| Debt
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
|
|||
Estimated Useful |
Balance at December 31, |
|||||||
(in millions, except estimated useful lives) |
Lives (years) |
2013 |
2012 |
|||||
Electricity generating facilities (1) |
20 to 100 |
$ |
9,116 |
$ |
8,253 |
|||
Electricity distribution facilities |
10 to 55 |
25,333 |
23,767 |
|||||
Electricity transmission |
10 to 70 |
8,429 |
7,681 |
|||||
Natural gas distribution facilities |
20 to 53 |
9,117 |
8,257 |
|||||
Natural gas transportation and storage |
5 to 65 |
5,265 |
4,314 |
|||||
Construction work in progress |
1,834 |
1,894 |
||||||
Total property, plant, and equipment |
59,094 |
54,166 |
||||||
Accumulated depreciation |
(17,843 |
) | (16,643 | ) | ||||
Net property, plant, and equipment |
$ |
41,251 |
$ |
37,523 |
||||
(in millions) |
|||
ARO liability at December 31, 2011 |
$ |
1,609 |
|
Revision in estimated cash flows |
1,301 |
||
Accretion |
101 |
||
Liabilities settled |
(92 | ) | |
ARO liability at December 31, 2012 |
2,919 |
||
Revision in estimated cash flows |
596 |
||
Accretion |
130 |
||
Liabilities settled |
(107 | ) | |
ARO liability at December 31, 2013 |
$ |
3,538 |
∙ Restoration of land to its pre-use condition under the terms of certain land rights agreements. Land rights will be maintained for the foreseeable future, and therefore, the Utility cannot reasonably estimate the settlement date(s) or range of settlement dates for the obligations associated with these assets;
|
Removal and proper disposal of lead-based paint contained in some Utility facilities. The Utility does not have information available that specifies which facilities contain lead-based paint and, therefore, cannot reasonably estimate the settlement date(s) associated with the obligations; and |
Removal of certain communications equipment from leased property, and retirement activities associated with substation and certain hydroelectric facilities. The Utility will maintain and continue to operate its hydroelectric facilities until the operation of a facility becomes uneconomical. The operation of the majority of the Utility's hydroelectric facilities is currently, and for the foreseeable future, expected to be economically beneficial. Therefore, the settlement date(s) cannot be reasonably estimated at this time. |
Pension |
Other |
Other |
||||||||||
(in millions) |
Benefits |
Benefits |
Investments |
Total |
||||||||
Beginning balance |
$ |
(28 |
) | $ |
(77 |
) | $ |
4 |
$ |
(101 | ) | |
Other comprehensive income before reclassifications: |
||||||||||||
Unrecognized net actuarial loss (net of taxes of $804, |
||||||||||||
$35, and $0, respectively) |
1,169 |
45 |
- |
1,214 |
||||||||
Transfer to regulatory account (net of taxes of |
||||||||||||
$790, $22, and $0, respectively) |
(1,150 |
) | 31 |
- |
(1,119 | ) | ||||||
Gain on investments (net of taxes of $0, $0, and $26, |
||||||||||||
respectively) |
- |
- |
38 |
38 |
||||||||
Amounts reclassified from other comprehensive income: (1) |
||||||||||||
Amortization of prior service cost (net of taxes of |
||||||||||||
$8, $10, and $0, respectively) |
12 |
13 |
- |
25 |
||||||||
Amortization of net actuarial loss (net of taxes of |
||||||||||||
$45, $3, and $0, respectively) |
66 |
3 |
- |
69 |
||||||||
Transfer to regulatory account (net of taxes of |
||||||||||||
$54, $0, and $0, respectively) |
(76 |
) | - |
- |
(76 | ) | ||||||
Net current period other comprehensive income |
21 |
92 |
38 |
151 |
||||||||
Ending balance |
$ |
(7) |
$ |
15 |
$ |
42 |
$ |
50 |
||||
|
|||
Balance at December 31, |
Recovery |
||||||
(in millions) |
2013 |
2012 |
Period |
||||
Pension benefits (1) |
$ |
1,444 |
$ |
3,275 |
N/A (4) |
||
Deferred income taxes (1) |
1,835 |
1,627 |
1 - 45 years |
||||
Utility retained generation (2) |
503 |
552 |
11 years |
||||
Environmental compliance costs (1) |
628 |
604 |
32 years |
||||
Price risk management (1) |
106 |
210 |
9 years |
||||
Electromechanical meters (3) |
135 |
194 |
4 years |
||||
Unamortized loss, net of gain, on reacquired debt (1) |
135 |
141 |
13 years |
||||
Other |
127 |
206 |
Various |
||||
Total long-term regulatory assets |
$ |
4,913 |
$ |
6,809 |
|||
Balance at December 31, |
|||||
(in millions) |
2013 |
2012 |
|||
Cost of removal obligations (1) |
$ |
3,844 |
$ |
3,625 |
|
Recoveries in excess of AROs (2) |
748 |
620 |
|||
Public purpose programs (3) |
587 |
590 |
|||
Other |
481 |
253 |
|||
Total long-term regulatory liabilities |
$ |
5,660 |
$ |
5,088 |
|
Receivable |
|||||
Balance at December 31, |
|||||
(in millions) |
2013 |
2012 |
|||
Electric distribution |
$ |
102 |
$ |
219 |
|
Utility generation |
57 |
117 |
|||
Gas distribution |
70 |
44 |
|||
Energy procurement |
410 |
193 |
|||
Public purpose programs |
56 |
48 |
|||
Other |
429 |
315 |
|||
Total regulatory balancing accounts receivable |
$ |
1,124 |
$ |
936 |
|
Payable |
|||||
Balance at December 31, |
|||||
(in millions) |
2013 |
2012 |
|||
Energy procurement |
$ |
298 |
$ |
116 |
|
Public purpose programs |
171 |
131 |
|||
Other |
539 |
387 |
|||
Total regulatory balancing accounts payable |
$ |
1,008 |
$ |
634 |
|
|
|||
December 31, |
||||||
(in millions) |
2013 |
2012 |
||||
PG&E Corporation |
||||||
Senior notes, 5.75%, due 2014 |
350 |
350 |
||||
Less: current portion |
(350 |
) | - |
|||
Total senior notes |
- |
350 |
||||
Total PG&E Corporation long-term debt |
- |
350 |
||||
Utility |
||||||
Senior notes: |
||||||
6.25% due 2013 |
- |
400 |
||||
4.80% due 2014 |
539 |
1,000 |
||||
5.625% due 2017 |
700 |
700 |
||||
8.25% due 2018 |
800 |
800 |
||||
3.50% due 2020 |
800 |
800 |
||||
4.25% due 2021 |
300 |
300 |
||||
3.25% due 2021 |
250 |
250 |
||||
2.45% due 2022 |
400 |
400 |
||||
3.25% due 2023 |
375 |
- |
||||
3.85% due 2023 |
300 |
- |
||||
6.05% due 2034 |
3,000 |
3,000 |
||||
5.80% due 2037 |
950 |
950 |
||||
6.35% due 2038 |
400 |
400 |
||||
6.25% due 2039 |
550 |
550 |
||||
5.40% due 2040 |
800 |
800 |
||||
4.50% due 2041 |
250 |
250 |
||||
4.45% due 2042 |
400 |
400 |
||||
3.75% due 2042 |
350 |
350 |
||||
4.60% due 2043 |
375 |
- |
||||
5.125% due 2043 |
500 |
- |
||||
Less: current portion |
(539 |
) | (400 | ) | ||
Unamortized discount, net of premium |
(51 |
) | (51 | ) | ||
Total senior notes, net of current portion |
11,449 |
10,899 |
||||
Pollution control bonds: |
||||||
Series 1996 C, E, F, 1997 B, variable rates (1), due 2026 (2) |
614 |
614 |
||||
Series 2004 A-D, 4.75%, due 2023 (3) |
345 |
345 |
||||
Series 2009 A-D, variable rates (4), due 2016 and 2026 (5) |
309 |
309 |
||||
Total pollution control bonds |
1,268 |
1,268 |
||||
Total Utility long-term debt, net of current portion |
12,717 |
12,167 |
||||
Total consolidated long-term debt, net of current portion |
$ |
12,717 |
$ |
12,517 |
||
(in millions, |
||||||||||||||||||||||||||||
except interest rates) |
2014 |
2015 |
2016 |
2017 |
2018 |
Thereafter |
Total |
|||||||||||||||||||||
PG&E Corporation |
||||||||||||||||||||||||||||
Average fixed interest rate |
5.75 |
% |
- |
- |
- |
- |
- |
5.75 |
% |
|||||||||||||||||||
Fixed rate obligations |
$ |
350 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
350 |
||||||||||||||
Utility |
||||||||||||||||||||||||||||
Average fixed interest rate |
4.80 |
% |
- |
- |
5.63 |
% |
8.25 |
% |
5.06 |
% |
5.29 |
% |
||||||||||||||||
Fixed rate obligations |
$ |
539 |
$ |
- |
$ |
- |
$ |
700 |
$ |
800 |
$ |
10,345 |
$ |
12,384 |
||||||||||||||
Variable interest rate |
||||||||||||||||||||||||||||
as of December 31, 2013 |
- |
- |
0.02 |
% |
- |
0.02 |
% |
- |
0.02 |
% |
||||||||||||||||||
Variable rate obligations (1) |
$ |
- |
$ |
- |
$ |
309 |
$ |
- |
$ |
614 |
$ |
- |
$ |
923 |
||||||||||||||
Total consolidated debt |
$ |
889 |
$ |
- |
$ |
309 |
$ |
700 |
$ |
1,414 |
$ |
10,345 |
$ |
13,657 |
||||||||||||||
Letters of |
|||||||||||||||||||
Termination |
Facility |
Credit |
Commercial |
Facility |
|||||||||||||||
(in millions) |
Date |
Limit |
Outstanding |
Borrowings |
Paper |
Availability |
|||||||||||||
PG&E Corporation |
April 2018 |
$ |
300 |
(1) |
$ |
$ |
260 |
$ |
- |
$ |
40 |
||||||||
Utility |
April 2018 |
3,000 |
(2) |
79 |
- |
914 |
(3) |
2,007 |
(3) |
||||||||||
Total revolving credit facilities |
$ |
3,300 |
$ |
79 |
$ |
260 |
$ |
914 |
$ |
2,047 |
|||||||||
|
|||
(in millions, except share amounts, redemption |
|||||||
price, and par value) |
Shares Outstanding |
Redemption Price |
Balance |
||||
Nonredeemable $25 par value preferred stock |
|||||||
5.00% Series |
400,000 |
N/A |
$ |
10 |
|||
5.50% Series |
1,173,163 |
N/A |
30 |
||||
6.00% Series |
4,211,662 |
N/A |
105 |
||||
Total nonredeemable preferred stock |
5,784,825 |
$ |
145 |
||||
Redeemable $25 par value preferred stock |
|||||||
4.36% Series |
418,291 |
$ |
25.75 |
$ |
11 |
||
4.50% Series |
611,142 |
26.00 |
15 |
||||
4.80% Series |
793,031 |
27.25 |
20 |
||||
5.00% Series |
1,778,172 |
26.75 |
44 |
||||
5.00% Series A |
934,322 |
26.75 |
23 |
||||
Total redeemable preferred stock |
4,534,958 |
$ |
113 |
||||
Preferred stock |
$ |
258 |
|||||
|
|||
PG&E Corporation |
Utility |
|||||||||||||||||
Year Ended December 31, |
||||||||||||||||||
(in millions) |
2013 |
2012 |
2011 |
2013 |
2012 |
2011 |
||||||||||||
Current: |
||||||||||||||||||
Federal |
$ |
(218 |
) | $ |
(74 |
) | $ |
(77 |
) | $ |
(222 |
) | $ |
(52 |
) | $ |
(83 | ) |
State |
(26 |
) | 33 |
152 |
(23 |
) | 41 |
161 |
||||||||||
Deferred: |
||||||||||||||||||
Federal |
552 |
374 |
504 |
604 |
404 |
534 |
||||||||||||
State |
(35 |
) | (92 |
) | (135 |
) | (28 |
) | (91 |
) | (128 | ) | ||||||
Tax credits |
(5 |
) | (4 |
) | (4 |
) | (5 |
) | (4 |
) | (4 | ) | ||||||
Income tax provision |
$ |
268 |
$ |
237 |
$ |
440 |
$ |
326 |
$ |
298 |
$ |
480 |
||||||
PG&E Corporation |
Utility |
|||||||||||
Year Ended December 31, |
||||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Deferred income tax assets: |
||||||||||||
Customer advances for construction |
$ |
90 |
$ |
101 |
$ |
90 |
$ |
101 |
||||
Reserve for damages |
161 |
175 |
161 |
175 |
||||||||
Environmental reserve |
152 |
97 |
152 |
97 |
||||||||
Compensation |
167 |
229 |
102 |
179 |
||||||||
Net operating loss carryforward |
890 |
938 |
670 |
736 |
||||||||
GHG allowances |
108 |
34 |
108 |
34 |
||||||||
Other |
135 |
230 |
128 |
221 |
||||||||
Total deferred income tax assets |
$ |
1,703 |
$ |
1,804 |
$ |
1,411 |
