| Debt
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
• | We have reclassified $(6) million and $(14) million related to our noncontrolling interest's portion of cash flow hedge losses, net of tax, in OCI to comprehensive income (loss) attributable to the noncontrolling interest for the years ended December 31, 2012 and 2011, respectively, on our Consolidated Statements of Comprehensive Income (Loss). This reclassification is also reflected in the AOCI and noncontrolling interest balances on our Consolidated Balance Sheet as of December 31, 2012 and on our Consolidated Statements of Stockholders' Equity for the years ended December 31, 2012 and 2011. |
• | We have reclassified $5 million and nil on our Consolidated Statements of Cash Flows for the years ended December 31, 2012 and 2011, respectively, to separately report proceeds from the exercises of stock options, previously reflected in other cash flows used in financing activities. |
As of December 31, 2013 | Ownership Interest | Property, Plant & Equipment | Accumulated Depreciation | Construction in Progress | |||||||||||
(in millions, except percentages) | |||||||||||||||
Freestone Energy Center | 75.0 | % | $ | 393 | $ | (135 | ) | $ | — | ||||||
Hidalgo Energy Center | 78.5 | % | $ | 255 | $ | (93 | ) | $ | — |
• | financial institutions and trading companies; |
• | regulated utilities, municipalities, cooperatives, ISOs and other retail power suppliers; and |
• | oil, natural gas, chemical and other energy-related industrial companies. |
2013 | 2012 | ||||||||||||||||||||||
Current | Non-Current | Total | Current | Non-Current | Total | ||||||||||||||||||
Debt service(1) | $ | 11 | $ | 41 | $ | 52 | $ | 11 | $ | 41 | $ | 52 | |||||||||||
Rent reserve | 3 | — | 3 | — | — | — | |||||||||||||||||
Construction/major maintenance | 35 | 20 | 55 | 32 | 14 | 46 | |||||||||||||||||
Security/project/insurance | 151 | 6 | 157 | 101 | 3 | 104 | |||||||||||||||||
Other | 3 | 2 | 5 | 49 | 2 | 51 | |||||||||||||||||
Total | $ | 203 | $ | 69 | $ | 272 | $ | 193 | $ | 60 | $ | 253 |
(1) | At December 31, 2013 and 2012, amounts restricted for debt service included approximately $24 million and $25 million, respectively, of repurchase agreements with a financial institution containing maturity dates greater than one year. |
• | power and steam revenue consisting of fixed and variable capacity payments, which are not related to generation including capacity payments received from PJM capacity auctions, variable payments for power and steam, which are related to generation, host steam and RECs from our Geysers Assets, other revenues such as RMR Contracts, resource adequacy and certain ancillary service revenues and realized settlements from our marketing, hedging and optimization activities; |
• | unrealized revenues from derivative instruments as a result of our marketing, hedging and optimization activities; and |
• | other service revenues. |
2014 | $ | 632 | |
2015 | 641 | ||
2016 | 582 | ||
2017 | 546 | ||
2018 | 517 | ||
Thereafter | 2,577 | ||
Total | $ | 5,495 |
|
|
2013 | 2012 | Depreciable Lives | |||||||
Buildings, machinery and equipment(1) | $ | 15,838 | $ | 14,774 | 3 – 47 Years | ||||
Geothermal properties | 1,265 | 1,243 | 13 – 59 Years | ||||||
Other | 164 | 142 | 3 – 47 Years | ||||||
17,267 | 16,159 | ||||||||
Less: Accumulated depreciation | 4,897 | 4,390 | |||||||
12,370 | 11,769 | ||||||||
Land | 103 | 98 | |||||||
Construction in progress(1) | 522 | 1,138 | |||||||
Property, plant and equipment, net | $ | 12,995 | $ | 13,005 |
(1) | The change from December 31, 2012 to December 31, 2013 is primarily attributed to our Russell City and Los Esteros power plants commencing commercial operations during 2013. |
|
• | perform an ongoing reassessment each reporting period of whether we are the primary beneficiary of our VIEs; and |
• | evaluate if an entity is a VIE and whether we are the primary beneficiary whenever any changes in facts and circumstances occur such that the holders of the equity investment at risk, as a group, lose the power from voting rights or similar rights of those investments to direct the activities of a VIE that most significantly impact the VIE’s economic performance or when there are other changes in the powers held by individual variable interest holders. |
Ownership Interest as of December 31, 2013 | 2013 | 2012 | |||||||
Greenfield LP | 50% | $ | 76 | $ | 69 | ||||
Whitby | 50% | 17 | 12 | ||||||
Total investments in power plants | $ | 93 | $ | 81 |
(Income) from Unconsolidated Investments in Power Plants | Distributions | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Greenfield LP | $ | (16 | ) | $ | (17 | ) | $ | (12 | ) | $ | 18 | $ | 22 | $ | 2 | ||||||||
Whitby | (14 | ) | (11 | ) | (9 | ) | 9 | 7 | 4 | ||||||||||||||
Total | $ | (30 | ) | $ | (28 | ) | $ | (21 | ) | $ | 27 | $ | 29 | $ | 6 |
2013 | 2012 | ||||||
Assets: | |||||||
Cash and cash equivalents | $ | 57 | $ | 64 | |||
Current assets | 25 | 30 | |||||
Property, plant and equipment, net | 588 | 648 | |||||
Other assets | 2 | 4 | |||||
Total assets | $ | 672 | $ | 746 | |||
Liabilities: | |||||||
Current maturities of long-term debt | $ | 23 | $ | 25 | |||
Current liabilities | 44 | 36 | |||||
Long-term debt | 372 | 423 | |||||
Long-term derivative liabilities | 35 | 84 | |||||
Total liabilities | 474 | 568 | |||||
Member's interest | 198 | 178 | |||||
Total liabilities and member's interest | $ | 672 | $ | 746 |
2013 | 2012 | 2011 | |||||||||
Revenues | $ | 207 | $ | 247 | $ | 277 | |||||
Operating expenses | 128 | 171 | 208 | ||||||||
Income from operations | 79 | 76 | 69 | ||||||||
Interest expense, net of interest income | 24 | 27 | 30 | ||||||||
Other (income) expense, net | (3 | ) | (2 | ) | 2 | ||||||
Net income | $ | 58 | $ | 51 | $ | 37 |
|
2013 | 2012 | ||||||
First Lien Notes | $ | 4,989 | $ | 5,303 | |||
First Lien Term Loans | 2,828 | 2,463 | |||||
Project financing, notes payable and other | 1,901 | 1,789 | |||||
CCFC Term Loans | 1,191 | — | |||||
CCFC Notes | — | 978 | |||||
Capital lease obligations | 203 | 217 | |||||
Subtotal | 11,112 | 10,750 | |||||
Less: Current maturities | 204 | 115 | |||||
Total long-term debt | $ | 10,908 | $ | 10,635 |
2014 | $ | 205 | |
2015 | 183 | ||
2016 | 194 | ||
2017 | 550 | ||
2018 | 1,717 | ||
Thereafter | 8,291 | ||
Subtotal | 11,140 | ||
Less: Discount | 28 | ||
Total debt | $ | 11,112 |
Outstanding at December 31, | Weighted Average Effective Interest Rates(3) | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
2017 First Lien Notes(1) | $ | — | $ | 1,080 | — | % | 7.5 | % | |||||
2019 First Lien Notes(2) | 320 | 360 | 8.2 | 8.2 | |||||||||
2020 First Lien Notes(2) | 875 | 983 | 8.2 | 8.1 | |||||||||
2021 First Lien Notes(2) | 1,600 | 1,800 | 7.7 | 7.7 | |||||||||
2022 First Lien Notes(1) | 744 | — | 6.2 | — | |||||||||
2023 First Lien Notes(2) | 960 | 1,080 | 8.0 | 8.0 | |||||||||
2024 First Lien Notes(2) | 490 | — | 5.9 | — | |||||||||
Total First Lien Notes | $ | 4,989 | $ | 5,303 |
(1) | On October 17, 2013, we launched a tender offer to repay our 2017 First Lien Notes with the proceeds from our 2020 First Lien Term Loan and 2022 First Lien Notes which are described in further detail below. On October 31, 2013, following the early tender and consent date of the tender offer, we purchased approximately $742 million in aggregate principal amount of our 2017 First Lien Notes and issued a redemption notice to the remaining holders of our 2017 First Lien Notes that did not tender their notes in the tender offer. The tender offer expired on November 29, 2013 and we purchased the remaining $338 million in aggregate principal amount of our 2017 First Lien Notes tendered prior to the expiration of the tender offer, and redeemed any remaining 2017 First Lien Notes on December 2, 2013. |
(2) | On October 31, 2013, we issued $490 million in aggregate principal amount of our 2024 First Lien Notes and used the proceeds to redeem 10% of the original aggregate principal amount of our 2019 First Lien Notes, 2020 First Lien Notes, 2021 First Lien Notes and 2023 First Lien Notes at a redemption price of 103% of the principal amount redeemed, plus accrued and unpaid interest. |
(3) | Our weighted average interest rate calculation includes the amortization of deferred financing costs and debt discount. |
• | incur or guarantee additional first lien indebtedness; |
• | enter into certain types of commodity hedge agreements that can be secured by first lien collateral; |
• | enter into sale and leaseback transactions; |
• | create or incur liens; and |
• | consolidate, merge or transfer all or substantially all of our assets and the assets of our restricted subsidiaries on a combined basis. |
Outstanding at December 31, | Weighted Average Effective Interest Rates(1) | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
2018 First Lien Term Loans | $ | 1,614 | $ | 1,630 | 4.3 | % | 4.7 | % | |||||
2019 First Lien Term Loan | 824 | 833 | 4.5 | 4.7 | |||||||||
2020 First Lien Term Loan | 390 | — | 4.3 | — | |||||||||
Total First Lien Term Loans | $ | 2,828 | $ | 2,463 |
(1) | Our weighted average interest rate calculation includes the amortization of deferred financing costs and debt discount. |
Outstanding at December 31, | Weighted Average Effective Interest Rates(1) | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
Russell City Project Debt due 2023 | $ | 593 | $ | 507 | 4.9 | % | 3.6 | % | |||||
Steamboat due 2017 | 418 | 428 | 6.8 | 6.8 | |||||||||
OMEC due 2019 | 335 | 345 | 6.9 | 6.8 | |||||||||
Los Esteros Project Debt due 2023 | 305 | 209 | 3.4 | 3.5 | |||||||||
Pasadena(2) | 135 | 160 | 8.9 | 8.9 | |||||||||
Bethpage Energy Center 3 due 2020-2025(3) | 88 | 93 | 7.0 | 7.0 | |||||||||
Gilroy note payable due 2014 | 15 | 33 | 11.2 | 10.8 | |||||||||
Other | 12 | 14 | — | — | |||||||||
Total | $ | 1,901 | $ | 1,789 |
(1) | Our weighted average interest rate calculation includes the amortization of deferred financing costs and debt discount or premium. |
(2) | Represents a sale-leaseback transaction that is accounted for as financing transaction under U.S. GAAP. |
(3) | Represents a weighted average of first and second lien loans for the weighted average effective interest rates. |
Outstanding at December 31, | Weighted Average Effective Interest Rates(1) | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
CCFC Term Loans | $ | 1,191 | $ | — | 3.3 | % | — | % | |||||
CCFC Notes | — | 978 | — | 8.9 | |||||||||
Total CCFC Term Loans and CCFC Notes | $ | 1,191 | $ | 978 |
(1) | Our weighted average interest rate calculation includes the amortization of deferred financing costs and debt discount. |
Sale-Leaseback Transactions(1) | Capital Lease | Total | |||||||||
