Michigan | 38-3217752 |
(State or other jurisdiction of | (I.R.S. Employer |
incorporation or organization) | Identification No.) |
One Energy Plaza, Detroit, Michigan | 48226-1279 |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | |||
(Do not check if a smaller reporting company) |
PAGE | |
EX-31-77 | |
EX-31-78 | |
EX-32-77 | |
EX-32-78 | |
EX-101 INSTANCE DOCUMENT | |
EX-101 SCHEMA DOCUMENT | |
EX-101 CALCULATION LINKBASE DOCUMENT | |
EX-101 LABELS LINKBASE DOCUMENT | |
EX-101 PRESENTATION LINKBASE DOCUMENT | |
EX-101 DEFINITION LINKBASE DOCUMENT |
ASC | Accounting Standards Codification |
ASU | Accounting Standards Update |
CIM | A Choice Incentive Mechanism authorized by the MPSC that allowed Detroit Edison to recover or refund non-fuel revenues lost or gained as a result of fluctuations in electric Customer Choice sales. |
Citizens | Citizens Fuel Gas Company, which distributes natural gas in Adrian, Michigan |
Company | DTE Energy Company and any subsidiary companies |
Customer Choice | Michigan legislation giving customers the option to choose alternative suppliers for electricity and gas. |
Detroit Edison | The Detroit Edison Company (a direct wholly owned subsidiary of DTE Energy Company) and subsidiary companies |
DTE Energy | DTE Energy Company, directly or indirectly the parent of Detroit Edison, MichCon and numerous non-utility subsidiaries |
EPA | United States Environmental Protection Agency |
FASB | Financial Accounting Standards Board |
FERC | Federal Energy Regulatory Commission |
FTRs | Financial transmission rights are financial instruments that entitle the holder to receive payments related to costs incurred for congestion on the transmission grid. |
GCR | A Gas Cost Recovery mechanism authorized by the MPSC that allows MichCon to recover through rates its natural gas costs. |
MCIT | Michigan Corporate Income Tax |
MDEQ | Michigan Department of Environmental Quality |
MichCon | Michigan Consolidated Gas Company (an indirect wholly owned subsidiary of DTE Energy) and subsidiary companies |
MISO | Midwest Independent System Operator is an Independent System Operator and the Regional Transmission Organization serving the Midwest United States and Manitoba, Canada. |
MPSC | Michigan Public Service Commission |
Non-utility | An entity that is not a public utility. Its conditions of service, prices of goods and services and other operating related matters are not directly regulated by the MPSC. |
NRC | United States Nuclear Regulatory Commission |
Production tax credits | Tax credits as authorized under Sections 45K and 45 of the Internal Revenue Code that are designed to stimulate investment in and development of alternate fuel sources. The amount of a production tax credit can vary each year as determined by the Internal Revenue Service. |
Proved reserves | Estimated quantities of natural gas, natural gas liquids and crude oil which geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reserves under existing economic and operating conditions. |
PSCR | A Power Supply Cost Recovery mechanism authorized by the MPSC that allows Detroit Edison to recover through rates its fuel, fuel-related and purchased power costs. |
RDM | A Revenue Decoupling Mechanism that is designed to minimize the impact on revenues of changes in average customer usage. |
Securitization | Detroit Edison financed specific stranded costs at lower interest rates through the sale of rate reduction bonds by a wholly-owned special purpose entity, The Detroit Edison Securitization Funding LLC. |
Subsidiaries | The direct and indirect subsidiaries of DTE Energy Company |
Unconventional Gas | Includes those gas and oil deposits that originated and are stored in coal bed, tight sandstone and shale formations. |
