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
|
|
ANEEL
|
Brazilian National Electric Energy Agency
|
|
AOCL
|
Accumulated Other Comprehensive Loss
|
|
ASC
|
Accounting Standards Codification
|
|
ASU
|
Accounting Standards Update
|
|
BNDES
|
Brazilian Development Bank
|
|
CAA
|
United States Clean Air Act
|
|
CAMMESA
|
Wholesale Electric Market Administrator in Argentina
|
|
CCGT
|
Combined Cycle Gas Turbine
|
|
CDPQ
|
La Caisse de depot et placement du Quebec
|
|
CO
2
|
Carbon Dioxide
|
|
COD
|
Commercial Operation Date
|
|
COFINS
|
Contribuição para o Financiamento da Seguridade Social
|
|
CSAPR
|
Cross-State Air Pollution Rule
|
|
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
|
|
FERC
|
Federal Energy Regulatory Commission
|
|
FX
|
Foreign Exchange
|
|
GAAP
|
Generally Accepted Accounting Principles in the United States
|
|
GHG
|
Greenhouse Gas
|
|
GWh
|
Gigawatt Hours
|
|
HLBV
|
Hypothetical Liquidation Book Value
|
|
IPALCO
|
IPALCO Enterprises, Inc.
|
|
IPL
|
Indianapolis Power & Light Company
|
|
IURC
|
Indiana Utility Regulatory Commission
|
|
kWh
|
Kilowatt Hours
|
|
LIBOR
|
London Interbank Offered Rate
|
|
LNG
|
Liquid Natural Gas
|
|
MATS
|
Mercury and Air Toxics Standards
|
|
MW
|
Megawatts
|
|
MWh
|
Megawatt Hours
|
|
NAAQS
|
National Ambient Air Quality Standards
|
|
NPDES
|
National Pollutant Discharge Elimination System
|
|
NEK
|
Natsionalna Elektricheska Kompania (state-owned electricity public supplier in Bulgaria)
|
|
NOV
|
Notice of Violation
|
|
NO
X
|
Nitrogen Oxides
|
|
NCI
|
Noncontrolling Interest
|
|
OCI
|
Other Comprehensive Income
|
|
OPGC
|
Odisha Power Generation Corporation
|
|
PIS
|
Partially Integrated System
|
|
PPA
|
Power Purchase Agreement
|
|
PREPA
|
Puerto Rico Electric Power Authority
|
|
RSU
|
Restricted Stock Unit
|
|
RTO
|
Regional Transmission Organization
|
|
SIC
|
Central Interconnected Electricity System
|
|
SBU
|
Strategic Business Unit
|
|
SEC
|
United States Securities and Exchange Commission
|
|
SO
2
|
Sulfur Dioxide
|
|
U.S.
|
United States
|
|
USD
|
United States Dollar
|
|
VAT
|
Value-Added Tax
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
(in millions, except share and per share data)
|
||||||
|
ASSETS
|
|
|
|
||||
|
CURRENT ASSETS
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
1,325
|
|
|
$
|
1,257
|
|
|
Restricted cash
|
291
|
|
|
295
|
|
||
|
Short-term investments
|
596
|
|
|
469
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of $113 and $87, respectively
|
2,081
|
|
|
2,302
|
|
||
|
Inventory
|
637
|
|
|
671
|
|
||
|
Prepaid expenses
|
92
|
|
|
106
|
|
||
|
Other current assets
|
1,266
|
|
|
1,318
|
|
||
|
Current assets of discontinued operations and held-for-sale businesses
|
1,006
|
|
|
424
|
|
||
|
Total current assets
|
7,294
|
|
|
6,842
|
|
||
|
NONCURRENT ASSETS
|
|
|
|
||||
|
Property, Plant and Equipment:
|
|
|
|
||||
|
Land
|
780
|
|
|
702
|
|
||
|
Electric generation, distribution assets and other
|
29,087
|
|
|
27,751
|
|
||
|
Accumulated depreciation
|
(9,884
|
)
|
|
(9,327
|
)
|
||
|
Construction in progress
|
3,300
|
|
|
3,029
|
|
||
|
Property, plant and equipment, net
|
23,283
|
|
|
22,155
|
|
||
|
Other Assets:
|
|
|
|
||||
|
Investments in and advances to affiliates
|
626
|
|
|
610
|
|
||
|
Debt service reserves and other deposits
|
644
|
|
|
555
|
|
||
|
Goodwill
|
1,157
|
|
|
1,157
|
|
||
|
Other intangible assets, net of accumulated amortization of $94 and $93, respectively
|
227
|
|
|
207
|
|
||
|
Deferred income taxes
|
503
|
|
|
410
|
|
||
|
Service concession assets, net of accumulated amortization of $93 and $34, respectively
|
1,465
|
|
|
1,543
|
|
||
|
Other noncurrent assets
|
1,909
|
|
|
2,109
|
|
||
|
Noncurrent assets of discontinued operations and held-for-sale businesses
|
—
|
|
|
882
|
|
||
|
Total other assets
|
6,531
|
|
|
7,473
|
|
||
|
TOTAL ASSETS
|
$
|
37,108
|
|
|
$
|
36,470
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
CURRENT LIABILITIES
|
|
|
|
||||
|
Accounts payable
|
$
|
1,426
|
|
|
$
|
1,571
|
|
|
Accrued interest
|
368
|
|
|
236
|
|
||
|
Accrued and other liabilities
|
2,026
|
|
|
2,286
|
|
||
|
Non-recourse debt, includes $247 and $258, respectively, related to variable interest entities
|
1,091
|
|
|
2,172
|
|
||
|
Current liabilities of discontinued operations and held-for-sale businesses
|
802
|
|
|
661
|
|
||
|
Total current liabilities
|
5,713
|
|
|
6,926
|
|
||
|
NONCURRENT LIABILITIES
|
|
|
|
||||
|
Recourse debt
|
4,944
|
|
|
4,966
|
|
||
|
Non-recourse debt, includes $1,494 and $1,531, respectively, related to variable interest entities
|
14,796
|
|
|
12,943
|
|
||
|
Deferred income taxes
|
1,042
|
|
|
1,090
|
|
||
|
Pension and other post-retirement liabilities
|
1,035
|
|
|
919
|
|
||
|
Other noncurrent liabilities
|
3,035
|
|
|
2,794
|
|
||
|
Noncurrent liabilities of discontinued operations and held-for-sale businesses
|
—
|
|
|
123
|
|
||
|
Total noncurrent liabilities
|
24,852
|
|
|
22,835
|
|
||
|
Commitments and Contingencies (see Note 8)
|
|
|
|
||||
|
Redeemable stock of subsidiaries
|
775
|
|
|
538
|
|
||
|
EQUITY
|
|
|
|
||||
|
THE AES CORPORATION STOCKHOLDERS’ EQUITY
|
|
|
|
||||
|
Common stock ($0.01 par value, 1,200,000,000 shares authorized; 816,061,123 issued and 659,175,940 outstanding at September 30, 2016 and 815,846,621 issued and 666,808,790 outstanding at December 31, 2015)
|
8
|
|
|
8
|
|
||
|
Additional paid-in capital
|
8,645
|
|
|
8,718
|
|
||
|
Retained earnings (accumulated deficit)
|
(114
|
)
|
|
143
|
|
||
|
Accumulated other comprehensive loss
|
(3,753
|
)
|
|
(3,883
|
)
|
||
|
Treasury stock, at cost (156,885,183 shares at September 30, 2016 and 149,037,831 at December 31, 2015)
|
(1,904
|
)
|
|
(1,837
|
)
|
||
|
Total AES Corporation stockholders’ equity
|
2,882
|
|
|
3,149
|
|
||
|
NONCONTROLLING INTERESTS
|
2,886
|
|
|
3,022
|
|
||
|
Total equity
|
5,768
|
|
|
6,171
|
|
||
|
TOTAL LIABILITIES AND EQUITY
|
$
|
37,108
|
|
|
$
|
36,470
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
(in millions, except per share amounts)
|
||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Regulated
|
$
|
1,785
|
|
|
$
|
1,691
|
|
|
$
|
4,926
|
|
|
$
|
5,319
|
|
|
Non-Regulated
|
1,757
|
|
|
1,831
|
|
|
5,116
|
|
|
5,617
|
|
||||
|
Total revenue
|
3,542
|
|
|
3,522
|
|
|
10,042
|
|
|
10,936
|
|
||||
|
Cost of Sales:
|
|
|
|
|
|
|
|
||||||||
|
Regulated
|
(1,623
|
)
|
|
(1,458
|
)
|
|
(4,521
|
)
|
|
(4,447
|
)
|
||||
|
Non-Regulated
|
(1,231
|
)
|
|
(1,399
|
)
|
|
(3,750
|
)
|
|
(4,348
|
)
|
||||
|
Total cost of sales
|
(2,854
|
)
|
|
(2,857
|
)
|
|
(8,271
|
)
|
|
(8,795
|
)
|
||||
|
Operating margin
|
688
|
|
|
665
|
|
|
1,771
|
|
|
2,141
|
|
||||
|
General and administrative expenses
|
(40
|
)
|
|
(45
|
)
|
|
(135
|
)
|
|
(150
|
)
|
||||
|
Interest expense
|
(354
|
)
|
|
(365
|
)
|
|
(1,086
|
)
|
|
(995
|
)
|
||||
|
Interest income
|
110
|
|
|
126
|
|
|
365
|
|
|
321
|
|
||||
|
Loss on extinguishment of debt
|
(16
|
)
|
|
(20
|
)
|
|
(12
|
)
|
|
(161
|
)
|
||||
|
Other expense
|
(13
|
)
|
|
(18
|
)
|
|
(42
|
)
|
|
(47
|
)
|
||||
|
Other income
|
18
|
|
|
12
|
|
|
43
|
|
|
42
|
|
||||
|
Gain on disposal and sale of businesses
|
—
|
|
|
24
|
|
|
30
|
|
|
24
|
|
||||
|
Asset impairment expense
|
(79
|
)
|
|
(231
|
)
|
|
(473
|
)
|
|
(276
|
)
|
||||
|
Foreign currency transaction gains (losses)
|
(20
|
)
|
|
12
|
|
|
(16
|
)
|
|
4
|
|
||||
|
INCOME FROM CONTINUING OPERATIONS BEFORE TAXES AND EQUITY IN EARNINGS OF AFFILIATES
|
294
|
|
|
160
|
|
|
445
|
|
|
903
|
|
||||
|
Income tax expense
|
(75
|
)
|
|
(43
|
)
|
|
(165
|
)
|
|
(266
|
)
|
||||
|
Net equity in earnings of affiliates
|
11
|
|
|
81
|
|
|
25
|
|
|
96
|
|
||||
|
INCOME FROM CONTINUING OPERATIONS
|
230
|
|
|
198
|
|
|
305
|
|
|
733
|
|
||||
|
(Loss) income from operations of discontinued businesses, net of income tax benefit (expense) of $0, $(1), $4 and $6, respectively
|
(1
|
)
|
|
5
|
|
|
(7
|
)
|
|
(12
|
)
|
||||
|
Net loss from disposal and impairments of discontinued businesses, net of income tax benefit of $401 for the nine months ended September 30, 2016
|
—
|
|
|
—
|
|
|
(382
|
)
|
|
—
|
|
||||
|
NET INCOME (LOSS)
|
229
|
|
|
203
|
|
|
(84
|
)
|
|
721
|
|
||||
|
Less: Net income attributable to noncontrolling interests
|
(57
|
)
|
|
(23
|
)
|
|
(105
|
)
|
|
(330
|
)
|
||||
|
Less: Net loss attributable to redeemable stocks of subsidiaries
|
3
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION
|
$
|
175
|
|
|
$
|
180
|
|
|
$
|
(181
|
)
|
|
$
|
391
|
|
|
AMOUNTS ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, net of tax
|
$
|
176
|
|
|
$
|
175
|
|
|
$
|
208
|
|
|
$
|
403
|
|
|
(Loss) income from discontinued operations, net of tax
|
(1
|
)
|
|
5
|
|
|
(389
|
)
|
|
(12
|
)
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION
|
$
|
175
|
|
|
$
|
180
|
|
|
$
|
(181
|
)
|
|
$
|
391
|
|
|
BASIC EARNINGS PER SHARE:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations attributable to The AES Corporation common stockholders, net of tax
|
$
|
0.26
|
|
|
$
|
0.26
|
|
|
$
|
0.31
|
|
|
$
|
0.58
|
|
|
Income (loss) from discontinued operations attributable to The AES Corporation common stockholders, net of tax
|
—
|
|
|
0.01
|
|
|
(0.59
|
)
|
|
(0.01
|
)
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS
|
$
|
0.26
|
|
|
$
|
0.27
|
|
|
$
|
(0.28
|
)
|
|
$
|
0.57
|
|
|
DILUTED EARNINGS PER SHARE:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations attributable to The AES Corporation common stockholders, net of tax
|
$
|
0.26
|
|
|
$
|
0.26
|
|
|
$
|
0.31
|
|
|
$
|
0.58
|
|
|
Loss from discontinued operations attributable to The AES Corporation common stockholders, net of tax
|
—
|
|
|
—
|
|
|
(0.59
|
)
|
|
(0.02
|
)
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS
|
$
|
0.26
|
|
|
$
|
0.26
|
|
|
$
|
(0.28
|
)
|
|
$
|
0.56
|
|
|
DILUTED SHARES OUTSTANDING
|
662
|
|
|
682
|
|
|
662
|
|
|
694
|
|
||||
|
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.11
|
|
|
$
|
0.10
|
|
|
$
|
0.22
|
|
|
$
|
0.20
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
|
|
(in millions)
|
||||||||||||||
|
NET INCOME (LOSS)
|
$
|
229
|
|
|
$
|
203
|
|
|
$
|
(84
|
)
|
|
$
|
721
|
|
|
Foreign currency translation activity:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation adjustments, net of income tax benefit (expense) of $(1), $1, $0 and $1, respectively
|
(16
|
)
|
|
(513
|
)
|
|
232
|
|
|
(857
|
)
|
||||
|
Total foreign currency translation adjustments
|
(16
|
)
|
|
(513
|
)
|
|
232
|
|
|
(857
|
)
|
||||
|
Derivative activity:
|
|
|
|
|
|
|
|
||||||||
|
Change in derivative fair value, net of income tax benefit (expense) of $(7), $22, $39 and $22, respectively
|
19
|
|
|
(70
|
)
|
|
(138
|
)
|
|
(73
|
)
|
||||
|
Reclassification to earnings, net of income tax expense of $4, $0, $5 and $6, respectively
|
21
|
|
|
14
|
|
|
23
|
|
|
46
|
|
||||
|
Total change in fair value of derivatives
|
40
|
|
|
(56
|
)
|
|
(115
|
)
|
|
(27
|
)
|
||||
|
Pension activity:
|
|
|
|
|
|
|
|
||||||||
|
Reclassification to earnings due to amortization of net actuarial loss, net of income tax expense of $2, $3, $4 and $8, respectively
|
3
|
|
|
4
|
|
|
10
|
|
|
13
|
|
||||
|
Total pension adjustments
|
3
|
|
|
4
|
|
|
10
|
|
|
13
|
|
||||
|
OTHER COMPREHENSIVE INCOME (LOSS)
|
27
|
|
|
(565
|
)
|
|
127
|
|
|
(871
|
)
|
||||
|
COMPREHENSIVE INCOME (LOSS)
|
256
|
|
|
(362
|
)
|
|
43
|
|
|
(150
|
)
|
||||
|
Less: Comprehensive (income) loss attributable to noncontrolling interests
|
(66
|
)
|
|
229
|
|
|
(94
|
)
|
|
56
|
|
||||
|
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION
|
$
|
190
|
|
|
$
|
(133
|
)
|
|
$
|
(51
|
)
|
|
$
|
(94
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
|
|
|
|
||||
|
|
(in millions)
|
||||||
|
OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income (loss)
|
$
|
(84
|
)
|
|
$
|
721
|
|
|
Adjustments to net income:
|
|
|
|
||||
|
Depreciation and amortization
|
877
|
|
|
880
|
|
||
|
Gain on sales and disposals of businesses
|
(30
|
)
|
|
(24
|
)
|
||
|
Impairment expenses
|
475
|
|
|
276
|
|
||
|
Deferred income taxes
|
(475
|
)
|
|
(8
|
)
|
||
|
Provisions for (reversals of) contingencies
|
28
|
|
|
(91
|
)
|
||
|
Loss on extinguishment of debt
|
12
|
|
|
165
|
|
||
|
Loss on sales of assets
|
26
|
|
|
23
|
|
||
|
Impairments of discontinued operations and held-for-sale businesses
|
783
|
|
|
—
|
|
||
|
Other
|
106
|
|
|
50
|
|
||
|
Changes in operating assets and liabilities
|
|
|
|
||||
|
(Increase) decrease in accounts receivable
|
335
|
|
|
(314
|
)
|
||
|
(Increase) decrease in inventory
|
36
|
|
|
(11
|
)
|
||
|
(Increase) decrease in prepaid expenses and other current assets
|
670
|
|
|
377
|
|
||
|
(Increase) decrease in other assets
|
(237
|
)
|
|
(1,103
|
)
|
||
|
Increase (decrease) in accounts payable and other current liabilities
|
(567
|
)
|
|
238
|
|
||
|
Increase (decrease) in income tax payables, net and other tax payables
|
(270
|
)
|
|
(126
|
)
|
||
|
Increase (decrease) in other liabilities
|
497
|
|
|
452
|
|
||
|
Net cash provided by operating activities
|
2,182
|
|
|
1,505
|
|
||
|
INVESTING ACTIVITIES:
|
|
|
|
||||
|
Capital expenditures
|
(1,770
|
)
|
|
(1,687
|
)
|
||
|
Acquisitions, net of cash acquired
|
(61
|
)
|
|
(17
|
)
|
||
|
Proceeds from the sale of businesses, net of cash sold, and equity method investments
|
157
|
|
|
96
|
|
||
|
Sale of short-term investments
|
3,747
|
|
|
3,683
|
|
||
|
Purchase of short-term investments
|
(3,797
|
)
|
|
(3,605
|
)
|
||
|
Increase in restricted cash, debt service reserves and other assets
|
(123
|
)
|
|
(60
|
)
|
||
|
Other investing
|
(22
|
)
|
|
(49
|
)
|
||
|
Net cash used in investing activities
|
(1,869
|
)
|
|
(1,639
|
)
|
||
|
FINANCING ACTIVITIES:
|
|
|
|
||||
|
Borrowings under the revolving credit facilities
|
1,079
|
|
|
677
|
|
||
|
Repayments under the revolving credit facilities
|
(856
|
)
|
|
(644
|
)
|
||
|
Issuance of recourse debt
|
500
|
|
|
575
|
|
||
|
Repayments of recourse debt
|
(808
|
)
|
|
(915
|
)
|
||
|
Issuance of non-recourse debt
|
2,118
|
|
|
3,281
|
|
||
|
Repayments of non-recourse debt
|
(1,720
|
)
|
|
(2,468
|
)
|
||
|
Payments for financing fees
|
(86
|
)
|
|
(65
|
)
|
||
|
Distributions to noncontrolling interests
|
(356
|
)
|
|
(182
|
)
|
||
|
Contributions from noncontrolling interests and redeemable security holders
|
154
|
|
|
117
|
|
||
|
Proceeds from the sale of redeemable stock of subsidiaries
|
134
|
|
|
461
|
|
||
|
Dividends paid on AES common stock
|
(218
|
)
|
|
(209
|
)
|
||
|
Payments for financed capital expenditures
|
(108
|
)
|
|
(110
|
)
|
||
|
Purchase of treasury stock
|
(79
|
)
|
|
(408
|
)
|
||
|
Other financing
|
(12
|
)
|
|
(24
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(258
|
)
|
|
86
|
|
||
|
Effect of exchange rate changes on cash
|
7
|
|
|
(40
|
)
|
||
|
Decrease in cash of discontinued operations and held-for-sale businesses
|
6
|
|
|
7
|
|
||
|
Total increase (decrease) in cash and cash equivalents
|
68
|
|
|
(81
|
)
|
||
|
Cash and cash equivalents, beginning
|
1,257
|
|
|
1,517
|
|
||
|
Cash and cash equivalents, ending
|
$
|
1,325
|
|
|
$
|
1,436
|
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
||||
|
Cash payments for interest, net of amounts capitalized
|
$
|
837
|
|
|
$
|
875
|
|
|
Cash payments for income taxes, net of refunds
|
$
|
425
|
|
|
$
|
319
|
|
|
SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
||||
|
Assets acquired through capital lease and other liabilities
|
$
|
5
|
|
|
$
|
12
|
|
|
New Accounting Standards Adopted
|
|||
|
ASU Number and Name
|
Description
|
Date of Adoption
|
Effect on the financial statements upon adoption
|
|
2015-03, 2015-15, Interest — Imputation of Interest (Subtopic 835-30)
|
These standards simplify the presentation of debt issuance costs by requiring that debt issuance costs related to a tranche of debt be presented on the balance sheet as a direct deduction from the carrying amount of that debt, consistent with debt discounts. Debt issuance costs related to a line-of-credit can still be presented as an asset and subsequently amortized over the term of the line-of-credit, regardless of whether there are any outstanding borrowings on the line-of-credit arrangement. The recognition and measurement guidance for debt issuance costs are not affected by the standard. Transition method: retrospective.