$ |
1,543 |
||||
Deferred income tax liabilities: |
||||||||||||
Regulatory balancing accounts |
$ |
261 |
$ |
256 |
$ |
261 |
$ |
256 |
||||
Property related basis differences |
8,048 |
7,449 |
8,038 |
7,447 |
||||||||
Income tax regulatory asset |
748 |
663 |
748 |
663 |
||||||||
Other |
151 |
173 |
86 |
99 |
||||||||
Total deferred income tax liabilities |
$ |
9,208 |
$ |
8,541 |
$ |
9,133 |
$ |
8,465 |
||||
Total net deferred income tax liabilities |
$ |
7,505 |
$ |
6,737 |
$ |
7,722 |
$ |
6,922 |
||||
Classification of net deferred income tax liabilities: |
||||||||||||
Included in current liabilities (assets) |
$ |
(318 |
) | $ |
(11 |
) | $ |
(320 |
) | $ |
(17 | ) |
Included in noncurrent liabilities |
7,823 |
6,748 |
8,042 |
6,939 |
||||||||
Total net deferred income tax liabilities |
$ |
7,505 |
$ |
6,737 |
$ |
7,722 |
$ |
6,922 |
||||
PG&E Corporation |
Utility |
||||||||||||||||
Year Ended December 31, |
|||||||||||||||||
2013 |
2012 |
2011 |
2013 |
2012 |
2011 |
||||||||||||
Federal statutory income tax rate |
35.0 |
% |
35.0 |
% |
35.0 |
% |
35.0 |
% |
35.0 |
% |
35.0 |
% |
|||||
Increase (decrease) in income |
|||||||||||||||||
tax rate resulting from: |
|||||||||||||||||
State income tax (net of |
|||||||||||||||||
federal benefit) |
(3.1 |
) | (3.9 |
) | 1.1 |
(2.2 |
) | (3.0 |
) | 1.6 |
|||||||
Effect of regulatory treatment |
|||||||||||||||||
of fixed asset differences |
(4.2 |
) | (4.1 |
) | (4.4 |
) | (3.8 |
) | (3.9 |
) | (4.2 |
) | |||||
Tax credits |
(0.4 |
) | (0.6 |
) | (0.5 |
) | (0.4 |
) | (0.6 |
) | (0.5 |
) | |||||
Benefit of loss carryback |
(1.1 |
) | (0.7 |
) | (1.9 |
) | (1.0 |
) | (0.4 |
) | (2.1 |
) | |||||
Non deductible penalties |
0.8 |
0.6 |
6.5 |
0.7 |
0.5 |
6.3 |
|||||||||||
Other, net |
(2.2 |
) | (3.8 |
) | (1.5 |
) | (0.9 |
) | (0.8 |
) | 0.1 |
||||||
Effective tax rate |
24.8 |
% |
22.5 |
% |
34.3 |
% |
27.4 |
% |
26.8 |
% |
36.2 |
% |
|||||
PG&E Corporation |
Utility |
|||||||||||||||||
2013 |
2012 |
2011 |
2013 |
2012 |
2011 |
|||||||||||||
(in millions) |
||||||||||||||||||
Balance at beginning of year |
$ |
581 |
$ |
506 |
$ |
714 |
$ |
575 |
$ |
503 |
$ |
712 |
||||||
Additions for tax position taken |
||||||||||||||||||
during a prior year |
12 |
32 |
2 |
12 |
26 |
2 |
||||||||||||
Reductions for tax position |
||||||||||||||||||
taken during a prior year |
(6 |
) | (13 |
) | (198 |
) | (6 |
) | (10 |
) | (196 | ) | ||||||
Additions for tax position |
||||||||||||||||||
taken during the current year |
79 |
67 |
3 |
79 |
67 |
- |
||||||||||||
Settlements |
- |
(11 |
) | (15 |
) | - |
(11 |
) | (15 | ) | ||||||||
Balance at end of year |
$ |
666 |
$ |
581 |
$ |
506 |
$ |
660 |
$ |
575 |
$ |
503 |
||||||
|
|||
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 |
243,213,288 |
79,735,000 |
8,892,500 |
- |
|||||
Options |
169,123,208 |
87,689,708 |
3,450,000 |
- |
||||||
Electricity |
Forwards and |
|||||||||
(Megawatt-hours) |
Swaps |
2,537,023 |
2,009,505 |
2,008,046 |
1,534,695 |
|||||
Congestion |
||||||||||
Revenue Rights |
73,510,440 |
83,747,782 |
63,718,517 |
29,945,852 |
||||||
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 |
||||||
Commodity Risk |
||||||||||||
Gross Derivative |
Total Derivative |
|||||||||||
(in millions) |
Balance |
Netting |
Cash Collateral |
Balance |
||||||||
Current assets - other |
$ |
42 |
$ |
(10 |
) | $ |
16 |
$ |
48 |
|||
Other noncurrent assets - other |
99 |
(4 |
) | - |
95 |
|||||||
Current liabilities - other |
(122 |
) | 10 |
69 |
(43 | ) | ||||||
Noncurrent liabilities - other |
(110 |
) | 4 |
2 |
(104 | ) | ||||||
Total commodity risk |
$ |
(91) |
$ |
- |
$ |
87 |
$ |
(4) |
||||
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 |
|||||||||
For the year ended December 31, |
|||||||||
(in millions) |
2013 |
2012 |
2011 |
||||||
Unrealized gain/(loss) - regulatory assets and liabilities (1) |
$ |
238 |
$ |
391 |
$ |
21 |
|||
Realized loss - cost of electricity (2) |
(178 |
) | (486 |
) | (558 | ) | |||
Realized loss - cost of natural gas (2) |
(22 |
) | (38 |
) | (106 | ) | |||
Total commodity risk |
$ |
38 |
$ |
(133) |
$ |
(643) |
|||
Balance at December 31, |
||||||
(in millions) |
2013 |
2012 |
||||
Derivatives in a liability position with credit risk-related |
||||||
contingencies that are not fully collateralized |
$ |
(79 |
) | $ |
(266 | ) |
Related derivatives in an asset position |
4 |
59 |
||||
Collateral posting in the normal course of business related to |
||||||
these derivatives |
65 |
103 |
||||
Net position of derivative contracts/additional collateral |
||||||
posting requirements (1) |
$ |
(10) |
$ |
(104) |
||
|
|||
Fair Value Measurements |
||||||||||||||
At December 31, 2013 |
||||||||||||||
(in millions) |
Level 1 |
Level 2 |
Level 3 |
Netting (1) |
Total |
|||||||||
Assets: |
||||||||||||||
Money market investments |
$ |
226 |
$ |
- |
$ |
- |
$ |
- |
$ |
226 |
||||
Nuclear decommissioning trusts |
||||||||||||||
Money market investments |
38 |
- |
- |
- |
38 |
|||||||||
U.S. equity securities |
1,046 |
11 |
- |
1,057 |
||||||||||
Non-U.S. equity securities |
457 |
- |
- |
- |
457 |
|||||||||
U.S. government and agency securities |
760 |
156 |
- |
- |
916 |
|||||||||
Municipal securities |
- |
25 |
- |
- |
25 |
|||||||||
Other fixed-income securities |
- |
162 |
- |
- |
162 |
|||||||||
Total nuclear decommissioning trusts (2) |
2,301 |
354 |
- |
- |
2,655 |
|||||||||
Price risk management instruments |
||||||||||||||
(Note 9) |
||||||||||||||
Electricity |
2 |
27 |
107 |
3 |
139 |
|||||||||
Gas |
- |
5 |
- |
(1 |
) | 4 |
||||||||
Total price risk management instruments |
2 |
32 |
107 |
2 |
143 |
|||||||||
Rabbi trusts |
||||||||||||||
Fixed-income securities |
- |
39 |
- |
- |
39 |
|||||||||
Life insurance contracts |
- |
70 |
- |
- |
70 |
|||||||||
Total rabbi trusts |
- |
109 |
- |
- |
109 |
|||||||||
Long-term disability trust |
||||||||||||||
Money market investments |
9 |
- |
- |
- |
9 |
|||||||||
U.S. equity securities |
- |
14 |
- |
- |
14 |
|||||||||
Non-U.S. equity securities |
- |
12 |
- |
- |
12 |
|||||||||
Fixed-income securities |
- |
122 |
- |
- |
122 |
|||||||||
Total long-term disability trust |
9 |
148 |
- |
- |
157 |
|||||||||
Other investments |
84 |
- |
- |
- |
84 |
|||||||||
Total assets |
$ |
2,622 |
$ |
643 |
$ |
107 |
$ |
2 |
$ |
3,374 |
||||
Liabilities: |
||||||||||||||
Price risk management instruments |
||||||||||||||
(Note 9) |
||||||||||||||
Electricity |
$ |
19 |
$ |
72 |
$ |
137 |
$ |
(84 |
) | $ |
144 |
|||
Gas |
1 |
3 |
- |
(1 |
) | 3 |
||||||||
Total liabilities |
$ |
20 |
$ |
75 |
$ |
137 |
$ |
(85) |
$ |
147 |
||||
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 9) |
||||||||||||||
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 9) |
||||||||||||||
Electricity |
$ |
155 |
$ |
144 |
$ |
160 |
$ |
(156 |
) | $ |
303 |
|||
Gas |
8 |
9 |
- |
(9 |
) | 8 |
||||||||
Total liabilities |
$ |
163 |
$ |
153 |
$ |
160 |
$ |
(165) |
$ |
311 |
||||
Fair Value at |
|||||||||||||
(in millions) |
December 31, 2013 |
||||||||||||
Fair Value Measurement |
Assets |
Liabilities |
Valuation Technique |
Unobservable Input |
Range (1) |
||||||||
Congestion revenue rights |
$ |
107 |
$ |
32 |
Market approach |
CRR auction prices |
$ |
(6.47) - 12.04 |
|||||
Power purchase agreements |
$ |
- |
$ |
105 |
Discounted cash flow |
Forward prices |
$ |
23.43 - 51.75 |
|||||
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 January 1 |
$ |
(79) |
$ |
(74) |
||
Realized and unrealized gains (losses): |
||||||
Included in regulatory assets and liabilities or balancing accounts (1) |
49 |
(5 | ) | |||
Liability balance as of December 31 |
$ |
(30) |
$ |
(79) |
||
At December 31, |
|||||||||||
2013 |
2012 |
||||||||||
(in millions) |
Carrying Amount |
Level 2 Fair Value |
Carrying Amount |
Level 2 Fair Value |
|||||||
Debt (Note 4) |
|||||||||||
PG&E Corporation |
$ |
350 |
$ |
354 |
$ |
349 |
$ |
371 |
|||
Utility |
12,334 |
13,444 |
11,645 |
13,946 |
|||||||
Total |
Total |
||||||||||
Amortized |
Unrealized |
Unrealized |
Total Fair |
||||||||
(in millions) |
Cost |
Gains |
Losses |
Value |
|||||||
As of December 31, 2013 |
|||||||||||
Nuclear decommissioning trusts |
|||||||||||
Money market investments |
$ |
38 |
$ |
- |
$ |
- |
$ |
38 |
|||
Equity securities |
|||||||||||
U.S. |
246 |
811 |
- |
1,057 |
|||||||
Non-U.S. |
215 |
242 |
- |
457 |
|||||||
Debt securities |
|||||||||||
U.S. government and agency securities |
870 |
51 |
(5 |
) | 916 |
||||||
Municipal securities |
24 |
2 |
(1 |
) | 25 |
||||||
Other fixed-income securities |
163 |
1 |
(2 |
) | 162 |
||||||
Total nuclear decommissioning trusts (1) |
1,556 |
1,107 |
(8 |
) | 2,655 |
||||||
Other investments |
13 |
71 |
- |
84 |
|||||||
Total |
$ |
1,569 |
$ |
1,178 |
$ |
(8) |
$ |
2,739 |
|||
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 |
|||
(in millions) |
As of December 31, 2013 |
|
Less than 1 year |
$ |
22 |
1-5 years |
519 |
|
5-10 years |
230 |
|
More than 10 years |
332 |
|
Total maturities of debt securities |
$ |
1,103 |
2013 |
2012 |
2011 |
|||||||
(in millions) |
|||||||||
Proceeds from sales and maturities of nuclear decommissioning trust |
|||||||||
investments |
$ |
1,619 |
$ |
1,133 |
$ |
1,928 |
|||
Gross realized gains on sales of securities held as available-for-sale |
94 |
19 |
43 |
||||||
Gross realized losses on sales of securities held as available-for-sale |
(13 |
) | (17 |
) | (30 | ) | |||
|
|||
(in millions) |
2013 |
2012 |
||||
Change in plan assets: |
||||||
Fair value of plan assets at January 1 |
$ |
12,141 |
$ |
10,993 |
||
Actual return on plan assets |
673 |
1,488 |
||||
Company contributions |
323 |
282 |
||||
Benefits and expenses paid |
(610 |
) | (622 | ) | ||
Fair value of plan assets at December 31 |
$ |
12,527 |
$ |
12,141 |
||
Change in benefit obligation: |
||||||
Projected benefit obligation at January 1 |
$ |
15,541 |
$ |
14,000 |
||
Service cost for benefits earned |
468 |
396 |
||||
Interest cost |
627 |
658 |
||||
Actuarial (gain) loss |
(1,950 |
) | 1,099 |
|||
Plan amendments |
- |
9 |
||||
Transitional costs |
1 |
1 |
||||
Benefits and expenses paid |
(610 |
) | (622 | ) | ||
Projected benefit obligation at December 31 (1) |
$ |
14,077 |
$ |
15,541 |
||
Funded status: |
||||||
Current liability |
$ |
(6 |
) | $ |
(6 | ) |
Noncurrent liability |
(1,544 |
) | (3,394 | ) | ||
Accrued benefit cost at December 31 |