VIE | Variable Interest Entity |
Units of Measurement | |
Bcf | Billion cubic feet of gas |
Bcfe | Conversion metric using a standard ratio of one barrel of oil and/or natural gas liquids to 6 Mcf of natural gas equivalents. |
Btu | Heat value (energy content) of fuel |
dth/d | Decatherms per day |
kWh | Kilowatthour of electricity |
MMBtu | Million Btu |
Mcf | Thousand cubic feet of gas |
MMcf | Million cubic feet of gas |
MW | Megawatt of electricity |
MWh | Megawatthour of electricity |
• | impact of regulation by the FERC, MPSC, NRC and other applicable governmental proceedings and regulations, including any associated impact on rate structures; |
• | the amount and timing of cost recovery allowed as a result of regulatory proceedings, related appeals or new legislation; |
• | impact of electric and gas utility restructuring in Michigan, including legislative amendments and Customer Choice programs; |
• | economic conditions and population changes in our geographic area resulting in changes in demand, customer conservation, increased thefts of electricity and gas and high levels of uncollectible accounts receivable; |
• | environmental issues, laws, regulations, and the increasing costs of remediation and compliance, including actual and potential new federal and state requirements; |
• | health, safety, financial, environmental and regulatory risks associated with ownership and operation of nuclear facilities; |
• | changes in the cost and availability of coal and other raw materials, purchased power and natural gas; |
• | volatility in the short-term natural gas storage markets impacting third-party storage revenues; |
• | access to capital markets and the results of other financing efforts which can be affected by credit agency ratings; |
• | instability in capital markets which could impact availability of short and long-term financing; |
• | the timing and extent of changes in interest rates; |
• | the level of borrowings; |
• | the potential for losses on investments, including nuclear decommissioning and benefit plan assets and the related increases in future expense and contributions; |
• | the potential for increased costs or delays in completion of significant construction projects; |
• | the uncertainties of successful exploration of unconventional gas and oil resources and challenges in estimating gas and oil reserves with certainty; |
• | changes in and application of federal, state and local tax laws and their interpretations, including the Internal Revenue Code, regulations, rulings, court proceedings and audits; |
• | the effects of weather and other natural phenomena on operations and sales to customers, and purchases from suppliers; |
• | unplanned outages; |
• | the cost of protecting assets against, or damage due to, terrorism or cyber attacks; |
• | employee relations and the impact of collective bargaining agreements; |
• | the availability, cost, coverage and terms of insurance and stability of insurance providers; |
• | cost reduction efforts and the maximization of plant and distribution system performance; |
• | the effects of competition; |
• | changes in and application of accounting standards and financial reporting regulations; |
• | changes in federal or state laws and their interpretation with respect to regulation, energy policy and other business issues; |
• | binding arbitration, litigation and related appeals; and |
• | the risks discussed in our public filings with the Securities and Exchange Commission. |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30 | September 30 | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(In millions, except per share amounts) | |||||||||||||||
