XML 33 R29.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value (Tables)
3 Months Ended
Mar. 31, 2015
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]  
Fair Value Inputs, Liabilities, Quantitative Information [Table Text Block]
The following table presents the quantitative information which was used to estimate the fair values of the Level 3 assets and liabilities above as of March 31, 2015 (dollars in thousands):
 
 
Fair Value (Net) at
 
 
 
 
 
 
 
 
March 31, 2015
 
Valuation Technique
 
Unobservable
Input
 
Range
Power exchange agreement
 
$
(25,903
)
 
Surrogate facility
pricing
 
O&M charges
 
$30.66-$55.56/MWh (1)
 
 
 
 
Escalation factor
 
3% - 2015 to 2019
 
 
 
 
Transaction volumes
 
396,984 - 397,116 MWhs
Power option agreement

 
(251
)
 
Black-Scholes-
Merton
 
Strike price
 
$37.87/MWh - 2015
 
 
 
 
 
$56.46/MWh - 2019
 
 
 
 
Delivery volumes
 
157,517 - 287,147 MWhs
 
 
 
 
Volatility rates
 
0.20 (2)
Natural gas exchange
agreement
 
817

 
Internally derived
weighted average
cost of gas
 
Forward purchase
prices
 
$2.10 - $2.34/mmBTU
 
 
 
 
 
 
 
 
 
Forward sales prices
 
$2.22 - $3.17/mmBTU
 
 
 
 
Purchase volumes
 
158,469 - 310,000 mmBTUs
 
 
 
 
Sales volumes
 
279,990 - 800,000 mmBTUs
Carrying Value and Estimated Fair Value of Financial Instruments
The following table sets forth the carrying value and estimated fair value of the Company’s financial instruments not reported at estimated fair value on the Condensed Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014 (dollars in thousands):
 
March 31, 2015
 
December 31, 2014
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
Long-term debt (Level 2)
$
951,000

 
$
1,132,109

 
$
951,000

 
$
1,118,972

Long-term debt (Level 3)
492,000

 
542,349

 
492,000

 
527,663

Snettisham capital lease obligation (Level 3)
69,398

 
79,928

 
69,955

 
79,290

Nonrecourse long-term debt (Level 3)

 

 
1,431

 
1,440

Long-term debt to affiliated trusts (Level 3)
51,547

 
37,629

 
51,547

 
38,582

Fair Value of Assets And Liabilities Measured on Recurring Basis
 
Level 1
 
Level 2
 
Level 3
 
Counterparty
and Cash
Collateral
Netting (1)
 
Total
March 31, 2015
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
96,319

 
$

 
$
(95,557
)
 
$
762

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
1,607

 
(790
)
 
817

Foreign currency derivatives

 
14

 

 
(14
)
 

Deferred compensation assets:
 
 
 
 
 
 
 
 
 
Fixed income securities (2)
1,866

 

 

 

 
1,866

Equity securities (2)
6,233

 

 

 

 
6,233

Total
$
8,099

 
$
96,333

 
$
1,607

 
$
(96,361
)
 
$
9,678

Liabilities:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
111,188

 
$

 
$
(103,001
)
 
$
8,187

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
790

 
(790
)
 

Power exchange agreement

 

 
25,903

 

 
25,903

Power option agreement

 

 
251

 

 
251

Foreign currency derivatives

 
24

 

 
(14
)
 
10

Interest rate swaps

 
112,835

 

 
(50,490
)
 
62,345

Total
$

 
$
224,047

 
$
26,944

 
$
(154,295
)
 
$
96,696

 
 
 
 
 
 
 
 
 
 
 
Level 1
 
Level 2
 
Level 3
 
Counterparty
and Cash
Collateral
Netting (1)
 
Total
December 31, 2014
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
96,729

 
$

 
$
(95,204
)
 
$
1,525

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
1,349

 
(1,349
)
 

Foreign currency derivatives

 
1

 

 
(1
)
 

Interest rate swaps

 
966

 

 
(506
)
 
460

Funds held in trust account of Spokane Energy
1,600

 

 

 

 
1,600

Deferred compensation assets:
 
 
 
 
 
 
 
 
 
Fixed income securities (2)
1,793

 

 

 

 
1,793

Equity securities (2)
6,074

 

 

 

 
6,074

Total
$
9,467

 
$
97,696

 
$
1,349

 
$
(97,060
)
 
$
11,452

Liabilities:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
127,094

 
$

 
$
(110,714
)
 
$
16,380

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
1,384

 
(1,349
)
 
35

Power exchange agreement

 

 
23,299

 

 
23,299

Power option agreement

 

 
424

 

 
424

Interest rate swaps

 
77,568

 

 
(29,386
)
 
48,182

Foreign currency derivatives

 
21

 

 
(1
)
 
20

Total
$

 
$
204,683

 
$
25,107

 
$
(141,450
)
 
$
88,340

(1)
The Company is permitted to net derivative assets and derivative liabilities with the same counterparty when a legally enforceable master netting agreement exists. In addition, the Company nets derivative assets and derivative liabilities against any payables and receivables for cash collateral held or placed with these same counterparties.
(2)
These assets are trading securities and are included in other property and investments-net on the Condensed Consolidated Balance Sheets.
Reconciliation for All Assets Measured At Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3)
 
Natural Gas Exchange Agreement
 
Power Exchange Agreement
 
Power Option Agreement
 
Total
Three months ended March 31, 2015:
 
 
 
 
 
 
 
Balance as of January 1, 2015
$
(35
)
 
$
(23,299
)
 
$
(424
)
 
$
(23,758
)
Total gains or losses (realized/unrealized):
 
 
 
 
 
 
 
Included in net income

 

 

 

Included in other comprehensive income

 

 

 

Included in regulatory assets/liabilities (1)
777

 
(6,381
)
 
173

 
(5,431
)
Purchases

 

 

 

Issuance

 

 

 

Settlements
75

 
3,777

 

 
3,852

Transfers to/from other categories

 

 

 

Ending balance as of March 31, 2015
$
817

 
$
(25,903
)
 
$
(251
)
 
$
(25,337
)
Three months ended March 31, 2014:
 
 
 
 
 
 
 
Balance as of January 1, 2014
$
(1,219
)
 
$
(14,441
)
 
$
(775
)
 
$
(16,435
)
Total gains or losses (realized/unrealized):
 
 
 
 
 
 
 
Included in net income

 

 

 

Included in other comprehensive income

 

 

 

Included in regulatory assets/liabilities (1)
1,849

 
2,026

 
347

 
4,222

Purchases

 

 

 

Issuance

 

 

 

Settlements
(3,048
)
 
(1,209
)
 

 
(4,257
)
Transfers to/from other categories

 

 

 

Ending balance as of March 31, 2014
$
(2,418
)
 
$
(13,624
)
 
$
(428
)
 
$
(16,470
)

(1)
The UTC and the IPUC issued accounting orders authorizing Avista Corp. to offset commodity derivative assets or liabilities with a regulatory asset or liability. This accounting treatment defers the recognition of mark-to-market gains and losses on energy commodity transactions until the period of delivery. The orders provide for Avista Corp. to not recognize the unrealized gain or loss on utility derivative commodity instruments in the Condensed Consolidated Statements of Income. Realized gains or losses are recognized in the period of delivery, subject to approval for recovery through retail rates. Realized gains and losses, subject to regulatory approval, result in adjustments to retail rates through purchased gas cost adjustments, the ERM in Washington, the PCA mechanism in Idaho, and periodic general rates cases.