$ |
(1,550) |
$ |
(3,400) |
||
(in millions) |
2013 |
2012 |
||||
Change in plan assets: |
||||||
Fair value of plan assets at January 1 |
$ |
1,758 |
$ |
1,491 |
||
Actual return on plan assets |
64 |
191 |
||||
Company contributions |
145 |
149 |
||||
Plan participant contribution |
64 |
55 |
||||
Benefits and expenses paid |
(139 |
) | (128 | ) | ||
Fair value of plan assets at December 31 |
$ |
1,892 |
$ |
1,758 |
||
Change in benefit obligation: |
||||||
Benefit obligation at January 1 |
$ |
1,940 |
$ |
1,885 |
||
Service cost for benefits earned |
53 |
49 |
||||
Interest cost |
74 |
83 |
||||
Actuarial gain |
(415 |
) | (23 | ) | ||
Plan amendments |
- |
5 |
||||
Benefits paid |
(123 |
) | (119 | ) | ||
Federal subsidy on benefits paid |
4 |
5 |
||||
Plan participant contributions |
64 |
55 |
||||
Benefit obligation at December 31 |
$ |
1,597 |
$ |
1,940 |
||
Funded status (1): |
||||||
Noncurrent asset |
$ |
352 |
$ |
- |
||
Noncurrent liability |
(57 |
) | (181 | ) | ||
Accrued benefit cost at December 31 |
$ |
295 |
$ |
(181) |
||
(in millions) |
2013 |
2012 |
2011 |
||||||
Service cost for benefits earned |
$ |
468 |
$ |
396 |
$ |
320 |
|||
Interest cost |
627 |
658 |
660 |
||||||
Expected return on plan assets |
(650 |
) | (598 |
) | (669 | ) | |||
Amortization of prior service cost |
20 |
20 |
34 |
||||||
Amortization of net actuarial loss |
111 |
123 |
50 |
||||||
Net periodic benefit cost |
576 |
599 |
395 |
||||||
Less: transfer to regulatory account (1) |
(238 |
) | (301 |
) | (139 | ) | |||
Total |
$ |
338 |
$ |
298 |
$ |
256 |
|||
(in millions) |
2013 |
2012 |
2011 |
||||||
Service cost for benefits earned |
$ |
53 |
$ |
49 |
$ |
42 |
|||
Interest cost |
74 |
83 |
91 |
||||||
Expected return on plan assets |
(79 |
) | (77 |
) | (82 | ) | |||
Amortization of transition obligation |
- |
24 |
26 |
||||||
Amortization of prior service cost |
23 |
25 |
27 |
||||||
Amortization of net actuarial loss |
6 |
6 |
4 |
||||||
Net periodic benefit cost |
$ |
77 |
$ |
110 |
$ |
108 |
|||
(in millions) |
|||||
Unrecognized prior service cost |
$ |
20 |
|||
Unrecognized net loss |
2 |
||||
Total |
$ |
22 |
|||
Other Benefits (in millions) |
|||||
Unrecognized prior service cost |
$ |
23 |
|||
Unrecognized net loss |
2 |
||||
Total |
$ |
25 |
|||
Pension Benefits |
Other Benefits |
||||||||||||||||
December 31, |
December 31, |
||||||||||||||||
2013 |
2012 |
2011 |
2013 |
2012 |
2011 |
||||||||||||
Discount rate |
4.89 |
% |
3.98 |
% |
4.66 |
% |
4.70 - 5.00 |
% |
3.75 - 4.08 |
% |
4.41 - 4.77 |
% |
|||||
Average rate of future |
|||||||||||||||||
compensation increases |
4.00 |
% |
4.00 |
% |
5.00 |
% |
- |
- |
- |
||||||||
Expected return on plan assets |
6.50 |
% |
5.40 |
% |
5.50 |
% |
3.50 - 6.70 |
% |
2.90 - 6.10 |
% |
4.40 - 5.50 |
% |
|||||
One- |
One- |
|||||
Percentage- |
Percentage- |
|||||
Point |
Point |
|||||
(in millions) |
Increase |
Decrease |
||||
Effect on postretirement benefit obligation |
$ |
86 |
$ |
(88 | ) | |
Effect on service and interest cost |
9 |
(9 | ) | |||
Pension Benefits |
Other Benefits |
||||||||||||||||
2014 |
2013 |
2012 |
2014 |
2013 |
2012 |
||||||||||||
Global equity securities |
25 |
% |
25 |
% |
35 |
% |
30 |
% |
28 |
% |
38 |
% |
|||||
Absolute return |
5 |
% |
5 |
% |
5 |
% |
3 |
% |
4 |
% |
4 |
% |
|||||
Real assets |
10 |
% |
10 |
% |
10 |
% |
8 |
% |
8 |
% |
8 |
% |
|||||
Extended fixed-income securities |
3 |
% |
3 |
% |
3 |
% |
- |
% |
- |
% |
- |
% |
|||||
Fixed-income securities |
57 |
% |
57 |
% |
47 |
% |
59 |
% |
60 |
% |
50 |
% |
|||||
Total |
100 |
% |
100 |
% |
100 |
% |
100 |
% |
100 |
% |
100 |
% |
|||||
Fair Value Measurements |
|||||||||||||||||||||||
At December 31, |
|||||||||||||||||||||||
2013 |
2012 |
||||||||||||||||||||||
(in millions) |
Level 1 |
Level 2 |
Level 3 |
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||||
Pension Benefits: |
|||||||||||||||||||||||
Money market investments |
$ |
70 |
$ |
- |
$ |
- |
$ |
70 |
$ |
112 |
$ |
- |
$ |
- |
$ |
112 |
|||||||
Global equity securities |
1,123 |
2,363 |
- |
3,486 |
402 |
3,017 |
- |
3,419 |
|||||||||||||||
Absolute return |
- |
- |
554 |
554 |
- |
- |
513 |
513 |
|||||||||||||||
Real assets |
562 |
- |
544 |
1,106 |
525 |
- |
285 |
810 |
|||||||||||||||
Fixed-income securities: |
|||||||||||||||||||||||
U.S. government |
1,281 |
319 |
- |
1,600 |
1,576 |
139 |
- |
1,715 |
|||||||||||||||
Corporate |
1 |
4,230 |
625 |
4,856 |
3 |
4,275 |
611 |
4,889 |
|||||||||||||||
Other |
166 |
555 |
- |
721 |
- |
576 |
- |
576 |
|||||||||||||||
Total |
$ |
3,203 |
$ |
7,467 |
$ |
1,723 |
$ |
12,393 |
$ |
2,618 |
$ |
8,007 |
$ |
1,409 |
$ |
12,034 |
|||||||
Other Benefits: |
|||||||||||||||||||||||
Money market investments |
$ |
31 |
$ |
- |
$ |
- |
$ |
31 |
$ |
77 |
$ |
- |
$ |
- |
$ |
77 |
|||||||
Global equity securities |
127 |
504 |
- |
631 |
118 |
397 |
- |
515 |
|||||||||||||||
Absolute return |
- |
- |
53 |
53 |
- |
- |
49 |
49 |
|||||||||||||||
Real assets |
67 |
- |
38 |
105 |
68 |
- |
28 |
96 |
|||||||||||||||
Fixed-income securities: |
|||||||||||||||||||||||
U.S. government |
119 |
5 |
- |
124 |
148 |
5 |
- |
153 |
|||||||||||||||
Corporate |
4 |
894 |
2 |
900 |
9 |
795 |
1 |
805 |
|||||||||||||||
Other |
14 |
37 |
- |
51 |
- |
38 |
- |
38 |
|||||||||||||||
Total |
$ |
362 |
$ |
1,440 |
$ |
93 |
$ |
1,895 |
$ |
420 |
$ |
1,235 |
$ |
78 |
$ |
1,733 |
|||||||
Total plan assets at fair value |
$ |
14,288 |
$ |
13,767 |
|||||||||||||||||||
Pension Benefits |
|||||||||||
Absolute |
Corporate |
||||||||||
(in millions) |
Return |
Fixed-Income |
Real Assets |
Total |
|||||||
Balance as of January 1, 2012 |
$ |
487 |
$ |
585 |
$ |
65 |
$ |
1,137 |
|||
Actual return on plan assets: |
|||||||||||
Relating to assets still held at the reporting date |
26 |
28 |
12 |
66 |
|||||||
Relating to assets sold during the period |
- |
(1 |
) | - |
(1) |
||||||
Purchases, issuances, sales, and settlements |
|||||||||||
Purchases |
- |
12 |
208 |
220 |
|||||||
Settlements |
- |
(13 |
) | - |
(13) |
||||||
Balance as of December 31, 2012 |
$ |
513 |
$ |
611 |
$ |
285 |
$ |
1,409 |
|||
Actual return on plan assets: |
|||||||||||
Relating to assets still held at the reporting date |
37 |
1 |
49 |
87 |
|||||||
Relating to assets sold during the period |
4 |
- |
(3 |
) | 1 |
||||||
Purchases, issuances, sales, and settlements |
|||||||||||
Purchases |
- |
20 |
352 |
372 |
|||||||
Settlements |
- |
(7 |
) | (139) |
(146) |
||||||
Balance as of December 31, 2013 |
$ |
554 |
$ |
625 |
$ |
544 |
$ |
1,723 |
|||
Other Benefits |
|||||||||||
Absolute |
Corporate |
||||||||||
(in millions) |
Return |
Fixed-Income |
Real Assets |
Total |
|||||||
Balance as of January 1, 2012 |
$ |
47 |
$ |
1 |
6 |
$ |
54 |
||||
Actual return on plan assets: |
|||||||||||
Relating to assets still held at the reporting date |
2 |
- |
1 |
3 |
|||||||
Relating to assets sold during the period |
- |
- |
- |
- |
|||||||
Purchases, issuances, sales, and settlements |
|||||||||||
Purchases |
- |
1 |
21 |
22 |
|||||||
Settlements |
- |
(1 |
) | - |
(1) |
||||||
Balance as of December 31, 2012 |
$ |
49 |
$ |
1 |
$ |
28 |
$ |
78 |
|||
Actual return on plan assets: |
|||||||||||
Relating to assets still held at the reporting date |
4 |
- |
3 |
7 |
|||||||
Relating to assets sold during the period |
- |
- |
- |
- |
|||||||
Purchases, issuances, sales, and settlements |
|||||||||||
Purchases |
12 |
1 |
21 |
34 |
|||||||
Settlements |
(12 |
) | - |
(14 |
) | (26) |
|||||
Balance as of December 31, 2013 |
$ |
53 |
$ |
2 |
$ |
38 |
$ |
93 |
|||
(in millions) |
Pension |
Other |
Federal Subsidy |
||||||
2014 |
$ |
613 |
$ |
90 |
$ |
(6 | ) | ||
2015 |
652 |
95 |
(7 | ) | |||||
2016 |
692 |
100 |
(8 | ) | |||||
2017 |
730 |
107 |
(8 | ) | |||||
2018 |
766 |
113 |
(9 | ) | |||||
2019 - 2023 |
4,326 |
609 |
(35 | ) | |||||
(in millions) |
||
Year ended December 31, |
||
2013 |
$ |
71 |
2012 |
67 |
|
2011 |
65 |
|
|||
(in millions) |
|||
Balance at December 31, 2012 |
$ |
842 |
|
Interest accrued, net of settlement |
25 |
||
Less: supplier settlements-principal amount |
(3 | ) | |
Balance at December 31, 2013 |
$ |
864 |
|
|||
Year Ended December 31, |
||||||||
(in millions) |
2013 |
2012 |
2011 |
|||||
Utility revenues from: |
||||||||
Administrative services provided to PG&E Corporation |
$ |
7 |
$ |
7 |
$ |
6 |
||
Utility expenses from: |
||||||||
Administrative services received from PG&E |
||||||||
Corporation |
$ |
45 |
$ |
50 |
$ |
49 |
||
Utility employee benefit due to PG&E Corporation |
57 |
51 |
33 |
|||||
|
|||
(in millions) |
|||
Balance at December 31, 2012 |
$ |
910 |
|
Additional remediation costs accrued: |
|||
Transfer to regulatory account for recovery |
116 |
||
Amounts not recoverable from customers |
49 |
||
Less: Payments |
(175 | ) | |
Balance at December 31, 2013 |
$ |
900 |
Balance at December 31, |
|||||
(in millions) |
2013 |
2012 |
|||
Utility-owned natural gas compressor site near Hinkley, California (1) |
$ |
190 |
$ |
226 |
|
Utility-owned natural gas compressor site near Topock, Arizona (1) |
264 |
239 |
|||
Utility-owned generation facilities (other than for fossil fuel-fired), other facilities, and third-party disposal sites |
160 |
158 |
|||
Former MGP sites owned by the Utility or third parties |
184 |
181 |
|||
Fossil fuel-fired generation facilities and sites |
102 |
106 |
|||
Total environmental remediation liability |
$ |
900 |
$ |
910 |
|
(in millions) |
2013 |
2012 |
2011 |
|||||
Qualifying facilities (1) |
$ |
813 |
$ |
779 |
$ |
1,069 |
||
Renewable energy contracts |
1,281 |
815 |
622 |
|||||
Other power purchase agreements |
902 |
661 |
690 |
|||||
Renewable |
|||||||||||
(in millions) |
Qualifying Facility |
(Other than QFs) |
Other |
Total Payments |
|||||||
2014 |
$ |
913 |
$ |
1,906 |
$ |
829 |
$ |
3,648 |
|||
2015 |
707 |
2,102 |
770 |
3,579 |
|||||||
2016 |
587 |
2,109 |
722 |
3,418 |
|||||||
2017 |
450 |
2,104 |
684 |
3,238 |
|||||||
2018 |
406 |
1,962 |
640 |
3,008 |
|||||||
Thereafter |
1,614 |
30,242 |
2,984 |
34,840 |
|||||||
Total |
$ |
4,677 |
$ |
40,425 |
$ |
6,629 |
$ |
51,731 |
|||
(in millions) |
||
2014 |
$ |
27 |
2015 |
24 |
|
2016 |
22 |
|
2017 |
18 |
|
2018 |
12 |
|
Thereafter |
8 |
|
Total fixed capacity payments |
111 |
|
Less: amount representing interest |
14 |
|
Present value of fixed capacity payments |
$ |
97 |
