XML 43 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Instruments and Hedging Activities (Tables)
9 Months Ended
Sep. 30, 2017
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Schedule of Notional Amounts of Outstanding Derivative Positions
At September 30, 2017, DPL's derivative instruments were as follows:
Commodity
 
Accounting Treatment (a)
 
Unit
 
Purchases
(in thousands)
 
Sales
(in thousands)
 
Net Purchases/ (Sales)
(in thousands)
FTRs
 
Not designated
 
MWh
 
3.4

 

 
3.4

Natural gas futures
 
Not designated
 
Dths
 
6,625.0

 
(390.0
)
 
6,235.0

Forward power contracts
 
Designated
 
MWh
 
649.0

 
(2,478.9
)
 
(1,829.9
)
Forward power contracts
 
Not designated
 
MWh
 
1,082.8

 
(1,060.0
)
 
22.8

Interest rate swaps
 
Designated
 
USD
 
$
200,000.0

 
$

 
$
200,000.0



(a)    Refers to whether the derivative instruments have been designated as a cash flow hedge.

At December 31, 2016, DPL's derivative instruments were as follows:
Commodity
 
Accounting Treatment (a)
 
Unit
 
Purchases
(in thousands)
 
Sales
(in thousands)
 
Net Purchases/ (Sales)
(in thousands)
FTRs
 
Not designated
 
MWh
 
2.3

 

 
2.3

Natural gas futures
 
Not designated
 
Dths
 
1,590.0

 

 
1,590.0

Forward power contracts
 
Designated
 
MWh
 
342.9

 
(9,974.5
)
 
(9,631.6
)
Forward power contracts
 
Not designated
 
MWh
 
2,568.3

 
(2,020.9
)
 
547.4

Interest rate swaps
 
Designated
 
USD
 
$
200,000.0

 
$

 
$
200,000.0

Gains or Losses Recognized in AOCI for the Cash Flow Hedges
The following tables provide information concerning gains or losses recognized in AOCI for the cash flow hedges for the three and nine months ended September 30, 2017 and 2016:
 
 
Three months ended
 
Three months ended
 
 
September 30, 2017
 
September 30, 2016
 
 
 
 
Interest
 
 
 
Interest
$ in millions (net of tax)
 
Power
 
Rate Hedge
 
Power
 
Rate Hedge
Beginning accumulated derivative gains in AOCI
 
$
3.0

 
$
17.2

 
$
3.4

 
$
17.3

Net gains associated with current period hedging transactions
 
1.3

 
0.1

 
9.5

 

Net gains / (losses) reclassified to earnings
 
 
 
 
 
 
Interest expense
 

 
(0.2
)
 

 
(0.1
)
Revenues
 
(2.7
)
 

 
(6.0
)
 

Purchased power
 
0.5

 

 
0.6

 

Ending accumulated derivative gains in AOCI
 
$
2.1

 
$
17.1

 
$
7.5

 
$
17.2

 
 
 
 
 
 
 
 
 
 
 
Nine months ended
 
Nine months ended
 
 
September 30, 2017
 
September 30, 2016
 
 
 
 
Interest
 
 
 
Interest
$ in millions (net of tax)
 
Power
 
Rate Hedge
 
Power
 
Rate Hedge
Beginning accumulated derivative gains / (losses) in AOCI
 
$
(4.3
)
 
$
17.4

 
$
9.2

 
$
17.5

Net gains associated with current period hedging transactions
 
11.9

 
0.2

 
22.4

 

Net gains / (losses) reclassified to earnings
 
 
 
 
 
 
Interest expense
 

 
(0.5
)
 

 
(0.3
)
Revenues
 
(8.1
)
 

 
(30.0
)
 

Purchased power
 
2.6

 

 
5.9

 

Ending accumulated derivative gains in AOCI
 
$
2.1

 
$
17.1

 
$
7.5

 
$
17.2

 
 
 
 
 
 
 
 
 
Portion expected to be reclassified to earnings in the next twelve months (a)
 
$
1.5

 
$
(0.4
)
 
 
 
 
Maximum length of time that we are hedging our exposure to variability in future cash flows related to forecasted transactions (in months)
 
6

 
37

 
 
 
 