2014 | $ | 25 | $ | 51 | $ | 76 | |||||
2015 | 25 | 38 | 63 | ||||||||
2016 | 25 | 40 | 65 | ||||||||
2017 | 17 | 38 | 55 | ||||||||
2018 | 21 | 37 | 58 | ||||||||
Thereafter | 106 | 125 | 231 | ||||||||
Total minimum lease payments | 219 | 329 | 548 | ||||||||
Less: Amount representing interest | 84 | 126 | 210 | ||||||||
Present value of net minimum lease payments | $ | 135 | $ | 203 | $ | 338 |
(1) | Amounts are accounted for as financing transactions under U.S. GAAP and are included in our project financing, notes payable and other amounts above. |
2013 | 2012 | ||||||
Corporate Revolving Facility | $ | 242 | $ | 243 | |||
CDHI | 218 | 253 | |||||
Various project financing facilities | 170 | 130 | |||||
Total | $ | 630 | $ | 626 |
• | the applicable margin has been reduced from 3.25% to 2.25% for LIBOR rate borrowings and from 2.25% to 1.25% for base rate borrowings; |
• | the fee on the undrawn commitment has been reduced from 0.75% to 0.50%; and |
• | the maturity date of the Corporate Revolving Facility has been extended to June 27, 2018. |
2013 | 2012 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
First Lien Notes | $ | 5,317 | $ | 4,989 | $ | 5,863 | $ | 5,303 | |||||||
First Lien Term Loans | 2,845 | 2,828 | 2,489 | 2,463 | |||||||||||
Project financing, notes payable and other(1) | 1,772 | 1,766 | 1,599 | 1,629 | |||||||||||
CCFC Term Loans | 1,179 | 1,191 | — | — | |||||||||||
CCFC Notes | — | — | 1,075 | 978 | |||||||||||
Total | $ | 11,113 | $ | 10,774 | $ | 11,026 | $ | 10,373 |
(1) | Excludes a lease that is accounted for as a failed sale-leaseback transaction under U.S. GAAP. |
|
Assets and Liabilities with Recurring Fair Value Measures as of December 31, 2013 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(in millions) | |||||||||||||||
Assets: | |||||||||||||||
Cash equivalents(1) | $ | 1,134 | $ | — | $ | — | $ | 1,134 | |||||||
Margin deposits | 261 | — | — | 261 | |||||||||||
Commodity instruments: | |||||||||||||||
Commodity exchange traded futures and swaps contracts | 434 | — | — | 434 | |||||||||||
Commodity forward contracts(2) | — | 75 | 32 | 107 | |||||||||||
Interest rate swaps | — | 9 | — | 9 | |||||||||||
Total assets | $ | 1,829 | $ | 84 | $ | 32 | $ | 1,945 | |||||||
Liabilities: | |||||||||||||||
Margin deposits posted with us by our counterparties | $ | 5 | $ | — | $ | — | $ | 5 | |||||||
Commodity instruments: | |||||||||||||||
Commodity exchange traded futures and swaps contracts | 495 | — | — | 495 | |||||||||||
Commodity forward contracts(2) | — | 52 | 18 | 70 | |||||||||||
Interest rate swaps | — | 129 | — | 129 | |||||||||||
Total liabilities | $ | 500 | $ | 181 | $ | 18 | $ | 699 |
Assets and Liabilities with Recurring Fair Value Measures as of December 31, 2012 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(in millions) | |||||||||||||||
Assets: | |||||||||||||||
Cash equivalents(1) | $ | 1,502 | $ | — | $ | — | $ | 1,502 | |||||||
Margin deposits | 196 | — | — | 196 | |||||||||||
Commodity instruments: | |||||||||||||||
Commodity exchange traded futures and swaps contracts | 385 | — | — | 385 | |||||||||||
Commodity forward contracts(2) | — | 24 | 24 | 48 | |||||||||||
Interest rate swaps | — | 4 | — | 4 | |||||||||||
Total assets | $ | 2,083 | $ | 28 | $ | 24 | $ | 2,135 | |||||||
Liabilities: | |||||||||||||||
Margin deposits posted with us by our counterparties | $ | 11 | $ | — | $ | — | $ | 11 | |||||||
Commodity instruments: | |||||||||||||||
Commodity exchange traded futures and swaps contracts | 424 | — | — | 424 | |||||||||||
Commodity forward contracts(2) | — | 18 | 8 | 26 | |||||||||||
Interest rate swaps | — | 200 | — | 200 | |||||||||||
Total liabilities | $ | 435 | $ | 218 | $ | 8 | $ | 661 |
(1) | As of December 31, 2013 and 2012, we had cash equivalents of $889 million and $1,274 million included in cash and cash equivalents and $245 million and $228 million included in restricted cash, respectively. |
(2) | Includes OTC swaps and options. |
Quantitative Information about Level 3 Fair Value Measurements | ||||||||||
December 31, 2013 | ||||||||||
Fair Value, Net Asset | Significant Unobservable | |||||||||
(Liability) | Valuation Technique | Input | Range | |||||||
(in millions) | ||||||||||
Physical Power | $ | 7 | Discounted cash flow | Market price (per MWh) | $28.92 — $53.15/MWh | |||||
Power Congestion Products | $ | 7 | Discounted cash flow | Market price (per MWh) | $(8.79) — $11.53/MWh |
Quantitative Information about Level 3 Fair Value Measurements | ||||||||||
December 31, 2012 | ||||||||||
Fair Value, Net Asset | Significant Unobservable | |||||||||
(Liability) | Valuation Technique | Input | Range | |||||||
(in millions) | ||||||||||
Physical Power | $ | 11 | Discounted cash flow | Market price (per MWh) | $23.75 — $53.82/MWh |
2013 | 2012 | 2011 | |||||||||
Balance, beginning of period | $ | 16 | $ | 17 | $ | 30 | |||||
Realized and unrealized gains: | |||||||||||
Included in net income (loss): | |||||||||||
Included in operating revenues(1) | 5 | 8 | 5 | ||||||||
Included in fuel and purchased energy expense(2) | — | — | — | ||||||||
Included in OCI | — | — | 2 | ||||||||
Purchases, issuances and settlements: | |||||||||||
Purchases | 6 | 3 | — | ||||||||
Issuances | (2 | ) | (1 | ) | — | ||||||
Settlements | (11 | ) | (11 | ) | (18 | ) | |||||
Transfers in and/or out of level 3(3): | |||||||||||
Transfers into level 3(4) | — | — | (2 | ) | |||||||
Transfers out of level 3(5) | — | — | — | ||||||||
Balance, end of period | $ | 14 | $ | 16 | $ | 17 | |||||
Change in unrealized gains relating to instruments still held at end of period | $ | 5 | $ | 8 | $ | 5 |
(1) | For power contracts and other power-related products, included on our Consolidated Statements of Operations. |
(2) | For natural gas contracts, swaps and options, included on our Consolidated Statements of Operations. |
(3) | We transfer amounts among levels of the fair value hierarchy as of the end of each period. There were no transfers into or out of level 1 during the years ended December 31, 2013, 2012 and 2011. |
(4) | There were no transfers out of level 2 into level 3 for the years ended December 31, 2013 and 2012. We had $2 million in losses transferred out of level 2 into level 3 for the year ended December 31, 2011 due to changes in market liquidity in various power and natural gas markets. |
(5) | We had no significant transfers out of level 3 for the years ended December 31, 2013, 2012 and 2011. |
|
Derivative Instruments | Notional Amounts | |||||||
2013 | 2012 | |||||||
Power (MWh) | (29 | ) | (16 | ) | ||||
Natural gas (MMBtu) | 448 | 66 | ||||||
Interest rate swaps | $ | 1,527 | $ | 1,602 |
December 31, 2013 | |||||||||||
Commodity Instruments | Interest Rate Swaps | Total Derivative Instruments | |||||||||
Balance Sheet Presentation | |||||||||||
Current derivative assets | $ | 445 | $ | — | $ | 445 | |||||
Long-term derivative assets | 96 | 9 | 105 | ||||||||
Total derivative assets | $ | 541 | $ | 9 | $ | 550 | |||||
Current derivative liabilities | $ | 404 | $ | 47 | $ | 451 | |||||
Long-term derivative liabilities | 161 | 82 | 243 | ||||||||
Total derivative liabilities | $ | 565 | $ | 129 | $ | 694 | |||||
Net derivative assets (liabilities) | $ | (24 | ) | $ | (120 | ) | $ | (144 | ) |
December 31, 2012 | |||||||||||
Commodity Instruments | Interest Rate Swaps | Total Derivative Instruments | |||||||||
Balance Sheet Presentation | |||||||||||
Current derivative assets | $ | 339 | $ | — | $ | 339 | |||||
Long-term derivative assets | 94 | 4 | 98 | ||||||||
Total derivative assets | $ | 433 | $ | 4 | $ | 437 | |||||
Current derivative liabilities | $ | 317 | $ | 40 | $ | 357 | |||||
Long-term derivative liabilities | 133 | 160 | 293 | ||||||||
Total derivative liabilities | $ | 450 | $ | 200 | $ | 650 | |||||
Net derivative assets (liabilities) | $ | (17 | ) | $ | (196 | ) | $ | (213 | ) |
December 31, 2013 | December 31, 2012 | ||||||||||||||
Fair Value of Derivative Assets | Fair Value of Derivative Liabilities | Fair Value of Derivative Assets | Fair Value of Derivative Liabilities | ||||||||||||
Derivatives designated as cash flow hedging instruments: | |||||||||||||||
Interest rate swaps | $ | 9 | $ | 115 | $ | 4 | $ | 184 | |||||||
Total derivatives designated as cash flow hedging instruments | $ | 9 | $ | 115 | $ | 4 | $ | 184 | |||||||
Derivatives not designated as hedging instruments: | |||||||||||||||
Commodity instruments | $ | 541 | $ | 565 | $ | 433 | $ | 450 | |||||||
Interest rate swaps | — | 14 | — | 16 | |||||||||||
Total derivatives not designated as hedging instruments | $ | 541 | $ | 579 | $ | 433 | $ | 466 | |||||||
Total derivatives | $ | 550 | $ | 694 | $ | 437 | $ | 650 |
December 31, 2013 | ||||||||||||||||
Gross Amounts Not Offset on the Consolidated Balance Sheets | ||||||||||||||||
Gross Amounts Presented on our Consolidated Balance Sheets | Derivative Asset (Liability) not Offset on the Consolidated Balance Sheets | Margin/Cash (Received) Posted (1) | Net Amount | |||||||||||||
Derivative assets: | ||||||||||||||||
Commodity exchange traded futures and swaps contracts | $ | 434 | $ | (420 | ) | $ | (14 | ) | $ | — | ||||||
Commodity forward contracts | 107 | (60 | ) | — | 47 | |||||||||||
Interest rate swaps | 9 | — | — | 9 | ||||||||||||
Total derivative assets | $ | 550 | $ | (480 | ) | $ | (14 | ) | $ | 56 | ||||||
Derivative (liabilities): | ||||||||||||||||
Commodity exchange traded futures and swaps contracts | $ | (495 | ) | $ | 420 | $ | 75 | $ | — | |||||||
Commodity forward contracts | (70 | ) | 60 | 1 | (9 | ) | ||||||||||
Interest rate swaps | (129 | ) | — | — | (129 | ) | ||||||||||
Total derivative (liabilities) | $ | (694 | ) | $ | 480 | $ | 76 | $ | (138 | ) | ||||||
Net derivative assets (liabilities) | $ | (144 | ) | $ | — | $ | 62 | $ | (82 | ) |
December 31, 2012 | ||||||||||||||||
Gross Amounts Not Offset on the Consolidated Balance Sheets | ||||||||||||||||
Gross Amounts Presented on our Consolidated Balance Sheets | Derivative Asset (Liability) not Offset on the Consolidated Balance Sheets | Margin/Cash (Received) Posted (1) | Net Amount | |||||||||||||
Derivative assets: | ||||||||||||||||
Commodity exchange traded futures and swaps contracts | $ | 385 | $ | (379 | ) | $ | (6 | ) | $ | — | ||||||
Commodity forward contracts | 48 | (17 | ) | (1 | ) | 30 | ||||||||||
Interest rate swaps | 4 | — | — | 4 | ||||||||||||
Total derivative assets | $ | 437 | $ | (396 | ) | $ | (7 | ) | $ | 34 | ||||||
Derivative (liabilities): | ||||||||||||||||
Commodity exchange traded futures and swaps contracts | $ | (424 | ) | $ | 379 | $ | 45 | $ | — | |||||||
Commodity forward contracts | (26 | ) | 17 | 1 | (8 | ) | ||||||||||
