XML 33 R16.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Measurements
9 Months Ended
Sep. 30, 2018
Dominion Energy Gas Holdings, LLC  
Fair Value Measurements

Note 8. Fair Value Measurements

The Companies’ fair value measurements are made in accordance with the policies discussed in Note 6 to the Consolidated Financial Statements in the Companies’ Annual Report on Form 10-K for the year ended December 31, 2017, as updated in Current Report on Form 8-K, filed June 6, 2018. See Note 9 in this report for further information about the Companies’ derivatives and hedge accounting activities.

The Companies enter into certain physical and financial forwards, futures, options and swaps, which are considered Level 3 as they have one or more inputs that are not observable and are significant to the valuation. The discounted cash flow method is used to value Level 3 physical and financial forwards, futures, and swaps contracts. An option model is used to value Level 3 physical options. The discounted cash flow model for forwards, futures, and swaps calculates mark-to-market valuations based on forward market prices, original transaction prices, volumes, risk-free rate of return, and credit spreads. The option model calculates mark-to-market valuations using variations of the Black-Scholes option model. The inputs into the models are the forward market prices, implied price volatilities, risk-free rate of return, the option expiration dates, the option strike prices, the original sales prices, and volumes. For Level 3 fair value measurements, certain forward market prices and implied price volatilities are considered unobservable. The unobservable inputs are developed and substantiated using historical information, available market data, third-party data, and statistical analysis. Periodically, inputs to valuation models are reviewed and revised as needed, based on historical information, updated market data, market liquidity and relationships, and changes in third-party pricing sources.

The following table presents Dominion Energy’s quantitative information about Level 3 fair value measurements at September 30, 2018.  The range and weighted average are presented in dollars for market price inputs and percentages for price volatility.

 

 

 

Fair Value

(millions)

 

 

Valuation Techniques

 

Unobservable Input

 

 

Range

 

Weighted

Average(1)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Physical and financial forwards and

   futures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas(2)

 

$

65

 

 

Discounted cash flow

 

Market price (per Dth)

(3)

 

(2) - 7

 

 

 

FTRs

 

 

12

 

 

Discounted cash flow

 

Market price (per MWh)

(3)

 

(1) - 7

 

 

1

 

Physical options:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas

 

 

2

 

 

Option model

 

Market price (per Dth)

(3)

 

1 - 7

 

 

3

 

 

 

 

 

 

 

 

 

Price volatility

(4)

 

13% - 44%

 

 

23

%

Electricity

 

 

19

 

 

Option model

 

Market price (per MWh)

(3)

 

27 - 57

 

 

42

 

 

 

 

 

 

 

 

 

Price volatility

(4)

 

4% - 61%

 

 

37

%

Total assets

 

$

98

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial forwards:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FTRs

 

$

6

 

 

Discounted cash flow

 

Market price (per MWh)

(3)

 

(1) - 6

 

 

 

Total liabilities

 

$

6

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Averages weighted by volume.

(2)

Includes basis.

(3)

Represents market prices beyond defined terms for Levels 1 and 2.

(4)

Represents volatilities unrepresented in published markets.    

Sensitivity of the fair value measurements to changes in the significant unobservable inputs is as follows:

 

Significant Unobservable

Inputs

 

Position

 

Change to Input

 

Impact on Fair Value

Measurement

Market price

 

Buy

 

Increase (decrease)

 

Gain (loss)

Market price

 

Sell

 

Increase (decrease)

 

Loss (gain)

Price volatility

 

Buy

 

Increase (decrease)

 

Gain (loss)

Price volatility

 

Sell

 

Increase (decrease)

 

Loss (gain)

Recurring Fair Value Measurements

Dominion Energy

The following table presents Dominion Energy’s assets and liabilities that are measured at fair value on a recurring basis for each hierarchy level, including both current and noncurrent portions:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

(millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

50

 

 

$

98

 

 

$

148

 

Interest rate

 

 

 

 

 

117

 

 

 

 

 

 

117

 

Foreign currency

 

 

 

 

 

32

 

 

 

 

 

 

32

 

Investments(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

3,785

 

 

 

 

 

 

 

 

 

3,785

 

Fixed income securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt instruments

 

 

 

 

 

437

 

 

 

 

 

 

437

 

Government securities

 

 

350

 

 

 

768

 

 

 

 

 

 

1,118

 

Cash equivalents and other

 

 

13

 

 

 

 

 

 

 

 

 

13

 

Total assets

 

$

4,148

 

 

$

1,404

 

