|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||
|
|||
Pension Benefits |
Other Benefits |
|||||||||||
Three Months Ended September 30, |
||||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Service cost for benefits earned |
$ |
121 |
$ |
100 |
$ |
14 |
$ |
14 |
||||
Interest cost |
158 |
165 |
19 |
21 |
||||||||
Expected return on plan assets |
(162 |
) | (150 |
) | (20 |
) | (19 | ) | ||||
Amortization of transition obligation |
- |
- |
- |
6 |
||||||||
Amortization of prior service cost |
5 |
5 |
6 |
7 |
||||||||
Amortization of net actuarial loss |
28 |
29 |
1 |
1 |
||||||||
Net periodic benefit cost |
150 |
149 |
20 |
30 |
||||||||
Less: transfer to regulatory account (1) |
(66 |
) | (75 |
) | - |
- |
||||||
Total |
$ |
84 |
$ |
74 |
$ |
20 |
$ |
30 |
||||
Pension Benefits |
Other Benefits |
|||||||||||
Nine Months Ended September 30, |
||||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Service cost for benefits earned |
$ |
351 |
$ |
297 |
$ |
40 |
$ |
37 |
||||
Interest cost |
470 |
494 |
56 |
63 |
||||||||
Expected return on plan assets |
(487 |
) | (449 |
) | (60 |
) | (58 | ) | ||||
Amortization of transition obligation |
- |
- |
- |
18 |
||||||||
Amortization of prior service cost |
15 |
15 |
17 |
19 |
||||||||
Amortization of net actuarial loss |
83 |
92 |
4 |
4 |
||||||||
Net periodic benefit cost |
432 |
449 |
57 |
83 |
||||||||
Less: transfer to regulatory account (1) |
(179 |
) | (225 |
) | - |
- |
||||||
Total |
$ |
253 |
$ |
224 |
$ |
57 |
$ |
83 |
||||
Pension |
Other |
Other |
||||||||||
Benefits |
Benefits |
Investments |
Total |
|||||||||
(in millions, net of income tax) |
Three Months Ended September 30, 2013 |
|||||||||||
Beginning balance |
$ |
(28 |
) | $ |
(69 |
) | $ |
26 |
$ |
(71 | ) | |
Other comprehensive income before reclassifications |
(20 |
) | - |
(3 |
) | (23 | ) | |||||
Amounts reclassified from other comprehensive income: |
||||||||||||
Amortization of prior service cost (1) |
3 |
3 |
- |
6 |
||||||||
Amortization of net actuarial loss (1) |
17 |
1 |
- |
18 |
||||||||
Net current period other comprehensive income (loss) |
- |
4 |
(3) |
1 |
||||||||
Ending balance |
$ |
(28) |
$ |
(65) |
$ |
23 |
$ |
(70) |
||||
Pension |
Other |
Other |
||||||||||
Benefits |
Benefits |
Investments |
Total |
|||||||||
(in millions, net of income tax) |
Nine Months Ended September 30, 2013 |
|||||||||||
Beginning balance |
$ |
(28 |
) | $ |
(77 |
) | $ |
4 |
$ |
(101 | ) | |
Other comprehensive income before reclassifications |
(58 |
) | - |
19 |
(39 | ) | ||||||
Amounts reclassified from other comprehensive income: |
||||||||||||
Amortization of prior service cost (1) |
9 |
9 |
- |
18 |
||||||||
Amortization of net actuarial loss (1) |
49 |
3 |
- |
52 |
||||||||
Net current period other comprehensive income (loss) |
- |
12 |
19 |
31 |
||||||||
Ending balance |
$ |
(28) |
$ |
(65) |
$ |
23 |
$ |
(70) |
||||
|
|||
Balance at |
|||||
September 30, |
December 31, |
||||
(in millions) |
2013 |
2012 |
|||
Pension benefits |
$ |
3,356 |
$ |
3,275 |
|
Deferred income taxes |
1,772 |
1,627 |
|||
Utility retained generation |
515 |
552 |
|||
Environmental compliance costs |
609 |
604 |
|||
Price risk management |
144 |
210 |
|||
Electromechanical meters |
150 |
194 |
|||
Unamortized loss, net of gain, on reacquired debt |
140 |
141 |
|||
Other |
141 |
206 |
|||
Total long-term regulatory assets |
$ |
6,827 |
$ |
6,809 |
|
Balance at |
|||||
September 30, |
December 31, |
||||
(in millions) |
2013 |
2012 |
|||
Cost of removal obligations |
$ |
3,805 |
$ |
3,625 |
|
Recoveries in excess of asset retirement obligations |
674 |
620 |
|||
Public purpose programs |
594 |
590 |
|||
Other |
270 |
253 |
|||
Total long-term regulatory liabilities |
$ |
5,343 |
$ |
5,088 |
|
Receivable (Payable) |
||||||
Balance at |
||||||
September 30, |
December 31, |
|||||
(in millions) |
2013 |
2012 |
||||
Distribution revenue adjustment mechanism |
$ |
(3 |
) | $ |
219 |
|
Utility generation |
(22 |
) | 117 |
|||
Hazardous substance |
75 |
56 |
||||
Public purpose programs |
(100 |
) | (83 | ) | ||
Gas fixed cost |
179 |
44 |
||||
Energy recovery bonds |
(170 |
) | (43 | ) | ||
Energy procurement |
281 |
77 |
||||
U.S. Department of Energy Settlement |
(279 |
) | (250 | ) | ||
GHG allowance auction proceeds (1) |
(250 |
) | - |
|||
Other |
291 |
165 |
||||
Total regulatory balancing accounts, net |
$ |
2 |
$ |
302 |
||
|
|||
|
|||
PG&E Corporation |
Utility |
|||||
Total |
Total |
|||||
(in millions) |
Equity |
Shareholders' Equity |
||||