Interest rate swaps | (200 | ) | — | — | (200 | ) | ||||||||||
Total derivative (liabilities) | $ | (650 | ) | $ | 396 | $ | 46 | $ | (208 | ) | ||||||
Net derivative assets (liabilities) | $ | (213 | ) | $ | — | $ | 39 | $ | (174 | ) |
(1) | Negative balances represent margin deposits posted with us by our counterparties related to our derivative activities that are subject to a master netting arrangement. Positive balances reflect margin deposits posted by us with our counterparties related to our derivative activities that are subject to a master netting arrangement. See Note 9 for a further discussion of our collateral. |
2013 | 2012 | 2011 | |||||||||
Realized gain (loss)(1) | |||||||||||
Commodity derivative instruments | $ | 86 | $ | 387 | $ | 143 | |||||
Interest rate swaps | — | (157 | ) | (193 | ) | ||||||
Total realized gain (loss) | $ | 86 | $ | 230 | $ | (50 | ) | ||||
Unrealized gain (loss)(2) | |||||||||||
Commodity derivative instruments | $ | (14 | ) | $ | (82 | ) | $ | (25 | ) | ||
Interest rate swaps | 2 | 154 | 55 | ||||||||
Total unrealized gain (loss) | $ | (12 | ) | $ | 72 | $ | 30 | ||||
Total mark-to-market activity, net | $ | 74 | $ | 302 | $ | (20 | ) |
(1) | Does not include the realized value associated with derivative instruments that settle through physical delivery. |
(2) | In addition to changes in market value on derivatives not designated as hedges, changes in unrealized gain (loss) also includes hedge ineffectiveness and adjustments to reflect changes in credit default risk exposure. |
2013 | 2012 | 2011 | |||||||||
Realized and unrealized gain (loss) | |||||||||||
Derivatives contracts included in operating revenues | $ | (119 | ) | $ | 187 | $ | (20 | ) | |||
Derivatives contracts included in fuel and purchased energy expense | 191 | 118 | 138 | ||||||||
Interest rate swaps included in interest expense | 2 | 11 | 7 | ||||||||
Loss on interest rate derivatives | — | (14 | ) | (145 | ) | ||||||
Total mark-to-market activity, net | $ | 74 | $ | 302 | $ | (20 | ) |
Gains (Loss) Recognized in OCI (Effective Portion)(3) | Gain (Loss) Reclassified from AOCI into Income (Effective Portion)(4) | ||||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | Affected Line Item on the Consolidated Statements of Operations | |||||||||||||||||||
Commodity derivative instruments(1): | |||||||||||||||||||||||||
Power derivative instruments | $ | — | $ | (97 | ) | $ | (99 | ) | $ | — | $ | 118 | $ | 236 | Commodity revenue | ||||||||||
Natural gas derivative instruments | — | 59 | 28 | — | (66 | ) | (73 | ) | Commodity expense | ||||||||||||||||
Interest rate swaps(2) | 86 | (43 | ) | (23 | ) | (51 | ) | (5) | (32 | ) | (47 | ) | (6) | Interest expense | |||||||||||
Interest rate swaps | — | — | — | — | — | (91 | ) | (6) | Loss on interest rate derivatives | ||||||||||||||||
Total(3) | $ | 86 | $ | (81 | ) | $ | (94 | ) | $ | (51 | ) | $ | 20 | $ | 25 |
(1) | There were no commodity derivative instruments designated as cash flow hedges during the year ended December 31, 2013. We recorded a gain on hedge ineffectiveness of $2 million and a loss of $2 million related to our commodity derivative instruments designated as cash flow hedges during the years ended December 31, 2012 and 2011, respectively. |
(2) | We did not record any gain (loss) on hedge ineffectiveness related to our interest rate swaps designated as cash flow hedges during the years ended December 31, 2013 and 2012. We recorded a loss of $1 million on hedge ineffectiveness related to our interest rate swaps designated as cash flow hedges for the year ended December 31, 2011. |
(3) | We recorded income tax expense of $3 million for the year ended December 31, 2013, and an income tax benefit of $11 million and $44 million for the years ended December 31, 2012 and 2011, respectively, in AOCI related to our cash flow hedging activities. |
(4) | Cumulative cash flow hedge losses attributable to Calpine, net of tax, remaining in AOCI were $148 million, $222 million and $158 million at December 31, 2013, 2012 and 2011, respectively. Cumulative cash flow hedge losses attributable to the noncontrolling interest, net of tax, remaining in AOCI were $11 million, $20 million and $14 million at December 31, 2013, 2012 and 2011, respectively. |
(5) | Includes a loss of $12 million that was reclassified from AOCI to interest expense for the year ended December 31, 2013 where the hedged transactions are no longer expected to occur. |
(6) | Includes a loss of $15 million and $91 million that was reclassified from AOCI to interest expense and loss on interest rate derivatives, respectively, for the year ended December 31, 2011 where the hedged transactions are no longer expected to occur. |
|
2013 | 2012 | ||||||
Margin deposits(1) | $ | 261 | $ | 196 | |||
Natural gas and power prepayments | 28 | 35 | |||||
Total margin deposits and natural gas and power prepayments with our counterparties(2) | $ | 289 | $ | 231 | |||
Letters of credit issued | $ | 488 | $ | 484 | |||
First priority liens under power and natural gas agreements | 31 | 14 | |||||
First priority liens under interest rate swap agreements | 132 | 206 | |||||
Total letters of credit and first priority liens with our counterparties | $ | 651 | $ | 704 | |||
Margin deposits posted with us by our counterparties(1)(3) | $ | 5 | $ | 11 | |||
Letters of credit posted with us by our counterparties | 2 | 1 | |||||
Total margin deposits and letters of credit posted with us by our counterparties | $ | 7 | $ | 12 |
(1) | Balances are subject to master netting arrangements and presented on a gross basis on our Consolidated Balance Sheets. We do not offset fair value amounts recognized for derivative instruments executed with the same counterparty under a master netting arrangement for financial statement presentation, and we do not offset amounts recognized for the right to reclaim, or the obligation to return, cash collateral with corresponding derivative instrument fair values. See Note 8 for further discussion of our derivative instruments subject to master netting arrangements. |
(2) | At December 31, 2013 and 2012, $272 million and $211 million, respectively, were included in margin deposits and other prepaid expense and $17 million and $20 million, respectively, were included in other assets on our Consolidated Balance Sheets. |
(3) | Included in other current liabilities on our Consolidated Balance Sheets. |
|
2013 | 2012 | 2011 | |||||||||
U.S. | $ | (13 | ) | $ | 194 | $ | (232 | ) | |||
International | 29 | 24 | 20 | ||||||||
Total | $ | 16 | $ | 218 | $ | (212 | ) |
2013 | 2012 | 2011 | |||||||||
Current: | |||||||||||
Federal | $ | (2 | ) | $ | (12 | ) | $ | (16 | ) | ||
State | (9 | ) | 16 | 12 | |||||||
Foreign | (1 | ) | 14 | 3 | |||||||
Total current | (12 | ) | 18 | (1 | ) | ||||||
Deferred: | |||||||||||
Federal | 1 | 11 | (33 | ) | |||||||
State | 4 | (5 | ) | 9 | |||||||
Foreign | 9 | (5 | ) | 3 | |||||||
Total deferred | 14 | 1 | (21 | ) | |||||||
Total income tax expense (benefit) | $ | 2 | $ | 19 | $ | (22 | ) |
2013 | 2012 | 2011 | ||||||
Federal statutory tax expense (benefit) rate | 35.0 | % | 35.0 | % | (35.0 | )% | ||
State tax expense (benefit), net of federal benefit | (69.8 | ) | 3.2 | 6.5 | ||||
Depletion in excess of basis | (14.7 | ) | (0.2 | ) | — | |||
Federal refunds | — | (4.7 | ) | — | ||||
Valuation allowances against future tax benefits | 89.8 | (30.3 | ) | 57.1 | ||||
Valuation allowance related to reconsolidation of CCFC | — | — | (36.0 | ) | ||||
Valuation allowance related to foreign taxes | (19.8 | ) | (8.2 | ) | — | |||
Foreign taxes | (10.8 | ) | 3.7 | (0.9 | ) | |||
Bankruptcy settlement | — | — | (15.7 | ) | ||||
Intraperiod allocation | 4.5 | 4.6 | 19.9 | |||||
Change in unrecognized tax benefits | (30.1 | ) | 5.1 | (6.6 | ) | |||
Disallowed compensation | 11.7 | 0.4 | 0.3 | |||||
Stock-based compensation | 8.6 | 0.2 | 0.1 | |||||
Lobbying contributions | 3.3 | 0.3 | 0.4 | |||||
Other differences | 4.8 | (0.4 | ) | (0.5 | ) | |||
Effective income tax expense (benefit) rate | 12.5 | % | 8.7 | % | (10.4 | )% |
2013 | 2012 | ||||||
Deferred tax assets: | |||||||
NOL and credit carryforwards | $ | 3,120 | $ | 3,073 | |||
Taxes related to risk management activities and derivatives | 60 | 90 | |||||
Reorganization items and impairments | 262 | 315 | |||||
Foreign capital losses | 18 | 25 | |||||
Other differences | 104 | 60 | |||||
Deferred tax assets before valuation allowance | 3,564 | 3,563 | |||||
Valuation allowance | (2,246 | ) | (2,222 | ) | |||
Total deferred tax assets | 1,318 | 1,341 | |||||
Deferred tax liabilities: property, plant and equipment | (1,310 | ) | (1,316 | ) | |||
Net deferred tax asset | 8 | 25 | |||||
Less: Current portion deferred tax asset (liability) | 12 | (3 | ) | ||||
Less: Non-current deferred tax asset | 7 | 28 | |||||
Deferred income tax liability, non-current | $ | (11 | ) | $ | — |
2013 | 2012 | 2011 | |||||||||
Intraperiod tax allocation expense included in continuing operations | $ | 1 | $ | 9 | $ | 42 | |||||
Intraperiod tax allocation benefit included in OCI | $ | (1 | ) | $ | (9 | ) | $ | (45 | ) |
2013 | 2012 | 2011 | |||||||||
Balance, beginning of period | $ | (92 | ) | $ | (74 | ) | $ | (88 | ) | ||
Increases related to prior year tax positions | (7 | ) | (19 | ) | — | ||||||
Decreases related to prior year tax positions | 8 | 1 | 1 | ||||||||
Decreases related to settlements | 10 | — | — | ||||||||
Decrease related to lapse of statute of limitations | 13 | — | 13 | ||||||||
Balance, end of period | $ | (68 | ) | $ | (92 | ) | $ | (74 | ) |
|
Number of Shares | Weighted Average Exercise Price | Weighted Average Remaining Term (in years) | Aggregate Intrinsic Value (in millions) | |||||||||
Outstanding — December 31, 2012 | 17,862,501 | $ | 17.30 | 4.0 | $ | 42 | ||||||
Granted | 11,299 | $ | 18.34 | |||||||||
Exercised | 3,724,411 | $ | 13.70 | |||||||||
Forfeited | — | $ | — | |||||||||
Expired | 35,100 | $ | 17.69 | |||||||||
Outstanding — December 31, 2013 | 14,114,289 | $ | 18.25 | 3.1 | $ | 36 | ||||||
Exercisable — December 31, 2013 | 12,475,493 | $ | 18.70 | 2.5 | $ | 29 | ||||||
Vested and expected to vest – December 31, 2013 | 14,038,217 | $ | 18.27 | 3.1 | $ | 36 |
2013 | 2012 | 2011 | ||||||||||
Expected term (in years)(1) | 6.5 | 6.5 | 6.5 | |||||||||
Risk-free interest rate(2) | 1.4 | % | 1.2 – 1.6 | % | 1.7 – 3.2 | % | ||||||
Expected volatility(3) | 25.6 | % | 27.0 – 30.5 | % | 31.2 – 44.9 | % | ||||||
Dividend yield(4) | — | — | — | |||||||||
Weighted average grant-date fair value (per option) | $ | 5.31 | $ | 5.18 | $ | 5.49 |
(1) | Expected term calculated using the simplified method prescribed by the SEC due to the lack of sufficient historical exercise data to provide a reasonable basis to estimate the expected term. |