|
January 1, 2016
|
Deferred financing costs of $24 million previously classified within other current assets and $357 million previously classified within other noncurrent assets were reclassified to reduce the related debt liabilities as of December 31, 2015.
|
|
2015-02, Consolidation — Amendments to the Consolidation Analysis (Topic 810)
|
The standard makes targeted amendments to the current consolidation guidance and ends the deferral granted to investment companies from applying the VIE guidance. The standard amends the evaluation of whether (1) fees paid to a decision-maker or service providers represent a variable interest, (2) a limited partnership or similar entity has the characteristics of a VIE and (3) a reporting entity is the primary beneficiary of a VIE. Transition method: retrospective.
|
January 1, 2016
|
None, other than that some entities previously consolidated under the voting model are now consolidated under the VIE model.
|
|
New Accounting Standards Issued But Not Yet Effective
|
|||
|
ASU Number and Name
|
Description
|
Date of Adoption
|
Effect on the financial statements upon adoption
|
|
2016-17, Consolidation (Topic 810): Interest Held through Related Parties That Are under Common Control
|
This standard amends the evaluation of whether a reporting entity is the primary beneficiary of a VIE by amending how a reporting entity, that is a single decision maker of a VIE, treats indirect interests in that entity held through related parties that are under common control. Transition method: retrospectively.
|
January 1, 2017. Early adoption is permitted.
|
The Company is currently evaluating the impact of adopting the standard on its consolidated financial statements.
|
|
2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory
|
This standard requires that an entity recognizes the income tax consequences of an intra-entity transfer of an asset other than inventory when the transfer occurs. Transition method: modified retrospective method.
|
January 1, 2018. Early adoption is permitted.
|
The Company is currently evaluating the impact of adopting the standard on its consolidated financial statements.
|
|
2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Receipts and Cash Payments (a consensus of the Emerging Issues Task Force)
|
This standard provides specific guidance on how certain cash transactions are presented and classified in the statement of cash flows. Transition method: retrospective method.
|
January 1, 2018. Early adoption is permitted.
|
The Company is currently evaluating the impact of adopting the standard, but does not anticipate a material impact on its consolidated financial statements.
|
|
2016-13, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments
|
The standard updates the impairment model for financial assets measured at amortized cost to an expected loss model rather than an incurred loss model. It also allows for the presentation of credit losses on available-for-sale debt securities as an allowance rather than a write down. Transition method: various.
|
January 1, 2020. Early adoption is permitted only as of January 1, 2019.
|
The Company is currently evaluating the impact of adopting the standard on its consolidated financial statements.
|
|
2016-09, Compensation — Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting
|
The standard simplifies the following aspects of accounting for share-based payments awards: accounting for income taxes, classification of excess tax benefits on the statement of cash flows, forfeitures, statutory tax withholding requirements, classification of awards as either equity or liabilities and classification of employee taxes paid on statement of cash flows when an employer withholds shares for tax-withholding purposes. Transition method: various.
|
January 1, 2017. Early adoption is permitted.
|
The Company is currently evaluating the impact of adopting the standard on its consolidated financial statements.
|
|
2016-02, Leases (Topic 842)
|
The standard creates Topic 842, Leases, which supersedes Topic 840, Leases. It introduces a lessee model that brings substantially all leases onto the balance sheet while retaining most of the principles of the existing lessor model in U.S. GAAP and aligning many of those principles with ASC 606, Revenue from Contracts with Customers. Transition method: modified retrospective approach with certain practical expedients.
|
January 1, 2019. Early adoption is permitted.
|
The Company is currently evaluating the impact of adopting the standard on its consolidated financial statements.
|
|
2015-11, Inventory (Topic 330): Simplifying the Measurement of Inventory
|
The standard replaces the current lower of cost or market test with a lower of cost or net realizable value test. Transition method: prospectively.
|
January 1, 2017. Early adoption is permitted.
|
The Company is currently evaluating the impact of adopting the standard on its consolidated financial statements.
|
|
2014-09, 2015-14, 2016-08, 2016-10, 2016-12, Revenue from Contracts with Customers (Topic 606),
|
The Revenue from Contracts with Customers standard provides a single and comprehensive revenue recognition model for all contracts with customers to improve comparability. The standard contains principles to determine the measurement and timing of revenue recognition. The standard requires an entity to recognize revenue to depict the transfer of goods or services to customers at an amount that the entity expects to be entitled to in exchange for those goods or services. The amendments to the standard provide further clarification on contract revenue recognition specifically related to the implementation of the principal versus agent evaluation, the identification of performance obligations, clarification on accounting for licenses of intellectual property, and allows for the election to account for shipping and handling activities performed after control of a good has been transferred to the customer as a fulfillment cost. Transition method: a full retrospective or modified retrospective approach.
|
January 1, 2018. Earlier application is permitted only as of January 1, 2017.
|
The Company will adopt the standard on January 1, 2018; and it is currently evaluating the impact of its adoption on the consolidated financial statements.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Fuel and other raw materials
|
$
|
294
|
|
|
$
|
343
|
|
|
Spare parts and supplies
|
343
|
|
|
328
|
|
||
|
Total
|
$
|
637
|
|
|
$
|
671
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
AVAILABLE FOR SALE:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Debt securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Unsecured debentures
|
$
|
—
|
|
|
$
|
372
|
|
|
$
|
—
|
|
|
$
|
372
|
|
|
$
|
—
|
|
|
$
|
318
|
|
|
$
|
—
|
|
|
$
|
318
|
|
|
Certificates of deposit
|
—
|
|
|
168
|
|
|
—
|
|
|
168
|
|
|
—
|
|
|
129
|
|
|
—
|
|
|
129
|
|
||||||||
|
Government debt securities
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
28
|
|
||||||||
|
Subtotal
|
—
|
|
|
549
|
|
|
—
|
|
|
549
|
|
|
—
|
|
|
475
|
|
|
—
|
|
|
475
|
|
||||||||
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mutual funds
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
15
|
|
||||||||
|
Subtotal
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
15
|
|
||||||||
|
Total available for sale
|
—
|
|
|
589
|
|
|
—
|
|
|
589
|
|
|
—
|
|
|
490
|
|
|
—
|
|
|
490
|
|
||||||||
|
TRADING:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Equity securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Mutual funds
|
16
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
15
|
|
||||||||
|
Total trading
|
16
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
15
|
|
||||||||
|
DERIVATIVES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Cross-currency derivatives
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Foreign currency derivatives
|
—
|
|
|
42
|
|
|
274
|
|
|
316
|
|
|
—
|
|
|
35
|
|
|
292
|
|
|
327
|
|
||||||||
|
Commodity derivatives
|
—
|
|
|
52
|
|
|
10
|
|
|
62
|
|
|
—
|
|
|
41
|
|
|
7
|
|
|
48
|
|
||||||||
|
Total derivatives — assets
|
—
|
|
|
97
|
|
|
284
|
|
|
381
|
|
|
—
|
|
|
76
|
|
|
299
|
|
|
375
|
|
||||||||
|
TOTAL ASSETS
|
$
|
16
|
|
|
$
|
686
|
|
|
$
|
284
|
|
|
$
|
986
|
|
|
$
|
15
|
|
|
$
|
566
|
|
|
$
|
299
|
|
|
$
|
880
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
DERIVATIVES:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Interest rate derivatives
|
$
|
—
|
|
|
$
|
194
|
|
|
$
|
307
|
|
|
$
|
501
|
|
|
$
|
—
|
|
|
$
|
54
|
|
|
$
|
304
|
|
|
$
|
358
|
|
|
Cross-currency derivatives
|
—
|
|
|
26
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|
43
|
|
||||||||
|
Foreign currency derivatives
|
—
|
|
|
82
|
|
|
—
|
|
|
82
|
|
|
—
|
|
|
41
|
|
|
15
|
|
|
56
|
|
||||||||
|
Commodity derivatives
|
—
|
|
|
37
|
|
|
1
|
|
|
38
|
|
|
—
|
|
|
29
|
|
|
4
|
|
|
33
|
|
||||||||
|
Total derivatives — liabilities
|
—
|
|
|
339
|
|
|
308
|
|
|
647
|
|
|
—
|
|
|
167
|
|
|
323
|
|
|
490
|
|
||||||||
|
TOTAL LIABILITIES
|
$
|
—
|
|
|
$
|
339
|
|
|
$
|
308
|
|
|
$
|
647
|
|
|
$
|
—
|
|
|
$
|
167
|
|
|
$
|
323
|
|
|
$
|
490
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Gross proceeds from sale of AFS securities
|
$
|
812
|
|
|
$
|
1,105
|
|
|
$
|
3,216
|
|
|
$
|
3,285
|
|
|
Three Months Ended September 30, 2016
|
Interest Rate
|
|
Foreign Currency
|
|
Commodity
|
|
Total
|
||||||||
|
Balance at the beginning of the period
|
$
|
(421
|
)
|
|
$
|
271
|
|
|
$
|
11
|
|
|
$
|
(139
|
)
|
|
Total realized and unrealized gains (losses):
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
(1
|
)
|
|
12
|
|
|
1
|
|
|
12
|
|
||||
|
Included in other comprehensive income — derivative activity
|
6
|
|
|
—
|
|
|
—
|
|
|
6
|
|
||||
|
Included in other comprehensive income — foreign currency translation activity
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
||||
|
Settlements
|
17
|
|
|
(4
|
)
|
|
(3
|
)
|
|
10
|
|
||||
|
Transfers of liabilities into Level 3
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
|
Transfers of liabilities out of Level 3
|
94
|
|
|
—
|
|
|
—
|
|
|
94
|
|
||||
|
Balance at the end of the period
|
$
|
(307
|
)
|
|
$
|
274
|
|
|
$
|
9
|
|
|
$
|
(24
|
)
|
|
Total gains for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period
|
$
|
—
|
|
|
$
|
8
|
|
|
$
|
1
|
|
|
$
|
9
|
|
|
Three Months Ended September 30, 2015
|
Interest Rate
|
|
Foreign Currency
|
|
Commodity
|
|
Total
|
||||||||
|
Balance at the beginning of the period
|
$
|
(191
|
)
|
|
$
|
222
|
|
|
$
|
17
|
|
|
$
|
48
|
|
|
Total realized and unrealized gains (losses):
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
(1
|
)
|
|
19
|
|
|
—
|
|
|
18
|
|
||||
|
Included in other comprehensive income — derivative activity
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
||||
|
Included in other comprehensive income — foreign currency translation activity
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
(8
|
)
|
||||
|
Included in regulatory (assets) liabilities
|
—
|
|
|
—
|
|
|
(20
|
)
|
|
(20
|
)
|
||||
|
Settlements
|
7
|
|
|
(2
|
)
|
|
12
|
|
|
17
|
|
||||
|
Transfers of liabilities into Level 3
|
(65
|
)
|
|
—
|
|
|
—
|
|
|
(65
|
)
|
||||
|
Balance at the end of the period
|
$
|
(283
|
)
|
|
$
|
231
|
|
|
$
|
9
|
|
|
$
|
(43
|
)
|
|
Total gains for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period
|
$
|
—
|
|
|
$
|
18
|
|
|
$
|
—
|
|
|
$
|
18
|
|
|
Nine Months Ended September 30, 2016
|
Interest Rate
|
|
Foreign Currency
|
|
Commodity
|
|
Total
|
||||||||
|
Balance at the beginning of the period
|
$
|
(304
|
)
|
|
$
|
277
|
|
|
$
|
3
|
|
|
$
|
(24
|
)
|
|
Total realized and unrealized gains (losses):
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
—
|
|
|
30
|
|
|
3
|
|
|
33
|
|
||||
|
Included in other comprehensive income — derivative activity
|
(172
|
)
|
|
6
|
|
|
—
|
|
|
(166
|
)
|
||||
|
Included in other comprehensive income — foreign currency translation activity
|
(3
|
)
|
|
(43
|
)
|
|
—
|
|
|
(46
|
)
|
||||
|
Included in regulatory (assets) liabilities
|
—
|
|
|
—
|
|
|
11
|
|
|
11
|
|
||||
|
Settlements
|
56
|
|
|
(8
|
)
|
|
(8
|
)
|
|
40
|
|
||||
|
Transfers of liabilities into Level 3
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
|
Transfers of liabilities out of Level 3
|
118
|
|
|
12
|
|
|
—
|
|
|
130
|
|
||||
|
Balance at the end of the period
|
$
|
(307
|
)
|
|
$
|
274
|
|
|
$
|
9
|
|
|
$
|
(24
|
)
|
|
Total gains for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period
|
$
|
5
|
|
|
$
|
25
|
|
|
$
|
3
|
|
|
$
|
33
|
|
|
Nine Months Ended September 30, 2015
|
Interest Rate
|
|
Foreign Currency
|
|
Commodity
|
|
Total
|
||||||||
|
Balance at the beginning of the period
|
$
|
(210
|
)
|
|
$
|
209
|
|
|
$
|
6
|
|
|
$
|
5
|
|
|
Total realized and unrealized gains (losses):
|
|
|
|
|
|
|
|
||||||||
|
Included in earnings
|
(1
|
)
|
|
49
|
|
|
2
|
|
|
50
|
|
||||
|
Included in other comprehensive income — derivative activity
|
(30
|
)
|
|
—
|
|
|
—
|
|
|
(30
|
)
|
||||
|
Included in other comprehensive income — foreign currency translation activity
|
7
|
|
|
(21
|
)
|
|
—
|
|
|
(14
|
)
|
||||
|
Included in regulatory (assets) liabilities
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
(12
|
)
|
||||
|
Settlements
|
16
|
|
|
(6
|
)
|
|
13
|
|
|
23
|
|
||||
|
Transfers of liabilities into Level 3
|
(65
|
)
|
|
—
|
|
|
—
|
|
|
(65
|
)
|
||||
|
Balance at the end of the period
|
$
|
(283
|
)
|
|
$
|
231
|
|
|
$
|
9
|
|
|
$
|
(43
|
)
|
|
Total gains for the period included in earnings attributable to the change in unrealized gains (losses) relating to assets and liabilities held at the end of the period
|
$
|
—
|
|
|
$
|
44
|
|
|
$
|
2
|
|
|
$
|
46
|
|
|
Type of Derivative
|
|
Fair Value
|
|
Unobservable Input
|
|
Amount or Range (Weighted Avg)
|
||
|
Interest rate
|
|
$
|
(307
|
)
|
|
Subsidiaries’ credit spreads
|
|
2.4% to 31.5% (4.3%)
|
|
Foreign currency:
|
|
|
|
|
|
|
||
|
Argentine Peso
|
|
274
|
|
|
Argentine Peso to USD currency exchange rate after one year
|
|
17.5 to 32.7 (25.4)
|
|
|
Other
|
|
9
|
|
|
|
|
|
|
|
Total
|
|
$
|
(24
|
)
|
|
|
|
|
|
Nine Months Ended September 30, 2016
|
Measurement Date
|
|
Carrying Amount
(1)
|
|
Fair Value
|
|
Pretax Loss
|
||||||||||||||
|
Assets
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
||||||||||||||
|
Long-lived assets held and used:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Buffalo Gap I
|
08/31/2016
|
|
$
|
113
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
35
|
|
|
$
|
78
|
|
|
DPL
|
06/30/2016
|
|
324
|
|
|
—
|
|
|
—
|
|
|
89
|
|
|
235
|
|
|||||
|
Buffalo Gap II
|
03/31/2016
|
|
251
|
|
|
—
|
|
|
—
|
|
|
92
|
|
|
159
|
|
|||||
|
Discontinued operations:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Sul
|
06/30/2016
|
|
1,581
|
|
|
—
|
|
|
470
|
|
|
—
|
|
|
783
|
|
|||||
|
Nine Months Ended September 30, 2015
|
Measurement Date
|
|
Carrying Amount
(1)
|
|
Fair Value
|
|
Pretax Loss
|
||||||||||||||
|
Assets
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
||||||||||||||
|
Long-lived assets held and used:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Buffalo Gap III
|
09/30/2015
|
|
$
|
234
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
116
|
|
|
$
|
118
|
|
|
Kilroot
|
08/28/2015
|
|
191
|
|
|
—
|
|
|
—
|
|
|
78
|
|
|
113
|
|
|||||
|
UK Wind
|
06/30/2015
|
|
38
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
37
|
|
|||||
|
Other
|
Various
|
|
29
|
|
|
—
|
|
|
21
|
|
|
—
|
|
|
8
|
|
|||||
|
Equity method investments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Solar Spain
|
02/09/2015
|
|
29
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|||||
|
(1)
|
Represents the carrying values at the dates of measurement, before fair value adjustment.