 

$

98

 

 

$

5,650

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

94

 

 

$

6

 

 

$

100

 

Interest rate

 

 

 

 

 

42

 

 

 

 

 

 

42

 

Foreign currency

 

 

 

 

 

3

 

 

 

 

 

 

3

 

Total liabilities

 

$

 

 

$

139

 

 

$

6

 

 

$

145

 

At December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

101

 

 

$

157

 

 

$

258

 

Interest rate

 

 

 

 

 

17

 

 

 

 

 

 

17

 

Foreign currency

 

 

 

 

 

32

 

 

 

 

 

 

32

 

Investments(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

3,493

 

 

 

 

 

 

 

 

 

3,493

 

Fixed income securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt instruments

 

 

 

 

 

444

 

 

 

 

 

 

444

 

Government securities

 

 

307

 

 

 

794

 

 

 

 

 

 

1,101

 

Cash equivalents and other

 

 

34

 

 

 

 

 

 

 

 

 

34

 

Total assets

 

$

3,834

 

 

$

1,388

 

 

$

157

 

 

$

5,379

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

190

 

 

$

7

 

 

$

197

 

Interest rate

 

 

 

 

 

85

 

 

 

 

 

 

85

 

Foreign currency

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Total liabilities

 

$

 

 

$

277

 

 

$

7

 

 

$

284

 

(1)

Includes investments held in the nuclear decommissioning and rabbi trusts. Excludes $217 million and $88 million of assets at September 30, 2018 and December 31, 2017, respectively, measured at fair value using NAV (or its equivalent) as a practical expedient which are not required to be categorized in the fair value hierarchy.

The following table presents the net change in Dominion Energy's assets and liabilities measured at fair value on a recurring basis and included in the Level 3 fair value category:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

(millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

119

 

 

$

152

 

 

$

150

 

 

$

139

 

Total realized and unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

(7

)

 

 

(11

)

 

 

(27

)

 

 

(36

)

Included in other comprehensive income

 

 

 

 

 

 

 

 

1

 

 

 

 

Included in regulatory assets/liabilities

 

 

(16

)

 

 

11

 

 

 

(26

)

 

 

34

 

Settlements

 

 

(4

)

 

 

1

 

 

 

(7

)

 

 

13

 

Transfers out of Level 3

 

 

 

 

 

 

 

 

1

 

 

 

3

 

Ending balance

 

$

92

 

 

$

153

 

 

$

92

 

 

$

153

 

The amount of total gains (losses) for the period included in

   earnings attributable to the change in unrealized gains

   (losses) relating to assets/liabilities still held at

   the reporting date

 

$

 

 

$

1

 

 

$

 

 

$

1

 

 

The following table presents Dominion Energy’s classification of gains and losses included in earnings in the Level 3 fair value category.

 

 

 

 

Operating

Revenue

 

 

Electric Fuel

and Other

Energy-Related

Purchases

 

 

Total

 

(millions)

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Total gains (losses) included in earnings

 

$

 

 

$

(7

)

 

$

(7

)

Three Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Total gains (losses) included in earnings

 

$

1

 

 

$

(12

)

 

$

(11

)

The amount of total gains (losses) for the period included in

   earnings attributable to the change in unrealized gains

   (losses) relating to assets/liabilities still held at

   the reporting date

 

 

1

 

 

 

 

 

 

1

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Total gains (losses) included in earnings

 

$

(2

)

 

$

(25

)

 

$

(27

)

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Total gains (losses) included in earnings

 

$

1

 

 

$

(37

)

 

$

(36

)

The amount of total gains (losses) for the period included in

   earnings attributable to the change in unrealized gains

   (losses) relating to assets/liabilities still held at

   the reporting date

 

 

1

 

 

 

 

 

 

1

 

 

 

Virginia Power

The following table presents Virginia Power’s quantitative information about Level 3 fair value measurements at September 30, 2018.  The range and weighted average are presented in dollars for market price inputs and percentages for price volatility.