Balance at December 31, 2012 |
$ |
13,326 |
$ |
13,460 |
||
Comprehensive income |
769 |
741 |
||||
Equity contributions |
- |
835 |
||||
Common stock issued |
741 |
- |
||||
Share-based compensation expense |
43 |
(1 | ) | |||
Common stock dividends declared |
(609 |
) | (537 | ) | ||
Preferred stock dividend requirement |
- |
(10 | ) | |||
Preferred stock dividend requirement of subsidiary |
(10 |
) | - |
|||
Balance at September 30, 2013 |
$ |
14,260 |
$ |
14,488 |
||
|
|||
Commodity Risk |
||||||||||||
Gross Derivative |
Total Derivative |
|||||||||||
(in millions) |
Balance |
Netting |
Cash Collateral |
Balance |
||||||||
Current assets - other |
$ |
31 |
$ |
(12 |
) | $ |
19 |
$ |
38 |
|||
Other noncurrent assets - other |
66 |
(5 |
) | - |
61 |
|||||||
Current liabilities - other |
(162 |
) | 12 |
106 |
(44 | ) | ||||||
Noncurrent liabilities - other |
(149 |
) | 5 |
23 |
(121 | ) | ||||||
Total commodity risk |
$ |
(214) |
$ |
- |
$ |
148 |
$ |
(66) |
||||
Commodity Risk |
||||||||||||
Gross Derivative |
Total Derivative |
|||||||||||
(in millions) |
Balance |
Netting |
Cash Collateral |
Balance |
||||||||
Current assets - other |
$ |
48 |
$ |
(25 |
) | $ |
36 |
$ |
59 |
|||
Other noncurrent assets - other |
99 |
(11 |
) | - |
88 |
|||||||
Current liabilities - other |
(255 |
) | 25 |
115 |
(115 | ) | ||||||
Noncurrent liabilities - other |
(221 |
) | 11 |
14 |
(196 | ) | ||||||
Total commodity risk |
$ |
(329) |
$ |
- |
$ |
165 |
$ |
(164) |
||||
Commodity Risk |
||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||
September 30, |
September 30, |
|||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Unrealized gain - regulatory assets and liabilities (1) |
$ |
40 |
$ |
162 |
$ |
115 |
$ |
327 |
||||
Realized loss - cost of electricity (2) |
(57 |
) | (108 |
) | (136 |
) | (383 | ) | ||||
Realized loss - cost of natural gas (2) |
(2 |
) | (5 |
) | (14 |
) | (32 | ) | ||||
Total commodity risk |
$ |
(19) |
$ |
49 |
$ |
(35) |
$ |
(88) |
||||
Contract Volume (1) |
||||||||||
1 Year or |
3 Years or |
|||||||||
Greater but |
Greater but |
|||||||||
Less Than 1 |
Less Than 3 |
Less Than 5 |
5 Years or |
|||||||
Underlying Product |
Instruments |
Year |
Years |
Years |
Greater (2) |
|||||
Natural Gas (3) |
Forwards and |
|||||||||
(MMBtus (4)) |
Swaps |
282,212,809 |
84,938,674 |
4,907,500 |
- |
|||||
Options |
206,604,635 |
115,753,835 |
1,500,000 |
- |
||||||
Electricity |
Forwards and |
|||||||||
(Megawatt-hours) |
Swaps |
2,537,023 |
2,396,080 |
2,008,046 |
1,685,781 |
|||||
Options |
95,158 |
239,233 |
239,015 |
24,350 |
||||||
Congestion |
||||||||||
Revenue Rights |
57,166,228 |
78,318,934 |
60,465,135 |
11,609,557 |
||||||
Contract Volume (1) |
||||||||||
1 Year or |
3 Years or |
|||||||||
Greater but |
Greater but |
|||||||||
Less Than 1 |
Less Than 3 |
Less Than 5 |
5 Years or |
|||||||
Underlying Product |
Instruments |
Year |
Years |
Years |
Greater (2) |
|||||
Natural Gas (3) |
Forwards and |
|||||||||
(MMBtus (4)) |
Swaps |
329,466,510 |
98,628,398 |
5,490,000 |
- |
|||||
Options |
221,587,431 |
216,279,767 |
10,050,000 |
- |
||||||
Electricity |
Forwards and |
|||||||||
(Megawatt-hours) |
Swaps |
2,537,023 |
3,541,046 |
2,009,505 |
2,538,718 |
|||||
Options |
- |
239,015 |
239,233 |
119,508 |
||||||
Congestion |
||||||||||
Revenue Rights |
74,198,690 |
74,187,803 |
74,240,147 |
25,699,804 |
||||||
Balance at |
||||||
September 30, |
December 31, |
|||||
(in millions) |
2013 |
2012 |
||||
Derivatives in a liability position with credit risk-related |
||||||
contingencies that are not fully collateralized |
$ |
(133 |
) | $ |
(266 | ) |
Related derivatives in an asset position |
29 |
59 |
||||
Collateral posting in the normal course of business related to |
||||||
these derivatives |
112 |
103 |
||||
Net position of derivative contracts/additional collateral |
||||||
posting requirements (1) |
$ |
8 |
$ |
(104) |
||
|
|||
Fair Value Measurements |
||||||||||||||
At September 30, 2013 |
||||||||||||||
(in millions) |
Level 1 |
Level 2 |
Level 3 |
Netting (1) |
Total |
|||||||||
Assets: |
||||||||||||||
Money market investments |
$ |
214 |
$ |
- |
$ |
- |
$ |
- |
$ |
214 |
||||
Nuclear decommissioning trusts |
||||||||||||||
Money market investments |
26 |
- |
- |
- |
26 |
|||||||||
U.S. equity securities |
1,009 |
10 |
- |
- |
1,019 |
|||||||||
Non-U.S. equity securities |
435 |
- |
- |
- |
435 |
|||||||||
U.S. government and agency securities |
782 |
148 |
- |
- |
930 |
|||||||||
Municipal securities |
- |
26 |
- |
- |
26 |
|||||||||