|
|
(2)
|
See Note
14
—Asset Impairment Expense
for further information.
|
|
(3)
|
Per the Company’s policy, pre-tax loss is limited to the impairment of long-lived assets. Any additional loss will be recognized on completion of the sale. See Note
16
—Discontinued Operations
for further information.
|
|
|
Fair Value
|
|
Valuation Technique
|
|
Unobservable Input
|
|
Range (Weighted Average)
|
|||
|
Long-lived assets held and used:
|
|
|
|
|
|
|
|
|||
|
Buffalo Gap I
|
$
|
35
|
|
|
Discounted cash flow
|
|
Annual revenue growth
|
|
-20% to 9% (-14%)
|
|
|
|
|
|
|
|
Annual pretax operating margin
|
|
-40% to 42% (29%)
|
|
||
|
|
|
|
|
|
Weighted-average cost of capital
|
|
9
|
%
|
||
|
DPL
|
89
|
|
|
Discounted cash flow
|
|
Annual revenue growth
|
|
-11% to 13% (1%)
|
|
|
|
|
|
|
|
|
Annual pretax operating margin
|
|
-50% to 60% (5%)
|
|
||
|
|
|
|
|
|
Weighted-average cost of capital
|
|
7% to 12%
|
|
||
|
Buffalo Gap II
|
92
|
|
|
Discounted cash flow
|
|
Annual revenue growth
|
|
-17% to 21% (20%)
|
|
|
|
|
|
|
|
|
Annual pretax operating margin
|
|
-166% to 48% (18%)
|
|
||
|
|
|
|
|
|
Weighted-average cost of capital
|
|
9
|
%
|
||
|
|
|
September 30, 2016
|
||||||||||||||||||
|
|
|
Carrying
Amount
|
|
Fair Value
|
||||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||||
|
Assets:
|
Accounts receivable — noncurrent
(1)
|
$
|
222
|
|
|
$
|
312
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
312
|
|
|
Liabilities:
|
Non-recourse debt
|
15,887
|
|
|
16,411
|
|
|
—
|
|
|
14,381
|
|
|
2,030
|
|
|||||
|
|
Recourse debt
|
4,944
|
|
|
5,298
|
|
|
—
|
|
|
5,298
|
|
|
—
|
|
|||||
|
|
|
December 31, 2015
|
||||||||||||||||||
|
|
|
Carrying
Amount
|
|
Fair Value
|
||||||||||||||||
|
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||||
|
Assets:
|
Accounts receivable — noncurrent
(1)
|
$
|
238
|
|
|
$
|
310
|
|
|
$
|
—
|
|
|
$
|
20
|
|
|
$
|
290
|
|
|
Liabilities:
|
Non-recourse debt
|
15,115
|
|
|
15,592
|
|
|
—
|
|
|
13,325
|
|
|
2,267
|
|
|||||
|
|
Recourse debt
|
4,966
|
|
|
4,696
|
|
|
—
|
|
|
4,696
|
|
|
—
|
|
|||||
|
(1)
|
These amounts principally relate to amounts due from CAMMESA, and are included in
Other noncurrent assets
in the accompanying Condensed Consolidated Balance Sheets. The fair value and carrying amount of these receivables exclude VAT of
$23 million
and
$27 million
as of
September 30, 2016
and
December 31, 2015
, respectively.
|
|
Derivatives
|
|
Current Notional Translated to USD
|
|
Latest Maturity
|
||
|
Interest Rate (LIBOR and EURIBOR)
|
|
$
|
3,324
|
|
|
2033
|
|
Cross-Currency Swaps (Chilean Unidad de Fomento and Chilean Peso)
|
|
379
|
|
|
2029
|
|
|
Foreign Currency:
|
|
|
|
|
||
|
Argentine Peso
|
|
158
|
|
|
2026
|
|
|
Chilean Unidad de Fomento
|
|
196
|
|
|
2019
|
|
|
Others, primarily with weighted average remaining maturities of a year or less
|
|
1,227
|
|
|
2019
|
|
|
Fair Value
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
Assets
|
Designated
|
|
Not Designated
|
|
Total
|
|
Designated
|
|
Not Designated
|
|
Total
|
||||||||||||
|
Cross-currency derivatives
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Foreign currency derivatives
|
11
|
|
|
305
|
|
|
316
|
|
|
8
|
|
|
319
|
|
|
327
|
|
||||||
|
Commodity derivatives
|
28
|
|
|
34
|
|
|
62
|
|
|
30
|
|
|
18
|
|
|
48
|
|
||||||
|
Total assets
|
$
|
42
|
|
|
$
|
339
|
|
|
$
|
381
|
|
|
$
|
38
|
|
|
$
|
337
|
|
|
$
|
375
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Interest rate derivatives
|
$
|
495
|
|
|
$
|
6
|
|
|
$
|
501
|
|
|
$
|
358
|
|
|
$
|
—
|
|
|
$
|
358
|
|
|
Cross-currency derivatives
|
26
|
|
|
—
|
|
|
26
|
|
|
43
|
|
|
—
|
|
|
43
|
|
||||||
|
Foreign currency derivatives
|
35
|
|
|
47
|
|
|
82
|
|
|
35
|
|
|
21
|
|
|
56
|
|
||||||
|
Commodity derivatives
|
20
|
|
|
18
|
|
|
38
|
|
|
12
|
|
|
21
|
|
|
33
|
|
||||||
|
Total liabilities
|
$
|
576
|
|
|
$
|
71
|
|
|
$
|
647
|
|
|
$
|
448
|
|
|
$
|
42
|
|
|
$
|
490
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||||||
|
Fair Value
|
Assets
|
|
Liabilities
|
|
Assets
|
|
Liabilities
|
||||||||
|
Current
|
$
|
110
|
|
|
$
|
158
|
|
|
$
|
86
|
|
|
$
|
144
|
|
|
Noncurrent
|
271
|
|
|
489
|
|
|
289
|
|
|
346
|
|
||||
|
Total
|
$
|
381
|
|
|
$
|
647
|
|
|
$
|
375
|
|
|
$
|
490
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Credit Risk-Related Contingent Features
(1)
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||||||
|
Present value of liabilities subject to collateralization
|
|
$
|
47
|
|
|
$
|
58
|
|
|||||||
|
Cash collateral held by third parties or in escrow
|
|
21
|
|
|
38
|
|
|||||||||
|
(1)
|
Based on the credit rating of certain subsidiaries
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|||||||||
|
Effective portion of cash flow hedges:
|
|
|
|
|
|
|
|
||||||||
|
Gain (Losses) recognized in AOCL
|
|
|
|
|
|
|
|
||||||||
|
Interest rate derivatives
|
$
|
7
|
|
|
$
|
(110
|
)
|
|
$
|
(213
|
)
|
|
$
|
(130
|
)
|
|
Cross-currency derivatives
|
15
|
|
|
3
|
|
|
12
|
|
|
4
|
|
||||
|
Foreign currency derivatives
|
(6
|
)
|
|
5
|
|
|
(11
|
)
|
|
6
|
|
||||
|
Commodity derivatives
|
10
|
|
|
10
|
|
|
35
|
|
|
25
|
|
||||
|
Total
|
$
|
26
|
|
|
$
|
(92
|
)
|
|
$
|
(177
|
)
|
|
$
|
(95
|
)
|
|
Gain (Losses) reclassified from AOCL into earnings
|
|
|
|
|
|
|
|
||||||||
|
Interest rate derivatives
|
$
|
(26
|
)
|
|
$
|
(33
|
)
|
|
$
|
(81
|
)
|
|
$
|
(88
|
)
|
|
Cross-currency derivatives
|
4
|
|
|
(1
|
)
|
|
14
|
|
|
(3
|
)
|
||||
|
Foreign currency derivatives
|
(7
|
)
|
|
12
|
|
|
(3
|
)
|
|
20
|
|
||||
|
Commodity derivatives
|
4
|
|
|
8
|
|
|
42
|
|
|
19
|
|
||||
|
Total
|
$
|
(25
|
)
|
|
$
|
(14
|
)
|
|
$
|
(28
|
)
|
|
$
|
(52
|
)
|
|
Gain (Losses) recognized in earnings related to
|
|
|
|
|
|
|
|
||||||||
|
Ineffective portion of cash flow hedges
|
$
|
(2
|
)
|
|
$
|
(2
|
)
|
|
$
|
—
|
|
|
$
|
(6
|
)
|
|
Not designated as hedging instruments:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency derivatives
|
$
|
(6
|
)
|
|
$
|
23
|
|
|
$
|
10
|
|
|
$
|
62
|
|
|
Commodity derivatives and Other
|
7
|
|
|
(10
|
)
|
|
(11
|
)
|
|
(18
|
)
|
||||
|
Total
|
$
|
1
|
|
|
$
|
13
|
|
|
$
|
(1
|
)
|
|
$
|
44
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
Twelve Months Ended September 30, 2017
|
||||||||||
|
AOCL expected to decrease pre-tax income from continuing operations
(1)
|
|
$
|
133
|
|
|||||||||||
|
(1)
|
Primarily due to interest rate derivatives
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Argentina
|
$
|
217
|
|
|
$
|
237
|
|
|
United States
|
20
|
|
|
20
|
|
||
|
Brazil
|
8
|
|
|
7
|
|
||
|
Total long-term financing receivables
|
$
|
245
|
|
|
$
|
264
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
50%-or-less-Owned Affiliates
|
2016
|
|
2015
|
||||
|
Revenue
|
$
|
439
|
|
|
$
|
496
|
|
|
Operating margin
|
108
|
|
|
118
|
|
||
|
Net income
|
46
|
|
|
193
|
|
||
|
Subsidiary
|
|
Issuances
|
|
Repayments
|
|
Gain (Loss) on Extinguishment of Debt
|
||||||
|
IPALCO
|
|
$
|
598
|
|
|
$
|
(390
|
)
|
|
$
|
—
|
|
|
Gener
|
|
619
|
|
|
(279
|
)
|
|
7
|
|
|||
|
Andres
|
|
220
|
|
|
(180
|
)
|
|
(2
|
)
|
|||
|
Los Mina
|
|
118
|
|
|
—
|
|
|
—
|
|
|||
|
Itabo Opco
|
|
100
|
|
|
(70
|
)
|
|
(1
|
)
|
|||
|
Maritza
|
|
18
|
|
|
(136
|
)
|
|
—
|
|
|||
|
DPL
|
|
445
|
|
|
(521
|
)
|
|
(3
|
)
|
|||
|
Other
|
|
266
|
|
|
(462
|
)
|
|
—
|
|
|||
|
|
|
$
|
2,384
|
|
|
$
|
(2,038
|
)
|
|
$
|
1
|
|
|
Subsidiary
|
|
Primary Nature of Default
|
|
Debt in Default
|
|
Net Assets
|
||||
|
Kavarna (Bulgaria)
|
|
Covenant
|
|
$
|
129
|
|
|
$
|
(50
|
)
|
|
Sogrinsk (Kazakhstan)
|
|
Covenant
|
|
5
|
|
|
6
|
|
||
|
|
|
|
|
$
|
134
|
|
|
|
||
|
Contingent Contractual Obligations
|
|
Amount
|
|
No. of Agreements
|
|
Maximum Exposure Range for Each Agreement
|
|||
|
Guarantees and commitments
|
|
$
|
497
|
|
|
17
|
|
|
$8 — 58
|
|
Letters of credit under the unsecured credit facility
|
|
146
|
|
|
6
|
|
|
$2 — 58
|
|
|
Asset sale related indemnities
(1)
|
|
27
|
|
|
1
|
|
|
$27
|
|
|
Cash collateralized letters of credit
|
|
3
|
|
|
1
|
|
|
$3
|
|
|
Letters of credit under the senior secured credit facility
|
|
6
|
|
|
15
|
|
|
<$1 — 1
|
|
|
Total
|
|
$
|
679
|
|
|
40
|
|
|
|
|
(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,
|
||||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||||||||||||||
|
|
U.S.
|
|
Foreign
|
|
U.S.
|
|
Foreign
|
|
U.S.
|
|
Foreign
|
|
U.S.
|
|
Foreign
|
||||||||||||||||
|
Service cost
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
4
|
|
|
$
|
4
|
|
|
$
|
9
|
|
|
$
|
9
|
|
|
$
|
12
|
|
|
$
|
12
|
|
|
Interest cost
|
10
|
|
|
92
|
|
|
12
|
|
|
84
|
|
|
30
|
|
|
255
|
|
|
35
|
|
|
281
|
|
||||||||
|
Expected return on plan assets
|
(17
|
)
|
|
(59
|
)
|
|
(17
|
)
|
|
(59
|
)
|
|
(50
|
)
|
|
(164
|
)
|
|
(51
|
)
|
|
(197
|
)
|
||||||||
|
Amortization of prior service cost
|
2
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
5
|
|
|
—
|
|
||||||||
|
Amortization of net loss
|
5
|
|
|
5
|
|
|
5
|
|
|
6
|
|
|
14
|
|
|
14
|
|
|
15
|
|
|
21
|
|
||||||||
|
Total pension cost
|
$
|
3
|
|
|
$
|
41
|
|
|
$
|
5
|
|
|
$
|
35
|
|
|
$
|
9
|
|
|
$
|
114
|
|
|
$
|
16
|
|
|
$
|
117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, 2016 |
|
Remainder of 2016 (Expected)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
U.S.
|
|
Foreign
|
|
U.S.