(in millions) |
||
2014 |
$ |
727 |
2015 |
198 |
|
2016 |
150 |
|
2017 |
108 |
|
2018 |
108 |
|
Thereafter |
756 |
|
Total |
$ |
2,047 |
(in millions) |
||
2014 |
$ |
145 |
2015 |
162 |
|
2016 |
146 |
|
2017 |
148 |
|
2018 |
132 |
|
Thereafter |
647 |
|
Total |
$ |
1,380 |
(in millions) |
||
2014 |
$ |
42 |
2015 |
37 |
|
2016 |
34 |
|
2017 |
27 |
|
2018 |
24 |
|
Thereafter |
193 |
|
Total |
$ |
357 |
|
|||
Quarter ended |
|||||||||||
(in millions, except per share amounts) |
December 31 |
September 30 |
June 30 |
March 31 |
|||||||
2013 |
|||||||||||
PG&E CORPORATION |
|||||||||||
Operating revenues |
$ |
3,975 |
$ |
4,175 |
$ |
3,776 |
$ |
3,672 |
|||
Operating income |
333 |
291 |
636 |
502 |
|||||||
Income tax (benefit) provision |
25 |
(24 |
) | 153 |
114 |
||||||
Net income |
90 |
164 |
332 |
242 |
|||||||
Income available for common shareholders |
86 |
161 |
328 |
239 |
|||||||
Comprehensive income |
210 |
165 |
352 |
252 |
|||||||
Net earnings per common share, basic |
0.19 |
0.36 |
0.74 |
0.55 |
|||||||
Net earnings per common share, diluted |
0.19 |
0.36 |
0.74 |
0.55 |
|||||||
Common stock price per share: |
|||||||||||
High |
42.75 |
46.37 |
48.44 |
44.53 |
|||||||
Low |
40.07 |
40.76 |
43.59 |
40.47 |
|||||||
UTILITY |
|||||||||||
Operating revenues |
$ |
3,973 |
$ |
4,174 |
$ |
3,775 |
$ |
3,671 |
|||
Operating income |
360 |
292 |
635 |
503 |
|||||||
Income tax (benefit) provision |
65 |
(20 |
) | 160 |
121 |
||||||
Net income |
138 |
162 |
329 |
237 |
|||||||
Income available for common stock |
134 |
159 |
325 |
234 |
|||||||
Comprehensive income |
231 |
166 |
333 |
242 |
|||||||
2012 |
|||||||||||
PG&E CORPORATION |
|||||||||||
Operating revenues |
$ |
3,830 |
$ |
3,976 |
$ |
3,593 |
$ |
3,641 |
|||
Operating income |
125 |
614 |
467 |
487 |
|||||||
Income tax (benefit) provision |
(54 |
) | 100 |
87 |
104 |
||||||
Net income (loss) |
(9 |
) | 364 |
239 |
236 |
||||||
Income (loss) available for common shareholders |
(13 |
) | 361 |
235 |
233 |
||||||
Comprehensive income |
77 |
372 |
247 |
246 |
|||||||
Net earnings (loss) per common share, basic |
(0.03 |
) | 0.84 |
0.56 |
0.56 |
||||||
Net earnings (loss) per common share, diluted |
(0.03 |
) | 0.84 |
0.55 |
0.56 |
||||||
Common stock price per share: |
|||||||||||
High |
43.48 |
46.51 |
45.20 |
43.72 |
|||||||
Low |
39.71 |
42.41 |
42.04 |
40.16 |
|||||||
UTILITY |
|||||||||||
Operating revenues |
$ |
3,829 |
$ |
3,974 |
$ |
3,592 |
$ |
3,640 |
|||
Operating income |
127 |
613 |
467 |
488 |
|||||||
Net income |
13 |
340 |
227 |
231 |
|||||||
Income tax provision |
(30 |
) | 122 |
93 |
113 |
||||||
Income available for common stock |
9 |
337 |
223 |
228 |
|||||||
Comprehensive income |
96 |
348 |
235 |
241 |
|||||||
|
|||
Year Ended December 31, |
||||
2013 |
2012 |
2011 |
||
Administrative service revenue |
$ 41 |
$ 43 |
$ 44 |
|
Operating expenses |
(42 |
)(41) | (44 | ) |
Interest income |
1 |
1 |
1 |
|
Interest expense |
(25 |
)(22) | (22 | ) |
Other income |
(57 |
)(39) | (17 | ) |
Equity in earnings of subsidiaries |
848 |
817 |
852 |
|
Income before income taxes |
766 |
759 |
814 |
|
Income tax benefit |
48 |
57 |
30 |
|
Net income |
$ 814 |
$ 816 |
$ 844 |
|
Other Comprehensive Income |
||||
Pension and other postretirement benefit plans (net of taxes of $80, $72, $9, at respective dates) |
113 |
108 |
(11 | ) |
Other (net of taxes of $26, $3, and $0, at respective dates) |
38 |
4 |
- |
|
Total other comprehensive income (loss) |
151 |
112 |
(11 | ) |
Comprehensive Income |
$ 965 |
$ 928 |
$ 833 |
|
Weighted average common shares outstanding, basic |
444 |
424 |
401 |
|
Weighted average common shares outstanding, diluted |
445 |
425 |
402 |
|
Net earnings per common share, basic |
$ 1.83 |
$ 1.92 |
$ 2.10 |
|
Net earnings per common share, diluted |
$ 1.83 |
$ 1.92 |
$ 2.10 |
|
Balance at December 31, |
|||
2013 |
2012 |
||
ASSETS |
|||
Current Assets |
|||
Cash and cash equivalents |
$ 231 |
$ 207 |
|
Advances to affiliates |
30 |
26 |
|
Income taxes receivable |
13 |
33 |
|
Other current assets |
86 |
- |
|
Total current assets |
360 |
266 |
|
Noncurrent Assets |
|||
Equipment |
2 |
1 |
|
Accumulated depreciation |
(1 |
)(1) | |
Net equipment |
1 |
- |
|
Investments in subsidiaries |
14,711 |
13,387 |
|
Other investments |
110 |
102 |
|
Income taxes receivable |
5 |
5 |
|
Deferred income taxes |
188 |
178 |
|
Other |
- |
1 |
|
Total noncurrent assets |
15,015 |
13,673 |
|
Total Assets |
$ 15,375 |
$ 13,939 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||
Current Liabilities |
|||
Short-term borrowings |
$ 260 |
$ 120 |
|
Long-term debt, classified as current |
350 |
- |
|
Accounts payable - other |
66 |
48 |
|
Other |
230 |
221 |
|
Total current liabilities |
906 |
389 |
|
Noncurrent Liabilities |
|||
Longdebt |
- |
349 |
|
Other |
127 |
127 |
|
Total noncurrent liabilities |
127 |
476 |
|
Common Shareholders' Equity |
|||
Common stock |
9,550 |
8,428 |
|
Reinvested earnings |
4,742 |
4,747 |
|
Accumulated other comprehensive income (loss) |
50 |
(101 | ) |
Total common shareholders' equity |
14,342 |
13,074 |
|
Total Liabilities and Shareholders' Equity |
$ 15,375 |
$ 13,939 |
|
Year Ended December 31, |
|||||||||||
2013 |
2012 |
2011 |
|||||||||
Cash Flows from Operating Activities: |
|||||||||||
Net income |
$ |
814 |
$ |
816 |
$ |
844 |
|||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||||
Stock-based compensation amortization |
54 |
51 |
36 |
||||||||
Equity in earnings of subsidiaries |
(848 |
) | (817 |
) | (852 |
) | |||||
Deferred income taxes and tax credits, net |
(10 |
) | (31 |
) | (26 |
) | |||||
Noncurrent income taxes receivable/payable |
- |
(6 |
) | (47 |
) | ||||||
Current income taxes receivable/payable |
20 |
(82 |
) | 49 |
|||||||
Other |
(20 |
) | 20 |
(80 |
) | ||||||
Net cash provided by (used in) operating activities |
10 |
(49) |
(76 |
) | |||||||
Cash Flows From Investing Activities: |
|||||||||||
Investment in subsidiaries |
(1,371 |
) | (1,023 |
) | (759 |
) | |||||
Dividends received from subsidiaries (1) |
716 |
716 |
716 |
||||||||
Proceeds from tax equity investments |
275 |
228 |
129 |
||||||||
Other |
(8 |
) | - |
- |
|||||||
Net cash provided by (used in) investing activities |
(388 |
) | (79) |
86 |
|||||||
Cash Flows From Financing Activities: |
|||||||||||
Borrowings under revolving credit facilities |
140 |
120 |
150 |
||||||||
Repayments under revolving credit facilities |
- |
- |
(150 |
) | |||||||
Common stock issued |
1,045 |
751 |
662 |
||||||||
Common stock dividends paid (2) |
(782 |
) | (746 |
) | (704 |
) | |||||
Other |
(1 |
) | 1 |
1 |
|||||||
Net cash provided by (used in) financing activities |
402 |
126 |
(41 |
) | |||||||
Net change in cash and cash equivalents |
24 |
(2 |
) | (31 |
) | ||||||
Cash and cash equivalents at January 1 |
207 |
209 |
240 |
||||||||
Cash and cash equivalents at December 31 |
$ |
231 |
$ |
207 |
$ |
209 |
|||||
Supplemental disclosures of cash flow information |
|||||||||||
Cash received (paid) for: |
|||||||||||
Interest, net of amounts capitalized |
$ |
(23 |
) | $ |
(20 |
) | $ |
(20 |
) | ||
Income taxes, net |
21 |
(60 |
) | 8 |
|||||||
Supplemental disclosures of noncash investing and financing |
|||||||||||
activities |
|||||||||||
Noncash common stock issuances |
$ |
22 |
$ |
22 |
$ |
24 |
|||||
Common stock dividends declared but not yet paid |
208 |
196 |
188 |
||||||||
(1) |
Because of its nature as a holding company, PG&E Corporation classifies dividends received from subsidiaries an investing cash flow. |
||||||||||
(2) |
On January 15, April 15, July 15, October 15, 2013, PG&E Corporation paid quarterly common stock dividends of $0.455 per share. |
||||||||||
On January 15, April 15, July 15, October 15, 2012, PG&E Corporation paid quarterly common stock dividends of $0.455 per share. |
|||||||||||
On January 15, April 15, July 15, October 15, 2011, PG&E Corporation paid quarterly common stock dividends of $0.455 per share. |
|||||||||||
|
|||
PG&E Corporation |
|||||
SCHEDULE II - CONSOLIDATED VALUATION AND QUALIFYING ACCOUNTS |
|||||
For the Years Ended December 31, 2013, 2012, and 2011 |
|||||
(in millions) |
|||||
Additions |
|||||
Description |
Balance at Beginning of Period |
Charged to Costs and Expenses |
Charged to Other Accounts |
Deductions (2) |
Balance at End of Period |
Valuation and qualifying accounts deducted from assets: |
|||||
2013: |
|||||
Allowance for uncollectible accounts(1) |
$ 87 |
$ 53 |
$ - |
$ 60 |
$ 80 |
2012: |
|||||
Allowance for uncollectible accounts(1) |
$ 81 |
$ 66 |
$ - |
$ 60 |
$ 87 |
2011: |
|||||
Allowance for uncollectible accounts(1) |
$ 81 |
$ 60 |
$ - |
$ 60 |
$ 81 |
(1) Allowance for uncollectible accounts is deducted from Accounts receivable - Customers. |
|||||
(2) Deductions consist principally of write-offs, net of collections of receivables previously written off. |
|||||
Pacific Gas and Electric Company |
|||||
SCHEDULE II - CONSOLIDATED VALUATION AND QUALIFYING ACCOUNTS |
|||||
For the Years Ended December 31, 2013, 2012, and 2011 |
|||||
(in millions) |
|||||
Additions |
|||||
Description |
Balance at Beginning of Period |
Charged to Costs and Expenses |
Charged to Other Accounts |
Deductions (2) |
Balance at End of Period |
Valuation and qualifying accounts deducted from assets: |
|||||
2013: |
|||||
Allowance for uncollectible accounts(1) |
$ 87 |
$ 53 |
$ - |
$ 60 |
$ 80 |
2012: |
|||||
Allowance for uncollectible accounts(1) |
$ 81 |
$ 66 |
$ - |
$ 60 |
$ 87 |
2011: |
|||||
Allowance for uncollectible accounts(1) |
$ 81 |
$ 60 |
$ - |
$ 60 |
$ 81 |
(1) Allowance for uncollectible accounts is deducted from Accounts receivable - Customers. |
|||||
(2) Deductions consist principally of write-offs, net of collections of receivables previously written off. |
|||||
|
|||
Estimated Useful |
Balance at December 31, |
|||||||
(in millions, except estimated useful lives) |
Lives (years) |
2013 |
2012 |
|||||
Electricity generating facilities (1) |
20 to 100 |
$ |
9,116 |
$ |
8,253 |
|||
Electricity distribution facilities |
10 to 55 |
25,333 |
23,767 |
|||||
Electricity transmission |
10 to 70 |
8,429 |
7,681 |
|||||
Natural gas distribution facilities |
20 to 53 |
9,117 |
8,257 |
|||||
Natural gas transportation and storage |
5 to 65 |
5,265 |
4,314 |
|||||
Construction work in progress |
1,834 |
1,894 |
||||||