Other fixed-income securities |
- |
128 |
- |
- |
128 |
|||||||||
Total nuclear decommissioning trusts (2) |
2,252 |
312 |
- |
- |
2,564 |
|||||||||
Price risk management instruments |
||||||||||||||
(Note 7) |
||||||||||||||
Electricity |
1 |
27 |
65 |
2 |
95 |
|||||||||
Gas |
- |
4 |
- |
- |
4 |
|||||||||
Total price risk management instruments |
1 |
31 |
65 |
2 |
99 |
|||||||||
Rabbi trusts |
||||||||||||||
Fixed-income securities |
- |
30 |
- |
- |
30 |
|||||||||
Life insurance contracts |
- |
70 |
- |
- |
70 |
|||||||||
Total rabbi trusts |
- |
100 |
- |
- |
100 |
|||||||||
Long-term disability trust |
||||||||||||||
Money market investments |
5 |
- |
- |
- |
5 |
|||||||||
U.S. equity securities |
- |
11 |
- |
- |
11 |
|||||||||
Non-U.S. equity securities |
- |
10 |
- |
- |
10 |
|||||||||
Fixed-income securities |
- |
116 |
- |
- |
116 |
|||||||||
Total long-term disability trust |
5 |
137 |
- |
- |
142 |
|||||||||
Other investments |
51 |
- |
- |
- |
51 |
|||||||||
Total assets |
$ |
2,523 |
$ |
580 |
$ |
65 |
$ |
2 |
$ |
3,170 |
||||
Liabilities: |
||||||||||||||
Price risk management instruments |
||||||||||||||
(Note 7) |
||||||||||||||
Electricity |
$ |
53 |
$ |
100 |
$ |
147 |
$ |
(140 |
) | $ |
160 |
|||
Gas |
6 |
5 |
- |
(6 |
) | 5 |
||||||||
Total liabilities |
$ |
59 |
$ |
105 |
$ |
147 |
$ |
(146) |
$ |
165 |
||||
Fair Value Measurements |
||||||||||||||
At December 31, 2012 |
||||||||||||||
(in millions) |
Level 1 |
Level 2 |
Level 3 |
Netting (1) |
Total |
|||||||||
Assets: |
||||||||||||||
Money market investments |
$ |
209 |
$ |
- |
$ |
- |
$ |
- |
$ |
209 |
||||
Nuclear decommissioning trusts |
||||||||||||||
Money market investments |
21 |
- |
- |
- |
21 |
|||||||||
U.S. equity securities |
940 |
9 |
- |
- |
949 |
|||||||||
Non-U.S. equity securities |
379 |
- |
- |
- |
379 |
|||||||||
U.S. government and agency securities |
681 |
139 |
- |
- |
820 |
|||||||||
Municipal securities |
- |
59 |
- |
- |
59 |
|||||||||
Other fixed-income securities |
- |
173 |
- |
- |
173 |
|||||||||
Total nuclear decommissioning trusts (2) |
2,021 |
380 |
- |
- |
2,401 |
|||||||||
Price risk management instruments |
||||||||||||||
(Note 7) |
||||||||||||||
Electricity |
1 |
60 |
80 |
6 |
147 |
|||||||||
Gas |
- |
5 |
1 |
(6 |
) | - |
||||||||
Total price risk management instruments |
1 |
65 |
81 |
- |
147 |
|||||||||
Rabbi trusts |
||||||||||||||
Fixed-income securities |
- |
30 |
- |
- |
30 |
|||||||||
Life insurance contracts |
- |
72 |
- |
- |
72 |
|||||||||
Total rabbi trusts |
- |
102 |
- |
- |
102 |
|||||||||
Long-term disability trust |
||||||||||||||
Money market investments |
10 |
- |
- |
- |
10 |
|||||||||
U.S. equity securities |
- |
14 |
- |
- |
14 |
|||||||||
Non-U.S. equity securities |
- |
11 |
- |
- |
11 |
|||||||||
Fixed-income securities |
- |
136 |
- |
- |
136 |
|||||||||
Total long-term disability trust |
10 |
161 |
- |
- |
171 |
|||||||||
Total assets |
$ |
2,241 |
$ |
708 |
$ |
81 |
$ |
- |
$ |
3,030 |
||||
Liabilities: |
||||||||||||||
Price risk management instruments |
||||||||||||||
(Note 7) |
||||||||||||||
Electricity |
$ |
155 |
$ |
144 |
$ |
160 |
$ |
(156 |
) | $ |
303 |
|||
Gas |
8 |
9 |
- |
(9 |
) | 8 |
||||||||
Total liabilities |
$ |
163 |
$ |
153 |
$ |
160 |
$ |
(165) |
$ |
311 |
||||
Fair Value at |
|||||||||||||
(in millions) |
September 30, 2013 |
||||||||||||
Fair Value Measurement |
Assets |
Liabilities |
Valuation Technique |
Unobservable Input |
Range (1) |
||||||||
Congestion revenue rights |
$ |
65 |
$ |
13 |
Market approach |
CRR auction prices |
$ |
(7.58) - 7.93 |
|||||
Power purchase agreements |
$ |
- |
$ |
134 |
Discounted cash flow |
Forward prices |
$ |
10.36 - 54.86 |
|||||
Fair Value at |
|||||||||||||
(in millions) |
December 31, 2012 |
||||||||||||
Fair Value Measurement |
Assets |
Liabilities |
Valuation Technique |
Unobservable Input |
Range (1) |
||||||||
Congestion revenue rights |
$ |
80 |
$ |
16 |
Market approach |
CRR auction prices |
$ |
(9.04) - 55.15 |
|||||
Power purchase agreements |
$ |
- |
$ |
145 |
Discounted cash flow |
Forward prices |
$ |
8.59 - 62.90 |
|||||
Price Risk Management Instruments |
||||||
(in millions) |
2013 |
2012 |
||||
Liability balance as of July 1 |
$ |
(76) |
$ |
(80) |
||
Realized and unrealized gains (losses): |
||||||
Included in regulatory assets and liabilities or balancing accounts (1) |
(6 |
) | (4 | ) | ||
Liability balance as of September 30 |
$ |
(82) |
$ |
(84) |
||
Price Risk Management Instruments |
||||||
(in millions) |
2013 |
2012 |
||||
Liability balance as of January 1 |