(a)The actual amounts that we reclassify from AOCI to earnings related to power can differ from the estimate above due to market price changes.
Schedule of Other Derivatives Not Designated as Hedging Instruments, Statements of Financial Performance and Financial Position, Location
The following tables present the amount and classification within the Condensed Consolidated Statements of Operations of the gains and losses on DPL’s derivatives not designated as hedging instruments for the three and nine months ended September 30, 2017 and 2016:
For the three months ended September 30, 2017
$ in millions
 
FTRs
 
Power
 
Natural Gas
 
Total
Change in unrealized gain / (loss)
 
$
0.2

 
$
(1.4
)
 
$

 
$
(1.2
)
Realized gain / (loss)
 
0.2

 
1.9

 
(0.2
)
 
1.9

Total
 
$
0.4

 
$
0.5

 
$
(0.2
)
 
$
0.7

 
 

 

 

 

Recorded in Income Statement: gain / (loss)
 


 


 


 


Revenues
 
$

 
$
3.3

 
$

 
$
3.3

Purchased power
 
0.4

 
(2.8
)
 
(0.2
)
 
(2.6
)
Total
 
$
0.4

 
$
0.5

 
$
(0.2
)
 
$
0.7

 
 
 
 
 
 
 
 
 
For the three months ended September 30, 2016
$ in millions
 
FTRs
 
Power
 
Natural Gas
 
Total
Change in unrealized gain / (loss)
 
$

 
$
1.2

 
$
(0.3
)
 
$
0.9

Realized gain / (loss)
 
(0.1
)
 
(2.4
)
 
0.2

 
(2.3
)
Total
 
$
(0.1
)
 
$
(1.2
)
 
$
(0.1
)
 
$
(1.4
)
 
 

 

 

 

Recorded in Income Statement: gain / (loss)
 
 
 
 
 
 
 
 
Revenues
 
$

 
$
(10.4
)
 
$

 
$
(10.4
)
Purchased power
 
(0.1
)
 
9.2

 
(0.1
)
 
9.0

Total
 
$
(0.1
)
 
$
(1.2
)
 
$
(0.1
)
 
$
(1.4
)
 
 
 
 
 
 
 
 
 
For the nine months ended September 30, 2017
$ in millions
 
FTRs
 
Power
 
Natural Gas
 
Total
Change in unrealized gain / (loss)
 
$
(0.5
)
 
$
2.3

 
$
(0.8
)
 
$
1.0

Realized gain / (loss)
 
0.5

 
(1.4
)
 
(0.3
)
 
(1.2
)
Total
 
$

 
$
0.9

 
$
(1.1
)
 
$
(0.2
)
 
 

 

 

 

Recorded in Income Statement: gain / (loss)
 
 
 
 
 
 
 
 
Revenues
 
$

 
$
(2.6
)
 
$

 
$
(2.6
)
Purchased power
 

 
3.5

 
(1.1
)
 
2.4

Total
 
$

 
$
0.9

 
$
(1.1
)
 
$
(0.2
)
 
 
 
 
 
 
 
 
 
For the nine months ended September 30, 2016
$ in millions
 
FTRs
 
Power
 
Natural Gas
 
Total
Change in unrealized gain / (loss)
 
$
0.4

 
$
2.3

 
$

 
$
2.7

Realized gain / (loss)
 
(0.4
)
 
(5.3
)
 
0.7

 
(5.0
)
Total
 
$

 
$
(3.0
)
 
$
0.7

 
$
(2.3
)
 
 

 

 

 

Recorded in Income Statement: gain / (loss)
 
 
 
 
 
 
 
 
Revenues
 
$

 
$
(13.1
)
 
$

 
$
(13.1
)
Purchased power
 

 
10.1

 
0.7

 
10.8

Total
 
$

 
$
(3.0
)
 
$
0.7

 
$
(2.3
)
 
 
 
 
 
 
 
 
 


Schedule of Derivative Instruments in Statement of Financial Position, Fair Value
The following tables summarize the derivative positions presented in the balance sheet where a right of offset exists under these arrangements and related cash collateral received or pledged, as well as the fair value, balance sheet classification and hedging designation of DPL’s derivative instruments:
Fair Values of Derivative Instruments
at September 30, 2017
 