|
|
Foreign
|
||||||||||||||||
|
Total employer contributions
|
|
|
|
|
|
|
|
|
$
|
22
|
|
|
$
|
103
|
|
|
$
|
—
|
|
|
$
|
41
|
|
||||||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Balance at the beginning of the period
|
$
|
538
|
|
|
$
|
78
|
|
|
Sale of redeemable stock of subsidiaries
|
134
|
|
|
460
|
|
||
|
Contributions to redeemable stocks of subsidiaries
|
130
|
|
|
—
|
|
||
|
Net loss attributable to redeemable stocks of subsidiaries
|
(8
|
)
|
|
—
|
|
||
|
Fair value adjustment recorded to retained earnings
(1)
|
4
|
|
|
—
|
|
||
|
Reclassification of mandatorily redeemable stock of subsidiaries to other liabilities
|
(23
|
)
|
|
—
|
|
||
|
Balance at the end of the period
|
$
|
775
|
|
|
$
|
538
|
|
|
(1)
|
$
5 million
increase in fair value of DP&L preferred shares offset by
$1 million
decrease in fair value of Colon common stock.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
IPALCO
|
$
|
618
|
|
|
$
|
460
|
|
|
Colon
|
97
|
|
|
—
|
|
||
|
IPL preferred shares
|
60
|
|
|
60
|
|
||
|
DP&L preferred shares
|
—
|
|
|
18
|
|
||
|
Redeemable stock of subsidiaries
|
$
|
775
|
|
|
$
|
538
|
|
|
|
Nine Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2015
|
||||||||||||||||||||
|
|
The Parent Company Stockholders’ Equity
|
|
NCI
|
|
Total Equity
|
|
The Parent Company Stockholders’ Equity
|
|
NCI
|
|
Total Equity
|
||||||||||||
|
Balance at the beginning of the period
|
$
|
3,149
|
|
|
$
|
3,022
|
|
|
$
|
6,171
|
|
|
$
|
4,272
|
|
|
$
|
3,053
|
|
|
$
|
7,325
|
|
|
Net income (loss)
(1)
|
(181
|
)
|
|
97
|
|
|
(84
|
)
|
|
391
|
|
|
330
|
|
|
721
|
|
||||||
|
Total foreign currency translation adjustment, net of income tax
|
179
|
|
|
53
|
|
|
232
|
|
|
(498
|
)
|
|
(359
|
)
|
|
(857
|
)
|
||||||
|
Total change in derivative fair value, net of income tax
|
(52
|
)
|
|
(63
|
)
|
|
(115
|
)
|
|
10
|
|
|
(37
|
)
|
|
(27
|
)
|
||||||
|
Total pension adjustments, net of income tax
|
3
|
|
|
7
|
|
|
10
|
|
|
3
|
|
|
10
|
|
|
13
|
|
||||||
|
Cumulative effect of a change in accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(5
|
)
|
||||||
|
Fair value adjustment to redeemable stock of subsidiaries
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Acquisition of businesses
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
11
|
|
||||||
|
Disposition of businesses
|
—
|
|
|
18
|
|
|
18
|
|
|
—
|
|
|
(49
|
)
|
|
(49
|
)
|
||||||
|
Distributions to noncontrolling interests
|
(2
|
)
|
|
(293
|
)
|
|
(295
|
)
|
|
—
|
|
|
(182
|
)
|
|
(182
|
)
|
||||||
|
Contributions from noncontrolling interests
|
—
|
|
|
23
|
|
|
23
|
|
|
—
|
|
|
117
|
|
|
117
|
|
||||||
|
Dividends declared on common stock
|
(144
|
)
|
|
—
|
|
|
(144
|
)
|
|
(138
|
)
|
|
—
|
|
|
(138
|
)
|
||||||
|
Purchase of treasury stock
|
(79
|
)
|
|
—
|
|
|
(79
|
)
|
|
(408
|
)
|
|
—
|
|
|
(408
|
)
|
||||||
|
Issuance and exercise of stock-based compensation benefit plans, net of income tax
|
15
|
|
|
—
|
|
|
15
|
|
|
23
|
|
|
—
|
|
|
23
|
|
||||||
|
Sale of subsidiary shares to noncontrolling interests
|
—
|
|
|
17
|
|
|
17
|
|
|
(83
|
)
|
|
—
|
|
|
(83
|
)
|
||||||
|
Acquisition of subsidiary shares from noncontrolling interests
|
(2
|
)
|
|
(3
|
)
|
|
(5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Less: Net loss attributable to redeemable stocks of subsidiaries
|
—
|
|
|
8
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Balance at the end of the period
|
$
|
2,882
|
|
|
$
|
2,886
|
|
|
$
|
5,768
|
|
|
$
|
3,567
|
|
|
$
|
2,894
|
|
|
$
|
6,461
|
|
|
|
Foreign currency translation adjustment, net
|
|
Unrealized derivative gains (losses), net
|
|
Unfunded pension obligations, net
|
|
Total
|
||||||||
|
Balance at the beginning of the period
|
$
|
(3,256
|
)
|
|
$
|
(353
|
)
|
|
$
|
(274
|
)
|
|
$
|
(3,883
|
)
|
|
Other comprehensive income (loss) before reclassifications
|
179
|
|
|
(71
|
)
|
|
—
|
|
|
108
|
|
||||
|
Amount reclassified to earnings
|
—
|
|
|
19
|
|
|
3
|
|
|
22
|
|
||||
|
Other comprehensive income (loss)
|
179
|
|
|
(52
|
)
|
|
3
|
|
|
130
|
|
||||
|
Balance at the end of the period
|
$
|
(3,077
|
)
|
|
$
|
(405
|
)
|
|
$
|
(271
|
)
|
|
$
|
(3,753
|
)
|
|
Details About
|
|
Affected Line Item in the Condensed Consolidated Statements of Operations
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
AOCL Components
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Unrealized derivative gains (losses), net
|
|
|
||||||||||||||||
|
|
|
Non-regulated revenue
|
|
$
|
20
|
|
|
$
|
12
|
|
|
$
|
94
|
|
|
$
|
27
|
|
|
|
|
Non-regulated cost of sales
|
|
(17
|
)
|
|
(5
|
)
|
|
(54
|
)
|
|
(10
|
)
|
||||
|
|
|
Interest expense
|
|
(25
|
)
|
|
(28
|
)
|
|
(86
|
)
|
|
(84
|
)
|
||||
|
|
|
Gain on disposals and sale of investments
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
||||
|
|
|
Foreign currency transaction gains (losses)
|
|
(3
|
)
|
|
12
|
|
|
18
|
|
|
20
|
|
||||
|
|
|
Income (loss) from continuing operations before taxes and equity in earnings of affiliates
|
|
(25
|
)
|
|
(13
|
)
|
|
(28
|
)
|
|
(51
|
)
|
||||
|
|
|
Income tax expense
|
|
4
|
|
|
—
|
|
|
5
|
|
|
6
|
|
||||
|
|
|
Net equity in earnings of affiliates
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
||||
|
|
|
Income (loss) from continuing operations
|
|
(21
|
)
|
|
(14
|
)
|
|
(23
|
)
|
|
(46
|
)
|
||||
|
|
|
Less: Net income attributable to noncontrolling interests
|
|
5
|
|
|
6
|
|
|
4
|
|
|
15
|
|
||||
|
|
|
Net income (loss) attributable to The AES Corporation
|
|
$
|
(16
|
)
|
|
$
|
(8
|
)
|
|
$
|
(19
|
)
|
|
$
|
(31
|
)
|
|
Amortization of defined benefit pension actuarial loss, net
|
|
|
||||||||||||||||
|
|
|
Regulated cost of sales
|
|
$
|
(4
|
)
|
|
$
|
(7
|
)
|
|
$
|
(13
|
)
|
|
$
|
(20
|
)
|
|
|
|
Income (loss) from continuing operations before taxes and equity in earnings of affiliates
|
|
(4
|
)
|
|
(7
|
)
|
|
(13
|
)
|
|
(20
|
)
|
||||
|
|
|
Income tax expense
|
|
2
|
|
|
3
|
|
|
4
|
|
|
8
|
|
||||
|
|
|
Income (loss) from continuing operations
|
|
(2
|
)
|
|
(4
|
)
|
|
(9
|
)
|
|
(12
|
)
|
||||
|
|
|
Net loss from disposal and impairments of discontinued businesses
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
(1
|
)
|
||||
|
|
|
Net Income (loss)
|
|
(3
|
)
|
|
(4
|
)
|
|
(10
|
)
|
|
(13
|
)
|
||||
|
|
|
Less: Net income attributable to noncontrolling interests
|
|
2
|
|
|
3
|
|
|
7
|
|
|
10
|
|
||||
|
|
|
Net income (loss) attributable to The AES Corporation
|
|
$
|
(1
|
)
|
|
$
|
(1
|
)
|
|
$
|
(3
|
)
|
|
$
|
(3
|
)
|
|
Total reclassifications for the period, net of income tax and noncontrolling interests
|
|
$
|
(17
|
)
|
|
$
|
(9
|
)
|
|
$
|
(22
|
)
|
|
$
|
(34
|
)
|
||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
Total Revenue
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
US SBU
|
$
|
916
|
|
|
$
|
923
|
|
|
$
|
2,582
|
|
|
$
|
2,751
|
|
|
Andes SBU
|
667
|
|
|
652
|
|
|
1,864
|
|
|
1,894
|
|
||||
|
Brazil SBU
|
1,027
|
|
|
866
|
|
|
2,761
|
|
|
3,083
|
|
||||
|
MCAC SBU
|
547
|
|
|
597
|
|
|
1,596
|
|
|
1,796
|
|
||||
|
Europe SBU
|
207
|
|
|
292
|
|
|
675
|
|
|
921
|
|
||||
|
Asia SBU
|
179
|
|
|
195
|
|
|
574
|
|
|
501
|
|
||||
|
Corporate and Other
|
6
|
|
|
7
|
|
|
8
|
|
|
17
|
|
||||
|
Eliminations
|
(7
|
)
|
|
(10
|
)
|
|
(18
|
)
|
|
(27
|
)
|
||||
|
Total Revenue
|
$
|
3,542
|
|
|
$
|
3,522
|
|
|
$
|
10,042
|
|
|
$
|
10,936
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
Total Adjusted PTC
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
US SBU
|
$
|
114
|
|
|
$
|
101
|
|
|
$
|
257
|
|
|
$
|
263
|
|
|
Andes SBU
|
134
|
|
|
150
|
|
|
279
|
|
|
322
|
|
||||
|
Brazil SBU
|
6
|
|
|
15
|
|
|
18
|
|
|
97
|
|
||||
|
MCAC SBU
|
74
|
|
|
92
|
|
|
197
|
|
|
248
|
|
||||
|
Europe SBU
|
24
|
|
|
45
|
|
|
127
|
|
|
171
|
|
||||
|
Asia SBU
|
22
|
|
|
24
|
|
|
70
|
|
|
66
|
|
||||
|
Corporate and Other
|
(102
|
)
|
|
(112
|
)
|
|
(331
|
)
|
|
(330
|
)
|
||||
|
Total Adjusted PTC
|
$
|
272
|
|
|
$
|
315
|
|
|
$
|
617
|
|
|
$
|
837
|
|
|
Reconciliation to Income from Continuing Operations before Taxes and Equity In Earnings of Affiliates:
|
|||||||||||||||
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized derivative (losses) gains
|
(5
|
)
|
|
12
|
|
|
(1
|
)
|
|
29
|
|
||||
|
Unrealized foreign currency (losses) gains
|
(3
|
)
|
|
(5
|
)
|
|
(12
|
)
|
|
(48
|
)
|
||||
|
Disposition/acquisition (losses) gains
|
3
|
|
|
23
|
|
|
5
|
|
|
32
|
|
||||
|
Impairment losses
|
(24
|
)
|
|
(139
|
)
|
|
(309
|
)
|
|
(175
|
)
|
||||
|
Loss on extinguishment of debt
|
(20
|
)
|
|
(21
|
)
|
|
(26
|
)
|
|
(159
|
)
|
||||
|
Pretax contribution
|
$
|
223
|
|
|
$
|
185
|
|
|
$
|
274
|
|
|
$
|
516
|
|
|
Add: Income from continuing operations before taxes attributable to noncontrolling interests
|
82
|
|
|
56
|
|
|
196
|
|
|
483
|
|
||||
|
Less: Net equity in earnings of affiliates
|
11
|
|
|
81
|
|
|
25
|
|
|
96
|
|
||||
|
Income from continuing operations before taxes and equity in earnings of affiliates
|
$
|
294
|
|
|
$
|
160
|
|
|
$
|
445
|
|
|
$
|
903
|
|
|
Total Assets
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
US SBU
|
$
|
9,822
|
|
|
$
|
9,800
|
|
|
Andes SBU
|
8,858
|
|
|
8,594
|
|
||
|
Brazil SBU
|
5,975
|
|
|
5,209
|
|
||
|
MCAC SBU
|
5,120
|
|
|
4,820
|
|
||
|
Europe SBU
|
2,766
|
|
|
3,101
|
|
||
|
Asia SBU
|
3,204
|
|
|
3,099
|
|
||
|
Assets of discontinued operations and held-for-sale businesses
|
1,006
|
|
|
1,306
|
|
||
|
Corporate and Other
|
357
|
|
|
541
|
|
||
|
Total Assets
|
$
|
37,108
|
|
|
$
|
36,470
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Other Income
|
Allowance for funds used during construction (US utilities)
|
$
|
8
|
|
|
$
|
5
|
|
|
$
|
22
|
|
|
$
|
12
|
|
|
|
Gain on sale of assets
|
—
|
|
|
1
|
|
|
3
|
|
|
12
|
|
||||
|
|
Other
|
10
|
|
|
6
|
|
|
18
|
|
|
18
|
|
||||
|
|
Total other income
|
$
|
18
|
|
|
$
|
12
|
|
|
$
|
43
|
|
|
$
|
42
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other Expense
|
Loss on sale and disposal of assets
|
$
|
12
|
|
|
$
|
10
|
|
|
$
|
26
|
|
|
$
|
30
|
|
|
|
Water rights write-off
|
—
|
|
|
4
|
|
|
7
|
|
|
4
|
|
||||
|
|
Legal settlement
|
1
|
|
|
—
|
|
|
5
|
|
|
8
|
|
||||
|
|
Other
|
—
|
|
|
4
|
|
|
4
|
|
|
5
|
|
||||
|
|
Total other expense
|
$
|
13
|
|
|
$
|
18
|
|
|
$
|
42
|
|
|
$
|
47
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(in millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Buffalo Gap I
|
$
|
78
|
|
|
$
|
—
|
|
|
$
|
78
|
|
|
$
|
—
|
|
|
Buffalo Gap II
|
—
|
|
|
—
|
|
|
159
|
|
|
—
|
|
||||
|
DPL
|
—
|
|
|
—
|
|
|
235
|
|
|
—
|
|
||||
|
Kilroot
|
—
|
|
|
113
|
|
|
—
|
|
|
113
|
|
||||
|
UK Wind
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
||||
|
Buffalo Gap III
|
—
|
|
|
118
|
|
|
—
|
|
|
118
|
|
||||
|
Other
|
1
|
|
|
—
|
|
|
1
|
|
|
8
|
|
||||
|
Total asset impairment expense
|
$
|
79
|
|
|
$
|
231
|
|
|
$
|
473
|
|
|
$
|
276
|
|
|
(in millions)
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Assets of discontinued operations and held-for-sale businesses:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
4
|
|
|
$
|
5
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $19 and $8 respectively
|
184
|
|
|
171
|
|
||
|
Property, plant and equipment and intangibles, net
|
860
|
|
|
668
|
|
||
|
Deferred income taxes
|
589
|
|
|
133
|
|
||
|
Other classes of assets that are not major
|
206
|
|
|
233
|
|
||
|
Loss recognized on classification as held-for-sale
(1)
|
(837
|
)
|
|
—
|
|
||
|
Total assets of discontinued operations
|
$
|
1,006
|
|
|
$
|
1,210
|
|
|
Other assets of businesses classified as held-for-sale
(2)
|
—
|
|
|
96
|
|
||
|
Total assets of discontinued operations and held-for-sale businesses
(3)
|
$
|
1,006
|
|
|
$
|
1,306
|
|
|
Liabilities of discontinued operations and held-for-sale businesses:
|
|
|
|
||||
|
Accounts payable
|
$
|
141
|
|
|
$
|
150
|
|
|
Accrued and other liabilities
|
156
|
|
|
150
|
|
||
|
Non-recourse debt
|
337
|
|
|
346
|
|
||
|
Other classes of liabilities that are not major
|
168
|
|
|
125
|
|
||
|
Total liabilities of discontinued operations
|
$
|
802
|
|
|
$
|
771
|
|
|
Other liabilities of businesses classified as held-for-sale
(2)
|
—
|
|
|
13
|
|
||
|
Total liabilities of discontinued operations and held-for-sale businesses
(3)
|
$
|
802
|
|
|
$
|
784
|
|
|
(1)
|
Pre-tax impairment expense of
$783 million
is net of the impact from cumulative translation adjustments.
|
|
(2)
|
DPLER and Kelanitissa were classified as held-for-sale as of
December 31, 2015
. See Note
17
—Dispositions
for further information.
|
|
(3)
|
Amounts were classified as both current and long-term on the Condensed Consolidated Balance Sheet as of
December 31, 2015
.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(in millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Loss from discontinued operations, net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Revenue
—
regulated
|
$
|
213
|
|
|
$
|
199
|
|
|
$
|
632
|
|
|
$
|
627
|
|
|
Cost of sales
|
(200
|
)
|
|
(192
|
)
|
|
(608
|
)
|
|
(620
|
)
|
||||
|
Asset impairment expense
|
—
|
|
|
—
|
|
|
(783
|
)
|
|
—
|
|
||||
|
Other income and expense items that are not major
|
(14
|
)
|
|
(1
|
)
|
|
(35
|
)
|
|
(25
|
)
|
||||
|
Pretax gain (loss) from discontinued operations
|
$
|
(1
|
)
|
|
$
|
6
|
|
|
$
|
(794
|
)
|
|
$
|
(18
|
)
|
|
Income tax benefit (expense)
|
—
|
|
|
(1
|
)
|
|
405
|
|
|
6
|
|
||||
|
(Loss) income from discontinued operations, net of tax
|
$
|
(1
|
)
|
|
$
|
5
|
|
|
$
|
(389
|
)
|
|
$
|
(12
|
)
|
|
|
Nine Months Ended September 30,
|
||||||
|
(in millions)
|
2016
|
|
2015
|
||||
|
Cash flows from operating activities of discontinued operations
|
$
|
68
|
|
|
$
|
(23
|
)
|
|
Cash flows from investing activities of discontinued operations
|
(63
|
)
|
|
(16
|
)
|
||
|
(in millions, except per share data)
|
2016
|
|
2015
|
||||||||||||||||||
|
Three Months Ended September 30,
|
Income
|
|
Shares
|
|
$ per Share
|
|
Income
|
|
Shares
|
|
$ per Share
|
||||||||||
|
BASIC EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) from continuing operations attributable to The AES Corporation common stockholders
(1)
|
$
|
171
|
|
|
659
|
|
|
$
|
0.26
|
|
|
$
|
175
|
|
|
679
|
|
|
$
|
0.26
|
|
|
EFFECT OF DILUTIVE SECURITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Restricted stock units
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
DILUTED EARNINGS PER SHARE
|
$
|
171
|
|
|
662
|
|
|
$
|
0.26
|
|
|
$
|
175
|
|
|
682
|
|
|
$
|
0.26
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
BASIC EARNINGS PER SHARE
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income from continuing operations attributable to The AES Corporation common stockholders
(2)
|
$
|
203
|
|
|
660
|
|
|
$
|
0.31
|
|
|
$
|
403
|
|
|
692
|
|
|
$
|
0.58
|
|
|
EFFECT OF DILUTIVE SECURITIES
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Restricted stock units
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
|
DILUTED EARNINGS PER SHARE
|
$
|
203
|
|
|
662
|
|
|
$
|
0.31
|
|
|
$
|
403
|
|
|
694
|
|
|
$
|
0.58
|
|
|
•
|
Overview of
Q3 2016
Results and Strategic Performance
|
|
•
|
Review of Consolidated Results of Operations
|
|
•
|
Non-GAAP Measures and SBU Performance Analysis
|
|
•
|
Key Trends and Uncertainties
|
|
•
|
Capital Resources and Liquidity
|
|
•
|
Leveraging our platforms
— We are focusing our growth on platform expansions in markets where we already operate and have a competitive advantage to realize attractive risk-adjusted returns. We currently have 3,389 MW under construction. These projects represent $6.4 billion in total capital expenditures, with the majority of AES’ $1.1 billion in equity already funded. These projects are expected to come on-line through 2019. Beyond the projects we currently have under construction, we will continue to advance select projects from our development pipeline.
|
|
•
|
Reducing complexity
— By exiting businesses and markets where we do not have a competitive advantage, we are simplifying our portfolio and reducing risk. Year-to-date 2016, we announced or closed $510 million in equity proceeds from the sales or sell-downs of six businesses.
|
|
•
|
Performance excellence
— We strive to be the low-cost manager of a portfolio of assets and to derive synergies and scale from our businesses. In late 2015, we launched a $150 million cost reduction and revenue enhancement initiative. This initiative will include overhead reductions, procurement efficiencies and operational improvements. We expect to achieve at least $50 million in savings in 2016, ramping up to a total of $150 million in 2018.
