying the percentage owned by noncontrolling interests for each entity by its corresponding consolidated cash flow metric and adding up the resulting figures. For example, the Company owns approximately 71% of AES Gener, its subsidiary in Chile. Assuming a consolidated net cash flow from operating activities of $100 from AES Gener, the proportional adjustment factor for AES Gener would equal approximately $29 (or $100 x 29%). The Company calculates the proportional adjustment factor for each consolidated business in this manner and then adds these amounts together to determine the total proportional adjustment factor used in the reconciliation. The proportional adjustment factor may differ from the proportion of income attributable to noncontrolling interests as a result of (a) non-cash items which impact income but not cash and (b) AES’ ownership interest in the subsidiary where such items occur.
|
(3)
|
Includes proportional adjustment amount for service concession asset expenditures of
$39 million
and
$76 million
for the three and
nine months ended
September 30, 2015
. The Company adopted service concession accounting effective January 1, 2015.
|
(4)
|
Excludes IPALCO’s proportional recoverable environmental capital expenditures of
$35 million
and
$47 million
for the three months ended
September 30, 2015
and
September 30, 2014
, as well as,
$121 million
and
$121 million
for the
nine months ended
September 30, 2015
and 2014, respectively.
|
Proportional Free Cash Flow by SBU ($ in millions)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
|
2015
|
|
2014
|
|
$ Change
|
|
% Change
|
||||||||||||||
US SBU
|
$
|
218
|
|
|
$
|
316
|
|
|
$
|
(98
|
)
|
|
-31
|
%
|
|
$
|
477
|
|
|
$
|
502
|
|
|
$
|
(25
|
)
|
|
-5
|
%
|
Andes SBU
|
134
|
|
|
86
|
|
|
48
|
|
|
56
|
%
|
|
131
|
|
|
126
|
|
|
5
|
|
|
4
|
%
|
||||||
Brazil SBU
|
31
|
|
|
52
|
|
|
(21
|
)
|
|
-40
|
%
|
|
(36
|
)
|
|
(12
|
)
|
|
(24
|
)
|
|
-200
|
%
|
||||||
MCAC SBU
|
259
|
|
|
50
|
|
|
209
|
|
|
418
|
%
|
|
391
|
|
|
130
|
|
|
261
|
|
|
201
|
%
|
||||||
Europe SBU
|
33
|
|
|
17
|
|
|
16
|
|
|
94
|
%
|
|
207
|
|
|
167
|
|
|
40
|
|
|
24
|
%
|
||||||
Asia SBU
|
50
|
|
|
18
|
|
|
32
|
|
|
178
|
%
|
|
59
|
|
|
66
|
|
|
(7
|
)
|
|
-11
|
%
|
||||||
Corporate
|
(104
|
)
|
|
(112
|
)
|
|
8
|
|
|
7
|
%
|
|
(281
|
)
|
|
(375
|
)
|
|
94
|
|
|
25
|
%
|
||||||
Proportional Free Cash Flow
—
Total SBUs
|
$
|
621
|
|
|
$
|
427
|
|
|
$
|
194
|
|
|
45
|
%
|
|
$
|
948
|
|
|
$
|
604
|
|
|
$
|
344
|
|
|
57
|
%
|
US SBU
|
|
Amount
|
||
Decrease at IPALCO primarily resulting from partial business sell down in 2015, lower collections driven by lower wholesale margins and timing of working capital payments, partially offset by a decrease in maintenance capital expenditures
|
|
$
|
(44
|
)
|
Decrease at DPL primarily due to lower collections driven by lower margins resulting from lower prices and lower generation, partially offset by an increase in security deposits required as part of the competitive bid auction
|
|
(34
|
)
|
|
Decrease at US Wind primarily due to timing of customer collections as well as lower collections resulting from lower wind production
|
|
(14
|
)
|
|
Other business drivers
|
|
(6
|
)
|
|
Total
|
|
$
|
(98
|
)
|
Andes SBU
|
|
Amount
|
||
Increase at Gener primarily due to an increase in VAT refunds compared to the prior year related to the construction of the Cochrane plant as well as lower payments for fuel
|
|
$
|
66
|
|
Decrease at Argentina Generation primarily due to higher current year tax payments resulting from higher taxable income in the prior year as well as the timing of tax advances for the current year
|
|
(15
|
)
|
|
Other business drivers
|
|
(3
|
)
|
|
Total
|
|
$
|
48
|
|
Brazil SBU
|
|
Amount
|
||
Decrease at Eletropaulo primarily driven by higher energy purchases related to unfavorable hydrology, partially offset by higher collections mainly attributable to higher tariffs as well as lower contingency payments in the current year
|
|
(24
|
)
|
|
Other business drivers
|
|
3
|
|
|
Total
|
|
$
|
(21
|
)
|
MCAC SBU
|
|
Amount
|
||
Increase in the Dominican Republic primarily due to the timing of collections of outstanding accounts receivable
|
|
$
|
192
|
|
Increase in Panama primarily due to lower energy purchases resulting from favorable hydrology
|
|
20
|
|
|
Other business drivers
|
|
(3
|
)
|
|
Total
|
|
$
|
209
|
|
Europe SBU
|
|
Amount
|
||
Increase at Kavarna primarily due to higher collection from the offtaker
|
|
$
|
15
|
|
Increase at IPP4 in Jordan primarily due to the commencement of operations in July 2014 as well as the timing of customer collections
|
|
12
|
|
|