 
 
 
 
 
Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets
 
 
$ in millions
 
Hedging Designation
 
Gross Fair Value as presented in the Consolidated Balance Sheets (a)
 
Financial Instruments with Same Counterparty in Offsetting Position
 
Cash Collateral
 
Net Fair Value
Assets
 
 
 
 
 
 
 
 
 
 
Short-term derivative positions (presented in Other prepayments and current assets)
Forward power contracts
 
Designated
 
$
7.0

 
$
(4.6
)
 
$

 
$
2.4

Forward power contracts
 
Not designated
 
3.5

 
(2.7
)
 

 
0.8

Natural gas futures
 
Not designated
 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
Long-term derivative positions (presented in Other deferred assets)
Interest rate swap
 
Designated
 
0.9

 

 

 
0.9

Natural gas futures
 
Not designated
 

 

 

 

Forward power contracts
 
Not designated
 
0.3

 

 

 
0.3

Total assets
 
 
 
$
11.7

 
$
(7.3
)
 
$

 
$
4.4

 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
Short-term derivative positions (presented in Other current liabilities)
Forward power contracts
 
Designated
 
$
4.6

 
$
(4.6
)
 
$

 
$

Interest rate swap
 
Designated
 

 

 

 

Forward power contracts
 
Not designated
 
3.5

 
(2.7
)
 
(0.7
)
 
0.1

Natural gas futures
 
Not designated
 
0.8

 

 
(0.8
)
 

FTRs
 
Not designated
 
0.5

 

 

 
0.5

 
 
 
 
 
 
 
 
 
 
 
Long-term derivative positions (presented in Other deferred credits)
Natural gas futures
 
Not designated
 

 

 

 

Total liabilities
 
 
 
$
9.4

 
$
(7.3
)
 
$
(1.5
)
 
$
0.6



(a)    includes credit valuation adjustment
Fair Values of Derivative Instruments
at December 31, 2016
 
 
 
 
 
 
Gross Amounts Not Offset in the Condensed Consolidated Balance Sheets
 
 
$ in millions
 
Hedging Designation
 
Gross Fair Value as presented in the Consolidated Balance Sheets (a)
 
Financial Instruments with Same Counterparty in Offsetting Position
 
Cash Collateral
 
Net Fair Value
Assets
 
 
 
 
 
 
 
 
 
 
Short-term derivative positions (presented in Other prepayments and current assets)
Forward power contracts
 
Designated
 
$
11.0

 
$
(10.5
)
 
$

 
$
0.5

Forward power contracts
 
Not designated
 
6.0

 
(4.7
)
 

 
1.3

FTRs
 
Not designated
 
0.1

 

 

 
0.1

 
 
 
 
 
 
 
 
 
 
 
Long-term derivative positions (presented in Other deferred assets)
Interest rate swaps
 
Designated
 
1.2

 

 

 
1.2

Forward power contracts
 
Designated
 
0.6

 
(0.6
)
 

 

Forward power contracts
 
Not designated
 
1.9

 
(1.0
)
 

 
0.9

Total assets
 
 
 
$
20.8

 
$
(16.8
)
 
$

 
$
4.0

 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
Short-term derivative positions (presented in Other current liabilities)
Interest rate swaps
 
Designated
 
$
0.7

 
$

 
$

 
$
0.7

Forward power contracts
 
Designated
 
16.4

 
(10.5
)
 
(5.5
)
 
0.4

Forward power contracts
 
Not designated
 
7.7

 
(4.7
)
 

 
3.0

 
 
 
 
 
 
 
 
 
 
 
Long-term derivative positions (presented in Other deferred credits)
Forward power contracts
 
Designated
 
2.4

 
(0.6
)
 
(0.8
)
 
1.0

Forward power contracts
 
Not designated
 
2.0

 
(1.0
)
 

 
1.0

Total liabilities
 
 
 
$
29.2

 
$
(16.8
)
 
$
(6.3
)
 
$
6.1

THE DAYTON POWER AND LIGHT COMPANY [Member]  
Derivative Instruments and Hedging Activities Disclosures [Line Items]  
Schedule of Notional Amounts of Outstanding Derivative Positions
At September 30, 2017, DP&L's derivative instruments were as follows:
Commodity
 
