XML 56 R38.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2019
Fair Value Disclosures [Abstract]  
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, 2019 (dollars in thousands):
 
 
Fair Value (Net) at
 
 
 
 
 
 
 
 
March 31, 2019
 
Valuation Technique
 
Unobservable
Input
 
Range
Power exchange agreement
 
$
(612
)
 
Surrogate facility
pricing
 
O&M charges
 
$40.05-$52.59/MWh (1)
 
 
 
 
Transaction volumes
 
28,860 MWhs
Natural gas exchange
agreement
 
$
(2,104
)
 
Internally derived
weighted average
cost of gas
 
Forward purchase
prices
 
$1.70 - $2.98/mmBTU
 
 
 
 
 
 
 
 
 
Forward sales prices
 
$1.63 - $4.11/mmBTU
 
 
 
 
Purchase volumes
 
270,000 - 310,000 mmBTUs
 
 
 
 
Sales volumes
 
60,000 - 310,000 mmBTUs
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, 2019
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
31,363

 
$

 
$
(31,113
)
 
$
250

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
123

 
(123
)
 

Foreign currency exchange derivatives

 
15

 

 
(15
)
 

Interest rate swap derivatives

 
5,090

 

 
(2,284
)
 
2,806

Deferred compensation assets:
 
 
 
 
 
 
 
 
 
Mutual Funds:
 
 
 
 
 
 
 
 
 
Fixed income securities (2)
1,758

 

 

 

 
1,758

Equity securities (2)
6,456

 

 

 

 
6,456

Total
$
8,214

 
$
36,468

 
$
123

 
$
(33,535
)
 
$
11,270

Liabilities:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
68,668

 
$

 
$
(66,030
)
 
$
2,638

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
2,227

 
(123
)
 
2,104

Power exchange agreement

 

 
612

 

 
612

Foreign currency exchange derivatives

 
15

 

 
(15
)
 

Interest rate swap derivatives

 
15,210

 

 
(5,144
)
 
10,066

Total
$

 
$
83,893

 
$
2,839

 
$
(71,312
)
 
$
15,420

 
Level 1
 
Level 2
 
Level 3
 
Counterparty
and Cash
Collateral
Netting (1)
 
Total
December 31, 2018
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
36,252

 
$

 
$
(35,982
)
 
$
270

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
31

 
(31
)
 

Interest rate swap derivatives

 
10,566

 

 
(440
)
 
10,126

Deferred compensation assets:
 
 
 
 
 
 
 
 
 
Mutual Funds:
 
 
 
 
 
 
 
 
 
Fixed income securities (2)
1,745

 

 

 

 
1,745

Equity securities (2)
6,157

 

 

 

 
6,157

Total
$
7,902

 
$
46,818

 
$
31

 
$
(36,453
)
 
$
18,298

Liabilities:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
89,283

 
$

 
$
(87,199
)
 
$
2,084

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
2,805

 
(31
)
 
2,774

Power exchange agreement

 

 
2,488

 

 
2,488

Power option agreement

 

 
1

 

 
1

Foreign currency exchange derivatives

 
45

 

 

 
45

Interest rate swap derivatives

 
7,831

 

 
(970
)
 
6,861

Total
$

 
$
97,159

 
$
5,294

 
$
(88,200
)
 
$
14,253

(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 included in other property and investments-net and other non-current assets 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
 
Total
Three months ended March 31, 2019:
 
 
 
 
 
Balance as of January 1, 2019
$
(2,774
)
 
$
(2,488
)
 
$
(5,262
)
Total gains or (losses) (realized/unrealized):
 
 
 
 
 
Included in regulatory assets/liabilities (1)
8,977

 
(1,018
)
 
7,959

Settlements
(8,307
)
 
2,894

 
(5,413
)
Ending balance as of March 31, 2019 (2)
$
(2,104
)
 
$
(612
)
 
$
(2,716
)
 
Natural Gas Exchange Agreement
 
Power Exchange Agreement
 
Total
Three months ended March 31, 2018:
 
 
 
 
 
Balance as of January 1, 2018
$
(3,164
)
 
$
(13,245
)
 
$
(16,409
)
Total gains or (losses) (realized/unrealized):
 
 
 
 
 
Included in regulatory assets/liabilities (1)
203

 
(1,877
)
 
(1,674
)
Settlements
156

 
4,959

 
5,115

Ending balance as of March 31, 2018 (2)
$
(2,805
)
 
$
(10,163
)
 
$
(12,968
)
 
 
 
 
 
 

(1)
All gains and losses are included in other regulatory assets and liabilities. There were no gains and losses included in either net income or other comprehensive income during any of the periods presented in the table above.
(2)
There were no purchases, issuances or transfers from other categories of any derivatives instruments during the periods presented in the table above.
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, 2019 and December 31, 2018 (dollars in thousands):
 
March 31, 2019
 
December 31, 2018
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
Long-term debt (Level 2)
$
1,053,500

 
$
1,155,199

 
$
1,053,500

 
$
1,142,292

Long-term debt (Level 3)
767,000

 
734,742

 
767,000

 
734,742

Snettisham finance lease obligation (Level 3)
56,545

 
56,900

 
57,210

 
55,600

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

 
38,145

 
51,547

 
38,145