$ |
(79) |
$ |
(74) |
||
Realized and unrealized gains (losses): |
||||||
Included in regulatory assets and liabilities or balancing accounts (1) |
(3 |
) | (10 | ) | ||
Liability balance as of September 30 |
$ |
(82) |
$ |
(84) |
||
September 30, 2013 |
December 31, 2012 |
||||||||||
(in millions) |
Carrying Amount |
Level 2 Fair Value |
Carrying Amount |
Level 2 Fair Value |
|||||||
Debt (Note 4) |
|||||||||||
PG&E Corporation |
$ |
350 |
$ |
359 |
$ |
349 |
$ |
371 |
|||
Utility |
11,934 |
12,750 |
11,645 |
13,946 |
|||||||
Total |
Total |
||||||||||
Amortized |
Unrealized |
Unrealized |
Total Fair |
||||||||
(in millions) |
Cost |
Gains |
Losses |
Value |
|||||||
As of September 30, 2013 |
|||||||||||
Nuclear decommissioning trusts |
|||||||||||
Money market investments |
$ |
26 |
$ |
- |
$ |
- |
$ |
26 |
|||
Equity securities |
|||||||||||
U.S. |
267 |
753 |
(1 |
) | 1,019 |
||||||
Non-U.S. |
205 |
230 |
- |
435 |
|||||||
Debt securities |
|||||||||||
U.S. government and agency securities |
870 |
63 |
(3 |
) | 930 |
||||||
Municipal securities |
24 |
2 |
- |
26 |
|||||||
Other fixed-income securities |
128 |
1 |
(1 |
) | 128 |
||||||
Total nuclear decommissioning trusts (1) |
1,520 |
1,049 |
(5 |
) | 2,564 |
||||||
Other investments |
13 |
38 |
- |
51 |
|||||||
Total |
$ |
1,533 |
$ |
1,087 |
$ |
(5) |
$ |
2,615 |
|||
As of December 31, 2012 |
|||||||||||
Nuclear decommissioning trusts |
|||||||||||
Money market investments |
$ |
21 |
$ |
- |
$ |
- |
$ |
21 |
|||
Equity securities |
|||||||||||
U.S. |
331 |
618 |
- |
949 |
|||||||
Non-U.S. |
199 |
181 |
(1 |
) | 379 |
||||||
Debt securities |
|||||||||||
U.S. government and agency securities |
723 |
97 |
- |
820 |
|||||||
Municipal securities |
56 |
4 |
(1 |
) | 59 |
||||||
Other fixed-income securities |
168 |
5 |
- |
173 |
|||||||
Total (1) |
$ |
1,498 |
$ |
905 |
$ |
(2) |
$ |
2,401 |
|||
As of |
||
(in millions) |
September 30, 2013 |
|
Less than 1 year |
$ |
17 |
1-5 years |
512 |
|
5-10 years |
241 |
|
More than 10 years |
314 |
|
Total maturities of debt securities |
$ |
1,084 |
Three Months Ended |
Nine Months Ended |
|||||||||||
September 30, |
September 30, |
|||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||
(in millions) |
||||||||||||
Proceeds from sales and maturities of nuclear decommissioning |
||||||||||||
trust investments |
$ |
357 |
$ |
237 |
$ |
1,152 |
$ |
903 |
||||
Gross realized gains on sales of securities held as available-for-sale |
7 |
3 |
44 |
17 |
||||||||
Gross realized losses on sales of securities held as available-for-sale |
(4 |
) | (6 |
) | (10 |
) | (13 | ) | ||||
|
|||
|
|||
(in millions) |
|||
Balance at January 1, 2010 |
$ |
- |
|
Loss accrued |
220 |
||
Less: Payments |
(6 | ) | |
Balance at December 31, 2010 |
214 |
||
Additional loss accrued |
155 |
||
Less: Payments |
(92 | ) | |
Balance at December 31, 2011 |
277 |
||
Additional loss accrued |
80 |
||
Less: Payments |
(211 | ) | |
Balance at December 31, 2012 |
146 |
||
Additional loss accrued |
110 |
||
Less: Payments |
(80 | ) | |
Balance at September 30, 2013 |
$ |
176 |
Balance at |
|||||
(in millions) |
September 30, 2013 |
December 31, 2012 |
|||
Utility-owned natural gas compressor site near Topock, Arizona (1) |
$ |
268 |
$ |
239 |
|
Utility-owned natural gas compressor site near Hinkley, California (1) |
197 |
226 |
|||
Former manufactured gas plant sites owned by the Utility or third parties |
179 |
181 |
|||
Utility-owned generation facilities (other than for fossil fuel-fired), other facilities, and third-party disposal sites |
165 |
158 |
|||
Fossil fuel-fired generation facilities formerly owned by the Utility |
85 |
87 |
|||
Decommissioning fossil fuel-fired generation facilities and sites |
20 |
19 |
|||
Total environmental remediation liability |
$ |
914 |
$ |
910 |
|
|
|||
Pension Benefits |
Other Benefits |
|||||||||||
Three Months Ended September 30, |
||||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Service cost for benefits earned |
$ |
121 |
$ |
100 |
$ |
14 |
$ |
14 |
||||
Interest cost |
158 |
165 |
19 |
21 |
||||||||
Expected return on plan assets |
(162 |
) | (150 |
) | (20 |
) | (19 | ) | ||||
Amortization of transition obligation |
- |
- |
- |
6 |
||||||||
Amortization of prior service cost |
5 |
5 |
6 |
7 |
||||||||
Amortization of net actuarial loss |
28 |
29 |
1 |
1 |
||||||||
Net periodic benefit cost |
150 |
149 |
20 |
30 |
||||||||
Less: transfer to regulatory account (1) |
(66 |
) | (75 |
) | - |
- |
||||||
Total |
$ |
84 |
$ |
74 |
$ |
20 |
$ |