Operating Revenues | $ | 2,206 | $ | 2,265 | $ | 6,480 | $ | 6,724 | |||||||
Operating Expenses | |||||||||||||||
Fuel, purchased power and gas | 761 | 866 | 2,347 | 2,708 | |||||||||||
Operation and maintenance | 692 | 670 | 2,126 | 1,948 | |||||||||||
Depreciation, depletion and amortization | 265 | 259 | 747 | 752 | |||||||||||
Taxes other than income | 80 | 79 | 254 | 239 | |||||||||||
Asset (gains) and losses, reserves and impairments, net | (2 | ) | (8 | ) | (10 | ) | — | ||||||||
1,796 | 1,866 | 5,464 | 5,647 | ||||||||||||
Operating Income | 410 | 399 | 1,016 | 1,077 | |||||||||||
Other (Income) and Deductions | |||||||||||||||
Interest expense | 112 | 120 | 334 | 370 | |||||||||||
Interest income | (2 | ) | (3 | ) | (7 | ) | (8 | ) | |||||||
Other income | (47 | ) | (20 | ) | (125 | ) | (59 | ) | |||||||
Other expenses | 9 | 16 | 28 | 31 | |||||||||||
72 | 113 | 230 | 334 | ||||||||||||
Income Before Income Taxes | 338 | 286 | 786 | 743 | |||||||||||
Income Tax Expense | 108 | 101 | 251 | 180 | |||||||||||
Net Income | 230 | 185 | 535 | 563 | |||||||||||
Less: Net Income Attributable to Noncontrolling Interests | 3 | 2 | 6 | 2 | |||||||||||
Net Income Attributable to DTE Energy Company | $ | 227 | $ | 183 | $ | 529 | $ | 561 | |||||||
Basic Earnings per Common Share | |||||||||||||||
Net Income Attributable to DTE Energy Company | $ | 1.32 | $ | 1.08 | $ | 3.09 | $ | 3.31 | |||||||
Diluted Earnings per Common Share | |||||||||||||||
Net Income Attributable to DTE Energy Company | $ | 1.31 | $ | 1.07 | $ | 3.08 | $ | 3.30 | |||||||
Weighted Average Common Shares Outstanding | |||||||||||||||
Basic | 172 | 169 | 171 | 169 | |||||||||||
Diluted | 172 | 170 | 171 | 170 | |||||||||||
Dividends Declared per Common Share | $ | 0.62 | $ | 0.59 | $ | 1.80 | $ | 1.74 |
Three Months Ended | Nine Months Ended | ||||||||||||||
September 30 | September 30 | ||||||||||||||
2012 | 2011 | 2012 | 2011 | ||||||||||||
(In millions) | |||||||||||||||
Net income | $ | 230 | $ | 185 | $ | 535 | $ | 563 | |||||||
Other comprehensive income, net of tax: | |||||||||||||||
Benefit obligations, net of taxes of $1, $1, $4 and $2, respectively | 3 | 3 | 9 | 5 | |||||||||||
Net unrealized gains on investments, net of taxes of $—, $—, $— and $—, respectively | — | (1 | ) | 1 | (1 | ) | |||||||||
Foreign currency translation, net of taxes of $1, $—, $1 and $—, respectively | 1 | (2 | ) | 1 | (1 | ) | |||||||||
Comprehensive income | 234 | 185 | 546 | 566 | |||||||||||
Less: Comprehensive income attributable to noncontrolling interests | 3 | 2 | 6 | 2 | |||||||||||
Comprehensive income attributable to DTE Energy Company | $ | 231 | $ | 183 | $ | 540 | $ | 564 |
September 30 | December 31 | ||||||
2012 | 2011 | ||||||
(In millions) | |||||||
ASSETS | |||||||
Current Assets | |||||||
Cash and cash equivalents | $ | 59 | $ | 68 | |||
Restricted cash, principally Securitization | 69 | 147 | |||||
Accounts receivable (less allowance for doubtful accounts of $150 and $162, respectively) | |||||||
Customer | 1,164 | 1,317 | |||||
Other | 71 | 90 | |||||
Inventories | |||||||
Fuel and gas | 554 | 572 | |||||
Materials and supplies | 231 | 219 | |||||
Deferred income taxes | 58 | 51 | |||||
Derivative assets | 123 | 222 | |||||
Regulatory assets | 157 | 314 | |||||
Other | 244 | 196 | |||||
2,730 | 3,196 | ||||||
Investments | |||||||
Nuclear decommissioning trust funds | 1,029 | 937 | |||||
Other | 537 | 525 | |||||
1,566 | 1,462 | ||||||
Property | |||||||
Property, plant and equipment | 23,442 | 22,541 | |||||
Less accumulated depreciation, depletion and amortization | (9,038 | ) | (8,795 | ) | |||
14,404 | 13,746 | ||||||
Other Assets | |||||||
Goodwill | 2,020 | 2,020 | |||||