(2) | Zero Coupon U.S. Treasury rate or equivalent based on expected term. |
(3) | Volatility calculated using the implied volatility of our exchange traded stock options. |
(4) | We have never paid cash dividends on our common stock, and it is not anticipated that any cash dividends will be paid on our common stock in the near future. |
Number of Restricted Stock Awards | Weighted Average Grant-Date Fair Value | |||||
Nonvested — December 31, 2012 | 4,134,037 | $ | 14.33 | |||
Granted | 1,790,448 | $ | 18.47 | |||
Forfeited | 182,438 | $ | 16.17 | |||
Vested | 1,310,206 | $ | 12.57 | |||
Nonvested — December 31, 2013 | 4,431,841 | $ | 16.45 |
|
|
Shares Issued | Shares Held in Treasury | Shares Held in Reserve | Total | ||||||||
Balance, December 31, 2010 | 444,883,356 | (448,158 | ) | 44,258,432 | 488,693,630 | ||||||
Resolution of claims | 44,258,432 | — | (44,258,432 | ) | — | ||||||
Shares issued under Calpine Equity Incentive Plans | 1,327,027 | (139,846 | ) | — | 1,187,181 | ||||||
Share repurchase program | — | (8,137,073 | ) | — | (8,137,073 | ) | |||||
Balance, December 31, 2011 | 490,468,815 | (8,725,077 | ) | — | 481,743,738 | ||||||
Shares issued under Calpine Equity Incentive Plans | 2,026,285 | (284,376 | ) | — | 1,741,909 | ||||||
Share repurchase program | — | (26,436,677 | ) | — | (26,436,677 | ) | |||||
Balance, December 31, 2012 | 492,495,100 | (35,446,130 | ) | — | 457,048,970 | ||||||
Shares issued under Calpine Equity Incentive Plans | 5,345,956 | (2,323,828 | ) | — | 3,022,128 | ||||||
Share repurchase program | — | (31,032,110 | ) | — | (31,032,110 | ) | |||||
Balance, December 31, 2013 | 497,841,056 | (68,802,068 | ) | — | 429,038,988 |
|
Initial Year | 2014 | 2015 | 2016 | 2017 | 2018 | Thereafter | Total | ||||||||||||||||||||||
Land and other operating leases | various | $ | 15 | $ | 15 | $ | 15 | $ | 15 | $ | 15 | $ | 215 | $ | 290 | ||||||||||||||
Power plant operating leases: | |||||||||||||||||||||||||||||
Greenleaf | 1998 | $ | 7 | $ | 4 | $ | — | $ | — | $ | — | $ | — | $ | 11 | ||||||||||||||
KIAC | 2000 | 24 | 23 | 22 | 22 | 22 | 30 | 143 | |||||||||||||||||||||
Total power plant leases | $ | 31 | $ | 27 | $ | 22 | $ | 22 | $ | 22 | $ | 30 | $ | 154 | |||||||||||||||
Total leases | $ | 46 | $ | 42 | $ | 37 | $ | 37 | $ | 37 | $ | 245 | $ | 444 |
2014 | $ | 11 | |
2015 | 10 | ||
2016 | 10 | ||
2017 | 11 | ||
2018 | 10 | ||
Thereafter | 28 | ||
Total | $ | 80 |
2014 | $ | 385 | |
2015 | 290 | ||
2016 | 238 | ||
2017 | 235 | ||
2018 | 224 | ||
Thereafter | 815 | ||
Total | $ | 2,187 |
Guarantee Commitments | 2014 | 2015 | 2016 | 2017 | 2018 | Thereafter | Total | |||||||||||||||||||||
Guarantee of subsidiary debt(1) | $ | 36 | $ | 37 | $ | 36 | $ | 26 | $ | 31 | $ | 178 | $ | 344 | ||||||||||||||
Standby letters of credit(2)(4) | 562 | 11 | — | 20 | — | 37 | 630 | |||||||||||||||||||||
Surety bonds(3)(4)(5) | — | — | — | — | — | 27 | 27 | |||||||||||||||||||||
Guarantee of subsidiary operating lease payments(4) | 7 | 4 | — | — | — | — | 11 | |||||||||||||||||||||
Total | $ | 605 | $ | 52 | $ | 36 | $ | 46 | $ | 31 | $ | 242 | $ | 1,012 |
(1) | Represents Calpine Corporation guarantees of certain power plant capital leases and related interest. All guaranteed capital leases are recorded on our Consolidated Balance Sheets. |
(2) | The standby letters of credit disclosed above represent those disclosed in Note 6. |
(3) | The majority of surety bonds do not have expiration or cancellation dates. |
(4) | These are contingent off balance sheet obligations. |
(5) | As of December 31, 2013, $4 million of cash collateral is outstanding related to these bonds. |
|
Segment and Significant Customer Information |
Year Ended December 31, 2013 | |||||||||||||||||||||||
West | Texas | North | Southeast | Consolidation and Elimination | Total | ||||||||||||||||||
Revenues from external customers | $ | 1,937 | $ | 2,347 | $ | 1,356 | $ | 661 | $ | — | $ | 6,301 | |||||||||||
Intersegment revenues | 5 | (4 | ) | 33 | 189 | (223 | ) | — | |||||||||||||||
Total operating revenues | $ | 1,942 | $ | 2,343 | $ | 1,389 | $ | 850 | $ | (223 | ) | $ | 6,301 | ||||||||||
Commodity Margin | $ | 1,020 | $ | 632 | $ | 712 | $ | 204 | $ | — | $ | 2,568 | |||||||||||
Add: Unrealized mark-to-market commodity activity, net and other(1) | (50 | ) | 51 | 5 | 22 | (31 | ) | (3 | ) | ||||||||||||||
Less: | |||||||||||||||||||||||
Plant operating expense | 365 | 269 | 172 | 120 | (31 | ) | 895 | ||||||||||||||||
Depreciation and amortization expense | 243 | 165 | 130 | 73 | (2 | ) | 609 | ||||||||||||||||
Sales, general and other administrative expense | 37 | 56 | 21 | 21 | 1 | 136 | |||||||||||||||||
Other operating expenses | 45 | 3 | 29 | 4 | — | 81 | |||||||||||||||||
(Income) from unconsolidated investments in power plants | — | — | (30 | ) | — | — | (30 | ) | |||||||||||||||
Income from operations | 280 | 190 | 395 | 8 | 1 | 874 | |||||||||||||||||
Interest expense, net of interest income | 690 | ||||||||||||||||||||||
Debt extinguishment costs and other (income) expense, net | 164 | ||||||||||||||||||||||
Income before income taxes | $ | 20 |
Year Ended December 31, 2012 | |||||||||||||||||||||||
West | Texas | North | Southeast | Consolidation and Elimination | Total | ||||||||||||||||||
Revenues from external customers | $ | 1,668 | $ | 1,857 | $ | 1,280 | $ | 673 | $ | — | $ | 5,478 | |||||||||||
Intersegment revenues | 10 | 61 | 14 | 80 | (165 | ) | — | ||||||||||||||||
Total operating revenues | $ | 1,678 | $ | 1,918 | $ | 1,294 | $ | 753 | $ | (165 | ) | $ | 5,478 | ||||||||||
Commodity Margin(2)(3) | $ | 994 | $ | 570 | $ | 729 | $ | 245 | $ | — | $ | 2,538 | |||||||||||
Add: Unrealized mark-to-market commodity activity, net and other(1) | (93 | ) | 87 | (14 | ) | (33 | ) | (31 | ) | (84 | ) | ||||||||||||
Less: | |||||||||||||||||||||||
Plant operating expense | 368 | 247 | 206 | 131 | (30 | ) | 922 | ||||||||||||||||
Depreciation and amortization expense | 203 | 142 | 134 | 85 | (2 | ) | 562 | ||||||||||||||||
Sales, general and other administrative expense | 36 | 47 | 28 | 29 | — | 140 | |||||||||||||||||
Other operating expenses | 42 | 5 | 29 | 5 | (3 | ) | 78 | ||||||||||||||||
(Gain) on sale of assets, net | — | — | (7 | ) | (215 | ) | — | (222 | ) | ||||||||||||||
(Income) from unconsolidated investments in power plants | — | — | (28 | ) | — | — | (28 | ) | |||||||||||||||
Income from operations | 252 | 216 | 353 | 177 | 4 | 1,002 | |||||||||||||||||
Interest expense, net of interest income | 725 | ||||||||||||||||||||||
Loss on interest rate derivatives | 14 | ||||||||||||||||||||||
Debt extinguishment costs and other (income) expense, net | 45 | ||||||||||||||||||||||
Income before income taxes | $ | 218 |
Year Ended December 31, 2011 | |||||||||||||||||||||||
West | Texas | North | Southeast | Consolidation and Elimination | Total | ||||||||||||||||||
Revenues from external customers | $ | 2,372 | $ | 2,306 | $ | 1,336 | $ | 786 | $ | — | $ | 6,800 | |||||||||||
Intersegment revenues | 12 | 23 | 7 | 135 | (177 | ) | — | ||||||||||||||||
Total operating revenues | $ | 2,384 | $ | 2,329 | $ | 1,343 | $ | 921 | $ | (177 | ) | $ | 6,800 | ||||||||||
Commodity Margin(2)(3) | $ | 1,061 | $ | 469 | $ | 704 | $ | 240 | $ | — | $ | 2,474 | |||||||||||
Add: Unrealized mark-to-market commodity activity, net and other(1) | 113 | (102 | ) | (13 | ) | 1 | (32 | ) | (33 | ) | |||||||||||||
Less: | |||||||||||||||||||||||
Plant operating expense | 380 | 235 | 177 | 141 | (29 | ) | 904 | ||||||||||||||||
Depreciation and amortization expense | 192 | 135 | 138 | 90 | (5 | ) | 550 | ||||||||||||||||
Sales, general and other administrative expense | 43 | 43 | 24 | 22 | (1 | ) | 131 | ||||||||||||||||
Other operating expenses | 41 | 3 | 30 | 5 | (2 | ) | 77 | ||||||||||||||||
(Income) from unconsolidated investments in power plants | — | — | (21 | ) | — | — | (21 | ) | |||||||||||||||
Income (loss) from operations | 518 | (49 | ) | 343 | (17 | ) | 5 | 800 | |||||||||||||||
Interest expense, net of interest income | 751 | ||||||||||||||||||||||
Loss on interest rate derivatives | 145 | ||||||||||||||||||||||
Debt extinguishment costs and other (income) expense, net | 115 | ||||||||||||||||||||||
Loss before income taxes | $ | (211 | ) |
(1) | Includes $6 million, $1 million and $12 million of lease levelization and $14 million, $14 million and $8 million of amortization expense for the years ended December 31, 2013, 2012 and 2011, respectively. |
(2) | Our North segment includes Commodity Margin of $73 million and $70 million for the years ended December 31, 2012 and 2011, respectively, related to Riverside Energy Center, LLC, which was sold in December 2012. |
(3) | Our Southeast segment includes Commodity Margin of $52 million and $51 million for the years ended December 31, 2012 and 2011, respectively, related to Broad River, which was sold in December 2012. |
|
Quarter Ended | |||||||||||||||
December 31 | September 30 | June 30 | March 31 | ||||||||||||
(in millions, except per share amounts) | |||||||||||||||
2013 | |||||||||||||||
Operating revenues | $ | 1,438 | $ | 2,050 | $ | 1,572 | $ | 1,241 | |||||||
Income from operations | $ | 151 | $ | 597 | $ | 122 | $ | 4 | |||||||
Net income (loss) attributable to Calpine | $ | (97 | ) | $ | 306 | $ | (70 | ) | $ | (125 | ) | ||||
Net income (loss) per common share attributable to Calpine — Basic | $ | (0.23 | ) | $ | 0.70 | $ | (0.16 | ) | $ | (0.28 | ) | ||||
Net income (loss) per common share attributable to Calpine — Diluted | $ | (0.23 | ) | $ | 0.70 | $ | (0.16 | ) | $ | (0.28 | ) | ||||
2012 | |||||||||||||||
Operating revenues | $ | 1,367 | $ | 1,996 | $ | 879 | $ | 1,236 | |||||||
Income (loss) from operations | $ | 295 | $ | 705 | $ | (193 | ) | $ | 195 | ||||||
Net income (loss) attributable to Calpine | $ | 100 | $ | 437 | $ | (329 | ) | $ | (9 | ) | |||||
Net income (loss) per common share attributable to Calpine — Basic | $ | 0.22 | $ | 0.95 | $ | (0.69 | ) | $ | (0.02 | ) | |||||
Net income (loss) per common share attributable to Calpine — Diluted | $ | 0.22 | $ | 0.94 | $ | (0.69 | ) | $ | (0.02 | ) |
|
Description | Balance at Beginning of Year | Charged to Expense | Charged to Other Accounts | Deductions(1) | Balance at End of Year | ||||||||||||||
(in millions) | |||||||||||||||||||
Year ended December 31, 2013 | |||||||||||||||||||
Allowance for doubtful accounts | $ | 6 | $ | 4 | $ | (5 | ) | $ | — | $ | 5 | ||||||||
Deferred tax asset valuation allowance | 2,222 | 24 | — | — | 2,246 | ||||||||||||||
Year ended December 31, 2012 | |||||||||||||||||||
Allowance for doubtful accounts | $ | 13 | $ | (1 | ) | $ | (1 | ) | $ | (5 | ) | $ | 6 | ||||||