30 |
||||
Pension Benefits |
Other Benefits |
|||||||||||
Nine Months Ended September 30, |
||||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Service cost for benefits earned |
$ |
351 |
$ |
297 |
$ |
40 |
$ |
37 |
||||
Interest cost |
470 |
494 |
56 |
63 |
||||||||
Expected return on plan assets |
(487 |
) | (449 |
) | (60 |
) | (58 | ) | ||||
Amortization of transition obligation |
- |
- |
- |
18 |
||||||||
Amortization of prior service cost |
15 |
15 |
17 |
19 |
||||||||
Amortization of net actuarial loss |
83 |
92 |
4 |
4 |
||||||||
Net periodic benefit cost |
432 |
449 |
57 |
83 |
||||||||
Less: transfer to regulatory account (1) |
(179 |
) | (225 |
) | - |
- |
||||||
Total |
$ |
253 |
$ |
224 |
$ |
57 |
$ |
83 |
||||
|
|||
Pension Benefits |
Other Benefits |
|||||||||||
Three Months Ended September 30, |
||||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Service cost for benefits earned |
$ |
121 |
$ |
100 |
$ |
14 |
$ |
14 |
||||
Interest cost |
158 |
165 |
19 |
21 |
||||||||
Expected return on plan assets |
(162 |
) | (150 |
) | (20 |
) | (19 | ) | ||||
Amortization of transition obligation |
- |
- |
- |
6 |
||||||||
Amortization of prior service cost |
5 |
5 |
6 |
7 |
||||||||
Amortization of net actuarial loss |
28 |
29 |
1 |
1 |
||||||||
Net periodic benefit cost |
150 |
149 |
20 |
30 |
||||||||
Less: transfer to regulatory account (1) |
(66 |
) | (75 |
) | - |
- |
||||||
Total |
$ |
84 |
$ |
74 |
$ |
20 |
$ |
30 |
||||
Pension Benefits |
Other Benefits |
|||||||||||
Nine Months Ended September 30, |
||||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Service cost for benefits earned |
$ |
351 |
$ |
297 |
$ |
40 |
$ |
37 |
||||
Interest cost |
470 |
494 |
56 |
63 |
||||||||
Expected return on plan assets |
(487 |
) | (449 |
) | (60 |
) | (58 | ) | ||||
Amortization of transition obligation |
- |
- |
- |
18 |
||||||||
Amortization of prior service cost |
15 |
15 |
17 |
19 |
||||||||
Amortization of net actuarial loss |
83 |
92 |
4 |
4 |
||||||||
Net periodic benefit cost |
432 |
449 |
57 |
83 |
||||||||
Less: transfer to regulatory account (1) |
(179 |
) | (225 |
) | - |
- |
||||||
Total |
$ |
253 |
$ |
224 |
$ |
57 |
$ |
83 |
||||
Pension |
Other |
Other |
||||||||||
Benefits |
Benefits |
Investments |
Total |
|||||||||
(in millions, net of income tax) |
Three Months Ended September 30, 2013 |
|||||||||||
Beginning balance |
$ |
(28 |
) | $ |
(69 |
) | $ |
26 |
$ |
(71 | ) | |
Other comprehensive income before reclassifications |
(20 |
) | - |
(3 |
) | (23 | ) | |||||
Amounts reclassified from other comprehensive income: |
||||||||||||
Amortization of prior service cost (1) |
3 |
3 |
- |
6 |
||||||||
Amortization of net actuarial loss (1) |
17 |
1 |
- |
18 |
||||||||
Net current period other comprehensive income (loss) |
- |
4 |
(3) |
1 |
||||||||
Ending balance |
$ |
(28) |
$ |
(65) |
$ |
23 |
$ |
(70) |
||||
Pension |
Other |
Other |
||||||||||
Benefits |
Benefits |
Investments |
Total |
|||||||||
(in millions, net of income tax) |
Nine Months Ended September 30, 2013 |
|||||||||||
Beginning balance |
$ |
(28 |
) | $ |
(77 |
) | $ |
4 |
$ |
(101 | ) | |
Other comprehensive income before reclassifications |
(58 |
) | - |
19 |
(39 | ) | ||||||
Amounts reclassified from other comprehensive income: |
||||||||||||
Amortization of prior service cost (1) |
9 |
9 |
- |
18 |
||||||||
Amortization of net actuarial loss (1) |
49 |
3 |
- |
52 |
||||||||
Net current period other comprehensive income (loss) |
- |
12 |
19 |
31 |
||||||||
Ending balance |
$ |
(28) |
$ |
(65) |
$ |
23 |
$ |
(70) |
||||
|
|||
Balance at |
|||||
September 30, |
December 31, |
||||
(in millions) |
2013 |
2012 |
|||
Pension benefits |
$ |
3,356 |
$ |
3,275 |
|
Deferred income taxes |
1,772 |
1,627 |
|||
Utility retained generation |
515 |
552 |
|||
Environmental compliance costs |
609 |
604 |
|||
Price risk management |
144 |
210 |
|||
Electromechanical meters |
150 |
194 |
|||
Unamortized loss, net of gain, on reacquired debt |
140 |
141 |
|||
Other |
141 |
206 |
|||
Total long-term regulatory assets |
$ |
6,827 |
$ |
6,809 |
|
Balance at |
|||||
September 30, |
December 31, |
||||
(in millions) |
2013 |
2012 |
|||
Cost of removal obligations |
$ |
3,805 |
$ |
3,625 |
|
Recoveries in excess of asset retirement obligations |
674 |
620 |
|||
Public purpose programs |
594 |
590 |
|||
Other |
270 |
253 |
|||
Total long-term regulatory liabilities |
$ |
5,343 |
$ |
5,088 |
|
Receivable (Payable) |
||||||
Balance at |
||||||
September 30, |
December 31, |
|||||