Regulatory assets | 4,299 | 4,539 | |||||
Securitized regulatory assets | 456 | 577 | |||||
Intangible assets | 67 | 73 | |||||
Notes receivable | 114 | 123 | |||||
Derivative assets | 63 | 74 | |||||
Other | 190 | 199 | |||||
7,209 | 7,605 | ||||||
Total Assets | $ | 25,909 | $ | 26,009 |
September 30 | December 31 | ||||||
2012 | 2011 | ||||||
(In millions, except shares) | |||||||
LIABILITIES AND EQUITY | |||||||
Current Liabilities | |||||||
Accounts payable | $ | 724 | $ | 782 | |||
Accrued interest | 122 | 95 | |||||
Dividends payable | 107 | 99 | |||||
Short-term borrowings | 98 | 419 | |||||
Current portion long-term debt, including capital leases | 633 | 526 | |||||
Derivative liabilities | 146 | 158 | |||||
Other | 479 | 549 | |||||
2,309 | 2,628 | ||||||
Long-Term Debt (net of current portion) | |||||||
Mortgage bonds, notes and other | 6,526 | 6,405 | |||||
Securitization bonds | 302 | 479 | |||||
Junior subordinated debentures | 280 | 280 | |||||
Capital lease obligations | 12 | 23 | |||||
7,120 | 7,187 | ||||||
Other Liabilities | |||||||
Deferred income taxes | 3,273 | 3,116 | |||||
Regulatory liabilities | 990 | 1,019 | |||||
Asset retirement obligations | 1,683 | 1,591 | |||||
Unamortized investment tax credit | 58 | 65 | |||||
Derivative liabilities | 30 | 89 | |||||
Accrued pension liability | 1,216 | 1,298 | |||||
Accrued postretirement liability | 1,341 | 1,484 | |||||
Nuclear decommissioning | 156 | 148 | |||||
Other | 302 | 331 | |||||
9,049 | 9,141 | ||||||
Commitments and Contingencies (Notes 6 and 11) | |||||||
Equity | |||||||
Common stock, without par value, 400,000,000 shares authorized, 172,073,378 and 169,247,282 shares issued and outstanding, respectively | 3,567 | 3,417 | |||||
Retained earnings | 3,969 | 3,750 | |||||
Accumulated other comprehensive loss | (147 | ) | (158 | ) | |||
Total DTE Energy Company Equity | 7,389 | 7,009 | |||||
Noncontrolling interests | 42 | 44 | |||||
Total Equity | 7,431 | 7,053 | |||||
Total Liabilities and Equity | $ | 25,909 | $ | 26,009 |
Nine Months Ended | |||||||
September 30 | |||||||
2012 | 2011 | ||||||
(In millions) | |||||||
Operating Activities | |||||||
Net income | $ | 535 | $ | 563 | |||
Adjustments to reconcile net income to net cash from operating activities: | |||||||
Depreciation, depletion and amortization | 747 | 752 | |||||
Deferred income taxes | 96 | 123 | |||||
Asset (gains) and losses, reserves and impairments, net | (7 | ) | — | ||||
Changes in assets and liabilities, exclusive of changes shown separately (Note 14) | 358 | 48 | |||||
Net cash from operating activities | 1,729 | 1,486 | |||||
Investing Activities | |||||||
Plant and equipment expenditures — utility | (1,008 | ) | (968 | ) | |||
Plant and equipment expenditures — non-utility | (214 | ) | (61 | ) | |||
Proceeds from sale of assets | 20 | 13 | |||||
Restricted cash for debt redemption, principally Securitization | 55 | 47 | |||||
Proceeds from sale of nuclear decommissioning trust fund assets | 48 | 69 | |||||
Investment in nuclear decommissioning trust funds | (61 | ) | (97 | ) | |||
Other | (24 | ) | (55 | ) | |||
Net cash used for investing activities | (1,184 | ) | (1,052 | ) | |||
Financing Activities | |||||||
Issuance of long-term debt | 495 | 908 | |||||
Redemption of long-term debt | (447 | ) | (1,161 | ) | |||
Short-term borrowings, net | (321 | ) | 126 | ||||
Issuance of common stock | 29 | — | |||||
Repurchase of common stock | — | (18 | ) | ||||
Dividends on common stock | (300 | ) | (289 | ) | |||
Other | (10 | ) | (19 | ) | |||
Net cash used for financing activities | (554 | ) | (453 | ) | |||
Net Decrease in Cash and Cash Equivalents | (9 | ) | (19 | ) | |||
Cash and Cash Equivalents at Beginning of Period | 68 | 65 | |||||