Deferred tax asset valuation allowance | 2,336 | (114 | ) | — | — | 2,222 | |||||||||||||
Year ended December 31, 2011 | |||||||||||||||||||
Allowance for doubtful accounts | $ | 2 | $ | 7 | $ | 4 | $ | — | $ | 13 | |||||||||
Deferred tax asset valuation allowance | 2,386 | (50 | ) | — | — | 2,336 |
(1) | Represents write-offs of accounts considered to be uncollectible and previously reserved. |
|
• | We have reclassified $(6) million and $(14) million related to our noncontrolling interest's portion of cash flow hedge losses, net of tax, in OCI to comprehensive income (loss) attributable to the noncontrolling interest for the years ended December 31, 2012 and 2011, respectively, on our Consolidated Statements of Comprehensive Income (Loss). This reclassification is also reflected in the AOCI and noncontrolling interest balances on our Consolidated Balance Sheet as of December 31, 2012 and on our Consolidated Statements of Stockholders' Equity for the years ended December 31, 2012 and 2011. |
• | We have reclassified $5 million and nil on our Consolidated Statements of Cash Flows for the years ended December 31, 2012 and 2011, respectively, to separately report proceeds from the exercises of stock options, previously reflected in other cash flows used in financing activities. |
• | perform an ongoing reassessment each reporting period of whether we are the primary beneficiary of our VIEs; and |
• | evaluate if an entity is a VIE and whether we are the primary beneficiary whenever any changes in facts and circumstances occur such that the holders of the equity investment at risk, as a group, lose the power from voting rights or similar rights of those investments to direct the activities of a VIE that most significantly impact the VIE’s economic performance or when there are other changes in the powers held by individual variable interest holders. |
• | financial institutions and trading companies; |
• | regulated utilities, municipalities, cooperatives, ISOs and other retail power suppliers; and |
• | oil, natural gas, chemical and other energy-related industrial companies. |
• | power and steam revenue consisting of fixed and variable capacity payments, which are not related to generation including capacity payments received from PJM capacity auctions, variable payments for power and steam, which are related to generation, host steam and RECs from our Geysers Assets, other revenues such as RMR Contracts, resource adequacy and certain ancillary service revenues and realized settlements from our marketing, hedging and optimization activities; |
• | unrealized revenues from derivative instruments as a result of our marketing, hedging and optimization activities; and |
• | other service revenues. |
|
As of December 31, 2013 | Ownership Interest | Property, Plant & Equipment | Accumulated Depreciation | Construction in Progress | |||||||||||
(in millions, except percentages) | |||||||||||||||
Freestone Energy Center | 75.0 | % | $ | 393 | $ | (135 | ) | $ | — | ||||||
Hidalgo Energy Center | 78.5 | % | $ | 255 | $ | (93 | ) | $ | — |
2013 | 2012 | ||||||||||||||||||||||
Current | Non-Current | Total | Current | Non-Current | Total | ||||||||||||||||||
Debt service(1) | $ | 11 | $ | 41 | $ | 52 | $ | 11 | $ | 41 | $ | 52 | |||||||||||
Rent reserve | 3 | — | 3 | — | — | — | |||||||||||||||||
Construction/major maintenance | 35 | 20 | 55 | 32 | 14 | 46 | |||||||||||||||||
Security/project/insurance | 151 | 6 | 157 | 101 | 3 | 104 | |||||||||||||||||
Other | 3 | 2 | 5 | 49 | 2 | 51 | |||||||||||||||||
Total | $ | 203 | $ | 69 | $ | 272 | $ | 193 | $ | 60 | $ | 253 |
(1) | At December 31, 2013 and 2012, amounts restricted for debt service included approximately $24 million and $25 million, respectively, of repurchase agreements with a financial institution containing maturity dates greater than one year. |
2014 | $ | 632 | |
2015 | 641 | ||
2016 | 582 | ||
2017 | 546 | ||
2018 | 517 | ||
Thereafter | 2,577 | ||
Total | $ | 5,495 |
Initial Year | 2014 | 2015 | 2016 | 2017 | 2018 | Thereafter | Total | ||||||||||||||||||||||
Land and other operating leases | various | $ | 15 | $ | 15 | $ | 15 | $ | 15 | $ | 15 | $ | 215 | $ | 290 | ||||||||||||||
Power plant operating leases: | |||||||||||||||||||||||||||||
Greenleaf | 1998 | $ | 7 | $ | 4 | $ | — | $ | — | $ | — | $ | — | $ | 11 | ||||||||||||||
KIAC | 2000 | 24 | 23 | 22 | 22 | 22 | 30 | 143 | |||||||||||||||||||||
Total power plant leases | $ | 31 | $ | 27 | $ | 22 | $ | 22 | $ | 22 | $ | 30 | $ | 154 | |||||||||||||||
Total leases | $ | 46 | $ | 42 | $ | 37 | $ | 37 | $ | 37 | $ | 245 | $ | 444 |
|
2013 | 2012 | Depreciable Lives | |||||||
Buildings, machinery and equipment(1) | $ | 15,838 | $ | 14,774 | 3 – 47 Years | ||||
Geothermal properties | 1,265 | 1,243 | 13 – 59 Years | ||||||
Other | 164 | 142 | 3 – 47 Years | ||||||
17,267 | 16,159 | ||||||||
Less: Accumulated depreciation | 4,897 | 4,390 | |||||||
12,370 | 11,769 | ||||||||
Land | 103 | 98 | |||||||
Construction in progress(1) | 522 | 1,138 | |||||||
Property, plant and equipment, net | $ | 12,995 | $ | 13,005 |
(1) | The change from December 31, 2012 to December 31, 2013 is primarily attributed to our Russell City and Los Esteros power plants commencing commercial operations during 2013. |
|
2013 | 2012 | ||||||
Assets: | |||||||
Cash and cash equivalents | $ | 57 | $ | 64 | |||
Current assets | 25 | 30 | |||||
Property, plant and equipment, net | 588 | 648 | |||||
Other assets | 2 | 4 | |||||
Total assets | $ | 672 | $ | 746 | |||
Liabilities: | |||||||
Current maturities of long-term debt | $ | 23 | $ | 25 | |||
Current liabilities | 44 | 36 | |||||
Long-term debt | 372 | 423 | |||||
Long-term derivative liabilities | 35 | 84 | |||||
Total liabilities | 474 | 568 | |||||
Member's interest | 198 | 178 | |||||
Total liabilities and member's interest | $ | 672 | $ | 746 |
2013 | 2012 | 2011 | |||||||||
Revenues | $ | 207 | $ | 247 | $ | 277 | |||||
Operating expenses | 128 | 171 | 208 | ||||||||
Income from operations | 79 | 76 | 69 | ||||||||
Interest expense, net of interest income | 24 | 27 | 30 | ||||||||
Other (income) expense, net | (3 | ) | (2 | ) | 2 | ||||||
Net income | $ | 58 | $ | 51 | $ | 37 |
Ownership Interest as of December 31, 2013 | 2013 | 2012 | |||||||
Greenfield LP | 50% | $ | 76 | $ | 69 | ||||
Whitby | 50% | 17 | 12 | ||||||
Total investments in power plants | $ | 93 | $ | 81 |
(Income) from Unconsolidated Investments in Power Plants | Distributions | ||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | ||||||||||||||||||
Greenfield LP | $ | (16 | ) | $ | (17 | ) | $ | (12 | ) | $ | 18 | $ | 22 | $ | 2 | ||||||||
Whitby | (14 | ) | (11 | ) | (9 | ) | 9 | 7 | 4 | ||||||||||||||
Total | $ | (30 | ) | $ | (28 | ) | $ | (21 | ) | $ | 27 | $ | 29 | $ | 6 |
|
2013 | 2012 | ||||||
First Lien Notes | $ | 4,989 | $ | 5,303 | |||
First Lien Term Loans | 2,828 | 2,463 | |||||
Project financing, notes payable and other | 1,901 | 1,789 | |||||
CCFC Term Loans | 1,191 | — | |||||
CCFC Notes | — | 978 | |||||
Capital lease obligations | 203 | 217 | |||||
Subtotal | 11,112 | 10,750 | |||||
Less: Current maturities | 204 | 115 | |||||
Total long-term debt | $ | 10,908 | $ | 10,635 |
2014 | $ | 205 | |
2015 | 183 | ||
2016 | 194 | ||
2017 | 550 | ||
2018 | 1,717 | ||
Thereafter | 8,291 | ||
Subtotal | 11,140 | ||
Less: Discount | 28 | ||
Total debt | $ | 11,112 |
Outstanding at December 31, | Weighted Average Effective Interest Rates(3) | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
2017 First Lien Notes(1) | $ | — | $ | 1,080 | — | % | 7.5 | % | |||||
2019 First Lien Notes(2) | 320 | 360 | 8.2 | 8.2 | |||||||||
2020 First Lien Notes(2) | 875 | 983 | 8.2 | 8.1 | |||||||||
2021 First Lien Notes(2) | 1,600 | 1,800 | 7.7 | 7.7 | |||||||||
2022 First Lien Notes(1) | 744 | — | 6.2 | — | |||||||||
2023 First Lien Notes(2) | 960 | 1,080 | 8.0 | 8.0 | |||||||||
2024 First Lien Notes(2) | 490 | — | 5.9 | — | |||||||||
Total First Lien Notes | $ | 4,989 | $ | 5,303 |
(1) | On October 17, 2013, we launched a tender offer to repay our 2017 First Lien Notes with the proceeds from our 2020 First Lien Term Loan and 2022 First Lien Notes which are described in further detail below. On October 31, 2013, following the early tender and consent date of the tender offer, we purchased approximately $742 million in aggregate principal amount of our 2017 First Lien Notes and issued a redemption notice to the remaining holders of our 2017 First Lien Notes that did not tender their notes in the tender offer. The tender offer expired on November 29, 2013 and we purchased the remaining $338 million in aggregate principal amount of our 2017 First Lien Notes tendered prior to the expiration of the tender offer, and redeemed any remaining 2017 First Lien Notes on December 2, 2013. |
(2) | On October 31, 2013, we issued $490 million in aggregate principal amount of our 2024 First Lien Notes and used the proceeds to redeem 10% of the original aggregate principal amount of our 2019 First Lien Notes, 2020 First Lien Notes, 2021 First Lien Notes and 2023 First Lien Notes at a redemption price of 103% of the principal amount redeemed, plus accrued and unpaid interest. |
(3) | Our weighted average interest rate calculation includes the amortization of deferred financing costs and debt discount. |
Outstanding at December 31, | Weighted Average Effective Interest Rates(1) | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
2018 First Lien Term Loans | $ | 1,614 | $ | 1,630 | 4.3 | % | 4.7 | % | |||||
2019 First Lien Term Loan | 824 | 833 | 4.5 | 4.7 | |||||||||
2020 First Lien Term Loan | 390 | — | 4.3 | — | |||||||||
Total First Lien Term Loans | $ | 2,828 | $ | 2,463 |
(1) | Our weighted average interest rate calculation includes the amortization of deferred financing costs and debt discount. |
Outstanding at December 31, | Weighted Average Effective Interest Rates(1) | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
Russell City Project Debt due 2023 | $ | 593 | $ | 507 | 4.9 | % | 3.6 | % | |||||
Steamboat due 2017 | 418 | 428 | 6.8 | 6.8 | |||||||||
OMEC due 2019 | 335 | 345 | 6.9 | 6.8 | |||||||||
Los Esteros Project Debt due 2023 | 305 | 209 | 3.4 | 3.5 | |||||||||
Pasadena(2) | 135 | 160 | 8.9 | 8.9 | |||||||||
Bethpage Energy Center 3 due 2020-2025(3) | 88 | 93 | 7.0 | 7.0 | |||||||||
Gilroy note payable due 2014 | 15 | 33 | 11.2 | 10.8 | |||||||||
Other | 12 | 14 | — | — | |||||||||
Total | $ | 1,901 | $ | 1,789 |
(1) | Our weighted average interest rate calculation includes the amortization of deferred financing costs and debt discount or premium. |
(2) | Represents a sale-leaseback transaction that is accounted for as financing transaction under U.S. GAAP. |