(in millions) |
2013 |
2012 |
||||
Distribution revenue adjustment mechanism |
$ |
(3 |
) | $ |
219 |
|
Utility generation |
(22 |
) | 117 |
|||
Hazardous substance |
75 |
56 |
||||
Public purpose programs |
(100 |
) | (83 | ) | ||
Gas fixed cost |
179 |
44 |
||||
Energy recovery bonds |
(170 |
) | (43 | ) | ||
Energy procurement |
281 |
77 |
||||
U.S. Department of Energy Settlement |
(279 |
) | (250 | ) | ||
GHG allowance auction proceeds (1) |
(250 |
) | - |
|||
Other |
291 |
165 |
||||
Total regulatory balancing accounts, net |
$ |
2 |
$ |
302 |
||
|
|||
PG&E Corporation |
Utility |
|||||
Total |
Total |
|||||
(in millions) |
Equity |
Shareholders' Equity |
||||
Balance at December 31, 2012 |
$ |
13,326 |
$ |
13,460 |
||
Comprehensive income |
769 |
741 |
||||
Equity contributions |
- |
835 |
||||
Common stock issued |
741 |
- |
||||
Share-based compensation expense |
43 |
(1 | ) | |||
Common stock dividends declared |
(609 |
) | (537 | ) | ||
Preferred stock dividend requirement |
- |
(10 | ) | |||
Preferred stock dividend requirement of subsidiary |
(10 |
) | - |
|||
Balance at September 30, 2013 |
$ |
14,260 |
$ |
14,488 |
||
|
|||
Commodity Risk |
||||||||||||
Gross Derivative |
Total Derivative |
|||||||||||
(in millions) |
Balance |
Netting |
Cash Collateral |
Balance |
||||||||
Current assets - other |
$ |
31 |
$ |
(12 |
) | $ |
19 |
$ |
38 |
|||
Other noncurrent assets - other |
66 |
(5 |
) | - |
61 |
|||||||
Current liabilities - other |
(162 |
) | 12 |
106 |
(44 | ) | ||||||
Noncurrent liabilities - other |
(149 |
) | 5 |
23 |
(121 | ) | ||||||
Total commodity risk |
$ |
(214) |
$ |
- |
$ |
148 |
$ |
(66) |
||||
Commodity Risk |
||||||||||||
Gross Derivative |
Total Derivative |
|||||||||||
(in millions) |
Balance |
Netting |
Cash Collateral |
Balance |
||||||||
Current assets - other |
$ |
48 |
$ |
(25 |
) | $ |
36 |
$ |
59 |
|||
Other noncurrent assets - other |
99 |
(11 |
) | - |
88 |
|||||||
Current liabilities - other |
(255 |
) | 25 |
115 |
(115 | ) | ||||||
Noncurrent liabilities - other |
(221 |
) | 11 |
14 |
(196 | ) | ||||||
Total commodity risk |
$ |
(329) |
$ |
- |
$ |
165 |
$ |
(164) |
||||
Commodity Risk |
||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||
September 30, |
September 30, |
|||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Unrealized gain - regulatory assets and liabilities (1) |
$ |
40 |
$ |
162 |
$ |
115 |
$ |
327 |
||||
Realized loss - cost of electricity (2) |
(57 |
) | (108 |
) | (136 |
) | (383 | ) | ||||
Realized loss - cost of natural gas (2) |
(2 |
) | (5 |
) | (14 |
) | (32 | ) | ||||
Total commodity risk |
$ |
(19) |
$ |
49 |
$ |
(35) |
$ |
(88) |
||||
Contract Volume (1) |
||||||||||
1 Year or |
3 Years or |
|||||||||
Greater but |
Greater but |
|||||||||
Less Than 1 |
Less Than 3 |
Less Than 5 |
5 Years or |
|||||||
Underlying Product |
Instruments |
Year |
Years |
Years |
Greater (2) |
|||||
Natural Gas (3) |
Forwards and |
|||||||||
(MMBtus (4)) |
Swaps |
282,212,809 |
84,938,674 |
4,907,500 |
- |
|||||
Options |
206,604,635 |
115,753,835 |
1,500,000 |
- |
||||||
Electricity |
Forwards and |
|||||||||
(Megawatt-hours) |
Swaps |
2,537,023 |
2,396,080 |
2,008,046 |
1,685,781 |
|||||
Options |
95,158 |
239,233 |
239,015 |
24,350 |
||||||
Congestion |
||||||||||
Revenue Rights |
57,166,228 |
78,318,934 |
60,465,135 |
11,609,557 |
||||||
Contract Volume (1) |
||||||||||
1 Year or |
3 Years or |
|||||||||
Greater but |
Greater but |
|||||||||
Less Than 1 |
Less Than 3 |
Less Than 5 |
5 Years or |
|||||||
Underlying Product |
Instruments |
Year |
Years |
Years |
Greater (2) |
|||||
Natural Gas (3) |
Forwards and |
|||||||||
(MMBtus (4)) |
Swaps |
329,466,510 |
98,628,398 |
5,490,000 |
- |
|||||
Options |
221,587,431 |
216,279,767 |
10,050,000 |
- |
||||||
Electricity |
Forwards and |
|||||||||
(Megawatt-hours) |
Swaps |
2,537,023 |
3,541,046 |
2,009,505 |
2,538,718 |
|||||
Options |
- |
239,015 |
239,233 |
119,508 |
||||||
Congestion |
||||||||||
Revenue Rights |
74,198,690 |
74,187,803 |
74,240,147 |
25,699,804 |
||||||
Balance at |
||||||
September 30, |
December 31, |
|||||
(in millions) |
2013 |
2012 |
||||
Derivatives in a liability position with credit risk-related |
||||||
contingencies that are not fully collateralized |
$ |
(133 |
) | $ |
(266 | ) |
Related derivatives in an asset position |
29 |
59 |
||||
Collateral posting in the normal course of business related to |
||||||
these derivatives |
112 |
103 |
||||
Net position of derivative contracts/additional collateral |
||||||
posting requirements (1) |