Total property, plant, and equipment |
59,094 |
54,166 |
||||||
Accumulated depreciation |
(17,843 |
) | (16,643 | ) | ||||
Net property, plant, and equipment |
$ |
41,251 |
$ |
37,523 |
||||
(in millions) |
|||
ARO liability at December 31, 2011 |
$ |
1,609 |
|
Revision in estimated cash flows |
1,301 |
||
Accretion |
101 |
||
Liabilities settled |
(92 | ) | |
ARO liability at December 31, 2012 |
2,919 |
||
Revision in estimated cash flows |
596 |
||
Accretion |
130 |
||
Liabilities settled |
(107 | ) | |
ARO liability at December 31, 2013 |
$ |
3,538 |
∙ Restoration of land to its pre-use condition under the terms of certain land rights agreements. Land rights will be maintained for the foreseeable future, and therefore, the Utility cannot reasonably estimate the settlement date(s) or range of settlement dates for the obligations associated with these assets;
|
Removal and proper disposal of lead-based paint contained in some Utility facilities. The Utility does not have information available that specifies which facilities contain lead-based paint and, therefore, cannot reasonably estimate the settlement date(s) associated with the obligations; and |
Removal of certain communications equipment from leased property, and retirement activities associated with substation and certain hydroelectric facilities. The Utility will maintain and continue to operate its hydroelectric facilities until the operation of a facility becomes uneconomical. The operation of the majority of the Utility's hydroelectric facilities is currently, and for the foreseeable future, expected to be economically beneficial. Therefore, the settlement date(s) cannot be reasonably estimated at this time. |
|
|||
Estimated Useful |
Balance at December 31, |
|||||||
(in millions, except estimated useful lives) |
Lives (years) |
2013 |
2012 |
|||||
Electricity generating facilities (1) |
20 to 100 |
$ |
9,116 |
$ |
8,253 |
|||
Electricity distribution facilities |
10 to 55 |
25,333 |
23,767 |
|||||
Electricity transmission |
10 to 70 |
8,429 |
7,681 |
|||||
Natural gas distribution facilities |
20 to 53 |
9,117 |
8,257 |
|||||
Natural gas transportation and storage |
5 to 65 |
5,265 |
4,314 |
|||||
Construction work in progress |
1,834 |
1,894 |
||||||
Total property, plant, and equipment |
59,094 |
54,166 |
||||||
Accumulated depreciation |
(17,843 |
) | (16,643 | ) | ||||
Net property, plant, and equipment |
$ |
41,251 |
$ |
37,523 |
||||
(in millions) |
|||
ARO liability at December 31, 2011 |
$ |
1,609 |
|
Revision in estimated cash flows |
1,301 |
||
Accretion |
101 |
||
Liabilities settled |
(92 | ) | |
ARO liability at December 31, 2012 |
2,919 |
||
Revision in estimated cash flows |
596 |
||
Accretion |
130 |
||
Liabilities settled |
(107 | ) | |
ARO liability at December 31, 2013 |
$ |
3,538 |
Pension |
Other |
Other |
||||||||||
(in millions) |
Benefits |
Benefits |
Investments |
Total |
||||||||
Beginning balance |
$ |
(28 |
) | $ |
(77 |
) | $ |
4 |
$ |
(101 | ) | |
Other comprehensive income before reclassifications: |
||||||||||||
Unrecognized net actuarial loss (net of taxes of $804, |
||||||||||||
$35, and $0, respectively) |
1,169 |
45 |
- |
1,214 |
||||||||
Transfer to regulatory account (net of taxes of |
||||||||||||
$790, $22, and $0, respectively) |
(1,150 |
) | 31 |
- |
(1,119 | ) | ||||||
Gain on investments (net of taxes of $0, $0, and $26, |
||||||||||||
respectively) |
- |
- |
38 |
38 |
||||||||
Amounts reclassified from other comprehensive income: (1) |
||||||||||||
Amortization of prior service cost (net of taxes of |
||||||||||||
$8, $10, and $0, respectively) |
12 |
13 |
- |
25 |
||||||||
Amortization of net actuarial loss (net of taxes of |
||||||||||||
$45, $3, and $0, respectively) |
66 |
3 |
- |
69 |
||||||||
Transfer to regulatory account (net of taxes of |
||||||||||||
$54, $0, and $0, respectively) |
(76 |
) | - |
- |
(76 | ) | ||||||
Net current period other comprehensive income |
21 |
92 |
38 |
151 |
||||||||
Ending balance |
$ |
(7) |
$ |
15 |
$ |
42 |
$ |
50 |
||||
|
|||
Balance at December 31, |
Recovery |
||||||
(in millions) |
2013 |
2012 |
Period |
||||
Pension benefits (1) |
$ |
1,444 |
$ |
3,275 |
N/A (4) |
||
Deferred income taxes (1) |
1,835 |
1,627 |
1 - 45 years |
||||
Utility retained generation (2) |
503 |
552 |
11 years |
||||
Environmental compliance costs (1) |
628 |
604 |
32 years |
||||
Price risk management (1) |
106 |
210 |
9 years |
||||
Electromechanical meters (3) |
135 |
194 |
4 years |
||||
Unamortized loss, net of gain, on reacquired debt (1) |
135 |
141 |
13 years |
||||
Other |
127 |
206 |
Various |
||||
Total long-term regulatory assets |
$ |
4,913 |
$ |
6,809 |
|||
Balance at December 31, |
|||||
(in millions) |
2013 |
2012 |
|||
Cost of removal obligations (1) |
$ |
3,844 |
$ |
3,625 |
|
Recoveries in excess of AROs (2) |
748 |
620 |
|||
Public purpose programs (3) |
587 |
590 |
|||
Other |
481 |
253 |
|||
Total long-term regulatory liabilities |
$ |
5,660 |
$ |
5,088 |
|
Receivable |
|||||
Balance at December 31, |
|||||
(in millions) |
2013 |
2012 |
|||
Electric distribution |
$ |
102 |
$ |
219 |
|
Utility generation |
57 |
117 |
|||
Gas distribution |
70 |
44 |
|||
Energy procurement |
410 |
193 |
|||
Public purpose programs |
56 |
48 |
|||
Other |
429 |
315 |
|||
Total regulatory balancing accounts receivable |
$ |
1,124 |
$ |
936 |
|
Payable |
|||||
Balance at December 31, |
|||||
(in millions) |
2013 |
2012 |
|||
Energy procurement |
$ |
298 |
$ |
116 |
|
Public purpose programs |
171 |
131 |
|||
Other |
539 |
387 |
|||
Total regulatory balancing accounts payable |
$ |
1,008 |
$ |
634 |
|
|
|||
December 31, |
||||||
(in millions) |
2013 |
2012 |
||||
PG&E Corporation |
||||||
Senior notes, 5.75%, due 2014 |
350 |
350 |
||||
Less: current portion |
(350 |
) | - |
|||
Total senior notes |
- |
350 |
||||
Total PG&E Corporation long-term debt |
- |
350 |
||||
Utility |
||||||
Senior notes: |
||||||
6.25% due 2013 |
- |
400 |
||||
4.80% due 2014 |
539 |
1,000 |
||||
5.625% due 2017 |
700 |
700 |
||||
8.25% due 2018 |
800 |
800 |
||||
3.50% due 2020 |
800 |
800 |
||||
4.25% due 2021 |
300 |
300 |
||||
3.25% due 2021 |
250 |
250 |
||||
2.45% due 2022 |
400 |
400 |
||||
3.25% due 2023 |
375 |
- |
||||
3.85% due 2023 |
300 |
- |
||||
6.05% due 2034 |
3,000 |
3,000 |
||||
5.80% due 2037 |
950 |
950 |
||||
6.35% due 2038 |
400 |
400 |
||||
6.25% due 2039 |
550 |
550 |
||||
5.40% due 2040 |
800 |
800 |
||||
4.50% due 2041 |
250 |
250 |
||||
4.45% due 2042 |
400 |
400 |
||||
3.75% due 2042 |
350 |
350 |
||||
4.60% due 2043 |
375 |
- |
||||
5.125% due 2043 |
500 |
- |
||||
Less: current portion |
(539 |
) | (400 | ) | ||
Unamortized discount, net of premium |
(51 |
) | (51 | ) | ||
Total senior notes, net of current portion |
11,449 |
10,899 |
||||
Pollution control bonds: |
||||||
Series 1996 C, E, F, 1997 B, variable rates (1), due 2026 (2) |
614 |
614 |
||||
Series 2004 A-D, 4.75%, due 2023 (3) |
345 |
345 |
||||
Series 2009 A-D, variable rates (4), due 2016 and 2026 (5) |
309 |
309 |
||||
Total pollution control bonds |
1,268 |
1,268 |
||||
Total Utility long-term debt, net of current portion |
12,717 |
12,167 |
||||
Total consolidated long-term debt, net of current portion |
$ |
12,717 |
$ |
12,517 |
||
(in millions, |
||||||||||||||||||||||||||||
except interest rates) |
2014 |
2015 |
2016 |
2017 |
2018 |
Thereafter |
Total |
|||||||||||||||||||||
PG&E Corporation |
||||||||||||||||||||||||||||
Average fixed interest rate |
5.75 |
% |
- |
- |
- |
- |
- |
5.75 |
% |
|||||||||||||||||||
Fixed rate obligations |
$ |
350 |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
$ |
350 |
||||||||||||||
Utility |
||||||||||||||||||||||||||||
Average fixed interest rate |
4.80 |
% |
- |
- |
5.63 |
% |
8.25 |
% |
5.06 |
% |
5.29 |
% |
||||||||||||||||
Fixed rate obligations |
$ |
539 |
$ |
- |
$ |
- |
$ |
700 |
$ |
800 |
$ |
10,345 |
$ |
12,384 |
||||||||||||||
Variable interest rate |
||||||||||||||||||||||||||||
as of December 31, 2013 |
- |
- |
0.02 |
% |
- |
0.02 |
% |
- |
0.02 |
% |
||||||||||||||||||
Variable rate obligations (1) |
$ |
- |
$ |
- |
$ |
309 |
$ |
- |
$ |
614 |
$ |
- |
$ |
923 |
||||||||||||||
Total consolidated debt |
$ |
889 |
$ |
- |
$ |
309 |
$ |
700 |
$ |
1,414 |
$ |
10,345 |
$ |
13,657 |
||||||||||||||
Letters of |
|||||||||||||||||||
Termination |
Facility |
Credit |
Commercial |
Facility |
|||||||||||||||
(in millions) |
Date |
Limit |
Outstanding |
Borrowings |
Paper |
Availability |
|||||||||||||
PG&E Corporation |
April 2018 |
$ |
300 |
(1) |
$ |
$ |
260 |
$ |
- |
$ |
40 |
||||||||
Utility |
April 2018 |
3,000 |
(2) |
79 |
- |
914 |
(3) |
2,007 |
(3) |
||||||||||
Total revolving credit facilities |
$ |
3,300 |
$ |
79 |
$ |
260 |
$ |
914 |
$ |
2,047 |
|||||||||
|
|||
(in millions, except share amounts, redemption |
|||||||
price, and par value) |
Shares Outstanding |
Redemption Price |
Balance |
||||
Nonredeemable $25 par value preferred stock |
|||||||
5.00% Series |
400,000 |
N/A |
$ |
10 |
|||
5.50% Series |
1,173,163 |
N/A |
30 |
||||
6.00% Series |
4,211,662 |
N/A |
105 |
||||
Total nonredeemable preferred stock |
5,784,825 |
$ |
145 |
||||
Redeemable $25 par value preferred stock |
|||||||
4.36% Series |
418,291 |
$ |
25.75 |
$ |
11 |
||
4.50% Series |
611,142 |
26.00 |
15 |
||||
4.80% Series |
793,031 |
27.25 |
20 |
||||
5.00% Series |
1,778,172 |
26.75 |
44 |
||||
5.00% Series A |
934,322 |
26.75 |
23 |
||||
Total redeemable preferred stock |
4,534,958 |
$ |
113 |
||||
Preferred stock |
$ |
258 |
|||||
|
|||
PG&E Corporation |
Utility |
|||||||||||||||||
Year Ended December 31, |
||||||||||||||||||
(in millions) |
2013 |
2012 |
2011 |
2013 |
2012 |
2011 |
||||||||||||
Current: |
||||||||||||||||||
Federal |
$ |
(218 |
) | $ |
(74 |
) | $ |
(77 |
) | $ |
(222 |
) | $ |
(52 |
) | $ |
(83 | ) |
State |
(26 |
) | 33 |
152 |
(23 |
) | 41 |
161 |
||||||||||
Deferred: |
||||||||||||||||||
Federal |
552 |
374 |
504 |
604 |
404 |
534 |
||||||||||||
State |
(35 |
) | (92 |
) | (135 |
) | (28 |
) | (91 |
) | (128 | ) | ||||||
Tax credits |
(5 |
) | (4 |
) | (4 |
) | (5 |
) | (4 |
) | (4 | ) | ||||||
Income tax provision |
$ |
268 |
$ |
237 |
$ |
440 |
$ |
326 |
$ |
298 |
$ |
480 |
||||||
PG&E Corporation |
Utility |
|||||||||||
Year Ended December 31, |
||||||||||||
(in millions) |
2013 |
2012 |
2013 |
2012 |
||||||||