Cash and Cash Equivalents at End of Period | $ | 59 | $ | 46 |
Accumulated Other Comprehensive Loss | Non-Controlling Interest | |||||||||||||||||||||
Common Stock | Retained Earnings | |||||||||||||||||||||
Shares | Amount | Total | ||||||||||||||||||||
(Dollars in millions, shares in thousands) | ||||||||||||||||||||||
Balance, December 31, 2011 | 169,247 | $ | 3,417 | $ | 3,750 | $ | (158 | ) | $ | 44 | $ | 7,053 | ||||||||||
Net Income | — | — | 529 | — | 6 | 535 | ||||||||||||||||
Dividends declared on common stock | — | — | (307 | ) | — | — | (307 | ) | ||||||||||||||
Issuance of common stock | 521 | 29 | — | — | — | 29 | ||||||||||||||||
Contribution of common stock to pension plan | 1,335 | 80 | — | — | — | 80 | ||||||||||||||||
Benefit obligations, net of tax | — | — | — | 9 | — | 9 | ||||||||||||||||
Net change in unrealized losses on investments, net of tax | — | — | — | 1 | — | 1 | ||||||||||||||||
Foreign currency translation, net of tax | — | — | — | 1 | — | 1 | ||||||||||||||||
Stock-based compensation, distributions to noncontrolling interests and other | 970 | 41 | (3 | ) | — | (8 | ) | 30 | ||||||||||||||
Balance, September 30, 2012 | 172,073 | $ | 3,567 | $ | 3,969 | $ | (147 | ) | $ | 42 | $ | 7,431 |
• | Detroit Edison, an electric utility engaged in the generation, purchase, distribution and sale of electricity to approximately 2.1 million customers in southeastern Michigan; |
• | MichCon, a natural gas utility engaged in the purchase, storage, transportation, distribution and sale of natural gas to approximately 1.2 million customers throughout Michigan and the sale of storage and transportation capacity; and |
• | Other businesses involved in 1) natural gas pipelines, gathering and storage; 2) unconventional gas and oil project development and production; 3) power and industrial projects; and 4) energy marketing and trading operations. |
September 30, 2012 | December 31, 2011 | ||||||||||||||||||||||||||||||
Securitization | Other | Total | Restricted Amounts | Securitization | Other | Total | Restricted Amounts | ||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | 4 | $ | 4 | $ | — | $ | — | $ | 25 | $ | 25 | $ | — | |||||||||||||||
Restricted cash | 50 | 5 | 55 | 55 | 107 | 7 | 114 | 114 | |||||||||||||||||||||||
Accounts receivable | 39 | 10 | 49 | 40 | 34 | 17 | 51 | 36 | |||||||||||||||||||||||
Inventories | — | 144 | 144 | — | — | 183 | 183 | — | |||||||||||||||||||||||
Other current assets | — | 3 | 3 | — | — | 1 | 1 | — | |||||||||||||||||||||||
Property, plant and equipment | — | 65 | 65 | 20 | — | 73 | 73 | 23 | |||||||||||||||||||||||
Securitized regulatory assets | 456 | — | 456 | 456 | 577 | — | 577 | 577 | |||||||||||||||||||||||
Other assets | 8 | 6 | 14 | 14 | 10 | 6 | 16 | 16 | |||||||||||||||||||||||
$ | 553 | $ | 237 | $ | 790 | $ | 585 | $ | 728 | $ | 312 | $ | 1,040 | $ | 766 | ||||||||||||||||
LIABILITIES | |||||||||||||||||||||||||||||||
Accounts payable and accrued current liabilities | $ | 3 | $ | — | $ | 3 | $ | 3 | $ | 14 | $ | 24 | $ | 38 | $ | 14 | |||||||||||||||
Current portion long-term debt, including capital leases | 177 | 8 | 185 | 185 | 164 | 7 | 171 | 171 | |||||||||||||||||||||||
Other current liabilities | 55 | — | 55 | 55 | 55 | — | 55 | 55 | |||||||||||||||||||||||
Mortgage bonds, notes and other | — | 26 | 26 | 26 | — | 30 | 30 | 30 | |||||||||||||||||||||||
Securitization bonds | 302 | — | 302 | 302 | 479 | — | 479 | 479 | |||||||||||||||||||||||
Capital lease obligations | — | 11 | 11 | 11 | — | 14 | 14 | 14 | |||||||||||||||||||||||
Other long-term liabilities | 7 | 1 | 8 | 7 | 7 | 2 | 9 | 8 | |||||||||||||||||||||||
$ | 544 | $ | 46 | $ | 590 | $ | 589 | $ | 719 | $ | 77 | $ | 796 | $ | 771 |
