XML 46 R39.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value (Tables)
9 Months Ended
Sep. 30, 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 September 30, 2019 (dollars in thousands):
 
 
Fair Value (Net) at
 
 
 
 
 
 
 
 
September 30, 2019
 
Valuation Technique
 
Unobservable
Input
 
Range
Natural gas exchange
agreement
 
$
(3,134
)
 
Internally derived
weighted average
cost of gas
 
Forward purchase
prices
 
$1.29 - $1.92/mmBTU
 
 
 
 
 
 
 
 
 
Forward sales prices
 
$1.44 - $3.65/mmBTU
 
 
 
 
Purchase volumes
 
125,000 - 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
September 30, 2019
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
35,552

 
$

 
$
(34,671
)
 
$
881

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
43

 
(43
)
 

Deferred compensation assets:
 
 
 
 
 
 
 
 
 
Mutual Funds:
 
 
 
 
 
 
 
 
 
Fixed income securities (2)
1,818

 

 

 

 
1,818

Equity securities (2)
6,591

 

 

 

 
6,591

Total
$
8,409

 
$
35,552

 
$
43

 
$
(34,714
)
 
$
9,290

Liabilities:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
39,809

 
$

 
$
(38,176
)
 
$
1,633

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
3,177

 
(43
)
 
3,134

Foreign currency exchange derivatives

 
21

 

 

 
21

Interest rate swap derivatives

 
53,271

 

 
(8,880
)
 
44,391

Total
$

 
$
93,101

 
$
3,177

 
$
(47,099
)
 
$
49,179

 
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 September 30, 2019:
 
 
 
 
 
Balance as of July 1, 2019
$
(2,992
)
 
$

 
$
(2,992
)
Total gains or (losses) (realized/unrealized):
 
 
 
 
 
Included in regulatory assets/liabilities (1)
(133
)
 

 
(133
)
Settlements
(9
)
 

 
(9
)
Ending balance as of September 30, 2019 (2)
$
(3,134
)
 
$

 
$
(3,134
)

 
Natural Gas Exchange Agreement
 
Power Exchange Agreement
 
Total
Three months ended September 30, 2018:
 
 
 
 
 
Balance as of July 1, 2018
$
(3,480
)
 
$
(6,345
)
 
$
(9,825
)
Total gains or (losses) (realized/unrealized):
 
 
 
 
 
Included in regulatory assets/liabilities (1)
476

 
436

 
912

Settlements

 

 

Ending balance as of September 30, 2018 (2)
$
(3,004
)
 
$
(5,909
)
 
$
(8,913
)
Nine months ended September 30, 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)
8,015

 
436

 
8,451

Settlements
(8,375
)
 
2,052

 
(6,323
)
Ending balance as of September 30, 2019 (2)
$
(3,134
)
 
$

 
$
(3,134
)
 
 
 
 
 
 
Nine months ended September 30, 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)
(89
)
 
1,156

 
1,067

Settlements
249

 
6,180

 
6,429

Ending balance as of September 30, 2018 (2)
$
(3,004
)
 
$
(5,909
)
 
$
(8,913
)
 
 
 
 
 
 

(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 September 30, 2019 and December 31, 2018 (dollars in thousands):
 
September 30, 2019
 
December 31, 2018
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
Long-term debt (Level 2)
$
1,053,500

 
$
1,244,252

 
$
1,053,500

 
$
1,142,292

Long-term debt (Level 3)
767,000

 
855,530

 
767,000

 
734,742

Snettisham finance lease obligation (Level 3)
55,215

 
58,900

 
57,210

 
55,600

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

 
40,207

 
51,547

 
38,145