$ |
8 |
$ |
(104) |
||
|
|||
Fair Value Measurements |
||||||||||||||
At September 30, 2013 |
||||||||||||||
(in millions) |
Level 1 |
Level 2 |
Level 3 |
Netting (1) |
Total |
|||||||||
Assets: |
||||||||||||||
Money market investments |
$ |
214 |
$ |
- |
$ |
- |
$ |
- |
$ |
214 |
||||
Nuclear decommissioning trusts |
||||||||||||||
Money market investments |
26 |
- |
- |
- |
26 |
|||||||||
U.S. equity securities |
1,009 |
10 |
- |
- |
1,019 |
|||||||||
Non-U.S. equity securities |
435 |
- |
- |
- |
435 |
|||||||||
U.S. government and agency securities |
782 |
148 |
- |
- |
930 |
|||||||||
Municipal securities |
- |
26 |
- |
- |
26 |
|||||||||
Other fixed-income securities |
- |
128 |
- |
- |
128 |
|||||||||
Total nuclear decommissioning trusts (2) |
2,252 |
312 |
- |
- |
2,564 |
|||||||||
Price risk management instruments |
||||||||||||||
(Note 7) |
||||||||||||||
Electricity |
1 |
27 |
65 |
2 |
95 |
|||||||||
Gas |
- |
4 |
- |
- |
4 |
|||||||||
Total price risk management instruments |
1 |
31 |
65 |
2 |
99 |
|||||||||
Rabbi trusts |
||||||||||||||
Fixed-income securities |
- |
30 |
- |
- |
30 |
|||||||||
Life insurance contracts |
- |
70 |
- |
- |
70 |
|||||||||
Total rabbi trusts |
- |
100 |
- |
- |
100 |
|||||||||
Long-term disability trust |
||||||||||||||
Money market investments |
5 |
- |
- |
- |
5 |
|||||||||
U.S. equity securities |
- |
11 |
- |
- |
11 |
|||||||||
Non-U.S. equity securities |
- |
10 |
- |
- |
10 |
|||||||||
Fixed-income securities |
- |
116 |
- |
- |
116 |
|||||||||
Total long-term disability trust |
5 |
137 |
- |
- |
142 |
|||||||||
Other investments |
51 |
- |
- |
- |
51 |
|||||||||
Total assets |
$ |
2,523 |
$ |
580 |
$ |
65 |
$ |
2 |
$ |
3,170 |
||||
Liabilities: |
||||||||||||||
Price risk management instruments |
||||||||||||||
(Note 7) |
||||||||||||||
Electricity |
$ |
53 |
$ |
100 |
$ |
147 |
$ |
(140 |
) | $ |
160 |
|||
Gas |
6 |
5 |
- |
(6 |
) | 5 |
||||||||
Total liabilities |
$ |
59 |
$ |
105 |
$ |
147 |
$ |
(146) |
$ |
165 |
||||
Fair Value Measurements |
||||||||||||||
At December 31, 2012 |
||||||||||||||
(in millions) |
Level 1 |
Level 2 |
Level 3 |
Netting (1) |
Total |
|||||||||
Assets: |
||||||||||||||
Money market investments |
$ |
209 |
$ |
- |
$ |
- |
$ |
- |
$ |
209 |
||||
Nuclear decommissioning trusts |
||||||||||||||
Money market investments |
21 |
- |
- |
- |
21 |
|||||||||
U.S. equity securities |
940 |
9 |
- |
- |
949 |
|||||||||
Non-U.S. equity securities |
379 |
- |
- |
- |
379 |
|||||||||
U.S. government and agency securities |
681 |
139 |
- |
- |
820 |
|||||||||
Municipal securities |
- |
59 |
- |
- |
59 |
|||||||||
Other fixed-income securities |
- |
173 |
- |
- |
173 |
|||||||||
Total nuclear decommissioning trusts (2) |
2,021 |
380 |
- |
- |
2,401 |
|||||||||
Price risk management instruments |
||||||||||||||
(Note 7) |
||||||||||||||
Electricity |
1 |
60 |
80 |
6 |
147 |
|||||||||
Gas |
- |
5 |
1 |
(6 |
) | - |
||||||||
Total price risk management instruments |
1 |
65 |
81 |
- |
147 |
|||||||||
Rabbi trusts |
||||||||||||||
Fixed-income securities |
- |
30 |
- |
- |
30 |
|||||||||
Life insurance contracts |
- |
72 |
- |
- |
72 |
|||||||||
Total rabbi trusts |
- |
102 |
- |
- |
102 |
|||||||||
Long-term disability trust |
||||||||||||||
Money market investments |
10 |
- |
- |
- |
10 |
|||||||||
U.S. equity securities |
- |
14 |
- |
- |
14 |
|||||||||
Non-U.S. equity securities |
- |
11 |
- |
- |
11 |
|||||||||
Fixed-income securities |
- |
136 |
- |
- |
136 |
|||||||||
Total long-term disability trust |
10 |
161 |
- |
- |
171 |
|||||||||
Total assets |
$ |
2,241 |
$ |
708 |
$ |
81 |
$ |
- |
$ |
3,030 |
||||
Liabilities: |
||||||||||||||
Price risk management instruments |
||||||||||||||
(Note 7) |
||||||||||||||
Electricity |
$ |
155 |
$ |
144 |
$ |
160 |
$ |
(156 |
) | $ |
303 |
|||
Gas |
8 |
9 |
- |
(9 |
) | 8 |
||||||||
Total liabilities |
$ |
163 |
$ |
153 |
$ |
160 |
$ |
(165) |
$ |
311 |
||||
Fair Value at |
|||||||||||||
(in millions) |
September 30, 2013 |
||||||||||||
Fair Value Measurement |
Assets |
Liabilities |
Valuation Technique |
Unobservable Input |
Range (1) |
||||||||
Congestion revenue rights |
$ |
65 |
$ |
13 |
Market approach |
CRR auction prices |
$ |
(7.58) - 7.93 |
|||||
Power purchase agreements |
$ |
- |
$ |
134 |
Discounted cash flow |
Forward prices |
$ |
10.36 - 54.86 |
|||||
Fair Value at |
|||||||||||||
(in millions) |
December 31, 2012 |
||||||||||||
Fair Value Measurement |
Assets |
Liabilities |
Valuation Technique |
Unobservable Input |
Range (1) |