(3) | Represents a weighted average of first and second lien loans for the weighted average effective interest rates. |
Outstanding at December 31, | Weighted Average Effective Interest Rates(1) | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
CCFC Term Loans | $ | 1,191 | $ | — | 3.3 | % | — | % | |||||
CCFC Notes | — | 978 | — | 8.9 | |||||||||
Total CCFC Term Loans and CCFC Notes | $ | 1,191 | $ | 978 |
(1) | Our weighted average interest rate calculation includes the amortization of deferred financing costs and debt discount. |
Sale-Leaseback Transactions(1) | Capital Lease | Total | |||||||||
2014 | $ | 25 | $ | 51 | $ | 76 | |||||
2015 | 25 | 38 | 63 | ||||||||
2016 | 25 | 40 | 65 | ||||||||
2017 | 17 | 38 | 55 | ||||||||
2018 | 21 | 37 | 58 | ||||||||
Thereafter | 106 | 125 | 231 | ||||||||
Total minimum lease payments | 219 | 329 | 548 | ||||||||
Less: Amount representing interest | 84 | 126 | 210 | ||||||||
Present value of net minimum lease payments | $ | 135 | $ | 203 | $ | 338 |
(1) | Amounts are accounted for as financing transactions under U.S. GAAP and are included in our project financing, notes payable and other amounts above. |
2013 | 2012 | ||||||
Corporate Revolving Facility | $ | 242 | $ | 243 | |||
CDHI | 218 | 253 | |||||
Various project financing facilities | 170 | 130 | |||||
Total | $ | 630 | $ | 626 |
2013 | 2012 | ||||||||||||||
Fair Value | Carrying Value | Fair Value | Carrying Value | ||||||||||||
First Lien Notes | $ | 5,317 | $ | 4,989 | $ | 5,863 | $ | 5,303 | |||||||
First Lien Term Loans | 2,845 | 2,828 | 2,489 | 2,463 | |||||||||||
Project financing, notes payable and other(1) | 1,772 | 1,766 | 1,599 | 1,629 | |||||||||||
CCFC Term Loans | 1,179 | 1,191 | — | — | |||||||||||
CCFC Notes | — | — | 1,075 | 978 | |||||||||||
Total | $ | 11,113 | $ | 10,774 | $ | 11,026 | $ | 10,373 |
(1) | Excludes a lease that is accounted for as a failed sale-leaseback transaction under U.S. GAAP. |
|
Quantitative Information about Level 3 Fair Value Measurements | ||||||||||
December 31, 2013 | ||||||||||
Fair Value, Net Asset | Significant Unobservable | |||||||||
(Liability) | Valuation Technique | Input | Range | |||||||
(in millions) | ||||||||||
Physical Power | $ | 7 | Discounted cash flow | Market price (per MWh) | $28.92 — $53.15/MWh | |||||
Power Congestion Products | $ | 7 | Discounted cash flow | Market price (per MWh) | $(8.79) — $11.53/MWh |
Quantitative Information about Level 3 Fair Value Measurements | ||||||||||
December 31, 2012 | ||||||||||
Fair Value, Net Asset | Significant Unobservable | |||||||||
(Liability) | Valuation Technique | Input | Range | |||||||
(in millions) | ||||||||||
Physical Power | $ | 11 | Discounted cash flow | Market price (per MWh) | $23.75 — $53.82/MWh |
Assets and Liabilities with Recurring Fair Value Measures as of December 31, 2013 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(in millions) | |||||||||||||||
Assets: | |||||||||||||||
Cash equivalents(1) | $ | 1,134 | $ | — | $ | — | $ | 1,134 | |||||||
Margin deposits | 261 | — | — | 261 | |||||||||||
Commodity instruments: | |||||||||||||||
Commodity exchange traded futures and swaps contracts | 434 | — | — | 434 | |||||||||||
Commodity forward contracts(2) | — | 75 | 32 | 107 | |||||||||||
Interest rate swaps | — | 9 | — | 9 | |||||||||||
Total assets | $ | 1,829 | $ | 84 | $ | 32 | $ | 1,945 | |||||||
Liabilities: | |||||||||||||||
Margin deposits posted with us by our counterparties | $ | 5 | $ | — | $ | — | $ | 5 | |||||||
Commodity instruments: | |||||||||||||||
Commodity exchange traded futures and swaps contracts | 495 | — | — | 495 | |||||||||||
Commodity forward contracts(2) | — | 52 | 18 | 70 | |||||||||||
Interest rate swaps | — | 129 | — | 129 | |||||||||||
Total liabilities | $ | 500 | $ | 181 | $ | 18 | $ | 699 |
Assets and Liabilities with Recurring Fair Value Measures as of December 31, 2012 | |||||||||||||||
Level 1 | Level 2 | Level 3 | Total | ||||||||||||
(in millions) | |||||||||||||||
Assets: | |||||||||||||||
Cash equivalents(1) | $ | 1,502 | $ | — | $ | — | $ | 1,502 | |||||||
Margin deposits | 196 | — | — | 196 | |||||||||||
Commodity instruments: | |||||||||||||||
Commodity exchange traded futures and swaps contracts | 385 | — | — | 385 | |||||||||||
Commodity forward contracts(2) | — | 24 | 24 | 48 | |||||||||||
Interest rate swaps | — | 4 | — | 4 | |||||||||||
Total assets | $ | 2,083 | $ | 28 | $ | 24 | $ | 2,135 | |||||||
Liabilities: | |||||||||||||||
Margin deposits posted with us by our counterparties | $ | 11 | $ | — | $ | — | $ | 11 | |||||||
Commodity instruments: | |||||||||||||||
Commodity exchange traded futures and swaps contracts | 424 | — | — | 424 | |||||||||||
Commodity forward contracts(2) | — | 18 | 8 | 26 | |||||||||||
Interest rate swaps | — | 200 | — | 200 | |||||||||||
Total liabilities | $ | 435 | $ | 218 | $ | 8 | $ | 661 |
(1) | As of December 31, 2013 and 2012, we had cash equivalents of $889 million and $1,274 million included in cash and cash equivalents and $245 million and $228 million included in restricted cash, respectively. |
(2) | Includes OTC swaps and options. |
2013 | 2012 | 2011 | |||||||||
Balance, beginning of period | $ | 16 | $ | 17 | $ | 30 | |||||
Realized and unrealized gains: | |||||||||||
Included in net income (loss): | |||||||||||
Included in operating revenues(1) | 5 | 8 | 5 | ||||||||
Included in fuel and purchased energy expense(2) | — | — | — | ||||||||
Included in OCI | — | — | 2 | ||||||||
Purchases, issuances and settlements: | |||||||||||
Purchases | 6 | 3 | — | ||||||||
Issuances | (2 | ) | (1 | ) | — | ||||||
Settlements | (11 | ) | (11 | ) | (18 | ) | |||||
Transfers in and/or out of level 3(3): | |||||||||||
Transfers into level 3(4) | — | — | (2 | ) | |||||||
Transfers out of level 3(5) | — | — | — | ||||||||
Balance, end of period | $ | 14 | $ | 16 | $ | 17 | |||||
Change in unrealized gains relating to instruments still held at end of period | $ | 5 | $ | 8 | $ | 5 |
(1) | For power contracts and other power-related products, included on our Consolidated Statements of Operations. |
(2) | For natural gas contracts, swaps and options, included on our Consolidated Statements of Operations. |
(3) | We transfer amounts among levels of the fair value hierarchy as of the end of each period. There were no transfers into or out of level 1 during the years ended December 31, 2013, 2012 and 2011. |
(4) | There were no transfers out of level 2 into level 3 for the years ended December 31, 2013 and 2012. We had $2 million in losses transferred out of level 2 into level 3 for the year ended December 31, 2011 due to changes in market liquidity in various power and natural gas markets. |
(5) | We had no significant transfers out of level 3 for the years ended December 31, 2013, 2012 and 2011. |
|
Derivative Instruments | Notional Amounts | |||||||
2013 | 2012 | |||||||
Power (MWh) | (29 | ) | (16 | ) | ||||
Natural gas (MMBtu) | 448 | 66 | ||||||
Interest rate swaps | $ | 1,527 | $ | 1,602 |
December 31, 2013 | |||||||||||
Commodity Instruments | Interest Rate Swaps | Total Derivative Instruments | |||||||||
Balance Sheet Presentation | |||||||||||
Current derivative assets | $ | 445 | $ | — | $ | 445 | |||||
Long-term derivative assets | 96 | 9 | 105 | ||||||||
Total derivative assets | $ | 541 | $ | 9 | $ | 550 | |||||
Current derivative liabilities | $ | 404 | $ | 47 | $ | 451 | |||||
Long-term derivative liabilities | 161 | 82 | 243 | ||||||||
Total derivative liabilities | $ | 565 | $ | 129 | $ | 694 | |||||
Net derivative assets (liabilities) | $ | (24 | ) | $ | (120 | ) | $ | (144 | ) |
December 31, 2012 | |||||||||||
Commodity Instruments | Interest Rate Swaps | Total Derivative Instruments | |||||||||
Balance Sheet Presentation | |||||||||||
Current derivative assets | $ | 339 | $ | — | $ | 339 | |||||
Long-term derivative assets | 94 | 4 | 98 | ||||||||
Total derivative assets | $ | 433 | $ | 4 | $ | 437 | |||||
Current derivative liabilities | $ | 317 | $ | 40 | $ | 357 | |||||
Long-term derivative liabilities | 133 | 160 | 293 | ||||||||
Total derivative liabilities | $ | 450 | $ | 200 | $ | 650 | |||||
Net derivative assets (liabilities) | $ | (17 | ) | $ | (196 | ) | $ | (213 | ) |
December 31, 2013 | December 31, 2012 | ||||||||||||||
Fair Value of Derivative Assets | Fair Value of Derivative Liabilities | Fair Value of Derivative Assets | Fair Value of Derivative Liabilities | ||||||||||||
Derivatives designated as cash flow hedging instruments: | |||||||||||||||
Interest rate swaps | $ | 9 | $ | 115 | $ | 4 | $ | 184 | |||||||
Total derivatives designated as cash flow hedging instruments | $ | 9 | $ | 115 | $ | 4 | $ | 184 | |||||||
Derivatives not designated as hedging instruments: | |||||||||||||||
Commodity instruments | $ | 541 | $ | 565 | $ | 433 | $ | 450 | |||||||
Interest rate swaps | — | 14 | — | 16 | |||||||||||
Total derivatives not designated as hedging instruments | $ | 541 | $ | 579 | $ | 433 | $ | 466 | |||||||
Total derivatives | $ | 550 | $ | 694 | $ | 437 | $ | 650 |
December 31, 2013 | ||||||||||||||||
Gross Amounts Not Offset on the Consolidated Balance Sheets | ||||||||||||||||
Gross Amounts Presented on our Consolidated Balance Sheets | Derivative Asset (Liability) not Offset on the Consolidated Balance Sheets | Margin/Cash (Received) Posted (1) | Net Amount | |||||||||||||
Derivative assets: | ||||||||||||||||
Commodity exchange traded futures and swaps contracts | $ | 434 | $ | (420 | ) | $ | (14 | ) | $ | — | ||||||
Commodity forward contracts | 107 | (60 | ) | — | 47 | |||||||||||
Interest rate swaps | 9 | — | — | 9 | ||||||||||||
Total derivative assets | $ | 550 | $ | (480 | ) | $ | (14 | ) | $ | 56 | ||||||
Derivative (liabilities): | ||||||||||||||||
Commodity exchange traded futures and swaps contracts | $ | (495 | ) | $ | 420 | $ | 75 | $ | — | |||||||
Commodity forward contracts | (70 | ) | 60 | 1 | (9 | ) | ||||||||||
Interest rate swaps | (129 | ) | — | — | (129 | ) | ||||||||||
Total derivative (liabilities) | $ | (694 | ) | $ | 480 | $ | 76 | $ | (138 | ) | ||||||
Net derivative assets (liabilities) | $ | (144 | ) | $ | — | $ | 62 | $ | (82 | ) |
December 31, 2012 | ||||||||||||||||
Gross Amounts Not Offset on the Consolidated Balance Sheets | ||||||||||||||||
Gross Amounts Presented on our Consolidated Balance Sheets | Derivative Asset (Liability) not Offset on the Consolidated Balance Sheets | Margin/Cash (Received) Posted (1) | Net Amount | |||||||||||||
Derivative assets: | ||||||||||||||||
Commodity exchange traded futures and swaps contracts | $ | 385 | $ | (379 | ) | $ | (6 | ) | $ | — | ||||||
Commodity forward contracts | 48 | (17 | ) | (1 | ) | 30 | ||||||||||