|
|
•
|
Expanding access to capital
— We are building strategic partnerships at the project and business levels. 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. Year-to-date 2016, we generated substantial cash by executing on our strategy, which we allocated in line with our capital allocation framework:
|
|
◦
|
Used $312 million to prepay and refinance the Parent Company debt;
|
|
◦
|
Returned $297 million to shareholders through share repurchases and quarterly dividends; and
|
|
◦
|
Invested $343 million in our subsidiaries.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
% Change
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Diluted earnings per share from continuing operations
|
$
|
0.26
|
|
|
$
|
0.26
|
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
0.31
|
|
|
$
|
0.58
|
|
|
$
|
(0.27
|
)
|
|
-47
|
%
|
|
Adjusted EPS (a non-GAAP measure)
(1)
|
0.32
|
|
|
0.38
|
|
|
(0.06
|
)
|
|
-16
|
%
|
|
0.64
|
|
|
0.90
|
|
|
(0.26
|
)
|
|
-29
|
%
|
||||||
|
Net cash provided by operating activities
|
819
|
|
|
915
|
|
|
(96
|
)
|
|
-10
|
%
|
|
2,182
|
|
|
1,505
|
|
|
677
|
|
|
45
|
%
|
||||||
|
Proportional free cash flow (a non-GAAP measure)
(1)
|
400
|
|
|
621
|
|
|
(221
|
)
|
|
-36
|
%
|
|
1,070
|
|
|
948
|
|
|
122
|
|
|
13
|
%
|
||||||
|
(1)
|
See Item 2.—
SBU Performance Analysis
—
Non-GAAP Measures
for reconciliation and definition.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
(in millions, except per share amounts)
|
2016
|
|
2015
|
|
$ change
|
|
% change
|
|
2016
|
|
2015
|
|
$ change
|
|
% change
|
||||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
US SBU
|
$
|
916
|
|
|
$
|
923
|
|
|
$
|
(7
|
)
|
|
-1
|
%
|
|
$
|
2,582
|
|
|
$
|
2,751
|
|
|
$
|
(169
|
)
|
|
-6
|
%
|
|
Andes SBU
|
667
|
|
|
652
|
|
|
15
|
|
|
2
|
%
|
|
1,864
|
|
|
1,894
|
|
|
(30
|
)
|
|
-2
|
%
|
||||||
|
Brazil SBU
|
1,027
|
|
|
866
|
|
|
161
|
|
|
19
|
%
|
|
2,761
|
|
|
3,083
|
|
|
(322
|
)
|
|
-10
|
%
|
||||||
|
MCAC SBU
|
547
|
|
|
597
|
|
|
(50
|
)
|
|
-8
|
%
|
|
1,596
|
|
|
1,796
|
|
|
(200
|
)
|
|
-11
|
%
|
||||||
|
Europe SBU
|
207
|
|
|
292
|
|
|
(85
|
)
|
|
-29
|
%
|
|
675
|
|
|
921
|
|
|
(246
|
)
|
|
-27
|
%
|
||||||
|
Asia SBU
|
179
|
|
|
195
|
|
|
(16
|
)
|
|
-8
|
%
|
|
574
|
|
|
501
|
|
|
73
|
|
|
15
|
%
|
||||||
|
Corporate and Other
|
6
|
|
|
7
|
|
|
(1
|
)
|
|
-14
|
%
|
|
8
|
|
|
17
|
|
|
(9
|
)
|
|
-53
|
%
|
||||||
|
Intersegment eliminations
|
(7
|
)
|
|
(10
|
)
|
|
3
|
|
|
-30
|
%
|
|
(18
|
)
|
|
(27
|
)
|
|
9
|
|
|
-33
|
%
|
||||||
|
Total Revenue
|
3,542
|
|
|
3,522
|
|
|
20
|
|
|
1
|
%
|
|
10,042
|
|
|
10,936
|
|
|
(894
|
)
|
|
-8
|
%
|
||||||
|
Operating Margin:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
US SBU
|
189
|
|
|
165
|
|
|
24
|
|
|
15
|
%
|
|
436
|
|
|
463
|
|
|
(27
|
)
|
|
-6
|
%
|
||||||
|
Andes SBU
|
203
|
|
|
162
|
|
|
41
|
|
|
25
|
%
|
|
466
|
|
|
412
|
|
|
54
|
|
|
13
|
%
|
||||||
|
Brazil SBU
|
53
|
|
|
91
|
|
|
(38
|
)
|
|
-42
|
%
|
|
174
|
|
|
492
|
|
|
(318
|
)
|
|
-65
|
%
|
||||||
|
MCAC SBU
|
140
|
|
|
148
|
|
|
(8
|
)
|
|
-5
|
%
|
|
370
|
|
|
416
|
|
|
(46
|
)
|
|
-11
|
%
|
||||||
|
Europe SBU
|
54
|
|
|
59
|
|
|
(5
|
)
|
|
-8
|
%
|
|
184
|
|
|
226
|
|
|
(42
|
)
|
|
-19
|
%
|
||||||
|
Asia SBU
|
41
|
|
|
33
|
|
|
8
|
|
|
24
|
%
|
|
124
|
|
|
104
|
|
|
20
|
|
|
19
|
%
|
||||||
|
Corporate and Other
|
7
|
|
|
4
|
|
|
3
|
|
|
75
|
%
|
|
11
|
|
|
28
|
|
|
(17
|
)
|
|
-61
|
%
|
||||||
|
Intersegment eliminations
|
1
|
|
|
3
|
|
|
(2
|
)
|
|
-67
|
%
|
|
6
|
|
|
—
|
|
|
6
|
|
|
NM
|
|
||||||
|
Total Operating Margin
|
688
|
|
|
665
|
|
|
23
|
|
|
3
|
%
|
|
1,771
|
|
|
2,141
|
|
|
(370
|
)
|
|
-17
|
%
|
||||||
|
General and administrative expenses
|
(40
|
)
|
|
(45
|
)
|
|
5
|
|
|
-11
|
%
|
|
(135
|
)
|
|
(150
|
)
|
|
15
|
|
|
-10
|
%
|
||||||
|
Interest expense
|
(354
|
)
|
|
(365
|
)
|
|
11
|
|
|
-3
|
%
|
|
(1,086
|
)
|
|
(995
|
)
|
|
(91
|
)
|
|
9
|
%
|
||||||
|
Interest income
|
110
|
|
|
126
|
|
|
(16
|
)
|
|
-13
|
%
|
|
365
|
|
|
321
|
|
|
44
|
|
|
14
|
%
|
||||||
|
Loss on extinguishment of debt
|
(16
|
)
|
|
(20
|
)
|
|
4
|
|
|
-20
|
%
|
|
(12
|
)
|
|
(161
|
)
|
|
149
|
|
|
-93
|
%
|
||||||
|
Other expense
|
(13
|
)
|
|
(18
|
)
|
|
5
|
|
|
-28
|
%
|
|
(42
|
)
|
|
(47
|
)
|
|
5
|
|
|
-11
|
%
|
||||||
|
Other income
|
18
|
|
|
12
|
|
|
6
|
|
|
50
|
%
|
|
43
|
|
|
42
|
|
|
1
|
|
|
2
|
%
|
||||||
|
Gain on disposal and sale of businesses
|
—
|
|
|
24
|
|
|
(24
|
)
|
|
-100
|
%
|
|
30
|
|
|
24
|
|
|
6
|
|
|
25
|
%
|
||||||
|
Asset impairment expense
|
(79
|
)
|
|
(231
|
)
|
|
152
|
|
|
-66
|
%
|
|
(473
|
)
|
|
(276
|
)
|
|
(197
|
)
|
|
71
|
%
|
||||||
|
Foreign currency transaction gains (losses)
|
(20
|
)
|
|
12
|
|
|
(32
|
)
|
|
NM
|
|
|
(16
|
)
|
|
4
|
|
|
(20
|
)
|
|
NM
|
|
||||||
|
Income tax expense
|
(75
|
)
|
|
(43
|
)
|
|
(32
|
)
|
|
74
|
%
|
|
(165
|
)
|
|
(266
|
)
|
|
101
|
|
|
-38
|
%
|
||||||
|
Net equity in earnings of affiliates
|
11
|
|
|
81
|
|
|
(70
|
)
|
|
-86
|
%
|
|
25
|
|
|
96
|
|
|
(71
|
)
|
|
-74
|
%
|
||||||
|
INCOME FROM CONTINUING OPERATIONS
|
230
|
|
|
198
|
|
|
32
|
|
|
16
|
%
|
|
305
|
|
|
733
|
|
|
(428
|
)
|
|
-58
|
%
|
||||||
|
(Loss) income from operations of discontinued businesses, net of income tax benefit (expense) of $0, $(1), $4 and $6, respectively
|
(1
|
)
|
|
5
|
|
|
(6
|
)
|
|
NM
|
|
|
(7
|
)
|
|
(12
|
)
|
|
5
|
|
|
-42
|
%
|
||||||
|
Net loss from disposal and impairments of discontinued businesses, net of income tax benefit of $401 for the nine months ended September 30, 2016
|
—
|
|
|
—
|
|
|
—
|
|
|
NM
|
|
|
(382
|
)
|
|
—
|
|
|
(382
|
)
|
|
NM
|
|
||||||
|
NET INCOME (LOSS)
|
229
|
|
|
203
|
|
|
26
|
|
|
13
|
%
|
|
(84
|
)
|
|
721
|
|
|
(805
|
)
|
|
NM
|
|
||||||
|
Less: Net income attributable to noncontrolling interests
|
(57
|
)
|
|
(23
|
)
|
|
(34
|
)
|
|
NM
|
|
|
(105
|
)
|
|
(330
|
)
|
|
225
|
|
|
-68
|
%
|
||||||
|
Less: Net loss attributable to redeemable stocks of subsidiaries
|
3
|
|
|
—
|
|
|
3
|
|
|
NM
|
|
|
8
|
|
|
—
|
|
|
8
|
|
|
NM
|
|
||||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION
|
$
|
175
|
|
|
$
|
180
|
|
|
$
|
(5
|
)
|
|
-3
|
%
|
|
$
|
(181
|
)
|
|
$
|
391
|
|
|
$
|
(572
|
)
|
|
NM
|
|
|
AMOUNTS ATTRIBUTABLE TO THE AES CORPORATION COMMON STOCKHOLDERS:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Income from continuing operations, net of tax
|
$
|
176
|
|
|
$
|
175
|
|
|
$
|
1
|
|
|
1
|
%
|
|
$
|
208
|
|
|
$
|
403
|
|
|
$
|
(195
|
)
|
|
-48
|
%
|
|
(Loss) income from discontinued operations, net of tax
|
(1
|
)
|
|
5
|
|
|
(6
|
)
|
|
NM
|
|
|
(389
|
)
|
|
(12
|
)
|
|
(377
|
)
|
|
NM
|
|
||||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO THE AES CORPORATION
|
$
|
175
|
|
|
$
|
180
|
|
|
$
|
(5
|
)
|
|
-3
|
%
|
|
$
|
(181
|
)
|
|
$
|
391
|
|
|
$
|
(572
|
)
|
|
NM
|
|
|
Net cash provided by operating activities
|
$
|
819
|
|
|
$
|
915
|
|
|
$
|
(96
|
)
|
|
-10
|
%
|
|
$
|
2,182
|
|
|
$
|
1,505
|
|
|
$
|
677
|
|
|
45
|
%
|
|
DIVIDENDS DECLARED PER COMMON SHARE
|
$
|
0.11
|
|
|
$
|
0.10
|
|
|
$
|
0.01
|
|
|
10
|
%
|
|
$
|
0.22
|
|
|
$
|
0.20
|
|
|
$
|
0.02
|
|
|
10
|
%
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
(in millions)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Parent Company
|
$
|
(23
|
)
|
|
$
|
(2
|
)
|
|
$
|
(29
|
)
|
|
$
|
(21
|
)
|
|
Colombia
|
(3
|
)
|
|
13
|
|
|
(4
|
)
|
|
18
|
|
||||
|
Chile
|
(2
|
)
|
|
(12
|
)
|
|
(4
|
)
|
|
(20
|
)
|
||||
|
Argentina
|
8
|
|
|
13
|
|
|
9
|
|
|
30
|
|
||||
|
United Kingdom
|
1
|
|
|
4
|
|
|
10
|
|
|
6
|
|
||||
|
Other
|
(1
|
)
|
|
(4
|
)
|
|
2
|
|
|
(9
|
)
|
||||
|
Total
(1)
|
$
|
(20
|
)
|
|
$
|
12
|
|
|
$
|
(16
|
)
|
|
$
|
4
|
|
|
(1)
|
Includes
$15 million
of losses and
$39 million
of gains on foreign currency derivative contracts for the
three months ended September 30, 2016
and
2015
, respectively, and
$8 million
and
$85 million
of gains on foreign currency derivative contracts for the
nine months ended
September 30, 2016
and
2015
, respectively.
|
|
•
|
a loss of
$23 million
at the Parent Company, which was mainly related to foreign currency swaps and options, partially offset by remeasurement gains on intercompany notes.
|
|
•
|
a gain of
$13 million
in Colombia, which was mainly 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;
|
|
•
|
a gain of
$13 million
in Argentina, which was mainly 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); and
|
|
•
|
a loss of
$12 million
in Chile, which was mainly 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.
|
|
•
|
a loss of
$29 million
at the Parent Company, which was mainly related to foreign currency swaps and options, partially offset by remeasurement gains on intercompany notes; and
|
|
•
|
a gain of
$10 million
at United Kingdom, which was mainly related to remeasurement gains on intercompany debt.
|
|
•
|
a gain of
$30 million
in Argentina, which was mainly 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);
|
|
•
|
a gain of
$18 million
in Colombia, which was mainly 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 denominated in Colombian pesos, primarily income tax payable, accounts payable, and non-recourse debt, and positive impact from foreign currency embedded derivatives;
|
|
•
|
a loss of
$21 million
at the Parent Company, which was mainly due to net remeasurement losses on intercompany notes, partially offset by gains on foreign currency options; and
|
|
•
|
a loss of
$20 million
in Chile, which was mainly 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.
|
|
•
|
lower equity in earnings of affiliates;
|
|
•
|
lower operating margin at our Brazil SBU;
|
|
•
|
devaluation of foreign currencies against the US dollar;
|
|
•
|
lower gains on disposal and sale of businesses; and
|
|
•
|
lower interest income.
|
|
•
|
lower impairment expense on long lived assets; and
|
|
•
|
higher operating margin at our Andes SBU.
|
|
•
|
impairments at discontinued operations;
|
|
•
|
lower operating margins at our Brazil, MCAC and Europe SBUs;
|
|
•
|
higher impairment expense on long lived assets;
|
|
•
|
higher interest expense;
|
|
•
|
lower equity in earnings of affiliates; and
|
|
•
|
devaluation of foreign currencies against the US dollar.
|
|
•
|
lower losses on extinguishment of debt;
|
|
•
|
higher operating margin at our Andes SBU; and
|
|
•
|
higher interest income.
|
|
Reconciliation of Adjusted Operating Margin
(in millions)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
US SBU
|
$
|
164
|
|
|
$
|
155
|
|
|
$
|
382
|
|
|
$
|
447
|
|
|
Andes SBU
|
144
|
|
|
125
|
|
|
326
|
|
|
314
|
|
||||
|
Brazil SBU
|
12
|
|
|
19
|
|
|
37
|
|
|
103
|
|
||||
|
MCAC SBU
|
107
|
|
|
121
|
|
|
290
|
|
|
335
|
|
||||
|
Europe SBU
|
36
|
|
|
52
|
|
|
156
|
|
|
206
|
|
||||
|
Asia SBU
|
19
|
|
|
16
|
|
|
58
|
|
|
49
|
|
||||
|
Corporate and Other
|
8
|
|
|
3
|
|
|
18
|
|
|
27
|
|
||||
|
Intersegment Eliminations
|
1
|
|
|
3
|
|
|
6
|
|
|
—
|
|
||||
|
Total Adjusted Operating Margin
|
491
|
|
|
494
|
|
|
1,273
|
|
|
1,481
|
|
||||
|
Noncontrolling Interests Adjustment
|
187
|
|
|
178
|
|
|
502
|
|
|
670
|
|
||||
|
Unrealized derivative gains (losses)
|
10
|
|
|
(7
|
)
|
|
(4
|
)
|
|
(10
|
)
|
||||
|
Operating Margin
|
$
|
688
|
|
|
$
|
665
|
|
|
$
|
1,771
|
|
|
$
|
2,141
|
|
|
Adjusted PTC
(1)
(in millions)
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
US SBU
|
$
|
114
|
|
|
$
|
101
|
|
|
$
|
257
|
|
|
$
|
263
|
|
|
Andes SBU
|
134
|
|
|
150
|
|
|
279
|
|
|
322
|
|
||||
|
Brazil SBU
|
6
|
|
|
15
|
|
|
18
|
|
|
97
|
|
||||
|
MCAC SBU
|
74
|
|
|
92
|
|
|
197
|
|
|
248
|
|
||||
|
Europe SBU
|
24
|
|
|
45
|
|
|
127
|
|
|
171
|
|
||||
|
Asia SBU
|
22
|
|
|
24
|
|
|
70
|
|
|
66
|
|
||||
|
Corporate and Other
|
(102
|
)
|
|
(112
|
)
|
|
(331
|
)
|
|
(330
|
)
|
||||
|
Total Adjusted PTC
|
$
|
272
|
|
|
$
|
315
|
|
|
$
|
617
|
|
|
$
|
837
|
|
|
Non-GAAP Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized derivative (losses) gains
|
(5
|
)
|
|
12
|
|
|
(1
|
)
|
|
29
|
|
||||
|
Unrealized foreign currency losses
|
(3
|
)
|
|
(5
|
)
|
|
(12
|
)
|
|
(48
|
)
|
||||
|
Disposition/acquisition gains
|
3
|
|
|
23
|
|
|
5
|
|
|
32
|
|
||||
|
Impairment losses
|
(24
|
)
|
|
(139
|
)
|
|
(309
|
)
|
|
(175
|
)
|
||||
|
Loss on extinguishment of debt
|
(20
|
)
|
|
(21
|
)
|
|
(26
|
)
|
|
(159
|
)
|
||||
|
Pretax contribution
|
223
|
|
|
185
|
|
|
274
|
|
|
516
|
|
||||
|
Income tax benefit (expense) attributable to The AES Corporation
|
(47
|
)
|
|
(10
|
)
|
|
(66
|
)
|
|
(113
|
)
|
||||
|
Income from continuing operations, net of tax, attributable to The AES Corporation
|
$
|
176
|
|
|
$
|
175
|
|
|
$
|
208
|
|
|
$
|
403
|
|
|
(1)
|
Adjusted PTC for each segment 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,
|
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
||||||||
|
Diluted earnings per share from continuing operations
|
$
|
0.26
|
|
|
$
|
0.26
|
|
|
$
|
0.31
|
|
|
$
|
0.58
|
|
|
|
Unrealized derivative gains
|
—
|
|
|
(0.02
|
)
|
|
—
|
|
|
(0.04
|
)
|
|
||||
|
Unrealized foreign currency transaction losses
|
0.01
|
|
|
0.01
|
|
|
0.01
|
|
|
0.07
|
|
|
||||
|
Disposition/acquisition gains
|
—
|
|
|
(0.03
|
)
|
(1)
|
—
|
|
(2)
|
(0.05
|
)
|
(1)
|
||||
|
Impairment losses
|
0.03
|
|
(3)
|
0.20
|
|
(4)
|
0.47
|
|
(5)
|
0.25
|
|
(6)
|
||||
|
Loss on extinguishment of debt
|
0.04
|
|
(7)
|
0.03
|
|
|
0.05
|
|
(8)
|
0.23
|
|
(9)
|
||||
|
Less: Net income tax benefit
|
(0.02
|
)
|
|
(0.07
|
)
|
(10)
|
(0.20
|
)
|
(11)
|
(0.14
|
)
|
(12)
|
||||
|
Adjusted EPS
|
$
|
0.32
|
|
|
$
|
0.38
|
|
|
$
|
0.64
|
|
|
$
|
0.90
|
|
|
|
(1)
|
Amount primarily relates to the gain on sale of Armenia Mountain of $22 million, or $0.03 per share.