September 30, 2012 | December 31, 2011 | ||||||
Other investments | $ | 122 | $ | 117 | |||
Notes receivable | 7 | 7 |
September 30, 2012 | December 31, 2011 | ||||||
Emission allowances | $ | 7 | $ | 10 | |||
Renewable energy credits | 43 | 39 | |||||
Contract intangible assets | 65 | 65 | |||||
115 | 114 | ||||||
Less accumulated amortization | 30 | 28 | |||||
Intangible assets, net | 85 | 86 | |||||
Less current intangible assets | 18 | 13 | |||||
$ | 67 | $ | 73 |
• | Level 1 — Consists of unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access as of the reporting date. |
• | Level 2 — Consists of inputs other than quoted prices included within Level 1 that are directly observable for the asset or liability or indirectly observable through corroboration with observable market data. |
• | Level 3 — Consists of unobservable inputs for assets or liabilities whose fair value is estimated based on internally developed models or methodologies using inputs that are generally less readily observable and supported by little, if any, market activity at the measurement date. Unobservable inputs are developed based on the best available information and subject to cost-benefit constraints. |
September 30, 2012 | December 31, 2011 | ||||||||||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Netting (a) | Net Balance | Level 1 | Level 2 | Level 3 | Netting (a) | Net Balance | ||||||||||||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||||||
Cash equivalents (c) | $ | — | $ | 69 | $ | — | $ | — | $ | 69 | $ | — | $ | 140 | $ | — | $ | — | $ | 140 | |||||||||||||||||||
Nuclear decommissioning trusts | 651 | 378 | — | — | 1,029 | 577 | 360 | — | — | 937 | |||||||||||||||||||||||||||||
Other investments (b)(c)(d) | 64 | 42 | — | — | 106 | 57 | 38 | — | — | 95 | |||||||||||||||||||||||||||||
Derivative assets: | |||||||||||||||||||||||||||||||||||||||
Foreign currency exchange contracts | — | 1 | — | (1 | ) | — | — | 3 | — | (3 | ) | — | |||||||||||||||||||||||||||
Commodity Contracts: | |||||||||||||||||||||||||||||||||||||||
Natural Gas | 845 | 94 | 20 | (918 | ) | 41 | 1,926 | 78 | 20 | (1,991 | ) | 33 | |||||||||||||||||||||||||||
Electricity | — | 273 | 158 | (295 | ) | 136 | — | 523 | 224 | (490 | ) | 257 | |||||||||||||||||||||||||||
Other | 41 | 5 | 7 | (44 | ) | 9 | 23 | 2 | 6 | (25 | ) | 6 | |||||||||||||||||||||||||||
Total derivative assets | 886 | 373 | 185 | (1,258 | ) | 186 | 1,949 | 606 | 250 | (2,509 | ) | 296 | |||||||||||||||||||||||||||
Total | $ | 1,601 | $ | 862 | $ | 185 | $ | (1,258 | ) | $ | 1,390 | $ | 2,583 | $ | 1,144 | $ | 250 | $ | (2,509 | ) | $ | 1,468 | |||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||||||
Derivative liabilities: | |||||||||||||||||||||||||||||||||||||||
Foreign currency exchange contracts | $ | — | $ | (2 | ) | $ | — | $ | 1 | $ | (1 | ) | $ | — | $ | (5 | ) | $ | — | $ | 3 | $ | (2 | ) | |||||||||||||||
Interest rate contracts | — | (1 | ) | — | — | (1 | ) | — | (1 | ) | — | — | (1 | ) | |||||||||||||||||||||||||
Commodity Contracts: | |||||||||||||||||||||||||||||||||||||||
Natural Gas | (824 | ) | (87 | ) | (64 | ) | 919 | (56 | ) | (1,940 | ) | (126 | ) | (14 | ) | 1,976 | (104 | ) | |||||||||||||||||||||
Electricity | — | (285 | ) | (134 | ) | 295 | (124 | ) | — | (513 | ) | (192 | ) | 565 | (140 | ) | |||||||||||||||||||||||
Other | (36 | ) | (1 | ) | (1 | ) | 44 | 6 | (19 | ) | (1 | ) | — | 20 | — | ||||||||||||||||||||||||
Total derivative liabilities | (860 | ) | (376 | ) | (199 | ) | 1,259 | (176 | ) | (1,959 | ) | (646 | ) | (206 | ) | 2,564 | (247 | ) | |||||||||||||||||||||