 

 

 

Fair Value

(millions)

 

 

Valuation Techniques

 

Unobservable Input

 

 

Range

 

Weighted

Average(1)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Physical and financial forwards and

   futures:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas(2)

 

$

58

 

 

Discounted cash flow

 

Market price (per Dth)

(3)

 

(2) - 7

 

 

(1

)

FTRs

 

 

12

 

 

Discounted cash flow

 

Market price (per MWh)

(3)

 

(1) - 7

 

 

1

 

Physical options:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas

 

 

2

 

 

Option model

 

Market price (per Dth)

(3)

 

1 - 7

 

 

3

 

 

 

 

 

 

 

 

 

Price volatility

(4)

 

13% - 44%

 

 

23

%

Electricity

 

 

19

 

 

Option model

 

Market price (per MWh)

(3)

 

27 - 57

 

 

42

 

 

 

 

 

 

 

 

 

Price volatility

(4)

 

4% - 61%

 

 

37

%

Total assets

 

$

91

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial forwards:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FTRs

 

$

5

 

 

Discounted cash flow

 

Market price (per MWh)

(3)

 

(1) - 6

 

 

 

Total liabilities

 

$

5

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Averages weighted by volume.

(2)

Includes basis.

(3)

Represents market prices beyond defined terms for Levels 1 and 2.

(4)

Represents volatilities unrepresented in published markets.

Sensitivity of the fair value measurements to changes in the significant unobservable inputs is as follows:

 

Significant Unobservable

Inputs

 

Position

 

Change to Input

 

Impact on Fair Value

Measurement

Market price

 

Buy

 

Increase (decrease)

 

Gain (loss)

Market price

 

Sell

 

Increase (decrease)

 

Loss (gain)

Price volatility

 

Buy

 

Increase (decrease)

 

Gain (loss)

Price volatility

 

Sell

 

Increase (decrease)

 

Loss (gain)

 

The following table presents Virginia Power’s assets and liabilities that are measured at fair value on a recurring basis for each hierarchy level, including both current and noncurrent portions:

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

(millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

14

 

 

$

91

 

 

$

105

 

Interest rate

 

 

 

 

 

65

 

 

 

 

 

 

65

 

Investments(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

1,699

 

 

 

 

 

 

 

 

 

1,699

 

Fixed income securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt instruments

 

 

 

 

 

218

 

 

 

 

 

 

218

 

Government securities

 

 

158

 

 

 

348

 

 

 

 

 

 

506

 

Total assets

 

$

1,857

 

 

$

645

 

 

$

91

 

 

$

2,593

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

3

 

 

$

5

 

 

$

8

 

Total liabilities

 

$

 

 

$

3

 

 

$

5

 

 

$

8

 

At December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

14

 

 

$

152

 

 

$

166

 

Investments(1):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S.

 

 

1,566

 

 

 

 

 

 

 

 

 

1,566

 

Fixed income securities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt instruments

 

 

 

 

 

224

 

 

 

 

 

 

224

 

Government securities

 

 

168

 

 

 

326

 

 

 

 

 

 

494

 

Cash equivalents and other

 

 

16

 

 

 

 

 

 

 

 

 

16

 

Total assets

 

$

1,750

 

 

$

564

 

 

$

152

 

 

$

2,466

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

4

 

 

$

5

 

 

$

9

 

Interest rate

 

 

 

 

 

57

 

 

 

 

 

 

57

 

Total liabilities

 

$

 

 

$

61

 

 

$

5

 

 

$

66

 

(1)

Includes investments held in the nuclear decommissioning trusts. Excludes $151 million and $27 million of assets at September 30, 2018 and December 31, 2017, respectively, measured at fair value using NAV (or its equivalent) as a practical expedient which are not required to be categorized in the fair value hierarchy.

The following table presents the net change in Virginia Power’s assets and liabilities measured at fair value on a recurring basis and included in the Level 3 fair value category:

 

 

Three Months Ended

 

 

Nine Months Ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2018

 

 

2017

 

 

2018

 

 

2017

 

(millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

115

 

 

$

152

 

 

$

147

 

 

$

143

 

Total realized and unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

 

(6

)

 

 

(12

)

 

 

(25

)

 

 

(37

)

Included in regulatory assets/liabilities

 

 

(19

)

 

 

11

 

 

 

(30

)

 

 

34

 

Settlements

 

 

(4

)

 

 

1

 

 

 

(6

)

 

 

12

 

Ending balance

 

$

86

 

 

$

152

 

 

$

86

 

 

$

152

 

 

The gains and losses included in earnings in the Level 3 fair value category were classified in electric fuel and other energy-related purchases in Virginia Power’s Consolidated Statements of Income for the three and nine months ended September 30, 2018 and 2017. There were no unrealized gains or losses included in earnings in the Level 3 fair value category relating to assets/liabilities still held at the reporting date for the three and nine months ended September 30, 2018 and 2017.

Dominion Energy Gas

The following table presents Dominion Energy Gas’ assets and liabilities for derivatives that are measured at fair value on a recurring basis for each hierarchy level, including both current and noncurrent portions.