|
|
(2)
|
Amount primarily relates to the gain on sale of DPLER of $22 million, or $0.03 per share; offset by the loss on deconsolidation of UK Wind of $20 million, or $0.03 per share.
|
|
(3)
|
Amount primarily relates to the asset impairment at Buffalo Gap I of $78 million ($23 million, or $0.03 per share, net of NCI).
|
|
(4)
|
Amount primarily relates to asset impairments at Buffalo Gap III of $118 million ($27 million, or $0.04 per share, net of NCI); and $113 million at Kilroot ($112 million, or $0.16 per share, net of NCI).
|
|
(5)
|
Amount primarily relates to asset impairments at DPL of $235 million, or $0.36 per share; $159 million at Buffalo Gap II ($49 million, or $0.07 per share, net of NCI); and $78 million at Buffalo Gap I ($23 million, or $0.03 per share, net of NCI).
|
|
(6)
|
Amount primarily relates to asset impairments at Buffalo Gap III of $118 million ($27 million, or $0.04 per share, net of NCI); $113 million at Kilroot ($112 million, or $0.16 per share, net of NCI); and $38 million at UK Wind ($30 million or $0.04 per share, net of NCI).
|
|
(7)
|
Amount primarily relates to losses on early retirement of debt at the Parent Company of $17 million, or $0.02 per share; and an adjustment of $5 million, or $0.01 per share to record the DP&L redeemable preferred stock at its redemption value.
|
|
(8)
|
Amount primarily relates to losses on early retirement of debt at the Parent Company of $19 million, or $0.03 per share; and an adjustment of $5 million, or $0.01 per share, to record the DP&L redeemable preferred stock at its redemption value.
|
|
(9)
|
Amount primarily relates to losses on early retirement of debt at the Parent Company of $113 million, or $0.16 per share; and $22 million at IPL ($16 million or $0.02 per share, net of NCI).
|
|
(10)
|
Amount primarily relates to the per share income tax benefit associated with impairment losses of $46 million, or $0.06 in the three months ended September 30, 2015.
|
|
(11)
|
Amount primarily relates to the per share income tax benefit associated with impairment losses of $123 million, or $0.19 in the nine months ended September 30, 2016.
|
|
(12)
|
Amount primarily relates to the per share income tax benefit associated with losses on extinguishment of debt of $51 million, or $0.08 and impairment losses of $48 million, or $0.07 in the nine months ended September 30, 2015.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Operating Margin
|
$
|
189
|
|
|
$
|
165
|
|
|
$
|
24
|
|
|
15
|
%
|
|
$
|
436
|
|
|
$
|
463
|
|
|
$
|
(27
|
)
|
|
-6
|
%
|
|
Noncontrolling Interests Adjustment
|
(26
|
)
|
|
(17
|
)
|
|
|
|
|
|
(59
|
)
|
|
(27
|
)
|
|
|
|
|
||||||||||
|
Derivatives Adjustment
|
1
|
|
|
7
|
|
|
|
|
|
|
5
|
|
|
11
|
|
|
|
|
|
||||||||||
|
Adjusted Operating Margin
|
$
|
164
|
|
|
$
|
155
|
|
|
$
|
9
|
|
|
6
|
%
|
|
$
|
382
|
|
|
$
|
447
|
|
|
$
|
(65
|
)
|
|
-15
|
%
|
|
Adjusted PTC
|
$
|
114
|
|
|
$
|
101
|
|
|
$
|
13
|
|
|
13
|
%
|
|
$
|
257
|
|
|
$
|
263
|
|
|
$
|
(6
|
)
|
|
-2
|
%
|
|
Proportional Free Cash Flow
|
$
|
219
|
|
|
$
|
218
|
|
|
$
|
1
|
|
|
—
|
%
|
|
$
|
469
|
|
|
$
|
477
|
|
|
$
|
(8
|
)
|
|
-2
|
%
|
|
IPL
|
|
||
|
Higher retail margin driven by environmental revenues and higher rates due to a new rate order
|
$
|
18
|
|
|
Other
|
4
|
|
|
|
Total IPL Increase
|
22
|
|
|
|
DPL
|
|
||
|
Increased plant availability which also resulted in reduced penalties
|
15
|
|
|
|
Total DPL Increase
|
15
|
|
|
|
US Generation
|
|
||
|
Warrior Run due to lower availability and higher maintenance costs primarily due to major outages in 2016
|
(7
|
)
|
|
|
Other
|
(6
|
)
|
|
|
Total US Generation Decrease
|
(13
|
)
|
|
|
Total US SBU Operating Margin Increase
|
$
|
24
|
|
|
DPL
|
|
||
|
Impact of lower wholesale prices and completion of DP&L’s transition to a competitive-bid market
|
$
|
(32
|
)
|
|
Decrease in RTO capacity and other revenues primarily due to lower capacity cleared in the auction
|
(16
|
)
|
|
|
Other
|
5
|
|
|
|
Total DPL Decrease
|
(43
|
)
|
|
|
US Generation
|
|
||
|
Southland from an increase in depreciation expense as a result of a change in estimated useful lives of the plants
|
(11
|
)
|
|
|
Impact from sale of Armenia Mountain in July 2015
|
(10
|
)
|
|
|
Warrior Run due to lower availability and higher maintenance cost primarily due to major outages in 2016
|
(9
|
)
|
|
|
Other
|
2
|
|
|
|
Total US Generation Decrease
|
(28
|
)
|
|
|
IPL
|
|
||
|
Higher retail margin driven by environmental revenues and higher rates due to a new rate order
|
28
|
|
|
|
Change in accrual resulting from the implementation of new rates
|
18
|
|
|
|
Other
|
(2
|
)
|
|
|
Total IPL Increase
|
44
|
|
|
|
Total US SBU Operating Margin Decrease
|
$
|
(27
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Operating Margin
|
$
|
203
|
|
|
$
|
162
|
|
|
$
|
41
|
|
|
25
|
%
|
|
$
|
466
|
|
|
$
|
412
|
|
|
$
|
54
|
|
|
13
|
%
|
|
Noncontrolling Interests Adjustment
|
(59
|
)
|
|
(37
|
)
|
|
|
|
|
|
(140
|
)
|
|
(98
|
)
|
|
|
|
|
||||||||||
|
Adjusted Operating Margin
|
$
|
144
|
|
|
$
|
125
|
|
|
$
|
19
|
|
|
15
|
%
|
|
$
|
326
|
|
|
$
|
314
|
|
|
$
|
12
|
|
|
4
|
%
|
|
Adjusted PTC
|
$
|
134
|
|
|
$
|
150
|
|
|
$
|
(16
|
)
|
|
-11
|
%
|
|
$
|
279
|
|
|
$
|
322
|
|
|
$
|
(43
|
)
|
|
-13
|
%
|
|
Proportional Free Cash Flow
|
$
|
92
|
|
|
$
|
134
|
|
|
$
|
(42
|
)
|
|
-31
|
%
|
|
$
|
152
|
|
|
$
|
131
|
|
|
$
|
21
|
|
|
16
|
%
|
|
Gener
|
|
||
|
Lower spot prices on energy and fuel purchases
|
$
|
44
|
|
|
Start of operations at Cochrane’s Unit 1 in July 2016
|
18
|
|
|
|
Other
|
(2
|
)
|
|
|
Total Gener Increase
|
60
|
|
|
|
Chivor
|
|
||
|
Lower spot sales prices
|
(9
|
)
|
|
|
Lower volume of spot sales
|
(8
|
)
|
|
|
Total Chivor Decrease
|
(17
|
)
|
|
|
Total Argentina Decrease
|
(2
|
)
|
|
|
Total Andes SBU Operating Margin Increase
|
$
|
41
|
|
|
Gener
|
|
||
|
Lower prices on energy and fuel purchases
|
$
|
60
|
|
|
Higher spot sales in the SIC market driven by better availability, partially offset by termination of Nueva Renca tolling agreement
|
25
|
|
|
|
Start of operations at Cochrane’s Unit 1 in July 2016
|
23
|
|
|
|
Lower fixed costs mainly associated with lower maintenance expenses and lower salaries
|
22
|
|
|
|
Other
|
(11
|
)
|
|
|
Total Gener Increase
|
119
|
|
|
|
Argentina
|
|
||
|
Higher fixed costs mainly driven by higher inflation and maintenance costs
|
(38
|
)
|
|
|
Lower availability mainly associated with planned major maintenance
|
(22
|
)
|
|
|
Unfavorable FX impact
|
(17
|
)
|
|
|
Higher rates driven by annual price review
|
58
|
|
|
|
Total Argentina Decrease
|
(19
|
)
|
|
|
Chivor
|
|
||
|
Decrease in anciliary services sales partially offset by higher volume of spot sales
|
(17
|
)
|
|
|
Unfavorable FX impact
|
(15
|
)
|
|
|
Lower spot sales prices
|
(14
|
)
|
|
|
Total Chivor Decrease
|
(46
|
)
|
|
|
Total Andes SBU Operating Margin Increase
|
$
|
54
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Operating Margin
|
$
|
53
|
|
|
$
|
91
|
|
|
$
|
(38
|
)
|
|
-42
|
%
|
|
$
|
174
|
|
|
$
|
492
|
|
|
$
|
(318
|
)
|
|
-65
|
%
|
|
Noncontrolling Interests Adjustment
|
(41
|
)
|
|
(72
|
)
|
|
|
|
|
|
(137
|
)
|
|
(389
|
)
|
|
|
|
|
||||||||||
|
Adjusted Operating Margin
|
$
|
12
|
|
|
$
|
19
|
|
|
$
|
(7
|
)
|
|
-37
|
%
|
|
$
|
37
|
|
|
$
|
103
|
|
|
$
|
(66
|
)
|
|
-64
|
%
|
|
Adjusted PTC
|
$
|
6
|
|
|
$
|
15
|
|
|
$
|
(9
|
)
|
|
-60
|
%
|
|
$
|
18
|
|
|
$
|
97
|
|
|
$
|
(79
|
)
|
|
-81
|
%
|
|
Proportional Free Cash Flow
|
$
|
24
|
|
|
$
|
31
|
|
|
$
|
(7
|
)
|
|
-23
|
%
|
|
$
|
106
|
|
|
$
|
(36
|
)
|
|
$
|
142
|
|
|
NM
|
|
|
Eletropaulo
|
|
||
|
Higher fixed costs mainly due to higher bad debt and employee-related costs
|
$
|
(17
|
)
|
|
Regulatory penalties contingency provision in 2015, partially offset by higher regulatory penalties in 2016
|
10
|
|
|
|
Other
|
(8
|
)
|
|
|
Total Eletropaulo Decrease
|
(15
|
)
|
|
|
Tietê
|
|
||
|
Lower rates for energy sold under new contracts
|
(24
|
)
|
|
|
Other
|
(5
|
)
|
|
|
Total Tietê Decrease
|
(29
|
)
|
|
|
Other business drivers
|
6
|
|
|
|
Total Brazil SBU Operating Margin Decrease
|
$
|
(38
|
)
|
|
Eletropaulo
|
|
||
|
Negative impact of reversal of contingent regulatory liability in 2015
|
$
|
(97
|
)
|
|
Higher fixed costs mainly due to higher bad debt and employee-related costs
|
(67
|
)
|
|
|
Lower demand mainly due to economic decline
|
(42
|
)
|
|
|
Higher regulatory penalties in 2016 partially offset by regulatory penalties contingency provision in 2015
|
(31
|
)
|
|
|
Higher tariffs
|
71
|
|
|
|
Other
|
(4
|
)
|
|
|
Total Eletropaulo Decrease
|
(170
|
)
|
|
|
Tietê
|
|
||
|
Lower rates for energy sold under new contracts
|
(183
|
)
|
|
|
Unfavorable FX impacts
|
(19
|
)
|
|
|
Lower rates for energy purchases mainly due to decrease in spot market prices
|
71
|
|
|
|
Other
|
(4
|
)
|
|
|
Total Tietê Decrease
|
(135
|
)
|
|
|
Other business drivers
|
(13
|
)
|
|
|
Total Brazil SBU Operating Margin Decrease
|
$
|
(318
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Operating Margin
|
$
|
140
|
|
|
$
|
148
|
|
|
$
|
(8
|
)
|
|
-5
|
%
|
|
$
|
370
|
|
|
$
|
416
|
|
|
$
|
(46
|
)
|
|
-11
|
%
|
|
Noncontrolling Interests Adjustment
|
(31
|
)
|
|
(27
|
)
|
|
|
|
|
|
(77
|
)
|
|
(79
|
)
|
|
|
|
|
||||||||||
|
Derivatives Adjustment
|
(2
|
)
|
|
—
|
|
|
|
|
|
|
(3
|
)
|
|
(2
|
)
|
|
|
|
|
||||||||||
|
Adjusted Operating Margin
|
$
|
107
|
|
|
$
|
121
|
|
|
$
|
(14
|
)
|
|
-12
|
%
|
|
$
|
290
|
|
|
$
|
335
|
|
|
$
|
(45
|
)
|
|
-13
|
%
|
|
Adjusted PTC
|
$
|
74
|
|
|
$
|
92
|
|
|
$
|
(18
|
)
|
|
-20
|
%
|
|
$
|
197
|
|
|
$
|
248
|
|
|
$
|
(51
|
)
|
|
-21
|
%
|
|
Proportional Free Cash Flow
|
$
|
91
|
|
|
$
|
259
|
|
|
$
|
(168
|
)
|
|
-65
|
%
|
|
$
|
98
|
|
|
$
|
391
|
|
|
$
|
(293
|
)
|
|
-75
|
%
|
|
Mexico
|
|
||
|
Lower availability and related costs
|
$
|
(12
|
)
|
|
Other
|
(3
|
)
|
|
|
Total Mexico Decrease
|
(15
|
)
|
|
|
Puerto Rico
|
|
||
|
Lower availability
|
(10
|
)
|
|
|
Other
|
(4
|
)
|
|
|
Total Puerto Rico Decrease
|
(14
|
)
|
|
|
Panama
|
|
||
|
Expenses related to the ongoing construction of a natural gas generation plant and a liquefied natural gas terminal
|
(15
|
)
|
|
|
Lower generation and higher energy purchases driven by weaker hydrological conditions
|
(10
|
)
|
|
|
Commencement of power barge operations at the end of March 2015
|
11
|
|
|
|
Other
|
1
|
|
|
|
Total Panama Decrease
|
(13
|
)
|
|
|
Other business drivers
|
(4
|
)
|
|
|
Total MCAC SBU Operating Margin Decrease
|
$
|
(46
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Operating Margin
|
$
|
54
|
|
|
$
|
59
|
|
|
$
|
(5
|
)
|
|
-8
|
%
|
|
$
|
184
|
|
|
$
|
226
|
|
|
$
|
(42
|
)
|
|
-19
|
%
|
|
Noncontrolling Interests Adjustment
|
(8
|
)
|
|
(7
|
)
|
|
|
|
|
|
(23
|
)
|
|
(21
|
)
|
|
|
|
|
||||||||||
|
Derivatives Adjustment
|
(10
|
)
|
|
—
|
|
|
|
|
|
|
(5
|
)
|
|
1
|
|
|
|
|
|
||||||||||
|
Adjusted Operating Margin
|
$
|
36
|
|
|
$
|
52
|
|
|
$
|
(16
|
)
|
|
-31
|
%
|
|
$
|
156
|
|
|
$
|
206
|
|
|
$
|
(50
|
)
|
|
-24
|
%
|
|
Adjusted PTC
|
$
|
24
|
|
|
$
|
45
|
|
|
$
|
(21
|
)
|
|
-47
|
%
|
|
$
|
127
|
|
|
$
|
171
|
|
|
$
|
(44
|
)
|
|
-26
|
%
|
|
Proportional Free Cash Flow
|
$
|
43
|
|
|
$
|
33
|
|
|
$
|
10
|
|
|
30
|
%
|
|
$
|
462
|
|
|
$
|
207
|
|
|
$
|
255
|
|
|
NM
|
|
|
Maritza
|
|
||
|
Lower contracted capacity prices due to PPA amendment
|
$
|
(6
|
)
|
|
Lower availability as well as higher fixed costs due to planned outages
|
(5
|
)
|
|
|
Other
|
(1
|
)
|
|
|
Total Maritza Decrease
|
(12
|
)
|
|
|
Kilroot
|
|
||
|
Higher availability due to lower planned outages offset by lower plant dispatch
|
4
|
|
|
|
Lower depreciation due to impairment in prior year
|
3
|
|
|
|
Other
|
2
|
|
|
|
Total Kilroot Increase
|
9
|
|
|
|
Other business drivers
|
(2
|
)
|
|
|
Total Europe SBU Operating Margin Decrease
|
$
|
(5
|
)
|
|
Kazakhstan
|
|
||
|
FX impact
|
$
|
(27
|
)
|
|
Total Kazakhstan Decrease
|
(27
|
)
|
|
|
Maritza
|
|
||
|
Lower contracted capacity prices due to PPA amendment
|
(14
|
)
|
|
|
Other
|
(1
|
)
|
|
|
Total Maritza Decrease
|
(15
|
)
|
|
|
Total Europe SBU Operating Margin Decrease
|
$
|
(42
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Operating Margin
|
$
|
41
|
|
|
$
|
33
|
|
|
$
|
8
|
|
|
24
|
%
|
|
$
|
124
|
|
|
$
|
104
|
|
|
$
|
20
|
|
|
19
|
%
|
|
Noncontrolling Interests Adjustment
|
(22
|
)
|
|
(17
|
)
|
|
|
|
|
|
(66
|
)
|
|
(55
|
)
|
|
|
|
|
||||||||||
|
Adjusted Operating Margin
|
$
|
19
|
|
|
$
|
16
|
|
|
$
|
3
|
|
|
19
|
%
|
|
$
|
58
|
|
|
$
|
49
|
|
|
$
|
9
|
|
|
18
|
%
|
|
Adjusted PTC
|
$
|
22
|
|
|
$
|
24
|
|
|
$
|
(2
|
)
|
|
-8
|
%
|
|
$
|
70
|
|
|
$
|
66
|
|
|
$
|
4
|
|
|
6
|
%
|
|
Proportional Free Cash Flow
|
$
|
48
|
|
|
$
|
50
|
|
|
$
|
(2
|
)
|
|
-4
|
%
|
|
$
|
110
|
|
|
$
|
59
|
|
|
$
|
51
|
|
|
86
|
%
|
|
Mong Duong
|
|
||
|
Impact of full year operations for 2016 compared to commencement of principal operations in April 2015
|
$
|
16
|
|
|
Total Mong Duong Increase
|
16
|
|
|
|
Other business drivers
|
4
|
|
|
|
Total Asia SBU Operating Margin Increase
|
$
|
20
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Cash flows provided by (used in):
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Operating activities
|
|
$
|
819
|
|
|
$
|
915
|
|
|
$
|
(96
|
)
|
|
$
|
2,182
|
|
|
$
|
1,505
|
|
|
$
|
677
|
|
|
Investing activities
|
|
(543
|
)
|
|
(569
|
)
|
|
26
|
|
|
(1,869
|
)
|
|
(1,639
|
)
|
|
(230
|
)
|
||||||
|
Financing activities
|
|
(215
|
)
|
|
97
|
|
|
(312
|
)
|
|
(258
|
)
|
|
86
|
|
|
(344
|
)
|
||||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(in millions)
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Income
|
|
$
|
229
|
|
|
$
|
203
|
|
|
$
|
26
|
|
|
$
|
(84
|
)
|
|
$
|
721
|
|
|
$
|
(805
|
)
|
|
Depreciation and amortization
|
|
291
|
|
|
283
|
|
|
8
|
|
|
877
|
|
|
880
|
|
|
(3
|
)
|
||||||
|
Impairment expenses
|
|
79
|
|
|
231
|
|
|
(152
|
)
|
|
475
|
|
|
276
|
|
|
199
|
|
||||||
|
Loss on the extinguishment of debt
|
|
16
|
|
|
20
|
|
|
(4
|
)
|
|
12
|
|
|
165
|
|
|
(153
|
)
|
||||||
|
Other adjustments to net income
|
|
14
|
|
|
(15
|
)
|
|
29
|
|
|
438
|
|
|
(50
|
)
|
|
488
|
|
||||||
|
Non-cash adjustments to net income
|
|
400
|
|
|
519
|
|
|
(119
|
)
|
|
1,802
|
|
|
1,271
|
|
|
531
|
|
||||||
|
Net income, adjusted for non-cash items
|
|
$
|
629
|
|
|
$
|
722
|
|
|
$
|
(93
|
)
|
|
$
|
1,718
|
|
|
$
|
1,992
|
|
|
$
|
(274
|
)
|
|
Net change in operating assets and liabilities
(1)
|
|
$
|
190
|
|
|
$
|
193
|
|
|
$
|
(3
|
)
|
|
$
|
464
|
|
|
$
|
(487
|
)
|
|
$
|
951
|
|
|
Net Cash Provided by Operating Activities
(2)
|
|
$
|
819
|
|
|
$
|
915
|
|
|
$
|
(96
|
)
|
|
$
|
2,182
|
|
|
$
|
1,505
|
|
|
$
|
677
|
|
|
Decreases in:
|
(in millions)
|
||
|
Other assets, primarily long-term regulatory assets at Eletropaulo and service concession assets at Vietnam
|
$
|
223
|
|
|
Accounts payable and other current liabilities, primarily at Eletropaulo and Kelanitissa
|
(69
|
)
|
|
|
Increases in:
|
|
||
|
Accounts receivable, primarily at Andres and Itabo
|
(161
|
)
|
|
|
Other operating assets and liabilities
|
4
|
|
|
|
Total decrease in cash from changes in operating assets and liabilities
|
$
|
(3
|
)
|
|
Decreases in:
|
(in millions)
|
||
|
Accounts receivable, primarily at Maritza and Eletropaulo
|
$
|
649
|
|
|
Prepaid expenses and other current assets, primarily regulatory assets at Eletropaulo and Sul
|
293
|
|
|
|
Other assets, primarily long-term regulatory assets at Eletropaulo and service concession assets at Vietnam
|
866
|
|
|
|
Accounts payable and other current liabilities, primarily at Eletropaulo and Sul
|
(805
|
)
|
|
|
Income taxes payable, net and other taxes payable, primarily at Tietê and Chivor
|
(144
|
)
|
|
|
Increases in:
|
|
||
|
Other liabilities
|
45
|
|
|
|
Other operating assets and liabilities
|
47
|
|
|
|
Total increase in cash from changes in operating assets and liabilities
|
$
|
951
|
|
|
Decreases in:
|
(in millions)
|
||
|
Capital expenditures
(1)
|
$
|
4
|
|
|
Proceeds from the sales of businesses, net of cash sold (primarily related to the sales of Solar Spain and Armenia Mountain in Q3 2015)
|
(93
|
)
|
|
|
Net purchases of short-term investments
|
106
|
|
|
|
Restricted cash, debt service and other assets
|
28
|
|
|
|
Other investing activities
|
(19
|
)
|
|
|
Total decrease in net cash used in investing activities
|
$
|
26
|
|
|
(1)
|
Refer to the tables below for a breakout of capital expenditures by type and by primary business driver.