Total | $ | (860 | ) | $ | (376 | ) | $ | (199 | ) | $ | 1,259 | $ | (176 | ) | $ | (1,959 | ) | $ | (646 | ) | $ | (206 | ) | $ | 2,564 | $ | (247 | ) | |||||||||||
Net Assets (Liabilities) at the end of the period | $ | 741 | $ | 486 | $ | (14 | ) | $ | 1 | $ | 1,214 | $ | 624 | $ | 498 | $ | 44 | $ | 55 | $ | 1,221 | ||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||||||||||
Current | $ | 698 | $ | 387 | $ | 145 | $ | (1,038 | ) | $ | 192 | $ | 1,571 | $ | 660 | $ | 181 | $ | (2,050 | ) | $ | 362 | |||||||||||||||||
Noncurrent (e) | 903 | 475 | 40 | (220 | ) | 1,198 | 1,012 | 484 | 69 | (459 | ) | 1,106 | |||||||||||||||||||||||||||
Total Assets | $ | 1,601 | $ | 862 | $ | 185 | $ | (1,258 | ) | $ | 1,390 | $ | 2,583 | $ | 1,144 | $ | 250 | $ | (2,509 | ) | $ | 1,468 | |||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||||||||||
Current | $ | (696 | ) | $ | (324 | ) | $ | (165 | ) | $ | 1,039 | $ | (146 | ) | $ | (1,603 | ) | $ | (527 | ) | $ | (152 | ) | $ | 2,124 | $ | (158 | ) | |||||||||||
Noncurrent | (164 | ) | (52 | ) | (34 | ) | 220 | (30 | ) | (356 | ) | (119 | ) | (54 | ) | 440 | (89 | ) | |||||||||||||||||||||
Total Liabilities | $ | (860 | ) | $ | (376 | ) | $ | (199 | ) | $ | 1,259 | $ | (176 | ) | $ | (1,959 | ) | $ | (646 | ) | $ | (206 | ) | $ | 2,564 | $ | (247 | ) | |||||||||||
Net Assets (Liabilities) at the end of the period | $ | 741 | $ | 486 | $ | (14 | ) | $ | 1 | $ | 1,214 | $ | 624 | $ | 498 | $ | 44 | $ | 55 | $ | 1,221 |
(a) | Amounts represent the impact of master netting agreements that allow the Company to net gain and loss positions and cash collateral held or placed with the same counterparties. |
(b) | Excludes cash surrender value of life insurance investments. |
(c) | At September 30, 2012, available-for-sale securities of $69 million, included $55 million and $14 million of cash equivalents included in Restricted cash and Other investments on the Consolidated Statements of Financial Position, respectively. At December 31, 2011, available-for-sale securities of $140 million, included $124 million and $16 million of cash equivalents included in Restricted cash and Other investments on the Consolidated Statements of Financial Position, respectively. |
(d) | Available-for-sale equity securities at September 30, 2012 and December 31, 2011 of $6 million and $5 million are included in Other investments on the Consolidated Statements of Financial Position, respectively. |
(e) | Includes $106 million and $95 million of other investments that are included in the Consolidated Statements of Financial Position in Other investments at September 30, 2012 and December 31, 2011, respectively. |
Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||
September 30, 2012 | September 30, 2011 | ||||||||||||||||||||||||||||||
Natural Gas | Electricity | Other | Total | Natural Gas | Electricity | Other | Total | ||||||||||||||||||||||||
Net Assets at the beginning of the period | $ | 2 | $ | 50 | $ | 5 | $ | 57 | $ | 1 | $ | 57 | $ | 7 | $ | 65 | |||||||||||||||
Transfers into Level 3 | — | — | — | — | (1 | ) | (6 | ) | — | (7 | ) | ||||||||||||||||||||
Transfers out of Level 3 | — | — | — | — | — | (42 | ) | — | (42 | ) | |||||||||||||||||||||
Total gains: | |||||||||||||||||||||||||||||||
Included in earnings | (43 | ) | 12 | 1 | (30 | ) | 6 | 23 | — | 29 | |||||||||||||||||||||
Recorded in regulatory assets/liabilities | — | — | 7 | 7 | — | — | — | — | |||||||||||||||||||||||
Purchases, issuances and settlements: | |||||||||||||||||||||||||||||||
Purchases | — | — | — | — | — | — | — | — | |||||||||||||||||||||||
Settlements | (3 | ) | (38 | ) | (7 | ) | (48 | ) | (1 | ) | (35 | ) | — | (36 | ) | ||||||||||||||||
Net Assets (Liabilities) at the end of the period | $ | (44 | ) | $ | 24 | $ | 6 | $ | (14 | ) | $ | 5 | $ | (3 | ) | $ | 7 | $ | 9 | ||||||||||||