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

(millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate

 

$

 

 

$

8

 

 

$

 

 

$

8

 

Foreign currency

 

 

 

 

 

32

 

 

 

 

 

 

32

 

Total assets

 

$

 

 

$

40

 

 

$

 

 

$

40

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

9

 

 

$

 

 

$

9

 

Interest rate

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Foreign currency

 

 

 

 

 

3

 

 

 

 

 

 

3

 

Total liabilities

 

$

 

 

$

13

 

 

$

 

 

$

13

 

At December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency

 

$

 

 

$

32

 

 

$

 

 

$

32

 

Total assets

 

$

 

 

$

32

 

 

$

 

 

$

32

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity

 

$

 

 

$

4

 

 

$

2

 

 

$

6

 

Foreign currency

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Total liabilities

 

$

 

 

$

6

 

 

$

2

 

 

$

8

 

 

The following table presents the net change in Dominion Energy Gas’ assets and liabilities for derivatives measured at fair value on a recurring basis and included in the Level 3 fair value category. There were no net changes in assets and liabilities measured at fair value on a recurring basis and included in the Level 3 fair value category for the three months ended September 30, 2018 and 2017.

 

 

 

Nine Months Ended

 

 

 

September 30,

 

 

 

2018

 

 

2017

 

(millions)

 

 

 

 

 

 

 

 

Beginning balance

 

$

(2

)

 

$

(2

)

Total realized and unrealized gains (losses):

 

 

 

 

 

 

 

 

Included in other comprehensive income (loss)

 

 

1

 

 

 

(1

)

Transfers out of Level 3

 

 

1

 

 

 

3

 

Ending balance

 

$

 

 

$

 

 

There were no gains or losses included in earnings in the Level 3 fair value category for the nine months ended September 30, 2018 and 2017. There were no unrealized gains or losses included in earnings in the Level 3 fair value category relating to assets/liabilities still held at the reporting date for the nine months ended September 30, 2018 and 2017.

Fair Value of Financial Instruments

Substantially all of the Companies’ financial instruments are recorded at fair value, with the exception of the instruments described below, which are reported at historical cost. Estimated fair values have been determined using available market information and valuation methodologies considered appropriate by management. The carrying amount of cash and cash equivalents, restricted cash and equivalents, customer and other receivables, affiliated receivables, short-term debt, affiliated current borrowings, payables to affiliates and accounts payable are representative of fair value because of the short-term nature of these instruments. For the Companies' financial instruments that are not recorded at fair value, the carrying amounts and estimated fair values are as follows:

 

 

 

September 30, 2018

 

 

December 31, 2017

 

 

 

Carrying

Amount

 

 

Estimated

Fair

Value(1)

 

 

Carrying

Amount

 

 

Estimated

Fair

Value(1)

 

(millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dominion Energy

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, including securities due within one year(2)

 

$

30,401

 

 

$

31,488

 

 

$

28,666

 

 

$

31,233

 

Junior subordinated notes(3)

 

 

3,431

 

 

 

3,432

 

 

 

3,981

 

 

 

4,102

 

Remarketable subordinated notes(3)

 

 

1,384

 

 

 

1,324

 

 

 

1,379

 

 

 

1,446

 

Credit facility borrowings

 

 

73

 

 

 

73

 

 

 

 

 

 

 

Virginia Power

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, including securities due within one year(3)

 

$

11,092

 

 

$

11,759

 

 

$

11,346

 

 

$

12,842

 

Dominion Energy Gas

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term debt, including securities due within one year(4)

 

$

4,061

 

 

$

4,061

 

 

$

3,570

 

 

$

3,719

 

(1)

Fair value is estimated using market prices, where available, and interest rates currently available for issuance of debt with similar terms and remaining maturities. All fair value measurements are classified as Level 2. The carrying amount of debt issues with short-term maturities and variable rates refinanced at current market rates is a reasonable estimate of their fair value.

(2)

Carrying amount includes amounts which represent the unamortized debt issuance costs, discount or premium, and foreign currency remeasurement adjustments. At September 30, 2018 and December 31, 2017, includes the valuation of certain fair value hedges associated with fixed rate debt of $(65) million and $(22) million, respectively.

(3)

Carrying amount includes amounts which represent the unamortized debt issuance costs, discount or premium.

(4)

Carrying amount includes amounts which represent the unamortized debt issuance costs, discount or premium, and foreign currency remeasurement adjustments.