|
|
Increases in:
|
(in millions)
|
||
|
Capital expenditures
(1)
|
$
|
(83
|
)
|
|
Proceeds from the sales of businesses, net of cash sold (primarily related to the sale of DPLER)
|
61
|
|
|
|
Net purchases of short-term investments
|
(128
|
)
|
|
|
Restricted cash, debt service and other assets
|
(63
|
)
|
|
|
Other investing activities
|
(17
|
)
|
|
|
Total increase in net cash used in investing activities
|
$
|
(230
|
)
|
|
(1)
|
Refer to the tables below for a breakout of capital expenditures by type and by primary business driver.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(In millions)
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Growth Investments
|
|
$
|
(339
|
)
|
|
$
|
(349
|
)
|
|
$
|
10
|
|
|
$
|
(1,126
|
)
|
|
$
|
(1,091
|
)
|
|
$
|
(35
|
)
|
|
Maintenance
|
|
(141
|
)
|
|
(110
|
)
|
|
(31
|
)
|
|
(458
|
)
|
|
(414
|
)
|
|
(44
|
)
|
||||||
|
Environmental
(1)
|
|
(35
|
)
|
|
(60
|
)
|
|
25
|
|
|
(186
|
)
|
|
(182
|
)
|
|
(4
|
)
|
||||||
|
Total capital expenditures
|
|
$
|
(515
|
)
|
|
$
|
(519
|
)
|
|
$
|
4
|
|
|
$
|
(1,770
|
)
|
|
$
|
(1,687
|
)
|
|
$
|
(83
|
)
|
|
(1)
|
Includes both recoverable and non-recoverable environmental capital expenditures. See Non-GAAP Proportional Free Cash Flow for more information.
|
|
Increases in:
|
(in millions)
|
||
|
Growth expenditures at the MCAC SBU, primarily due to the timing of construction activities related to the natural gas-fired generation plant in Panama and the LNG terminal at Andres
|
$
|
(67
|
)
|
|
Growth expenditures at the Asia SBU, primarily related to investments at Masinloc related to the construction of a coal-fired plant and battery storage projects
|
(36
|
)
|
|
|
Maintenance and environmental expenditures at the Brazil SBU, primarily due to expenditures related to the quality indicators recovery plan at Eletropaulo
|
(18
|
)
|
|
|
Decreases in:
|
|
||
|
Growth expenditures at the US SBU, primarily due to lower spending related to the CCGT and Transmission & Distribution projects at IPALCO
|
70
|
|
|
|
Growth expenditures at the Andes SBU, primarily due to lower spending related to Cochrane, the Andes solar plant, and the Angamos desalinization plant; partially offset by higher investments in the Alto Maipo construction project
|
50
|
|
|
|
Other capital expenditures
|
5
|
|
|
|
Total decrease in net cash used for capital expenditures
|
$
|
4
|
|
|
Increases in:
|
(in millions)
|
||
|
Growth expenditures at the MCAC SBU, primarily due to the timing of construction activities related to the natural gas-fired generation plant in Panama and construction activities related to the Combined Cycle project at Los Mina
|
$
|
(171
|
)
|
|
Growth expenditures at the Asia SBU, primarily related to investments at Masinloc related to the construction of a coal-fired plant and battery storage projects
|
(64
|
)
|
|
|
Growth expenditures at the US SBU, primarily due to additional spending related to the CCGT and battery storage projects at IPALCO
|
(48
|
)
|
|
|
Maintenance and environmental expenditures at the Brazil SBU, primarily due to expenditures related to the quality indicators recovery plan and system modernization at Eletropaulo
|
(33
|
)
|
|
|
Decreases in:
|
|
||
|
Growth expenditures at the Andes SBU, primarily due to lower spending related to Cochrane, the Andes solar plant, and the Angamos desalinization plant; partially offset by higher investments in the Alto Maipo construction project
|
244
|
|
|
|
Other capital expenditures
|
(11
|
)
|
|
|
Total increase in net cash used for capital expenditures
|
$
|
(83
|
)
|
|
|
(in millions)
|
||
|
Increase in net borrowing under the revolving credit facilities, primarily at the Parent Company, partially offset by a decrease in net repayments under the revolving credit facilities at the US SBU
|
$
|
209
|
|
|
Increase in repayment of recourse debt at Parent Company
(1)
|
(197
|
)
|
|
|
Decrease in net issuance of non-recourse debt, primarily at the Andes, Brazil and US SBUs
|
(412
|
)
|
|
|
Decrease in purchases of treasury stock by the Parent Company
|
101
|
|
|
|
Other financing activities
|
(13
|
)
|
|
|
Total increase in net cash used in financing activities
|
$
|
(312
|
)
|
|
(1)
|
See Note
7
—
Debt
in Item 1—
Financial Statements
of this Form 10-Q for more information regarding significant recourse debt transactions.
|
|
|
(in millions)
|
||
|
Decrease in purchases of treasury stock by the Parent Company
|
$
|
329
|
|
|
Decrease in net repayments of recourse debt at the Parent Company
(1)
|
32
|
|
|
|
Decrease in net issuance of non-recourse debt, primarily at the Andes and Asia SBUs
|
(415
|
)
|
|
|
Decrease in proceeds from the sale of redeemable stock of subsidiaries at IPALCO
|
(327
|
)
|
|
|
Increase in net borrowing under the revolving credit facilities, primarily at the Parent Company
|
190
|
|
|
|
Increase in distributions to noncontrolling interests, primarily at the Brazil SBU
|
(174
|
)
|
|
|
Other financing activities
|
21
|
|
|
|
Total increase in net cash used in financing activities
|
$
|
(344
|
)
|
|
(1)
|
See Note
7
—
Debt
in Item 1—
Financial Statements
of this Form 10-Q for more information regarding significant recourse debt transactions.
|
|
(in millions)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Calculation of Proportional Free Cash Flow
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Cash provided by operating activities
|
|
$
|
819
|
|
|
915
|
|
|
$
|
(96
|
)
|
|
$
|
2,182
|
|
|
$
|
1,505
|
|
|
$
|
677
|
|
|
|
Add: capital expenditures related to service concession assets
(1)
|
|
1
|
|
|
77
|
|
|
(76
|
)
|
|
27
|
|
|
148
|
|
|
(121
|
)
|
||||||
|
Adjusted Operating Cash Flow
|
|
$
|
820
|
|
|
$
|
992
|
|
|
$
|
(172
|
)
|
|
$
|
2,209
|
|
|
$
|
1,653
|
|
|
$
|
556
|
|
|
Less: proportional adjustment factor - operating cash activities
(2) (3)
|
|
(313
|
)
|
|
(276
|
)
|
|
(37
|
)
|
|
(787
|
)
|
|
(361
|
)
|
|
(426
|
)
|
||||||
|
Proportional Adjusted Operating Cash Flow
|
|
$
|
507
|
|
|
$
|
716
|
|
|
$
|
(209
|
)
|
|
$
|
1,422
|
|
|
$
|
1,292
|
|
|
$
|
130
|
|
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
(2)
|
|
(96
|
)
|
|
(80
|
)
|
|
(16
|
)
|
|
(322
|
)
|
|
(310
|
)
|
|
(12
|
)
|
||||||
|
Less: proportional non-recoverable environmental capital expenditures
(2) (4)
|
|
(11
|
)
|
|
(15
|
)
|
|
4
|
|
|
(30
|
)
|
|
(34
|
)
|
|
4
|
|
||||||
|
Proportional Free Cash Flow
|
|
$
|
400
|
|
|
$
|
621
|
|
|
$
|
(221
|
)
|
|
$
|
1,070
|
|
|
$
|
948
|
|
|
$
|
122
|
|
|
(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 are totaled to the resulting figures. For example, Parent Company A owns 80% of Subsidiary Company B, a consolidated subsidiary. Thus, Subsidiary Company B has a 20% noncontrolling interest. Assuming a consolidated net cash flow from operating activities of $100 from Subsidiary B, the proportional adjustment factor for Subsidiary B would equal ($20), or $100 x (20%). The Company calculates the proportional adjustment factor for each consolidated business in this manner and then sums these amounts 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
$1 million
and
$39 million
for the three months ended September 30, 2016
and
2015
, as well as,
$14 million
and
$76 million
for the
nine months ended
September 30, 2016
and
2015
, respectively.
|
|
(4)
|
Excludes IPALCO's proportional recoverable environmental capital expenditures of
$22 million
and
$35 million
for the three months ended September 30, 2016
and
2015
, as well as,
$116 million
and
$121 million
for the
nine months ended September 30, 2016
and
2015
, respectively.
|
|
Operating Cash Flow by Segment
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(in millions)
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
US
|
|
$
|
291
|
|
|
$
|
277
|
|
|
$
|
14
|
|
|
$
|
691
|
|
|
$
|
655
|
|
|
$
|
36
|
|
|
Andes
|
|
157
|
|
|
225
|
|
|
(68
|
)
|
|
300
|
|
|
281
|
|
|
19
|
|
||||||
|
Brazil
|
|
173
|
|
|
73
|
|
|
100
|
|
|
582
|
|
|
36
|
|
|
546
|
|
||||||
|
MCAC
|
|
142
|
|
|
361
|
|
|
(219
|
)
|
|
202
|
|
|
559
|
|
|
(357
|
)
|
||||||
|
Europe
|
|
68
|
|
|
57
|
|
|
11
|
|
|
523
|
|
|
269
|
|
|
254
|
|
||||||
|
Asia
|
|
103
|
|
|
23
|
|
|
80
|
|
|
206
|
|
|
(19
|
)
|
|
225
|
|
||||||
|
Corporate
|
|
(115
|
)
|
|
(101
|
)
|
|
(14
|
)
|
|
(322
|
)
|
|
(276
|
)
|
|
(46
|
)
|
||||||
|
Total
|
|
$
|
819
|
|
|
$
|
915
|
|
|
$
|
(96
|
)
|
|
$
|
2,182
|
|
|
$
|
1,505
|
|
|
$
|
677
|
|
|
Proportional Free Cash Flow by Segment
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
(in millions)
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
US
|
|
$
|
219
|
|
|
$
|
218
|
|
|
$
|
1
|
|
|
$
|
469
|
|
|
$
|
477
|
|
|
$
|
(8
|
)
|
|
Andes
|
|
92
|
|
|
134
|
|
|
(42
|
)
|
|
152
|
|
|
131
|
|
|
21
|
|
||||||
|
Brazil
|
|
24
|
|
|
31
|
|
|
(7
|
)
|
|
106
|
|
|
(36
|
)
|
|
142
|
|
||||||
|
MCAC
|
|
91
|
|
|
259
|
|
|
(168
|
)
|
|
98
|
|
|
391
|
|
|
(293
|
)
|
||||||
|
Europe
|
|
43
|
|
|
33
|
|
|
10
|
|
|
462
|
|
|
207
|
|
|
255
|
|
||||||
|
Asia
|
|
48
|
|
|
50
|
|
|
(2
|
)
|
|
110
|
|
|
59
|
|
|
51
|
|
||||||
|
Corporate
|
|
(117
|
)
|
|
(104
|
)
|
|
(13
|
)
|
|
(327
|
)
|
|
(281
|
)
|
|
(46
|
)
|
||||||
|
Total
|
|
$
|
400
|
|
|
$
|
621
|
|
|
$
|
(221
|
)
|
|
$
|
1,070
|
|
|
$
|
948
|
|
|
$
|
122
|
|
|
(1)
|
Operating cash flow and proportional free cash flow as presented above include the effects of intercompany transactions with other segments except for interest, tax sharing, charges for management fees and transfer pricing.
|
|
(in millions)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Calculation of Proportional Free Cash Flow
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Cash Provided by Operating Activities
|
|
$
|
291
|
|
|
$
|
277
|
|
|
$
|
14
|
|
|
$
|
691
|
|
|
$
|
655
|
|
|
$
|
36
|
|
|
Less: proportional adjustment factor on operating cash activities
|
|
(35
|
)
|
|
(26
|
)
|
|
(9
|
)
|
|
(72
|
)
|
|
(33
|
)
|
|
(39
|
)
|
||||||
|
Proportional Adjusted Operating Cash Flow
|
|
256
|
|
|
251
|
|
|
5
|
|
|
619
|
|
|
622
|
|
|
(3
|
)
|
||||||
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
|
|
(35
|
)
|
|
(31
|
)
|
|
(4
|
)
|
|
(146
|
)
|
|
(142
|
)
|
|
(4
|
)
|
||||||
|
Less: proportional non-recoverable environmental capital expenditures
(1)
|
|
(2
|
)
|
|
(2
|
)
|
|
—
|
|
|
(4
|
)
|
|
(3
|
)
|
|
(1
|
)
|
||||||
|
Proportional Free Cash Flow
|
|
$
|
219
|
|
|
$
|
218
|
|
|
$
|
1
|
|
|
$
|
469
|
|
|
$
|
477
|
|
|
$
|
(8
|
)
|
|
(1)
|
Excludes IPALCO's proportional recoverable environmental capital expenditures of
$22 million
and
$35 million
for the three months ended September 30, 2016
and
2015
, as well as
$116 million
and
$121 million
for the
nine months ended September 30, 2016
and
2015
, respectively.