Accounting Treatment (a)
 
Unit
 
Purchases
(in thousands)
 
Sales
(in thousands)
 
Net Purchases/ (Sales)
(in thousands)
FTRs
 
Not designated
 
MWh
 
3.4

 

 
3.4

Natural gas futures
 
Not designated
 
Dths
 
6,625.0

 
(390.0
)
 
6,235.0

Forward power contracts
 
Designated
 
MWh
 
649.0

 
(2,478.9
)
 
(1,829.9
)
Forward power contracts
 
Not designated
 
MWh
 
1,082.8

 
(1,060.0
)
 
22.8

Interest rate swaps
 
Designated
 
USD
 
$
200,000.0

 
$

 
$
200,000.0



(a)    Refers to whether the derivative instruments have been designated as a cash flow hedge.

At December 31, 2016, DP&L's derivative instruments were as follows:
Commodity
 
Accounting Treatment (a)
 
Unit
 
Purchases
(in thousands)
 
Sales
(in thousands)
 
Net Purchases/ (Sales)
(in thousands)
FTRs
 
Not designated
 
MWh
 
2.3

 

 
2.3

Natural gas futures
 
Not designated
 
Dths
 
1,590.0

 

 
1,590.0

Forward power contracts
 
Designated
 
MWh
 
342.9

 
(9,974.5
)
 
(9,631.6
)
Forward power contracts
 
Not designated
 
MWh
 
2,568.3

 
(2,037.5
)
 
530.8

Interest rate swaps
 
Designated
 
USD
 
$
200,000.0

 
$

 
$
200,000.0

Gains or Losses Recognized in AOCI for the Cash Flow Hedges
The following tables provide information concerning gains or losses recognized in AOCI for the cash flow hedges for the three and nine months ended September 30, 2017 and 2016:
 
 
Three months ended
 
Three months ended
 
 
September 30, 2017
 
September 30, 2016
 
 
 
 
Interest
 
 
 
Interest
$ in millions (net of tax)
 
Power
 
Rate Hedge
 
Power
 
Rate Hedge
Beginning accumulated derivative gains in AOCI
 
$
3.0

 
$
1.4

 
$
3.4

 
$
1.6

Net gains associated with current period hedging transactions
 
1.3

 
0.1

 
9.5

 

Net gains / (losses) reclassified to earnings
 
 
 
 
 
 
 
 
Interest expense
 

 
(0.2
)
 

 
(0.2
)
Revenues
 
(2.7
)
 

 
(6.0
)
 

Purchased power
 
0.5

 

 
0.6

 

Ending accumulated derivative gains in AOCI
 
$
2.1

 
$
1.3

 
$
7.5

 
$
1.4

 
 
 
 
 
 
 
 
 
 
 
Nine months ended
 
Nine months ended
 
 
September 30, 2017
 
September 30, 2016
 
 
 
 
Interest
 
 
 
Interest
$ in millions (net of tax)
 
Power
 
Rate Hedge
 
Power
 
Rate Hedge
Beginning accumulated derivative gains / (losses) in AOCI
 
$
(4.3
)
 
$
1.6

 
$
9.2

 
$
2.0

Net gains associated with current period hedging transactions
 
11.9

 
0.2

 
22.5

 

Net gains / (losses) reclassified to earnings
 
 
 
 
 
 
 
 
Interest expense
 

 
(0.5
)
 

 
(0.6
)
Revenues
 
(8.1
)
 

 
(30.1
)
 

Purchased power
 
2.6

 

 
5.9

 

Ending accumulated derivative gains in AOCI
 
$
2.1

 
$
1.3

 
$
7.5

 
$
1.4

 
 
 
 
 
 
 
 
 
Portion expected to be reclassified to earnings in the next twelve months (a)
 
$
1.5

 
$
(0.4
)
 
 
 
 
Maximum length of time that we are hedging our exposure to variability in future cash flows related to forecasted transactions (in months)
 
6

 
37

 
 
 
 


(a)
The actual amounts that we reclassify from AOCI to earnings related to power can differ from the estimate above due to market price changes.