The amount of total gains (losses) included in net income attributed to the change in unrealized gains (losses) related to assets and liabilities held at September 30, 2012 and 2011 and reflected in Operating revenues and Fuel, purchased power and gas in the Consolidated Statements of Operations | $ | (43 | ) | $ | 5 | $ | 1 | $ | (37 | ) | $ | 6 | $ | 5 | $ | — | $ | 11 |
Nine Months Ended | Nine Months Ended | |||||||||||||||||||||||||||||||
September 30, 2012 | September 30, 2011 | |||||||||||||||||||||||||||||||
Natural Gas | Electricity | Other | Total | Natural Gas | Electricity | Other | Total | |||||||||||||||||||||||||
Net Assets at the beginning of the period | $ | 6 | $ | 32 | $ | 6 | $ | 44 | $ | 1 | $ | 54 | $ | 4 | $ | 59 | ||||||||||||||||
Transfers into Level 3 | 1 | 28 | — | 29 | — | (4 | ) | — | (4 | ) | ||||||||||||||||||||||
Transfers out of Level 3 | (2 | ) | — | — | (2 | ) | 1 | (25 | ) | — | (24 | ) | ||||||||||||||||||||
Total gains: | ||||||||||||||||||||||||||||||||
Included in earnings | (38 | ) | 53 | — | 15 | 3 | 34 | 2 | 39 | |||||||||||||||||||||||
Recorded in regulatory assets/liabilities | — | — | 12 | 12 | — | — | 3 | 3 | ||||||||||||||||||||||||
Purchases, issuances and settlements: | ||||||||||||||||||||||||||||||||
Purchases | — | 1 | — | — | 1 | — | 1 | — | 1 | |||||||||||||||||||||||
Settlements | (11 | ) | (90 | ) | (12 | ) | — | (113 | ) | — | (63 | ) | (2 | ) | (65 | ) | ||||||||||||||||
Net Assets (Liabilities) at the end of the period | $ | (44 | ) | $ | 24 | $ | 6 | $ | (14 | ) | $ | 5 | $ | (3 | ) | $ | 7 | $ | 9 | |||||||||||||
The amount of total gains (losses) included in net income attributed to the change in unrealized gains (losses) related to assets and liabilities held at September 30, 2012 and 2011 and reflected in Operating revenues and Fuel, purchased power and gas in the Consolidated Statements of Operations | $ | (39 | ) | $ | 43 | $ | — | $ | 4 | $ | 5 | $ | 17 | $ | 2 | $ | 24 |
Three Months Ended | Three Months Ended | ||||||||||||||||||||||
September 30, 2012 | September 30, 2011 | ||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||
Transfers into Level 1 from | N/A | $ | — | $ | — | N/A | $ | — | $ | — | |||||||||||||
Transfers into Level 2 from | $ | — | N/A | — | $ | — | N/A | 42 | |||||||||||||||
Transfers into Level 3 from | — | — | N/A | — | (7 | ) | N/A |
Nine Months Ended | Nine Months Ended | ||||||||||||||||||||||
September 30, 2012 | September 30, 2011 | ||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||
Transfers into Level 1 from | N/A | $ | — | $ | — | N/A | $ | — | $ | — | |||||||||||||
Transfers into Level 2 from | $ | — | N/A | 2 | $ | — | N/A | 24 | |||||||||||||||
Transfers into Level 3 from | — | 29 | N/A | — | (4 | ) | N/A |
September 30, 2012 | ||||||||||||||||||||
Commodity Contracts | Derivative Assets | Derivative Liabilities | Valuation Techniques | Unobservable Input | Range | |||||||||||||||
Natural Gas | $ | 20 | $ | (64 | ) | Discounted Cash Flow | Forward basis price (per MMBtu) | $ | (0.63 | ) | — | $ | 1.90 | /MMBtu | ||||||
Electricity | 158 | (134 | ) | Discounted Cash Flow | Forward market price (per Mwh) | 21 | — | 32 | /Mwh | |||||||||||
Forward basis price (per Mwh) | (1 | ) | — | 15 | /Mwh |
September 30, 2012 | December 31, 2011 | ||||||||||||||||||||||
Carrying | Fair Value | Carrying | Fair | ||||||||||||||||||||
Amount | Level 1 | Level 2 | Level 3 | Amount | Value | ||||||||||||||||||
Notes receivable, excluding capital leases | $ | 42 | $ | — | $ | — | $ | 42 | $ | 48 | $ | 48 | |||||||||||
Dividends payable | 107 | 107 | — | — | 99 | 99 | |||||||||||||||||
Short-term borrowings | 98 |