|
|
US SBU Quarter-over-Quarter
|
|
(in millions)
|
||
|
Higher operating margin, net of non-cash items (primarily depreciation of $5)
|
|
$
|
37
|
|
|
Timing of payments for accounts payable and consumption of inventory, primarily due to lower fuel inventory purchases from inventory optimization efforts
|
|
34
|
|
|
|
Lower payments for interest expense, primarily due to debt repayments at DPL, and lower interest rates
|
|
5
|
|
|
|
Timing of receivables collections, primarily due to higher rates at IPL, favorable weather in Q3 2016, and the impact of DPLER’s declining customer base in 2015
|
|
(37
|
)
|
|
|
Impact of competitive bid deposits received from suppliers in 2015 to participate in DP&L’s auction
|
|
(20
|
)
|
|
|
Other
|
|
(5
|
)
|
|
|
Total US SBU Operating Cash Increase
|
|
$
|
14
|
|
|
US SBU Year-over-Year
|
|
(in millions)
|
||
|
Consumption of inventory, primarily due to lower fuel inventory purchases from inventory optimization efforts
|
|
$
|
90
|
|
|
Lower payments for interest expense, primarily due to debt repayments at DPL, and lower interest rates
|
|
27
|
|
|
|
Net impact of receivable settlements related to the 2016 sale of DPLER and the 2015 sale of MC
2
|
|
17
|
|
|
|
Timing of receivables collections, primarily due to higher rates at IPL, favorable weather in Q3 2016, and the impact of DPLER’s declining customer base in 2015
|
|
(68
|
)
|
|
|
Impact of competitive bid deposits received from suppliers in 2015 to participate in DP&L’s auction
|
|
(20
|
)
|
|
|
Lower operating margin, net of non-cash items (primarily depreciation of $28 and $18 impact of IPL’s new rates)
|
|
(9
|
)
|
|
|
Other
|
|
(1
|
)
|
|
|
Total US SBU Operating Cash Increase
|
|
$
|
36
|
|
|
(in millions)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Calculation of Proportional Free Cash Flow
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Cash Provided by Operating Activities
|
|
$
|
157
|
|
|
$
|
225
|
|
|
$
|
(68
|
)
|
|
$
|
300
|
|
|
$
|
281
|
|
|
$
|
19
|
|
|
Less: proportional adjustment factor on operating cash activities
|
|
(50
|
)
|
|
(74
|
)
|
|
24
|
|
|
(97
|
)
|
|
(85
|
)
|
|
(12
|
)
|
||||||
|
Proportional Adjusted Operating Cash Flow
|
|
107
|
|
|
151
|
|
|
(44
|
)
|
|
203
|
|
|
196
|
|
|
7
|
|
||||||
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
|
|
(13
|
)
|
|
(13
|
)
|
|
—
|
|
|
(45
|
)
|
|
(45
|
)
|
|
—
|
|
||||||
|
Less: proportional non-recoverable environmental capital expenditures
|
|
(2
|
)
|
|
(4
|
)
|
|
2
|
|
|
(6
|
)
|
|
(20
|
)
|
|
14
|
|
||||||
|
Proportional Free Cash Flow
|
|
$
|
92
|
|
|
$
|
134
|
|
|
$
|
(42
|
)
|
|
$
|
152
|
|
|
$
|
131
|
|
|
$
|
21
|
|
|
Andes SBU Quarter-over-Quarter
|
|
(in millions)
|
||
|
Higher operating margin, net of non-cash impacts (primarily depreciation of $5)
|
|
$
|
43
|
|
|
Lower VAT refunds due to projects entering COD at Cochrane
|
|
(73
|
)
|
|
|
Higher payments to fuel suppliers in Chile
|
|
(29
|
)
|
|
|
Lower collections at the CTSN plant in Argentina
|
|
(11
|
)
|
|
|
Other
|
|
2
|
|
|
|
Total Andes SBU Operating Cash Decrease
|
|
$
|
(68
|
)
|
|
Andes SBU Year-over-Year
|
|
(in millions)
|
||
|
Higher operating margin, net of non-cash impacts (primarily depreciation of $8)
|
|
$
|
67
|
|
|
Impact from a prior year payment to unwind an interest rate swap as part of the Ventanas refinancing in July 2015
|
|
38
|
|
|
|
Higher collections at Chivor related to increased sales from Q4 2015
|
|
27
|
|
|
|
Increase in collections from CAMMESA in Argentina associated with remuneration of major maintenance costs
|
|
12
|
|
|
|
Lower interest expense due primarily to Ventanas refinancing
|
|
6
|
|
|
|
Lower VAT refunds due to projects entering COD at Cochrane
|
|
(85
|
)
|
|
|
Higher tax payments in Chile, primarily withholding taxes paid on Chilean distributions to AES affiliates
|
|
(29
|
)
|
|
|
Increase in income tax payments due to higher taxable income in Colombia
|
|
(29
|
)
|
|
|
Other
|
|
12
|
|
|
|
Total Andes SBU Operating Cash Increase
|
|
$
|
19
|
|
|
(in millions)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Calculation of Proportional Free Cash Flow
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Cash Provided by Operating Activities
|
|
$
|
173
|
|
|
$
|
73
|
|
|
$
|
100
|
|
|
$
|
582
|
|
|
$
|
36
|
|
|
$
|
546
|
|
|
Less: proportional adjustment factor on operating cash activities
|
|
(131
|
)
|
|
(31
|
)
|
|
(100
|
)
|
|
(422
|
)
|
|
(32
|
)
|
|
(390
|
)
|
||||||
|
Proportional Adjusted Operating Cash Flow
|
|
42
|
|
|
42
|
|
|
—
|
|
|
160
|
|
|
4
|
|
|
156
|
|
||||||
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
|
|
(18
|
)
|
|
(11
|
)
|
|
(7
|
)
|
|
(54
|
)
|
|
(40
|
)
|
|
(14
|
)
|
||||||
|
Proportional Free Cash Flow
|
|
$
|
24
|
|
|
$
|
31
|
|
|
$
|
(7
|
)
|
|
$
|
106
|
|
|
$
|
(36
|
)
|
|
$
|
142
|
|
|
Brazil SBU Quarter-over-Quarter
|
|
(in millions)
|
||
|
Lower operating margin
(1)
, net of non-cash items (primarily depreciation of $5 and $28 of contingency items at Eletropaulo)
|
|
$
|
(62
|
)
|
|
Timing of non-income tax payments
|
|
(78
|
)
|
|
|
Timing of collections on energy sales in the current year
|
|
146
|
|
|
|
Collections of higher costs deferred in net regulatory assets in the prior year at Eletropaulo and Sul as a result of unfavorable hydrology in prior periods
|
|
118
|
|
|
|
Other
|
|
(24
|
)
|
|
|
Total Brazil SBU Operating Cash Increase
|
|
$
|
100
|
|
|
Brazil SBU Year-over-Year
|
|
(in millions)
|
||
|
Lower operating margin
(1)
, net of non-cash items (primarily lower depreciation of $10 and a net $63 impact from contingency items at Eletropaulo)
|
|
$
|
(254
|
)
|
|
Timing of payments at Eletropaulo and Sul related to regulatory charges and tariff flags due to improved hydrology in 2016
|
|
(603
|
)
|
|
|
Timing of non-income tax payments
|
|
(19
|
)
|
|
|
Collections of higher costs deferred in net regulatory assets in the prior year at Eletropaulo and Sul as a result of unfavorable hydrology in prior periods
|
|
980
|
|
|
|
Timing of collections on energy sales in the current year
|
|
406
|
|
|
|
Lower energy purchases at Tietê in the current year as result of favorable hydrology
|
|
92
|
|
|
|
Other
|
|
(56
|
)
|
|
|
Total Brazil SBU Operating Cash Increase
|
|
$
|
546
|
|
|
(in millions)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Calculation of Proportional Free Cash Flow
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Cash Provided by Operating Activities
|
|
$
|
142
|
|
|
$
|
361
|
|
|
$
|
(219
|
)
|
|
$
|
202
|
|
|
$
|
559
|
|
|
$
|
(357
|
)
|
|
Less: proportional adjustment factor on operating cash activities
|
|
(33
|
)
|
|
(89
|
)
|
|
56
|
|
|
(51
|
)
|
|
(121
|
)
|
|
70
|
|
||||||
|
Proportional Adjusted Operating Cash Flow
|
|
109
|
|
|
272
|
|
|
(163
|
)
|
|
151
|
|
|
438
|
|
|
(287
|
)
|
||||||
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
|
|
(18
|
)
|
|
(12
|
)
|
|
(6
|
)
|
|
(51
|
)
|
|
(45
|
)
|
|
(6
|
)
|
||||||
|
Less: proportional non-recoverable environmental capital expenditures
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
(2
|
)
|
|
(2
|
)
|
|
—
|
|
||||||
|
Proportional Free Cash Flow
|
|
$
|
91
|
|
|
$
|
259
|
|
|
$
|
(168
|
)
|
|
$
|
98
|
|
|
$
|
391
|
|
|
$
|
(293
|
)
|
|
MCAC SBU Quarter-over-Quarter
|
|
(in millions)
|
||
|
Collection over overdue receivables in September 2015 from distribution companies in the Dominican Republic
|
|
$
|
(243
|
)
|
|
Favorable changes in working capital at Puerto Rico, primarily driven by the timing of collections
|
|
17
|
|
|
|
Other
|
|
7
|
|
|
|
Total MCAC SBU Operating Cash Decrease
|
|
$
|
(219
|
)
|
|
MCAC SBU Year-over-Year
|
|
(in millions)
|
||
|
Collection over overdue receivables in September 2015 from distribution companies in the Dominican Republic
|
|
$
|
(243
|
)
|
|
Lower collections from the off-taker in Puerto Rico, primarily due to lower sales from Q4 2015
|
|
(40
|
)
|
|
|
Lower operating margin, net of non-cash items (primarily depreciation of $8)
|
|
(41
|
)
|
|
|
Higher income tax payment as a result of higher taxable income in 2015 vs. 2014 in El Salvador
|
|
(17
|
)
|
|
|
Higher withholding taxes paid on dividend distributions to AES affiliates in the Dominican Republic
|
|
(16
|
)
|
|
|
Total MCAC SBU Operating Cash Decrease
|
|
$
|
(357
|
)
|
|
(in millions)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Calculation of Proportional Free Cash Flow
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Cash Provided by Operating Activities
|
|
$
|
68
|
|
|
$
|
57
|
|
|
$
|
11
|
|
|
$
|
523
|
|
|
$
|
269
|
|
|
$
|
254
|
|
|
Less: proportional adjustment factor on operating cash activities
|
|
(8
|
)
|
|
(6
|
)
|
|
(2
|
)
|
|
(24
|
)
|
|
(23
|
)
|
|
(1
|
)
|
||||||
|
Proportional Adjusted Operating Cash Flow
|
|
60
|
|
|
51
|
|
|
9
|
|
|
499
|
|
|
246
|
|
|
253
|
|
||||||
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
|
|
(10
|
)
|
|
(11
|
)
|
|
1
|
|
|
(19
|
)
|
|
(31
|
)
|
|
12
|
|
||||||
|
Less: proportional non-recoverable environmental capital expenditures
|
|
(7
|
)
|
|
(7
|
)
|
|
—
|
|
|
(18
|
)
|
|
(8
|
)
|
|
(10
|
)
|
||||||
|
Proportional Free Cash Flow
|
|
$
|
43
|
|
|
$
|
33
|
|
|
$
|
10
|
|
|
$
|
462
|
|
|
$
|
207
|
|
|
$
|
255
|
|
|
Europe SBU Quarter-over-Quarter
|
|
(in millions)
|
||
|
Increase in collections at Maritza from NEK (off-taker), net of payments to MMI (fuel supplier)
|
|
$
|
44
|
|
|
Lower operating margin, net of non-cash items (primarily unrealized gain on designated hedge of $10)
|
|
(28
|
)
|
|
|
Decrease in CO
2
allowances due to a price decrease
|
|
(8
|
)
|
|
|
Other
|
|
3
|
|
|
|
Total Europe SBU Operating Cash Increase
|
|
$
|
11
|
|
|
Europe SBU Year-over-Year
|
|
(in millions)
|
||
|
Increase in collections at Maritza from NEK (off-taker), net of payments to MMI (fuel supplier)
|
|
$
|
337
|
|
|
Lower operating margin, net of non cash items (primarily lower depreciation of $16)
|
|
(63
|
)
|
|
|
Decrease in CO2 allowances due to a price decrease
|
|
(25
|
)
|
|
|
Higher payments at Bulgaria Wind due to the settlement of overdue invoices to the national grid operator
|
|
(7
|
)
|
|
|
Other
|
|
12
|
|
|
|
Total Europe SBU Operating Cash Increase
|
|
$
|
254
|
|
|
(in millions)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Calculation of Proportional Free Cash Flow
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Cash Provided by Operating Activities
|
|
$
|
103
|
|
|
$
|
23
|
|
|
$
|
80
|
|
|
$
|
206
|
|
|
$
|
(19
|
)
|
|
$
|
225
|
|
|
Add: capital expenditures related to service concession assets
(1)
|
|
1
|
|
|
77
|
|
|
(76
|
)
|
|
27
|
|
|
148
|
|
|
(121
|
)
|
||||||
|
Adjusted Operating Cash Flow
|
|
104
|
|
|
100
|
|
|
4
|
|
|
233
|
|
|
129
|
|
|
104
|
|
||||||
|
Less: proportional adjustment factor on operating cash activities
(2)
|
|
(56
|
)
|
|
(50
|
)
|
|
(6
|
)
|
|
(121
|
)
|
|
(67
|
)
|
|
(54
|
)
|
||||||
|
Proportional Adjusted Operating Cash Flow
|
|
48
|
|
|
50
|
|
|
(2
|
)
|
|
112
|
|
|
62
|
|
|
50
|
|
||||||
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(3
|
)
|
|
1
|
|
||||||
|
Proportional Free Cash Flow
|
|
$
|
48
|
|
|
$
|
50
|
|
|
$
|
(2
|
)
|
|
$
|
110
|
|
|
$
|
59
|
|
|
$
|
51
|
|
|
Asia SBU Quarter-over-Quarter
|
|
(in millions)
|
||
|
Reduction in service concession asset expenditures at Mong Duong
|
|
$
|
76
|
|
|
Other
|
|
4
|
|
|
|
Total Asia SBU Operating Cash Increase
|
|
$
|
80
|
|
|
Asia SBU Year-over-Year
|
|
(in millions)
|
||
|
Decrease in working capital requirements at Mong Duong as the plant was fully operational in 2016
|
|
$
|
56
|
|
|
Higher operating margin, net of non-cash service concession expense
|
|
61
|
|
|
|
Reduction in service concession asset expenditures, net of previously capitalized interest payments
|
|
94
|
|
|
|
Higher interest income as a result of the financing component under service concession accounting
|
|
23
|
|
|
|
Other
|
|
(9
|
)
|
|
|
Total Asia SBU Operating Cash Increase
|
|
$
|
225
|
|
|
(in millions)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
Calculation of Proportional Free Cash Flow
|
|
2016
|
|
2015
|
|
$ Change
|
|
2016
|
|
2015
|
|
$ Change
|
||||||||||||
|
Net Cash Used by Operating Activities
|
|
$
|
(115
|
)
|
|
$
|
(101
|
)
|
|
$
|
(14
|
)
|
|
$
|
(322
|
)
|
|
$
|
(276
|
)
|
|
$
|
(46
|
)
|
|
Proportional Adjusted Operating Cash Flow
|
|
(115
|
)
|
|
(101
|
)
|
|
(14
|
)
|
|
(322
|
)
|
|
(276
|
)
|
|
(46
|
)
|
||||||
|
Less: proportional maintenance capital expenditures, net of reinsurance proceeds
|
|
(2
|
)
|
|
(2
|
)
|
|
—
|
|
|
(5
|
)
|
|
(4
|
)
|
|
(1
|
)
|
||||||
|
Less: proportional non-recoverable environmental capital expenditures
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
|
—
|
|
|
(1
|
)
|
|
1
|
|
||||||
|
Proportional Free Cash Flow
|
|
$
|
(117
|
)
|
|
$
|
(104
|
)
|
|
$
|
(13
|
)
|
|
$
|
(327
|
)
|
|
$
|
(281
|
)
|
|
$
|
(46
|
)
|
|
Corporate and Other Quarter-over-Quarter
|
|
(in millions)
|
||
|
Timing of annual property insurance premiums received from SBUs due to change in policy year to a calendar year basis
|
|
$
|
(24
|
)
|
|
Timing of payments for people-related costs
|
|
11
|
|
|
|
Other
|
|
(1
|
)
|
|
|
Total Corporate and Other Operating Cash Decrease
|
|
$
|
(14
|
)
|
|
Corporate and Other Year-over-Year
|
|
(in millions)
|
||
|
Timing of annual property insurance premiums received from SBUs
|
|
$
|
36
|
|
|
Lower interest payments due principal repayments on debt
|
|
17
|
|
|
|
Decrease in cash from net settlements of oil derivatives
|
|
(8
|
)
|
|
|
Timing of payments for reinsurance costs
|
|
(14
|
)
|
|
|
Timing of intercompany settlements with SBUs
|
|
(20
|
)
|
|
|
Higher payments for people-related costs, primarily due to inflation, health benefit costs, and severance
|
|
(26
|
)
|
|
|
Other
|
|
(31
|
)
|
|
|
Total Corporate and Other Operating Cash Decrease
|
|
$
|
(46
|
)
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Consolidated cash and cash equivalents
|
$
|
1,325
|
|
|
$
|
1,257
|
|
|
Less: Cash and cash equivalents at subsidiaries
|
(1,283
|
)
|
|
(857
|
)
|
||
|
Parent and qualified holding companies’ cash and cash equivalents
|
42
|
|
|
400
|
|
||
|
Commitments under Parent credit facilities
|
800
|
|
|
800
|
|
||
|
Less: Letters of credit under the credit facilities
|
(6
|
)
|
|
(62
|
)
|
||
|
Less: Borrowings under the credit facilities
|
(275
|
)
|
(1)
|
—
|
|
||
|
Borrowings available under Parent credit facilities
|
519
|
|
|
738
|
|
||
|
Total Parent Company Liquidity
|
$
|
561
|
|
|
$
|
1,138
|
|
|
(1)
|
The Company redeemed its
$181 million
senior unsecured notes due 2017 using proceeds from the borrowings under senior secured credit facility which it intends to repay in the fourth quarter of 2016.
|
|
•
|
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.
|
|
4.1
|
|
Twentieth Supplemental Indenture, dated May 25, 2016, between The AES Corporation and Wells Fargo Bank, N.A., as Trustee is incorporated herein by reference to Exhibit 4.1 of the Company’s 8-K filed on May 25, 2016.
|
|
10.1
|
|
Amendment No.1, dated as of May 6, 2016, to the Sixth Amended and Restated Credit and Reimbursement Agreement, dated as of July 26, 2013 among The AES Corporation, a Delaware corporation, the Banks listed on the signature pages thereof and Citibank, N.A., as Administrative Agent and Collateral Agent is incorporated herein by reference to Exhibit 10.1 of the Company’s Form 8-K filed on May 9, 2016.
|
|
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 3, 2016
|
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 |
|---|