Net gains or losses associated with the ineffective portion of the hedging transactions were immaterial in the periods presented.
Schedule of Other Derivatives Not Designated as Hedging Instruments, Statements of Financial Performance and Financial Position, Location
The following tables present the amount and classification within the Condensed Statements of Operations of the gains and losses on DP&L's derivatives not designated as hedging instruments for the three and nine months ended September 30, 2017 and 2016:
For the three months ended September 30, 2017
$ in millions
 
FTRs
 
Power
 
Natural Gas
 
Total
Change in unrealized gain / (loss)
 
$
0.2

 
$
(1.4
)
 
$

 
$
(1.2
)
Realized gain / (loss)
 
0.2

 
1.9

 
(0.2
)
 
1.9

Total
 
$
0.4

 
$
0.5

 
$
(0.2
)
 
$
0.7

 
 

 

 

 

Recorded in Income Statement: gain / (loss)
 
 
 
 
 
 
 
 
Revenues
 
$

 
$
3.3

 
$

 
$
3.3

Purchased power
 
0.4

 
(2.8
)
 
(0.2
)
 
(2.6
)
Total
 
$
0.4

 
$
0.5

 
$
(0.2
)
 
$
0.7

 
 
 
 
 
 
 
 
 
For the three months ended September 30, 2016
$ in millions
 
FTRs
 
Power
 
Natural Gas
 
Total
Change in unrealized gain / (loss)
 
$

 
$
1.2

 
$
(0.3
)
 
$
0.9

Realized gain / (loss)
 
(0.1
)
 
(2.4
)
 
0.2

 
(2.3
)
Total
 
$
(0.1
)
 
$
(1.2
)
 
$
(0.1
)
 
$
(1.4
)
 
 

 

 

 

Recorded in Income Statement: gain / (loss)
 
 
 
 
 
 
 
 
Revenues
 
$

 
$
(10.4
)
 
$

 
$
(10.4
)
Purchased power
 
(0.1
)
 
9.2

 
(0.1
)
 
9.0

Total
 
$
(0.1
)
 
$
(1.2
)
 
$
(0.1
)
 
$
(1.4
)
 
 
 
 
 
 
 
 
 
For the nine months ended September 30, 2017
$ in millions
 
FTRs
 
Power
 
Natural Gas
 
Total
Change in unrealized gain / (loss)
 
$
(0.5
)
 
$
2.2

 
$
(0.8
)
 
$
0.9

Realized gain / (loss)
 
0.5

 
(1.5
)
 
(0.3
)
 
(1.3
)
Total
 
$

 
$
0.7

 
$
(1.1
)
 
$
(0.4
)
 
 

 

 

 

Recorded in Income Statement: gain / (loss)
 
 
 
 
 
 
 
 
Revenues
 
$

 
$
(2.7
)
 
$

 
$
(2.7
)
Purchased power
 

 
3.4

 
(1.1
)
 
2.3

Total
 
$

 
$
0.7

 
$
(1.1
)
 
$
(0.4
)
 
 
 
 
 
 
 
 
 
For the nine months ended September 30, 2016
$ in millions
 
FTRs
 
Power
 
Natural Gas
 
Total
Change in unrealized gain / (loss)
 
$
0.4

 
$
2.3

 
$

 
$
2.7

Realized gain / (loss)
 
(0.4
)
 
(5.3
)
 
0.7

 
(5.0
)
Total
 
$

 
$
(3.0
)
 
$
0.7

 
$
(2.3
)
 
 

 

 

 

Recorded in Income Statement: gain / (loss)
 
 
 
 
 
 
 
 
Revenues
 
$

 
$
(13.1
)
 
$

 
$
(13.1
)
Purchased power
 

 
10.1

 
0.7

 
10.8

Total
 
$

 
$
(3.0
)
 
$
0.7

 
$
(2.3
)

DP&L has elected not to offset derivative assets and liabilities and not to offset net derivative positions against the right to reclaim cash collateral pledged (an asset) or the obligation to return cash collateral received (a liability) under derivative agreements.
Schedule of Derivative Instruments in Statement of Financial Position, Fair Value
The following tables summarize the derivative positions presented in the balance sheet where a right of offset exists under these arrangements and related cash collateral received or pledged, as well as the fair value, balance sheet classification and hedging designation of DP&L’s derivative instruments:
Fair Values of Derivative Instruments
at September 30, 2017
 