||||||||
Congestion revenue rights |
$ |
80 |
$ |
16 |
Market approach |
CRR auction prices |
$ |
(9.04) - 55.15 |
|||||
Power purchase agreements |
$ |
- |
$ |
145 |
Discounted cash flow |
Forward prices |
$ |
8.59 - 62.90 |
|||||
Price Risk Management Instruments |
||||||
(in millions) |
2013 |
2012 |
||||
Liability balance as of July 1 |
$ |
(76) |
$ |
(80) |
||
Realized and unrealized gains (losses): |
||||||
Included in regulatory assets and liabilities or balancing accounts (1) |
(6 |
) | (4 | ) | ||
Liability balance as of September 30 |
$ |
(82) |
$ |
(84) |
||
Price Risk Management Instruments |
||||||
(in millions) |
2013 |
2012 |
||||
Liability balance as of January 1 |
$ |
(79) |
$ |
(74) |
||
Realized and unrealized gains (losses): |
||||||
Included in regulatory assets and liabilities or balancing accounts (1) |
(3 |
) | (10 | ) | ||
Liability balance as of September 30 |
$ |
(82) |
$ |
(84) |
||
September 30, 2013 |
December 31, 2012 |
||||||||||
(in millions) |
Carrying Amount |
Level 2 Fair Value |
Carrying Amount |
Level 2 Fair Value |
|||||||
Debt (Note 4) |
|||||||||||
PG&E Corporation |
$ |
350 |
$ |
359 |
$ |
349 |
$ |
371 |
|||
Utility |
11,934 |
12,750 |
11,645 |
13,946 |
|||||||
Total |
Total |
||||||||||
Amortized |
Unrealized |
Unrealized |
Total Fair |
||||||||
(in millions) |
Cost |
Gains |
Losses |
Value |
|||||||
As of September 30, 2013 |
|||||||||||
Nuclear decommissioning trusts |
|||||||||||
Money market investments |
$ |
26 |
$ |
- |
$ |
- |
$ |
26 |
|||
Equity securities |
|||||||||||
U.S. |
267 |
753 |
(1 |
) | 1,019 |
||||||
Non-U.S. |
205 |
230 |
- |
435 |
|||||||
Debt securities |
|||||||||||
U.S. government and agency securities |
870 |
63 |
(3 |
) | 930 |
||||||
Municipal securities |
24 |
2 |
- |
26 |
|||||||
Other fixed-income securities |
128 |
1 |
(1 |
) | 128 |
||||||
Total nuclear decommissioning trusts (1) |
1,520 |
1,049 |
(5 |
) | 2,564 |
||||||
Other investments |
13 |
38 |
- |
51 |
|||||||
Total |
$ |
1,533 |
$ |
1,087 |
$ |
(5) |
$ |
2,615 |
|||
As of December 31, 2012 |
|||||||||||
Nuclear decommissioning trusts |
|||||||||||
Money market investments |
$ |
21 |
$ |
- |
$ |
- |
$ |
21 |
|||
Equity securities |
|||||||||||
U.S. |
331 |
618 |
- |
949 |
|||||||
Non-U.S. |
199 |
181 |
(1 |
) | 379 |
||||||
Debt securities |
|||||||||||
U.S. government and agency securities |
723 |
97 |
- |
820 |
|||||||
Municipal securities |
56 |
4 |
(1 |
) | 59 |
||||||
Other fixed-income securities |
168 |
5 |
- |
173 |
|||||||
Total (1) |
$ |
1,498 |
$ |
905 |
$ |
(2) |
$ |
2,401 |
|||
As of |
||
(in millions) |
September 30, 2013 |
|
Less than 1 year |
$ |
17 |
1-5 years |
512 |
|
5-10 years |
241 |
|
More than 10 years |
314 |
|
Total maturities of debt securities |
$ |
1,084 |
Three Months Ended |
Nine Months Ended |
|||||||||||
September 30, |
September 30, |
|||||||||||
2013 |
2012 |
2013 |
2012 |
|||||||||
(in millions) |
||||||||||||
Proceeds from sales and maturities of nuclear decommissioning |
||||||||||||
trust investments |
$ |
357 |
$ |
237 |
$ |
1,152 |
$ |
903 |
||||
Gross realized gains on sales of securities held as available-for-sale |
7 |
3 |
44 |
17 |
||||||||
Gross realized losses on sales of securities held as available-for-sale |
(4 |
) | (6 |
) | (10 |
) | (13 | ) | ||||
|
|||
(in millions) |
|||
Balance at January 1, 2010 |
$ |
- |
|
Loss accrued |
220 |
||
Less: Payments |
(6 | ) | |
Balance at December 31, 2010 |
214 |
||
Additional loss accrued |
155 |
||
Less: Payments |
(92 | ) | |
Balance at December 31, 2011 |
277 |
||
Additional loss accrued |
80 |
||
Less: Payments |
(211 | ) | |
Balance at December 31, 2012 |
146 |
||
Additional loss accrued |
110 |
||
Less: Payments |
(80 | ) | |
Balance at September 30, 2013 |
$ |
176 |
Balance at |
|||||
(in millions) |
September 30, 2013 |
December 31, 2012 |
|||
Utility-owned natural gas compressor site near Topock, Arizona (1) |
$ |
268 |
$ |
239 |
|
Utility-owned natural gas compressor site near Hinkley, California (1) |
197 |
226 |
|||
Former manufactured gas plant sites owned by the Utility or third parties |
179 |
181 |
|||
Utility-owned generation facilities (other than for fossil fuel-fired), other facilities, and third-party disposal sites |
165 |
158 |
|||
Fossil fuel-fired generation facilities formerly owned by the Utility |
85 |
87 |
|||
Decommissioning fossil fuel-fired generation facilities and sites |
20 |
19 |
|||
Total environmental remediation liability |
$ |
914 |
$ |
910 |
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
|