Deferred income tax assets: |
||||||||||||
Customer advances for construction |
$ |
90 |
$ |
101 |
$ |
90 |
$ |
101 |
||||
Reserve for damages |
161 |
175 |
161 |
175 |
||||||||
Environmental reserve |
152 |
97 |
152 |
97 |
||||||||
Compensation |
167 |
229 |
102 |
179 |
||||||||
Net operating loss carryforward |
890 |
938 |
670 |
736 |
||||||||
GHG allowances |
108 |
34 |
108 |
34 |
||||||||
Other |
135 |
230 |
128 |
221 |
||||||||
Total deferred income tax assets |
$ |
1,703 |
$ |
1,804 |
$ |
1,411 |
$ |
1,543 |
||||
Deferred income tax liabilities: |
||||||||||||
Regulatory balancing accounts |
$ |
261 |
$ |
256 |
$ |
261 |
$ |
256 |
||||
Property related basis differences |
8,048 |
7,449 |
8,038 |
7,447 |
||||||||
Income tax regulatory asset |
748 |
663 |
748 |
663 |
||||||||
Other |
151 |
173 |
86 |
99 |
||||||||
Total deferred income tax liabilities |
$ |
9,208 |
$ |
8,541 |
$ |
9,133 |
$ |
8,465 |
||||
Total net deferred income tax liabilities |
$ |
7,505 |
$ |
6,737 |
$ |
7,722 |
$ |
6,922 |
||||
Classification of net deferred income tax liabilities: |
||||||||||||
Included in current liabilities (assets) |
$ |
(318 |
) | $ |
(11 |
) | $ |
(320 |
) | $ |
(17 | ) |
Included in noncurrent liabilities |
7,823 |
6,748 |
8,042 |
6,939 |
||||||||
Total net deferred income tax liabilities |
$ |
7,505 |
$ |
6,737 |
$ |
7,722 |
$ |
6,922 |
||||
PG&E Corporation |
Utility |
||||||||||||||||
Year Ended December 31, |
|||||||||||||||||
2013 |
2012 |
2011 |
2013 |
2012 |
2011 |
||||||||||||
Federal statutory income tax rate |
35.0 |
% |
35.0 |
% |
35.0 |
% |
35.0 |
% |
35.0 |
% |
35.0 |
% |
|||||
Increase (decrease) in income |
|||||||||||||||||
tax rate resulting from: |
|||||||||||||||||
State income tax (net of |
|||||||||||||||||
federal benefit) |
(3.1 |
) | (3.9 |
) | 1.1 |
(2.2 |
) | (3.0 |
) | 1.6 |
|||||||
Effect of regulatory treatment |
|||||||||||||||||
of fixed asset differences |
(4.2 |
) | (4.1 |
) | (4.4 |
) | (3.8 |
) | (3.9 |
) | (4.2 |
) | |||||
Tax credits |
(0.4 |
) | (0.6 |
) | (0.5 |
) | (0.4 |
) | (0.6 |
) | (0.5 |
) | |||||
Benefit of loss carryback |
(1.1 |
) | (0.7 |
) | (1.9 |
) | (1.0 |
) | (0.4 |
) | (2.1 |
) | |||||
Non deductible penalties |
0.8 |
0.6 |
6.5 |
0.7 |
0.5 |
6.3 |
|||||||||||
Other, net |
(2.2 |
) | (3.8 |
) | (1.5 |
) | (0.9 |
) | (0.8 |
) | 0.1 |
||||||
Effective tax rate |
24.8 |
% |
22.5 |
% |
34.3 |
% |
27.4 |
% |
26.8 |
% |
36.2 |
% |
|||||
PG&E Corporation |
Utility |
|||||||||||||||||
2013 |
2012 |
2011 |
2013 |
2012 |
2011 |
|||||||||||||
(in millions) |
||||||||||||||||||
Balance at beginning of year |
$ |
581 |
$ |
506 |
$ |
714 |
$ |
575 |
$ |
503 |
$ |
712 |
||||||
Additions for tax position taken |
||||||||||||||||||
during a prior year |
12 |
32 |
2 |
12 |
26 |
2 |
||||||||||||
Reductions for tax position |
||||||||||||||||||
taken during a prior year |
(6 |
) | (13 |
) | (198 |
) | (6 |
) | (10 |
) | (196 | ) | ||||||
Additions for tax position |
||||||||||||||||||
taken during the current year |
79 |
67 |
3 |
79 |
67 |
- |
||||||||||||
Settlements |
- |
(11 |
) | (15 |
) | - |
(11 |
) | (15 | ) | ||||||||
Balance at end of year |
$ |
666 |
$ |
581 |
$ |
506 |
$ |
660 |
$ |
575 |
$ |
503 |
||||||
|
|||
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 |
243,213,288 |
79,735,000 |
8,892,500 |
- |
|||||
Options |
169,123,208 |
87,689,708 |
3,450,000 |
- |
||||||
Electricity |
Forwards and |
|||||||||
(Megawatt-hours) |
Swaps |
2,537,023 |
2,009,505 |
2,008,046 |
1,534,695 |
|||||
Congestion |
||||||||||
Revenue Rights |
73,510,440 |
83,747,782 |
63,718,517 |
29,945,852 |
||||||
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 |
||||||
Commodity Risk |
||||||||||||
Gross Derivative |
Total Derivative |
|||||||||||
(in millions) |
Balance |
Netting |
Cash Collateral |
Balance |
||||||||
Current assets - other |
$ |
42 |
$ |
(10 |
) | $ |
16 |
$ |
48 |
|||
Other noncurrent assets - other |
99 |
(4 |
) | - |
95 |
|||||||
Current liabilities - other |
(122 |
) | 10 |
69 |
(43 | ) | ||||||
Noncurrent liabilities - other |
(110 |
) | 4 |
2 |
(104 | ) | ||||||
Total commodity risk |
$ |
(91) |
$ |
- |
$ |
87 |
$ |
(4) |
||||
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 |
|||||||||
For the year ended December 31, |
|||||||||
(in millions) |
2013 |
2012 |
2011 |
||||||
Unrealized gain/(loss) - regulatory assets and liabilities (1) |
$ |
238 |
$ |
391 |
$ |
21 |
|||
Realized loss - cost of electricity (2) |
(178 |
) | (486 |
) | (558 | ) | |||
Realized loss - cost of natural gas (2) |
(22 |
) | (38 |
) | (106 | ) | |||
Total commodity risk |
$ |
38 |
$ |
(133) |
$ |
(643) |
|||
Balance at December 31, |
||||||
(in millions) |
2013 |
2012 |
||||
Derivatives in a liability position with credit risk-related |
||||||
contingencies that are not fully collateralized |
$ |
(79 |
) | $ |
(266 | ) |
Related derivatives in an asset position |
4 |
59 |
||||
Collateral posting in the normal course of business related to |
||||||
these derivatives |
65 |
103 |
||||
Net position of derivative contracts/additional collateral |
||||||
posting requirements (1) |
$ |
(10) |
$ |
(104) |
||
|
|||
Fair Value Measurements |
||||||||||||||
At December 31, 2013 |
||||||||||||||
(in millions) |
Level 1 |
Level 2 |
Level 3 |
Netting (1) |
Total |
|||||||||
Assets: |
||||||||||||||
Money market investments |
$ |
226 |
$ |
- |
$ |
- |
$ |
- |
$ |
226 |
||||
Nuclear decommissioning trusts |
||||||||||||||
Money market investments |
38 |
- |
- |
- |
38 |
|||||||||
U.S. equity securities |
1,046 |
11 |
- |
1,057 |
||||||||||
Non-U.S. equity securities |
457 |
- |
- |
- |
457 |
|||||||||
U.S. government and agency securities |
760 |
156 |
- |
- |
916 |
|||||||||
Municipal securities |
- |
25 |
- |
- |
25 |
|||||||||
Other fixed-income securities |
- |
162 |
- |
- |
162 |
|||||||||
Total nuclear decommissioning trusts (2) |
2,301 |
354 |
- |
- |
2,655 |
|||||||||
Price risk management instruments |
||||||||||||||
(Note 9) |
||||||||||||||
Electricity |
2 |
27 |
107 |
3 |
139 |
|||||||||
Gas |
- |
5 |
- |
(1 |
) | 4 |
||||||||
Total price risk management instruments |
2 |
32 |
107 |
2 |
143 |
|||||||||
Rabbi trusts |
||||||||||||||
Fixed-income securities |
- |
39 |
- |
- |
39 |
|||||||||
Life insurance contracts |
- |
70 |
- |
- |
70 |
|||||||||
Total rabbi trusts |
- |
109 |
- |
- |
109 |
|||||||||
Long-term disability trust |
||||||||||||||
Money market investments |
9 |
- |
- |
- |
9 |
|||||||||
U.S. equity securities |
- |
14 |
- |
- |
14 |
|||||||||
Non-U.S. equity securities |
- |
12 |
- |
- |
12 |
|||||||||
Fixed-income securities |
- |
122 |
- |
- |
122 |
|||||||||
Total long-term disability trust |
9 |
148 |
- |
- |
157 |
|||||||||
Other investments |
84 |
- |
- |
- |
84 |
|||||||||
Total assets |
$ |
2,622 |
$ |
643 |
$ |
107 |
$ |
2 |
$ |
3,374 |
||||
Liabilities: |
||||||||||||||
Price risk management instruments |
||||||||||||||
(Note 9) |
||||||||||||||
Electricity |
$ |
19 |
$ |
72 |
$ |
137 |
$ |
(84 |
) | $ |
144 |
|||
Gas |
1 |
3 |
- |
(1 |
) | 3 |
||||||||
Total liabilities |
$ |
20 |
$ |
75 |
$ |
137 |
$ |
(85) |
$ |
147 |
||||
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 9) |
||||||||||||||
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 9) |
||||||||||||||
Electricity |
$ |
155 |
$ |
144 |
$ |
160 |
$ |
(156 |
) | $ |
303 |
|||
Gas |
8 |
9 |
- |
(9 |
) | 8 |
||||||||
Total liabilities |
$ |
163 |
$ |
153 |
$ |
160 |
$ |
(165) |
$ |
311 |
||||
Fair Value at |
|||||||||||||
(in millions) |
December 31, 2013 |
||||||||||||
Fair Value Measurement |
Assets |
Liabilities |
Valuation Technique |
Unobservable Input |
Range (1) |
||||||||
Congestion revenue rights |
$ |
107 |
$ |
32 |
Market approach |
CRR auction prices |
$ |
(6.47) - 12.04 |
|||||
Power purchase agreements |
$ |
- |
$ |
105 |
Discounted cash flow |
Forward prices |
$ |
23.43 - 51.75 |
|||||
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 January 1 |
$ |
(79) |
$ |
(74) |
||
Realized and unrealized gains (losses): |
||||||
Included in regulatory assets and liabilities or balancing accounts (1) |
49 |
(5 | ) | |||
Liability balance as of December 31 |
$ |
(30) |
$ |
(79) |
||
At December 31, |
|||||||||||
2013 |
2012 |
||||||||||
(in millions) |
Carrying Amount |
Level 2 Fair Value |
Carrying Amount |
Level 2 Fair Value |
|||||||
Debt (Note 4) |
|||||||||||
PG&E Corporation |
$ |
350 |
$ |
354 |
$ |
349 |
$ |
371 |
|||
Utility |
12,334 |
13,444 |
11,645 |
13,946 |
|||||||
Total |
Total |
||||||||||
Amortized |
Unrealized |
Unrealized |
Total Fair |
||||||||
(in millions) |
Cost |
Gains |
Losses |
Value |
|||||||
As of December 31, 2013 |
|||||||||||
Nuclear decommissioning trusts |
|||||||||||
Money market investments |
$ |
38 |
$ |
- |
$ |
- |
$ |
38 |
|||
Equity securities |
|||||||||||
U.S. |
246 |
811 |
- |
1,057 |
|||||||
Non-U.S. |
215 |
242 |
- |
457 |
|||||||
Debt securities |
|||||||||||
U.S. government and agency securities |
870 |
51 |
(5 |
) | 916 |
||||||
Municipal securities |
24 |
2 |
(1 |
) | 25 |
||||||
Other fixed-income securities |
163 |
1 |
(2 |
) | 162 |
||||||
Total nuclear decommissioning trusts (1) |
1,556 |
1,107 |
(8 |
) | 2,655 |
||||||
Other investments |
13 |
71 |
- |
84 |
|||||||
Total |
$ |
1,569 |
$ |
1,178 |
$ |
(8) |
$ |
2,739 |
|||
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 |
|||
(in millions) |
As of December 31, 2013 |
|
Less than 1 year |
$ |
22 |
1-5 years |
519 |
|
5-10 years |
230 |
|
More than 10 years |
332 |
|
Total maturities of debt securities |
$ |
1,103 |
2013 |
2012 |
2011 |
|||||||
(in millions) |
|||||||||
Proceeds from sales and maturities of nuclear decommissioning trust |
|||||||||
investments |
$ |
1,619 |
$ |
1,133 |
$ |
1,928 |
|||
Gross realized gains on sales of securities held as available-for-sale |
94 |
19 |
43 |
||||||
Gross realized losses on sales of securities held as available-for-sale |
(13 |
) | (17 |
) | (30 | ) | |||
|
|||
(in millions) |
2013 |
2012 |
||||
Change in plan assets: |
||||||
Fair value of plan assets at January 1 |
$ |
12,141 |
$ |
10,993 |
||
Actual return on plan assets |
673 |
1,488 |
||||
Company contributions |
323 |
282 |
||||
Benefits and expenses paid |
(610 |
) | (622 | ) | ||
Fair value of plan assets at December 31 |
$ |
12,527 |
$ |
12,141 |
||
Change in benefit obligation: |
||||||
Projected benefit obligation at January 1 |
$ |
15,541 |