 
 
 
 
 
Gross Amounts Not Offset in the Condensed Balance Sheets
 
 
$ in millions
 
Hedging Designation
 
Gross Fair Value as presented in the Balance Sheets (a)
 
Financial Instruments with Same Counterparty in Offsetting Position
 
Cash Collateral
 
Net Fair Value
Assets
 
 
 
 
 
 
 
 
 
 
Short-term derivative positions (presented in Other prepayments and current assets)
Forward power contracts
 
Designated
 
$
7.0

 
$
(4.6
)
 
$

 
$
2.4

Forward power contracts
 
Not designated
 
3.5

 
(2.7
)
 

 
0.8

Natural gas futures
 
Not designated
 

 

 

 

 
 
 
 
 
 
 
 
 
 
 
Long-term derivative positions (presented in Other deferred assets)
Interest rate swap
 
Designated
 
0.9

 

 

 
0.9

Natural gas futures
 
Not designated
 

 

 

 

Forward power contracts
 
Not designated
 
0.3

 

 

 
0.3

Total assets
 
 
 
$
11.7

 
$
(7.3
)
 
$

 
$
4.4

 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
Short-term derivative positions (presented in Other current liabilities)
Forward power contracts
 
Designated
 
$
4.6

 
$
(4.6
)
 
$

 
$

Interest rate swaps
 
Designated
 

 

 

 

Forward power contracts
 
Not designated
 
3.5

 
(2.7
)
 
(0.7
)
 
0.1

Natural gas futures
 
Not designated
 
0.8

 

 
(0.8
)
 

FTRs
 
Not designated
 
0.5

 

 

 
0.5

 
 
 
 
 
 
 
 
 
 
 
Long-term derivative positions (presented in Other deferred credits)
Natural gas futures
 
Not designated
 

 

 

 

Total liabilities
 
 
 
$
9.4

 
$
(7.3
)
 
$
(1.5
)
 
$
0.6



(a)    includes credit valuation adjustment

Fair Values of Derivative Instruments
at December 31, 2016
 
 
 
 
 
 
Gross Amounts Not Offset in the Condensed Balance Sheets
 
 
$ in millions
 
Hedging Designation
 
Gross Fair Value as presented in the Balance Sheets (a)
 
Financial Instruments with Same Counterparty in Offsetting Position
 
Cash Collateral
 
Net Fair Value
Assets
 
 
 
 
 
 
 
 
 
 
Short-term derivative positions (presented in Other prepayments and current assets)
Forward power contracts
 
Designated
 
$
11.0

 
$
(10.5
)
 
$

 
$
0.5

Forward power contracts
 
Not designated
 
6.0

 
(4.7
)
 

 
1.3

FTRs
 
Not designated
 
0.1

 

 

 
0.1

 
 
 
 
 
 
 
 
 
 
 
Long-term derivative positions (presented in Other deferred assets)
Interest rate swaps
 
Designated
 
1.2

 

 

 
1.2

Forward power contracts
 
Designated
 
0.6

 
(0.6
)
 

 

Forward power contracts
 
Not designated
 
1.9

 
(1.0
)
 

 
0.9

Total assets
 
 
 
$
20.8

 
$
(16.8
)
 
$

 
$
4.0

 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
Short-term derivative positions (presented in Other current liabilities)
Forward power contracts
 
Designated
 
$
16.4

 
$
(10.5
)
 
$
(5.5
)
 
$
0.4

Interest rate swaps
 
Designated
 
0.7

 

 

 
0.7

Forward power contracts
 
Not designated
 
7.7

 
(4.7
)
 

 
3.0

 
 
 
 
 
 
 
 
 
 
 
Long-term derivative positions (presented in Other deferred credits)
Forward power contracts
 
Designated
 
2.4

 
(0.6
)
 
(0.8
)
 
1.0

Forward power contracts
 
Not designated
 
2.0

 
(1.0
)
 

 
1.0

Total liabilities
 
 
 
$
29.2

 
$
(16.8
)
 
$
(6.3
)
 
$
6.1