Interest rate swaps | 4 | — | — | 4 | ||||||||||||
Total derivative assets | $ | 437 | $ | (396 | ) | $ | (7 | ) | $ | 34 | ||||||
Derivative (liabilities): | ||||||||||||||||
Commodity exchange traded futures and swaps contracts | $ | (424 | ) | $ | 379 | $ | 45 | $ | — | |||||||
Commodity forward contracts | (26 | ) | 17 | 1 | (8 | ) | ||||||||||
Interest rate swaps | (200 | ) | — | — | (200 | ) | ||||||||||
Total derivative (liabilities) | $ | (650 | ) | $ | 396 | $ | 46 | $ | (208 | ) | ||||||
Net derivative assets (liabilities) | $ | (213 | ) | $ | — | $ | 39 | $ | (174 | ) |
(1) | Negative balances represent margin deposits posted with us by our counterparties related to our derivative activities that are subject to a master netting arrangement. Positive balances reflect margin deposits posted by us with our counterparties related to our derivative activities that are subject to a master netting arrangement. See Note 9 for a further discussion of our collateral. |
2013 | 2012 | 2011 | |||||||||
Realized gain (loss)(1) | |||||||||||
Commodity derivative instruments | $ | 86 | $ | 387 | $ | 143 | |||||
Interest rate swaps | — | (157 | ) | (193 | ) | ||||||
Total realized gain (loss) | $ | 86 | $ | 230 | $ | (50 | ) | ||||
Unrealized gain (loss)(2) | |||||||||||
Commodity derivative instruments | $ | (14 | ) | $ | (82 | ) | $ | (25 | ) | ||
Interest rate swaps | 2 | 154 | 55 | ||||||||
Total unrealized gain (loss) | $ | (12 | ) | $ | 72 | $ | 30 | ||||
Total mark-to-market activity, net | $ | 74 | $ | 302 | $ | (20 | ) |
(1) | Does not include the realized value associated with derivative instruments that settle through physical delivery. |
(2) | In addition to changes in market value on derivatives not designated as hedges, changes in unrealized gain (loss) also includes hedge ineffectiveness and adjustments to reflect changes in credit default risk exposure. |
2013 | 2012 | 2011 | |||||||||
Realized and unrealized gain (loss) | |||||||||||
Derivatives contracts included in operating revenues | $ | (119 | ) | $ | 187 | $ | (20 | ) | |||
Derivatives contracts included in fuel and purchased energy expense | 191 | 118 | 138 | ||||||||
Interest rate swaps included in interest expense | 2 | 11 | 7 | ||||||||
Loss on interest rate derivatives | — | (14 | ) | (145 | ) | ||||||
Total mark-to-market activity, net | $ | 74 | $ | 302 | $ | (20 | ) |
Gains (Loss) Recognized in OCI (Effective Portion)(3) | Gain (Loss) Reclassified from AOCI into Income (Effective Portion)(4) | ||||||||||||||||||||||||
2013 | 2012 | 2011 | 2013 | 2012 | 2011 | Affected Line Item on the Consolidated Statements of Operations | |||||||||||||||||||
Commodity derivative instruments(1): | |||||||||||||||||||||||||
Power derivative instruments | $ | — | $ | (97 | ) | $ | (99 | ) | $ | — | $ | 118 | $ | 236 | Commodity revenue | ||||||||||
Natural gas derivative instruments | — | 59 | 28 | — | (66 | ) | (73 | ) | Commodity expense | ||||||||||||||||
Interest rate swaps(2) | 86 | (43 | ) | (23 | ) | (51 | ) | (5) | (32 | ) | (47 | ) | (6) | Interest expense | |||||||||||
Interest rate swaps | — | — | — | — | — | (91 | ) | (6) | Loss on interest rate derivatives | ||||||||||||||||
Total(3) | $ | 86 | $ | (81 | ) | $ | (94 | ) | $ | (51 | ) | $ | 20 | $ | 25 |
(1) | There were no commodity derivative instruments designated as cash flow hedges during the year ended December 31, 2013. We recorded a gain on hedge ineffectiveness of $2 million and a loss of $2 million related to our commodity derivative instruments designated as cash flow hedges during the years ended December 31, 2012 and 2011, respectively. |
(2) | We did not record any gain (loss) on hedge ineffectiveness related to our interest rate swaps designated as cash flow hedges during the years ended December 31, 2013 and 2012. We recorded a loss of $1 million on hedge ineffectiveness related to our interest rate swaps designated as cash flow hedges for the year ended December 31, 2011. |
(3) | We recorded income tax expense of $3 million for the year ended December 31, 2013, and an income tax benefit of $11 million and $44 million for the years ended December 31, 2012 and 2011, respectively, in AOCI related to our cash flow hedging activities. |
(4) | Cumulative cash flow hedge losses attributable to Calpine, net of tax, remaining in AOCI were $148 million, $222 million and $158 million at December 31, 2013, 2012 and 2011, respectively. Cumulative cash flow hedge losses attributable to the noncontrolling interest, net of tax, remaining in AOCI were $11 million, $20 million and $14 million at December 31, 2013, 2012 and 2011, respectively. |
(5) | Includes a loss of $12 million that was reclassified from AOCI to interest expense for the year ended December 31, 2013 where the hedged transactions are no longer expected to occur. |
(6) | Includes a loss of $15 million and $91 million that was reclassified from AOCI to interest expense and loss on interest rate derivatives, respectively, for the year ended December 31, 2011 where the hedged transactions are no longer expected to occur. |
|
2013 | 2012 | ||||||
Margin deposits(1) | $ | 261 | $ | 196 | |||
Natural gas and power prepayments | 28 | 35 | |||||
Total margin deposits and natural gas and power prepayments with our counterparties(2) | $ | 289 | $ | 231 | |||
Letters of credit issued | $ | 488 | $ | 484 | |||
First priority liens under power and natural gas agreements | 31 | 14 | |||||
First priority liens under interest rate swap agreements | 132 | 206 | |||||
Total letters of credit and first priority liens with our counterparties | $ | 651 | $ | 704 | |||
Margin deposits posted with us by our counterparties(1)(3) | $ | 5 | $ | 11 | |||
Letters of credit posted with us by our counterparties | 2 | 1 | |||||
Total margin deposits and letters of credit posted with us by our counterparties | $ | 7 | $ | 12 |
(1) | Balances are subject to master netting arrangements and presented on a gross basis on our Consolidated Balance Sheets. We do not offset fair value amounts recognized for derivative instruments executed with the same counterparty under a master netting arrangement for financial statement presentation, and we do not offset amounts recognized for the right to reclaim, or the obligation to return, cash collateral with corresponding derivative instrument fair values. See Note 8 for further discussion of our derivative instruments subject to master netting arrangements. |
(2) | At December 31, 2013 and 2012, $272 million and $211 million, respectively, were included in margin deposits and other prepaid expense and $17 million and $20 million, respectively, were included in other assets on our Consolidated Balance Sheets. |
(3) | Included in other current liabilities on our Consolidated Balance Sheets. |
|
2013 | 2012 | 2011 | |||||||||
U.S. | $ | (13 | ) | $ | 194 | $ | (232 | ) | |||
International | 29 | 24 | 20 | ||||||||
Total | $ | 16 | $ | 218 | $ | (212 | ) |
2013 | 2012 | 2011 | |||||||||
Current: | |||||||||||
Federal | $ | (2 | ) | $ | (12 | ) | $ | (16 | ) | ||
State | (9 | ) | 16 | 12 | |||||||
Foreign | (1 | ) | 14 | 3 | |||||||
Total current | (12 | ) | 18 | (1 | ) | ||||||
Deferred: | |||||||||||
Federal | 1 | 11 | (33 | ) | |||||||
State | 4 | (5 | ) | 9 | |||||||
Foreign | 9 | (5 | ) | 3 | |||||||
Total deferred | 14 | 1 | (21 | ) | |||||||
Total income tax expense (benefit) | $ | 2 | $ | 19 | $ | (22 | ) |
2013 | 2012 | 2011 | ||||||
Federal statutory tax expense (benefit) rate | 35.0 | % | 35.0 | % | (35.0 | )% | ||
State tax expense (benefit), net of federal benefit | (69.8 | ) | 3.2 | 6.5 | ||||
Depletion in excess of basis | (14.7 | ) | (0.2 | ) | — | |||
Federal refunds | — | (4.7 | ) | — | ||||
Valuation allowances against future tax benefits | 89.8 | (30.3 | ) | 57.1 | ||||
Valuation allowance related to reconsolidation of CCFC | — | — | (36.0 | ) | ||||
Valuation allowance related to foreign taxes | (19.8 | ) | (8.2 | ) | — | |||
Foreign taxes | (10.8 | ) | 3.7 | (0.9 | ) | |||
Bankruptcy settlement | — | — | (15.7 | ) | ||||
Intraperiod allocation | 4.5 | 4.6 | 19.9 | |||||
Change in unrecognized tax benefits | (30.1 | ) | 5.1 | (6.6 | ) | |||
Disallowed compensation | 11.7 | 0.4 | 0.3 | |||||
Stock-based compensation | 8.6 | 0.2 | 0.1 | |||||
Lobbying contributions | 3.3 | 0.3 | 0.4 | |||||
Other differences | 4.8 | (0.4 | ) | (0.5 | ) | |||
Effective income tax expense (benefit) rate | 12.5 | % | 8.7 | % | (10.4 | )% |
2013 | 2012 | ||||||
Deferred tax assets: | |||||||
NOL and credit carryforwards | $ | 3,120 | $ | 3,073 | |||
Taxes related to risk management activities and derivatives | 60 | 90 | |||||
Reorganization items and impairments | 262 | 315 | |||||
Foreign capital losses | 18 | 25 | |||||
Other differences | 104 | 60 | |||||
Deferred tax assets before valuation allowance | 3,564 | 3,563 | |||||
Valuation allowance | (2,246 | ) | (2,222 | ) | |||
Total deferred tax assets | 1,318 | 1,341 | |||||
Deferred tax liabilities: property, plant and equipment | (1,310 | ) | (1,316 | ) | |||
Net deferred tax asset | 8 | 25 | |||||
Less: Current portion deferred tax asset (liability) | 12 | (3 | ) | ||||
Less: Non-current deferred tax asset | 7 | 28 | |||||
Deferred income tax liability, non-current | $ | (11 | ) | $ | — |
2013 | 2012 | 2011 | |||||||||
Intraperiod tax allocation expense included in continuing operations | $ | 1 | $ | 9 | $ | 42 | |||||
Intraperiod tax allocation benefit included in OCI | $ | (1 | ) | $ | (9 | ) | $ | (45 | ) |
2013 | 2012 | 2011 | |||||||||
Balance, beginning of period | $ | (92 | ) | $ | (74 | ) | $ | (88 | ) | ||
Increases related to prior year tax positions | (7 | ) | (19 | ) | — | ||||||
Decreases related to prior year tax positions | 8 | 1 | 1 | ||||||||
Decreases related to settlements | 10 | — | — | ||||||||
Decrease related to lapse of statute of limitations | 13 | — | 13 | ||||||||
Balance, end of period | $ | (68 | ) | $ | (92 | ) | $ | (74 | ) |
|
Number of Shares | Weighted Average Exercise Price | Weighted Average Remaining Term (in years) | Aggregate Intrinsic Value (in millions) | |||||||||
Outstanding — December 31, 2012 | 17,862,501 | $ | 17.30 | 4.0 | $ | 42 | ||||||
Granted | 11,299 | $ | 18.34 | |||||||||
Exercised | 3,724,411 | $ | 13.70 | |||||||||
Forfeited | — | $ | — | |||||||||
Expired | 35,100 | $ | 17.69 | |||||||||
Outstanding — December 31, 2013 | 14,114,289 | $ | 18.25 | 3.1 | $ | 36 | ||||||
Exercisable — December 31, 2013 | 12,475,493 | $ | 18.70 | 2.5 | $ | 29 | ||||||
Vested and expected to vest – December 31, 2013 | 14,038,217 | $ | 18.27 | 3.1 | $ | 36 |
2013 | 2012 | 2011 | ||||||||||
Expected term (in years)(1) | 6.5 | 6.5 | 6.5 | |||||||||