Decrease in operating cash as a result of the sales of UK Wind (Operating Projects) and Ebute in August and November 2014, respectively
|
|
(9
|
)
|
|
Other business drivers
|
|
(2
|
)
|
|
Total
|
|
$
|
16
|
|
Asia SBU
|
|
Amount
|
||
Increase at Mong Duong in Vietnam primarily driven by an increase in operating cash due to commencement of operations in April 2015
|
|
$
|
26
|
|
Increase at Masinloc due to higher collections and lower energy purchases resulting from better plant availability in 2015
|
|
12
|
|
|
Other business drivers
|
|
(6
|
)
|
|
Total
|
|
$
|
32
|
|
Corporate
|
|
Amount
|
||
Increase primarily at the Parent Company driven by lower current year interest payments
|
|
$
|
8
|
|
Total
|
|
$
|
8
|
|
US SBU
|
|
Amount
|
||
Decrease at IPALCO primarily resulting from partial business sell down in 2015, an increase in maintenance capital expenditures as well as lower collections driven by lower wholesale margins resulting from outages and lower prices
|
|
$
|
(53
|
)
|
Decrease at US Wind primarily due to lower collections resulting from lower wind production and lower energy prices
|
|
(30
|
)
|
|
Decrease at Shady Point primarily driven by increases in inventory, lower collections during unit repairs, timing of collections as well as an increase in maintenance capital expenditures
|
|
(19
|
)
|
|
Increase at DPL primarily due to higher collections, an increase in security deposits required as part of the competitive bid auction, higher collateral deposits in the prior year as a result of outages and increased collection of deferred storm costs, partially offset by an increase in maintenance capital expenditures
|
|
77
|
|
|
Total
|
|
$
|
(25
|
)
|
Andes SBU
|
|
Amount
|
||
Increase at Gener primarily due to an increase in VAT refunds compared to the prior year related to the construction of the Cochrane plant as well as lower payments for fuel and a decrease in environmental capital expenditures
|
|
$
|
69
|
|
Decrease at Chivor in Colombia primarily due to higher current year tax payments resulting from higher taxable income in the prior year
|
|
(49
|
)
|
|
Decrease at Argentina Generation primarily driven by an increase in maintenance capital expenditures
|
|
(15
|
)
|
|
Total
|
|
$
|
5
|
|
Brazil SBU
|
|
Amount
|
||
Decrease at Tietê primarily due to the timing of higher priced payments for energy resulting from unfavorable hydrology, the unfavorable effect of exchange rate on cash, higher transmission costs, and decreased collections related to lower spot markets sales, partially offset by lower income tax payments resulting from lower taxable income in the prior year
|
|
$
|
(45
|
)
|
Decrease at Cemig due to income tax refund received in the prior year
|
|
(14
|
)
|
|
Increase at Sul primarily due to lower maintenance capital expenditures as well as higher collections mainly attributable to higher tariffs, partially offset by higher energy purchases resulting from unfavorable hydrology, higher transmission costs and higher interest on debt
|
|
19
|
|
|
Other business drivers
|
|
16
|
|
|
Total
|
|
$
|
(24
|
)
|
MCAC SBU
|
|
Amount
|
||
Increase in the Dominican Republic primarily due to the timing of collections of outstanding accounts receivable, partially offset by lower collections resulting from lower gas sales
|
|
$
|
138
|
|
Increase in Panama primarily due to lower energy purchases resulting from favorable hydrology
|
|
63
|
|
|
Increase in El Salvador primarily due to lower energy purchase costs resulting from a decrease in fuel prices
|
|
39
|
|
|
Increase in Puerto Rico primarily due to lower fuel purchase costs from a decrease in commodities prices and higher offtaker collections
|
|
30
|
|
|
Other business drivers
|
|
(9
|
)
|
|
Total
|
|
$
|
261
|
|
Europe SBU
|
|
Amount
|
||
Increase at Maritza primarily due to higher collection from the offtaker and lower payments to the fuel supplier
|
|
$
|
63
|
|
Increase at IPP4 in Jordan primarily due to the commencement of operations in July 2014 as well as the timing of customer collections
|
|
25
|
|
|
Increase at Kavarna primarily due to higher collection from the offtaker and lower payments to maintenance supplier
|
|
17
|
|
|
Decrease in operating cash as a result of the sales of our Africa businesses and UK Wind (Operating Projects) in 2014
|
|
(41
|
)
|
|
Decrease at Kilroot primarily due to lower collections resulting from lower volume, timing of outages and lower rates
|
|
(30
|
)
|
|
Other business drivers
|
|
6
|
|
|
Total
|
|
$
|
40
|
|
Asia SBU
|
|
Amount
|
||
Decrease at Masinloc primarily resulting from partial business sell down in July 2014 and higher income tax payments, partially offset by the timing of payables to the wholesale market for replacement power during outages and higher collections resulting from better plant availability in 2015