$ |
14,000 |
||
Service cost for benefits earned |
468 |
396 |
||||
Interest cost |
627 |
658 |
||||
Actuarial (gain) loss |
(1,950 |
) | 1,099 |
|||
Plan amendments |
- |
9 |
||||
Transitional costs |
1 |
1 |
||||
Benefits and expenses paid |
(610 |
) | (622 | ) | ||
Projected benefit obligation at December 31 (1) |
$ |
14,077 |
$ |
15,541 |
||
Funded status: |
||||||
Current liability |
$ |
(6 |
) | $ |
(6 | ) |
Noncurrent liability |
(1,544 |
) | (3,394 | ) | ||
Accrued benefit cost at December 31 |
$ |
(1,550) |
$ |
(3,400) |
||
(in millions) |
2013 |
2012 |
||||
Change in plan assets: |
||||||
Fair value of plan assets at January 1 |
$ |
1,758 |
$ |
1,491 |
||
Actual return on plan assets |
64 |
191 |
||||
Company contributions |
145 |
149 |
||||
Plan participant contribution |
64 |
55 |
||||
Benefits and expenses paid |
(139 |
) | (128 | ) | ||
Fair value of plan assets at December 31 |
$ |
1,892 |
$ |
1,758 |
||
Change in benefit obligation: |
||||||
Benefit obligation at January 1 |
$ |
1,940 |
$ |
1,885 |
||
Service cost for benefits earned |
53 |
49 |
||||
Interest cost |
74 |
83 |
||||
Actuarial gain |
(415 |
) | (23 | ) | ||
Plan amendments |
- |
5 |
||||
Benefits paid |
(123 |
) | (119 | ) | ||
Federal subsidy on benefits paid |
4 |
5 |
||||
Plan participant contributions |
64 |
55 |
||||
Benefit obligation at December 31 |
$ |
1,597 |
$ |
1,940 |
||
Funded status (1): |
||||||
Noncurrent asset |
$ |
352 |
$ |
- |
||
Noncurrent liability |
(57 |
) | (181 | ) | ||
Accrued benefit cost at December 31 |
$ |
295 |
$ |
(181) |
||
(in millions) |
2013 |
2012 |
2011 |
||||||
Service cost for benefits earned |
$ |
468 |
$ |
396 |
$ |
320 |
|||
Interest cost |
627 |
658 |
660 |
||||||
Expected return on plan assets |
(650 |
) | (598 |
) | (669 | ) | |||
Amortization of prior service cost |
20 |
20 |
34 |
||||||
Amortization of net actuarial loss |
111 |
123 |
50 |
||||||
Net periodic benefit cost |
576 |
599 |
395 |
||||||
Less: transfer to regulatory account (1) |
(238 |
) | (301 |
) | (139 | ) | |||
Total |
$ |
338 |
$ |
298 |
$ |
256 |
|||
(in millions) |
2013 |
2012 |
2011 |
||||||
Service cost for benefits earned |
$ |
53 |
$ |
49 |
$ |
42 |
|||
Interest cost |
74 |
83 |
91 |
||||||
Expected return on plan assets |
(79 |
) | (77 |
) | (82 | ) | |||
Amortization of transition obligation |
- |
24 |
26 |
||||||
Amortization of prior service cost |
23 |
25 |
27 |
||||||
Amortization of net actuarial loss |
6 |
6 |
4 |
||||||
Net periodic benefit cost |
$ |
77 |
$ |
110 |
$ |
108 |
|||
(in millions) |
||
Unrecognized prior service cost |
$ |
20 |
Unrecognized net loss |
2 |
|
Total |
$ |
22 |
(in millions) |
||
Unrecognized prior service cost |
$ |
23 |
Unrecognized net gain |
2 |
|
Total |
$ |
25 |
Pension Benefits |
Other Benefits |
||||||||||||||||
December 31, |
December 31, |
||||||||||||||||
2013 |
2012 |
2011 |
2013 |
2012 |
2011 |
||||||||||||
Discount rate |
4.89 |
% |
3.98 |
% |
4.66 |
% |
4.70 - 5.00 |
% |
3.75 - 4.08 |
% |
4.41 - 4.77 |
% |
|||||
Average rate of future |
|||||||||||||||||
compensation increases |
4.00 |
% |
4.00 |
% |
5.00 |
% |
- |
- |
- |
||||||||
Expected return on plan assets |
6.50 |
% |
5.40 |
% |
5.50 |
% |
3.50 - 6.70 |
% |
2.90 - 6.10 |
% |
4.40 - 5.50 |
% |
|||||
One- |
One- |
|||||
Percentage- |
Percentage- |
|||||
Point |
Point |
|||||
(in millions) |
Increase |
Decrease |
||||
Effect on postretirement benefit obligation |
$ |
86 |
$ |
(88 | ) | |
Effect on service and interest cost |
9 |
(9 | ) | |||
Pension Benefits |
Other Benefits |
||||||||||||||||
2014 |
2013 |
2012 |
2014 |
2013 |
2012 |
||||||||||||
Global equity securities |
25 |
% |
25 |
% |
35 |
% |
30 |
% |
28 |
% |
38 |
% |
|||||
Absolute return |
5 |
% |
5 |
% |
5 |
% |
3 |
% |
4 |
% |
4 |
% |
|||||
Real assets |
10 |
% |
10 |
% |
10 |
% |
8 |
% |
8 |
% |
8 |
% |
|||||
Extended fixed-income securities |
3 |
% |
3 |
% |
3 |
% |
- |
% |
- |
% |
- |
% |
|||||
Fixed-income securities |
57 |
% |
57 |
% |
47 |
% |
59 |
% |
60 |
% |
50 |
% |
|||||
Total |
100 |
% |
100 |
% |
100 |
% |
100 |
% |
100 |
% |
100 |
% |
|||||
Fair Value Measurements |
|||||||||||||||||||||||
At December 31, |
|||||||||||||||||||||||
2013 |
2012 |
||||||||||||||||||||||
(in millions) |
Level 1 |
Level 2 |
Level 3 |
Total |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||||
Pension Benefits: |
|||||||||||||||||||||||
Money market investments |
$ |
70 |
$ |
- |
$ |
- |
$ |
70 |
$ |
112 |
$ |
- |
$ |
- |
$ |
112 |
|||||||
Global equity securities |
1,123 |
2,363 |
- |
3,486 |
402 |
3,017 |
- |
3,419 |
|||||||||||||||
Absolute return |
- |
- |
554 |
554 |
- |
- |
513 |
513 |
|||||||||||||||
Real assets |
562 |
- |
544 |
1,106 |
525 |
- |
285 |
810 |
|||||||||||||||
Fixed-income securities: |
|||||||||||||||||||||||
U.S. government |
1,281 |
319 |
- |
1,600 |
1,576 |
139 |
- |
1,715 |
|||||||||||||||
Corporate |
1 |
4,230 |
625 |
4,856 |
3 |
4,275 |
611 |
4,889 |
|||||||||||||||
Other |
166 |
555 |
- |
721 |
- |
576 |
- |
576 |
|||||||||||||||
Total |
$ |
3,203 |
$ |
7,467 |
$ |
1,723 |
$ |
12,393 |
$ |
2,618 |
$ |
8,007 |
$ |
1,409 |
$ |
12,034 |
|||||||
Other Benefits: |
|||||||||||||||||||||||
Money market investments |
$ |
31 |
$ |
- |
$ |
- |
$ |
31 |
$ |
77 |
$ |
- |
$ |
- |
$ |
77 |
|||||||
Global equity securities |
127 |
504 |
- |
631 |
118 |
397 |
- |
515 |
|||||||||||||||
Absolute return |
- |
- |
53 |
53 |
- |
- |
49 |
49 |
|||||||||||||||
Real assets |
67 |
- |
38 |
105 |
68 |
- |
28 |
96 |
|||||||||||||||
Fixed-income securities: |
|||||||||||||||||||||||
U.S. government |
119 |
5 |
- |
124 |
148 |
5 |
- |
153 |
|||||||||||||||
Corporate |
4 |
894 |
2 |
900 |
9 |
795 |
1 |
805 |
|||||||||||||||
Other |
14 |
37 |
- |
51 |
- |
38 |
- |
38 |
|||||||||||||||
Total |
$ |
362 |
$ |
1,440 |
$ |
93 |
$ |
1,895 |
$ |
420 |
$ |
1,235 |
$ |
78 |
$ |
1,733 |
|||||||
Total plan assets at fair value |
$ |
14,288 |
$ |
13,767 |
|||||||||||||||||||
Pension Benefits |
|||||||||||
Absolute |
Corporate |
||||||||||
(in millions) |
Return |
Fixed-Income |
Real Assets |
Total |
|||||||
Balance as of January 1, 2012 |
$ |
487 |
$ |
585 |
$ |
65 |
$ |
1,137 |
|||
Actual return on plan assets: |
|||||||||||
Relating to assets still held at the reporting date |
26 |
28 |
12 |
66 |
|||||||
Relating to assets sold during the period |
- |
(1 |
) | - |
(1) |
||||||
Purchases, issuances, sales, and settlements |
|||||||||||
Purchases |
- |
12 |
208 |
220 |
|||||||
Settlements |
- |
(13 |
) | - |
(13) |
||||||
Balance as of December 31, 2012 |
$ |
513 |
$ |
611 |
$ |
285 |
$ |
1,409 |
|||
Actual return on plan assets: |
|||||||||||
Relating to assets still held at the reporting date |
37 |
1 |
49 |
87 |
|||||||
Relating to assets sold during the period |
4 |
- |
(3 |
) | 1 |
||||||
Purchases, issuances, sales, and settlements |
|||||||||||
Purchases |
- |
20 |
352 |
372 |
|||||||
Settlements |
- |
(7 |
) | (139) |
(146) |
||||||
Balance as of December 31, 2013 |
$ |
554 |
$ |
625 |
$ |
544 |
$ |
1,723 |
|||
Other Benefits |
|||||||||||
Absolute |
Corporate |
||||||||||
(in millions) |
Return |
Fixed-Income |
Real Assets |
Total |
|||||||
Balance as of January 1, 2012 |
$ |
47 |
$ |
1 |
6 |
$ |
54 |
||||
Actual return on plan assets: |
|||||||||||
Relating to assets still held at the reporting date |
2 |
- |
1 |
3 |
|||||||
Relating to assets sold during the period |
- |
- |
- |
- |
|||||||
Purchases, issuances, sales, and settlements |
|||||||||||
Purchases |
- |
1 |
21 |
22 |
|||||||
Settlements |
- |
(1 |
) | - |
(1) |
||||||
Balance as of December 31, 2012 |
$ |
49 |
$ |
1 |
$ |
28 |
$ |
78 |
|||
Actual return on plan assets: |
|||||||||||
Relating to assets still held at the reporting date |
4 |
- |
3 |
7 |
|||||||
Relating to assets sold during the period |
- |
- |
- |
- |
|||||||
Purchases, issuances, sales, and settlements |
|||||||||||
Purchases |
12 |
1 |
21 |
34 |
|||||||
Settlements |
(12 |
) | - |
(14 |
) | (26) |
|||||
Balance as of December 31, 2013 |
$ |
53 |
$ |
2 |
$ |
38 |
$ |
93 |
|||
(in millions) |
Pension |
Other |
Federal Subsidy |
||||||
2014 |
$ |
613 |
$ |
90 |
$ |
(6 | ) | ||
2015 |
652 |
95 |
(7 | ) | |||||
2016 |
692 |
100 |
(8 | ) | |||||
2017 |
730 |
107 |
(8 | ) | |||||
2018 |
766 |
113 |
(9 | ) | |||||
2019 - 2023 |
4,326 |
609 |
(35 | ) | |||||
(in millions) |
||
Year ended December 31, |
||
2013 |
$ |
71 |
2012 |
67 |
|
2011 |
65 |
|
|||
(in millions) |
|||
Balance at December 31, 2012 |
$ |
842 |
|
Interest accrued, net of settlement |
25 |
||
Less: supplier settlements-principal amount |
(3 | ) | |
Balance at December 31, 2013 |
$ |
864 |
|
|||
Year Ended December 31, |
||||||||
(in millions) |
2013 |
2012 |
2011 |
|||||
Utility revenues from: |
||||||||
Administrative services provided to PG&E Corporation |
$ |
7 |
$ |
7 |
$ |
6 |
||
Utility expenses from: |
||||||||
Administrative services received from PG&E |
||||||||
Corporation |
$ |
45 |
$ |
50 |
$ |
49 |
||
Utility employee benefit due to PG&E Corporation |
57 |
51 |
33 |
|||||
|
|||
(in millions) |
2013 |
2012 |
2011 |
|||||
Qualifying facilities (1) |
$ |
813 |
$ |
779 |
$ |
1,069 |
||
Renewable energy contracts |
1,281 |
815 |
622 |
|||||
Other power purchase agreements |
902 |
661 |
690 |
|||||
Renewable |
|||||||||||
(in millions) |
Qualifying Facility |
(Other than QFs) |
Other |
Total Payments |
|||||||
2014 |
$ |
913 |
$ |
1,906 |
$ |
829 |
$ |
3,648 |
|||
2015 |
707 |
2,102 |
770 |
3,579 |
|||||||
2016 |
587 |
2,109 |
722 |
3,418 |
|||||||
2017 |
450 |
2,104 |
684 |
3,238 |
|||||||
2018 |
406 |
1,962 |
640 |
3,008 |
|||||||
Thereafter |
1,614 |
30,242 |
2,984 |
34,840 |
|||||||
Total |
$ |
4,677 |
$ |
40,425 |
$ |
6,629 |
$ |
51,731 |
|||
(in millions) |
||
2014 |
$ |
27 |
2015 |
24 |
|
2016 |
22 |
|
2017 |
18 |
|
2018 |
12 |
|
Thereafter |
8 |
|
Total fixed capacity payments |
111 |
|
Less: amount representing interest |
14 |
|
Present value of fixed capacity payments |
$ |
97 |
(in millions) |
||
2014 |
$ |
727 |
2015 |
198 |
|
2016 |
150 |
|
2017 |
108 |
|
2018 |
108 |
|
Thereafter |
756 |
|
Total |
$ |
2,047 |
(in millions) |
||
2014 |
$ |
145 |
2015 |
162 |
|
2016 |
146 |
|
2017 |
148 |
|
2018 |
132 |
|
Thereafter |
647 |
|
Total |
$ |
1,380 |
(in millions) |
||
2014 |
$ |
42 |
2015 |
37 |
|
2016 |
34 |
|
2017 |
27 |
|
2018 |
24 |
|
Thereafter |
193 |
|
Total |
$ |
357 |
(in millions) |