Risk-free interest rate(2) | 1.4 | % | 1.2 – 1.6 | % | 1.7 – 3.2 | % | ||||||
Expected volatility(3) | 25.6 | % | 27.0 – 30.5 | % | 31.2 – 44.9 | % | ||||||
Dividend yield(4) | — | — | — | |||||||||
Weighted average grant-date fair value (per option) | $ | 5.31 | $ | 5.18 | $ | 5.49 |
(1) | Expected term calculated using the simplified method prescribed by the SEC due to the lack of sufficient historical exercise data to provide a reasonable basis to estimate the expected term. |
(2) | Zero Coupon U.S. Treasury rate or equivalent based on expected term. |
(3) | Volatility calculated using the implied volatility of our exchange traded stock options. |
(4) | We have never paid cash dividends on our common stock, and it is not anticipated that any cash dividends will be paid on our common stock in the near future |
Number of Restricted Stock Awards | Weighted Average Grant-Date Fair Value | |||||
Nonvested — December 31, 2012 | 4,134,037 | $ | 14.33 | |||
Granted | 1,790,448 | $ | 18.47 | |||
Forfeited | 182,438 | $ | 16.17 | |||
Vested | 1,310,206 | $ | 12.57 | |||
Nonvested — December 31, 2013 | 4,431,841 | $ | 16.45 |
|
Shares Issued | Shares Held in Treasury | Shares Held in Reserve | Total | ||||||||
Balance, December 31, 2010 | 444,883,356 | (448,158 | ) | 44,258,432 | 488,693,630 | ||||||
Resolution of claims | 44,258,432 | — | (44,258,432 | ) | — | ||||||
Shares issued under Calpine Equity Incentive Plans | 1,327,027 | (139,846 | ) | — | 1,187,181 | ||||||
Share repurchase program | — | (8,137,073 | ) | — | (8,137,073 | ) | |||||
Balance, December 31, 2011 | 490,468,815 | (8,725,077 | ) | — | 481,743,738 | ||||||
Shares issued under Calpine Equity Incentive Plans | 2,026,285 | (284,376 | ) | — | 1,741,909 | ||||||
Share repurchase program | — | (26,436,677 | ) | — | (26,436,677 | ) | |||||
Balance, December 31, 2012 | 492,495,100 | (35,446,130 | ) | — | 457,048,970 | ||||||
Shares issued under Calpine Equity Incentive Plans | 5,345,956 | (2,323,828 | ) | — | 3,022,128 | ||||||
Share repurchase program | — | (31,032,110 | ) | — | (31,032,110 | ) | |||||
Balance, December 31, 2013 | 497,841,056 | (68,802,068 | ) | — | 429,038,988 |
|
2014 | $ | 385 | |
2015 | 290 | ||
2016 | 238 | ||
2017 | 235 | ||
2018 | 224 | ||
Thereafter | 815 | ||
Total | $ | 2,187 |
2014 | $ | 632 | |
2015 | 641 | ||
2016 | 582 | ||
2017 | 546 | ||
2018 | 517 | ||
Thereafter | 2,577 | ||
Total | $ | 5,495 |
Initial Year | 2014 | 2015 | 2016 | 2017 | 2018 | Thereafter | Total | ||||||||||||||||||||||
Land and other operating leases | various | $ | 15 | $ | 15 | $ | 15 | $ | 15 | $ | 15 | $ | 215 | $ | 290 | ||||||||||||||
Power plant operating leases: | |||||||||||||||||||||||||||||
Greenleaf | 1998 | $ | 7 | $ | 4 | $ | — | $ | — | $ | — | $ | — | $ | 11 | ||||||||||||||
KIAC | 2000 | 24 | 23 | 22 | 22 | 22 | 30 | 143 | |||||||||||||||||||||
Total power plant leases | $ | 31 | $ | 27 | $ | 22 | $ | 22 | $ | 22 | $ | 30 | $ | 154 | |||||||||||||||
Total leases | $ | 46 | $ | 42 | $ | 37 | $ | 37 | $ | 37 | $ | 245 | $ | 444 |
2014 | $ | 11 | |
2015 | 10 | ||
2016 | 10 | ||
2017 | 11 | ||
2018 | 10 | ||
Thereafter | 28 | ||
Total | $ | 80 |
Guarantee Commitments | 2014 | 2015 | 2016 | 2017 | 2018 | Thereafter | Total | |||||||||||||||||||||
Guarantee of subsidiary debt(1) | $ | 36 | $ | 37 | $ | 36 | $ | 26 | $ | 31 | $ | 178 | $ | 344 | ||||||||||||||
Standby letters of credit(2)(4) | 562 | 11 | — | 20 | — | 37 | 630 | |||||||||||||||||||||
Surety bonds(3)(4)(5) | — | — | — | — | — | 27 | 27 | |||||||||||||||||||||
Guarantee of subsidiary operating lease payments(4) | 7 | 4 | — | — | — | — | 11 | |||||||||||||||||||||
Total | $ | 605 | $ | 52 | $ | 36 | $ | 46 | $ | 31 | $ | 242 | $ | 1,012 |
(1) | Represents Calpine Corporation guarantees of certain power plant capital leases and related interest. All guaranteed capital leases are recorded on our Consolidated Balance Sheets. |
(2) | The standby letters of credit disclosed above represent those disclosed in Note 6. |
(3) | The majority of surety bonds do not have expiration or cancellation dates. |
(4) | These are contingent off balance sheet obligations. |
(5) | As of December 31, 2013, $4 million of cash collateral is outstanding related to these bonds. |
|
Year Ended December 31, 2013 | |||||||||||||||||||||||
West | Texas | North | Southeast | Consolidation and Elimination | Total | ||||||||||||||||||
Revenues from external customers | $ | 1,937 | $ | 2,347 | $ | 1,356 | $ | 661 | $ | — | $ | 6,301 | |||||||||||
Intersegment revenues | 5 | (4 | ) | 33 | 189 | (223 | ) | — | |||||||||||||||
Total operating revenues | $ | 1,942 | $ | 2,343 | $ | 1,389 | $ | 850 | $ | (223 | ) | $ | 6,301 | ||||||||||
Commodity Margin | $ | 1,020 | $ | 632 | $ | 712 | $ | 204 | $ | — | $ | 2,568 | |||||||||||
Add: Unrealized mark-to-market commodity activity, net and other(1) | (50 | ) | 51 | 5 | 22 | (31 | ) | (3 | ) | ||||||||||||||
Less: | |||||||||||||||||||||||
Plant operating expense | 365 | 269 | 172 | 120 | (31 | ) | 895 | ||||||||||||||||
Depreciation and amortization expense | 243 | 165 | 130 | 73 | (2 | ) | 609 | ||||||||||||||||
Sales, general and other administrative expense | 37 | 56 | 21 | 21 | 1 | 136 | |||||||||||||||||
Other operating expenses | 45 | 3 | 29 | 4 | — | 81 | |||||||||||||||||
(Income) from unconsolidated investments in power plants | — | — | (30 | ) | — | — | (30 | ) | |||||||||||||||
Income from operations | 280 | 190 | 395 | 8 | 1 | 874 | |||||||||||||||||
Interest expense, net of interest income | 690 | ||||||||||||||||||||||
Debt extinguishment costs and other (income) expense, net | 164 | ||||||||||||||||||||||
Income before income taxes | $ | 20 |
Year Ended December 31, 2012 | |||||||||||||||||||||||
West | Texas | North | Southeast | Consolidation and Elimination | Total | ||||||||||||||||||
Revenues from external customers | $ | 1,668 | $ | 1,857 | $ | 1,280 | $ | 673 | $ | — | $ | 5,478 | |||||||||||
Intersegment revenues | 10 | 61 | 14 | 80 | (165 | ) | — | ||||||||||||||||
Total operating revenues | $ | 1,678 | $ | 1,918 | $ | 1,294 | $ | 753 | $ | (165 | ) | $ | 5,478 | ||||||||||
Commodity Margin(2)(3) | $ | 994 | $ | 570 | $ | 729 | $ | 245 | $ | — | $ | 2,538 | |||||||||||
Add: Unrealized mark-to-market commodity activity, net and other(1) | (93 | ) | 87 | (14 | ) | (33 | ) | (31 | ) | (84 | ) | ||||||||||||
Less: | |||||||||||||||||||||||
Plant operating expense | 368 | 247 | 206 | 131 | (30 | ) | 922 | ||||||||||||||||
Depreciation and amortization expense | 203 | 142 | 134 | 85 | (2 | ) | 562 | ||||||||||||||||
Sales, general and other administrative expense | 36 | 47 | 28 | 29 | — | 140 | |||||||||||||||||
Other operating expenses | 42 | 5 | 29 | 5 | (3 | ) | 78 | ||||||||||||||||
(Gain) on sale of assets, net | — | — | (7 | ) | (215 | ) | — | (222 | ) | ||||||||||||||
(Income) from unconsolidated investments in power plants | — | — | (28 | ) | — | — | (28 | ) | |||||||||||||||
Income from operations | 252 | 216 | 353 | 177 | 4 | 1,002 | |||||||||||||||||
Interest expense, net of interest income | 725 | ||||||||||||||||||||||
Loss on interest rate derivatives | 14 | ||||||||||||||||||||||
Debt extinguishment costs and other (income) expense, net | 45 | ||||||||||||||||||||||
Income before income taxes | $ | 218 |
Year Ended December 31, 2011 | |||||||||||||||||||||||
West | Texas | North | Southeast | Consolidation and Elimination | Total | ||||||||||||||||||
Revenues from external customers | $ | 2,372 | $ | 2,306 | $ | 1,336 | $ | 786 | $ | — | $ | 6,800 | |||||||||||
Intersegment revenues | 12 | 23 | 7 | 135 | (177 | ) | — | ||||||||||||||||
Total operating revenues | $ | 2,384 | $ | 2,329 | $ | 1,343 | $ | 921 | $ | (177 | ) | $ | 6,800 | ||||||||||
Commodity Margin(2)(3) | $ | 1,061 | $ | 469 | $ | 704 | $ | 240 | $ | — | $ | 2,474 | |||||||||||
Add: Unrealized mark-to-market commodity activity, net and other(1) | 113 | (102 | ) | (13 | ) | 1 | (32 | ) | (33 | ) | |||||||||||||
Less: | |||||||||||||||||||||||
Plant operating expense | 380 | 235 | 177 | 141 | (29 | ) | 904 | ||||||||||||||||
Depreciation and amortization expense | 192 | 135 | 138 | 90 | (5 | ) | 550 | ||||||||||||||||
Sales, general and other administrative expense | 43 | 43 | 24 | 22 | (1 | ) | 131 | ||||||||||||||||
Other operating expenses | 41 | 3 | 30 | 5 | (2 | ) | 77 | ||||||||||||||||
(Income) from unconsolidated investments in power plants | — | — | (21 | ) | — | — | (21 | ) | |||||||||||||||
Income (loss) from operations | 518 | (49 | ) | 343 | (17 | ) | 5 | 800 | |||||||||||||||
Interest expense, net of interest income | 751 | ||||||||||||||||||||||
Loss on interest rate derivatives | 145 | ||||||||||||||||||||||
Debt extinguishment costs and other (income) expense, net | 115 | ||||||||||||||||||||||
Loss before income taxes | $ | (211 | ) |
(1) | Includes $6 million, $1 million and $12 million of lease levelization and $14 million, $14 million and $8 million of amortization expense for the years ended December 31, 2013, 2012 and 2011, respectively. |
(2) | Our North segment includes Commodity Margin of $73 million and $70 million for the years ended December 31, 2012 and 2011, respectively, related to Riverside Energy Center, LLC, which was sold in December 2012. |
(3) | Our Southeast segment includes Commodity Margin of $52 million and $51 million for the years ended December 31, 2012 and 2011, respectively, related to Broad River, which was sold in December 2012. |
|
Quarter Ended | |||||||||||||||
December 31 | September 30 | June 30 | March 31 | ||||||||||||
(in millions, except per share amounts) | |||||||||||||||
2013 | |||||||||||||||
Operating revenues | $ | 1,438 | $ | 2,050 | $ | 1,572 | $ | 1,241 | |||||||
Income from operations | $ | 151 | $ | 597 | $ | 122 | $ | 4 | |||||||
Net income (loss) attributable to Calpine | $ | (97 | ) | $ | 306 | $ | (70 | ) | $ | (125 | ) | ||||
Net income (loss) per common share attributable to Calpine — Basic | $ | (0.23 | ) | $ | 0.70 | $ | (0.16 | ) | $ | (0.28 | ) | ||||
Net income (loss) per common share attributable to Calpine — Diluted | $ | (0.23 | ) | $ | 0.70 | $ | (0.16 | ) | $ | (0.28 | ) | ||||
2012 | |||||||||||||||
Operating revenues | $ | 1,367 | $ | 1,996 | $ | 879 | $ | 1,236 | |||||||
Income (loss) from operations | $ | 295 | $ | 705 | $ | (193 | ) | $ | 195 | ||||||
Net income (loss) attributable to Calpine | $ | 100 | $ | 437 | $ | (329 | ) | $ | (9 | ) | |||||
Net income (loss) per common share attributable to Calpine — Basic | $ | 0.22 | $ | 0.95 | $ | (0.69 | ) | $ | (0.02 | ) | |||||
Net income (loss) per common share attributable to Calpine — Diluted | $ | 0.22 | $ | 0.94 | $ | (0.69 | ) | $ | (0.02 | ) |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|