|
|
$
|
(25
|
)
|
Increase at Mong Duong in Vietnam primarily driven by an increase in operating cash due to commencement of operations in April 2015
|
|
25
|
|
|
Other business drivers
|
|
(7
|
)
|
|
Total
|
|
$
|
(7
|
)
|
Corporate SBU
|
|
Amount
|
||
Increase primarily at the Parent Company driven by lower interest payments, the collection of realized gains resulting from the Company’s corporate hedging program, prior year swap termination payments upon refinance of debt, and a reduction in capital expenditures and incentive payments
|
|
94
|
|
|
Total
|
|
$
|
94
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||
Consolidated cash and cash equivalents
|
$
|
1,437
|
|
|
$
|
1,539
|
|
Less: Cash and cash equivalents at subsidiaries
|
(1,431
|
)
|
|
(1,032
|
)
|
||
Parent and qualified holding companies’ cash and cash equivalents
|
6
|
|
|
507
|
|
||
Commitments under Parent credit facilities
|
800
|
|
|
800
|
|
||
Less: Letters of credit under the credit facilities
|
(82
|
)
|
|
(61
|
)
|
||
Less: Borrowings under the credit facilities
|
(93
|
)
|
|
—
|
|
||
Borrowings available under Parent credit facilities
|
625
|
|
|
739
|
|
||
Total Parent Company Liquidity
|
$
|
631
|
|
|
$
|
1,246
|
|
•
|
limitations on other indebtedness, liens, investments and guarantees;
|
•
|
limitations on dividends, stock repurchases and other equity transactions;
|
•
|
restrictions and limitations on mergers and acquisitions, sales of assets, leases, transactions with affiliates and off-balance sheet and derivative arrangements;
|
•
|
maintenance of certain financial ratios; and
|
•
|
financial and other reporting requirements.
|
•
|
reducing our cash flows as the subsidiary will typically be prohibited from distributing cash to the Parent Company during the time period of any default;
|
•
|
triggering our obligation to make payments under any financial guarantee, letter of credit or other credit support we have provided to or on behalf of such subsidiary;
|
•
|
causing us to record a loss in the event the lender forecloses on the assets; and
|
•
|
triggering defaults in our outstanding debt at the Parent Company.
|
Repurchase Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Repurchased as part of a Publicly Announced Purchase Plan
(1)
|
|
Dollar Value of Maximum Number Of Shares To Be Purchased Under the Plan
(2)
|
||||||
7/1/2015 — 7/31/15
|
|
1,621,182
|
|
|
$
|
13.06
|
|
|
1,621,182
|
|
|
$
|
96,075,104
|
|
8/1/2015 — 8/31/15
|
|
3,036,978
|
|
|
12.44
|
|
|
3,036,978
|
|
|
58,314,241
|
|
||
9/1/2015 — 9/30/15
|
|
3,783,850
|
|
|
11.10
|
|
|
3,783,850
|
|
|
16,333,096
|
|
||
Total
|
|
8,442,010
|
|
|
|
|
8,442,010
|
|
|
|
(1)
|
See Note
11
—
Equity—Stock Repurchase Program
to the condensed consolidated financial statements in Item 1.—
Financial Statements
for further information.
|
(2)
|
The authorization permits the Company to repurchase stock through a variety of methods, including open market repurchases, purchases by contract (including, without limitation, accelerated stock repurchase programs or 10b5-1 plans) and/or privately negotiated transactions. There is no assurance as to the amount, timing or prices of repurchases, which may vary based on market conditions and other factors. The stock repurchase program may be modified, extended or terminated by the BoD at any time.
|
31.1
|
|
Rule13a-14(a)/15d-14(a) Certification of Andrés Gluski (filed herewith).
|
31.2
|
|
Rule 13a-14(a)/15d-14(a) Certification of Thomas M. O’Flynn (filed herewith).
|
32.1
|
|
Section 1350 Certification of Andrés Gluski (filed herewith).
|
32.2
|
|
Section 1350 Certification of Thomas M. O’Flynn (filed herewith).
|
101.INS
|
|
XBRL Instance Document (filed herewith).
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document (filed herewith).
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document (filed herewith).
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document (filed herewith).
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document (filed herewith).
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document (filed herewith).
|
|
|
THE AES CORPORATION
(Registrant)
|
|||
|
|
|
|
|
|
Date:
|
November 4, 2015
|
By:
|
|
/s/ T
HOMAS
M. O’F
LYNN
|
|
|
|
|
|
Name:
|
Thomas M. O’Flynn
|
|
|
|
|
Title:
|
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ F
ABIAN
E. S
OUZA
|
|
|
|
|
|
Name:
|
Fabian E. Souza
|
|
|
|
|
Title:
|
Vice President and Controller (Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
No Customers Found
Suppliers
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|