|||
Balance at December 31, 2012 |
$ |
910 |
|
Additional remediation costs accrued: |
|||
Transfer to regulatory account for recovery |
116 |
||
Amounts not recoverable from customers |
49 |
||
Less: Payments |
(175 | ) | |
Balance at December 31, 2013 |
$ |
900 |
Balance at December 31, |
|||||
(in millions) |
2013 |
2012 |
|||
Utility-owned natural gas compressor site near Hinkley, California (1) |
$ |
190 |
$ |
226 |
|
Utility-owned natural gas compressor site near Topock, Arizona (1) |
264 |
239 |
|||
Utility-owned generation facilities (other than for fossil fuel-fired), other facilities, and third-party disposal sites |
160 |
158 |
|||
Former MGP sites owned by the Utility or third parties |
184 |
181 |
|||
Fossil fuel-fired generation facilities and sites |
102 |
106 |
|||
Total environmental remediation liability |
$ |
900 |
$ |
910 |
|
|
|||
Quarter ended |
|||||||||||
(in millions, except per share amounts) |
December 31 |
September 30 |
June 30 |
March 31 |
|||||||
2013 |
|||||||||||
PG&E CORPORATION |
|||||||||||
Operating revenues |
$ |
3,975 |
$ |
4,175 |
$ |
3,776 |
$ |
3,672 |
|||
Operating income |
333 |
291 |
636 |
502 |
|||||||
Income tax (benefit) provision |
25 |
(24 |
) | 153 |
114 |
||||||
Net income |
90 |
164 |
332 |
242 |
|||||||
Income available for common shareholders |
86 |
161 |
328 |
239 |
|||||||
Comprehensive income |
210 |
165 |
352 |
252 |
|||||||
Net earnings per common share, basic |
0.19 |
0.36 |
0.74 |
0.55 |
|||||||
Net earnings per common share, diluted |
0.19 |
0.36 |
0.74 |
0.55 |
|||||||
Common stock price per share: |
|||||||||||
High |
42.75 |
46.37 |
48.44 |
44.53 |
|||||||
Low |
40.07 |
40.76 |
43.59 |
40.47 |
|||||||
UTILITY |
|||||||||||
Operating revenues |
$ |
3,973 |
$ |
4,174 |
$ |
3,775 |
$ |
3,671 |
|||
Operating income |
360 |
292 |
635 |
503 |
|||||||
Income tax (benefit) provision |
65 |
(20 |
) | 160 |
121 |
||||||
Net income |
138 |
162 |
329 |
237 |
|||||||
Income available for common stock |
134 |
159 |
325 |
234 |
|||||||
Comprehensive income |
231 |
166 |
333 |
242 |
|||||||
2012 |
|||||||||||
PG&E CORPORATION |
|||||||||||
Operating revenues |
$ |
3,830 |
$ |
3,976 |
$ |
3,593 |
$ |
3,641 |
|||
Operating income |
125 |
614 |
467 |
487 |
|||||||
Income tax (benefit) provision |
(54 |
) | 100 |
87 |
104 |
||||||
Net income (loss) |
(9 |
) | 364 |
239 |
236 |
||||||
Income (loss) available for common shareholders |
(13 |
) | 361 |
235 |
233 |
||||||
Comprehensive income |
77 |
372 |
247 |
246 |
|||||||
Net earnings (loss) per common share, basic |
(0.03 |
) | 0.84 |
0.56 |
0.56 |
||||||
Net earnings (loss) per common share, diluted |
(0.03 |
) | 0.84 |
0.55 |
0.56 |
||||||
Common stock price per share: |
|||||||||||
High |
43.48 |
46.51 |
45.20 |
43.72 |
|||||||
Low |
39.71 |
42.41 |
42.04 |
40.16 |
|||||||
UTILITY |
|||||||||||
Operating revenues |
$ |
3,829 |
$ |
3,974 |
$ |
3,592 |
$ |
3,640 |
|||
Operating income |
127 |
613 |
467 |
488 |
|||||||
Net income |
13 |
340 |
227 |
231 |
|||||||
Income tax provision |
(30 |
) | 122 |
93 |
113 |
||||||
Income available for common stock |
9 |
337 |
223 |
228 |
|||||||
Comprehensive income |
96 |
348 |
235 |
241 |
|||||||
|
|||
Year Ended December 31, |
||||
2013 |
2012 |
2011 |
||
Administrative service revenue |
$ 41 |
$ 43 |
$ 44 |
|
Operating expenses |
(42 |
)(41) | (44 | ) |
Interest income |
1 |
1 |
1 |
|
Interest expense |
(25 |
)(22) | (22 | ) |
Other income |
(57 |
)(39) | (17 | ) |
Equity in earnings of subsidiaries |
848 |
817 |
852 |
|
Income before income taxes |
766 |
759 |
814 |
|
Income tax benefit |
48 |
57 |
30 |
|
Net income |
$ 814 |
$ 816 |
$ 844 |
|
Other Comprehensive Income |
||||
Pension and other postretirement benefit plans (net of taxes of $80, $72, $9, at respective dates) |
113 |
108 |
(11 | ) |
Other (net of taxes of $26, $3, and $0, at respective dates) |
38 |
4 |
- |
|
Total other comprehensive income (loss) |
151 |
112 |
(11 | ) |
Comprehensive Income |
$ 965 |
$ 928 |
$ 833 |
|
Weighted average common shares outstanding, basic |
444 |
424 |
401 |
|
Weighted average common shares outstanding, diluted |
445 |
425 |
402 |
|
Net earnings per common share, basic |
$ 1.83 |
$ 1.92 |
$ 2.10 |
|
Net earnings per common share, diluted |
$ 1.83 |
$ 1.92 |
$ 2.10 |
|
Balance at December 31, |
|||
2013 |
2012 |
||
ASSETS |
|||
Current Assets |
|||
Cash and cash equivalents |
$ 231 |
$ 207 |
|
Advances to affiliates |
30 |
26 |
|
Income taxes receivable |
13 |
33 |
|
Other current assets |
86 |
- |
|
Total current assets |
360 |
266 |
|
Noncurrent Assets |
|||
Equipment |
2 |
1 |
|
Accumulated depreciation |
(1 |
)(1) | |
Net equipment |
1 |
- |
|
Investments in subsidiaries |
14,711 |
13,387 |
|
Other investments |
110 |
102 |
|
Income taxes receivable |
5 |
5 |
|
Deferred income taxes |
188 |
178 |
|
Other |
- |
1 |
|
Total noncurrent assets |
15,015 |
13,673 |
|
Total Assets |
$ 15,375 |
$ 13,939 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|||
Current Liabilities |
|||
Short-term borrowings |
$ 260 |
$ 120 |
|
Long-term debt, classified as current |
350 |
- |
|
Accounts payable - other |
66 |
48 |
|
Other |
230 |
221 |
|
Total current liabilities |
906 |
389 |
|
Noncurrent Liabilities |
|||
Longdebt |
- |
349 |
|
Other |
127 |
127 |
|
Total noncurrent liabilities |
127 |
476 |
|
Common Shareholders' Equity |
|||
Common stock |
9,550 |
8,428 |
|
Reinvested earnings |
4,742 |
4,747 |
|
Accumulated other comprehensive income (loss) |
50 |
(101 | ) |
Total common shareholders' equity |
14,342 |
13,074 |
|
Total Liabilities and Shareholders' Equity |
$ 15,375 |
$ 13,939 |
|
Year Ended December 31, |
|||||||||||
2013 |
2012 |
2011 |
|||||||||
Cash Flows from Operating Activities: |
|||||||||||
Net income |
$ |
814 |
$ |
816 |
$ |
844 |
|||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||||
Stock-based compensation amortization |
54 |
51 |
36 |
||||||||
Equity in earnings of subsidiaries |
(848 |
) | (817 |
) | (852 |
) | |||||
Deferred income taxes and tax credits, net |
(10 |
) | (31 |
) | (26 |
) | |||||
Noncurrent income taxes receivable/payable |
- |
(6 |
) | (47 |
) | ||||||
Current income taxes receivable/payable |
20 |
(82 |
) | 49 |
|||||||
Other |
(20 |
) | 20 |
(80 |
) | ||||||
Net cash provided by (used in) operating activities |
10 |
(49) |
(76 |
) | |||||||
Cash Flows From Investing Activities: |
|||||||||||
Investment in subsidiaries |
(1,371 |
) | (1,023 |
) | (759 |
) | |||||
Dividends received from subsidiaries (1) |
716 |
716 |
716 |
||||||||
Proceeds from tax equity investments |
275 |
228 |
129 |
||||||||
Other |
(8 |
) | - |
- |
|||||||
Net cash provided by (used in) investing activities |
(388 |
) | (79) |
86 |
|||||||
Cash Flows From Financing Activities: |
|||||||||||
Borrowings under revolving credit facilities |
140 |
120 |
150 |
||||||||
Repayments under revolving credit facilities |
- |
- |
(150 |
) | |||||||
Common stock issued |
1,045 |
751 |
662 |
||||||||
Common stock dividends paid (2) |
(782 |
) | (746 |
) | (704 |
) | |||||
Other |
(1 |
) | 1 |
1 |
|||||||
Net cash provided by (used in) financing activities |
402 |
126 |
(41 |
) | |||||||
Net change in cash and cash equivalents |
24 |
(2 |
) | (31 |
) | ||||||
Cash and cash equivalents at January 1 |
207 |
209 |
240 |
||||||||
Cash and cash equivalents at December 31 |
$ |
231 |
$ |
207 |
$ |
209 |
|||||
Supplemental disclosures of cash flow information |
|||||||||||
Cash received (paid) for: |
|||||||||||
Interest, net of amounts capitalized |
$ |
(23 |
) | $ |
(20 |
) | $ |
(20 |
) | ||
Income taxes, net |
21 |
(60 |
) | 8 |
|||||||
Supplemental disclosures of noncash investing and financing |
|||||||||||
activities |
|||||||||||
Noncash common stock issuances |
$ |
22 |
$ |
22 |
$ |
24 |
|||||
Common stock dividends declared but not yet paid |
208 |
196 |
188 |
||||||||
(1) |
Because of its nature as a holding company, PG&E Corporation classifies dividends received from subsidiaries an investing cash flow. |
||||||||||
(2) |
On January 15, April 15, July 15, October 15, 2013, PG&E Corporation paid quarterly common stock dividends of $0.455 per share. |
||||||||||
On January 15, April 15, July 15, October 15, 2012, PG&E Corporation paid quarterly common stock dividends of $0.455 per share. |
|||||||||||
On January 15, April 15, July 15, October 15, 2011, PG&E Corporation paid quarterly common stock dividends of $0.455 per share. |
|||||||||||
|
|||
PG&E Corporation |
|||||
SCHEDULE II - CONSOLIDATED VALUATION AND QUALIFYING ACCOUNTS |
|||||
For the Years Ended December 31, 2013, 2012, and 2011 |
|||||
(in millions) |
|||||
Additions |
|||||
Description |
Balance at Beginning of Period |
Charged to Costs and Expenses |
Charged to Other Accounts |
Deductions (2) |
Balance at End of Period |
Valuation and qualifying accounts deducted from assets: |
|||||
2013: |
|||||
Allowance for uncollectible accounts(1) |
$ 87 |
$ 53 |
$ - |
$ 60 |
$ 80 |
2012: |
|||||
Allowance for uncollectible accounts(1) |
$ 81 |
$ 66 |
$ - |
$ 60 |
$ 87 |
2011: |
|||||
Allowance for uncollectible accounts(1) |
$ 81 |
$ 60 |
$ - |
$ 60 |
$ 81 |
(1) Allowance for uncollectible accounts is deducted from Accounts receivable - Customers. |
|||||
(2) Deductions consist principally of write-offs, net of collections of receivables previously written off. |
|||||
Pacific Gas and Electric Company |
|||||
SCHEDULE II - CONSOLIDATED VALUATION AND QUALIFYING ACCOUNTS |
|||||
For the Years Ended December 31, 2013, 2012, and 2011 |
|||||
(in millions) |
|||||
Additions |
|||||
Description |
Balance at Beginning of Period |
Charged to Costs and Expenses |
Charged to Other Accounts |
Deductions (2) |
Balance at End of Period |
Valuation and qualifying accounts deducted from assets: |
|||||
2013: |
|||||
Allowance for uncollectible accounts(1) |
$ 87 |
$ 53 |
$ - |
$ 60 |
$ 80 |
2012: |
|||||
Allowance for uncollectible accounts(1) |
$ 81 |
$ 66 |
$ - |
$ 60 |
$ 87 |
2011: |
|||||
Allowance for uncollectible accounts(1) |
$ 81 |
$ 60 |
$ - |
$ 60 |
$ 81 |
(1) Allowance for uncollectible accounts is deducted from Accounts receivable - Customers. |
|||||
(2) Deductions consist principally of write-offs, net of collections of receivables previously written off. |
|||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||
|
|||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||