XML 85 R50.htm IDEA: XBRL DOCUMENT v3.22.0.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2021
Fair Value Disclosures [Abstract]  
Schedule of 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 Consolidated Balance Sheets as of December 31 (dollars in thousands):

 

 

 

2021

 

 

2020

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Long-term debt (Level 2)

 

$

963,500

 

 

$

1,157,651

 

 

$

963,500

 

 

$

1,189,824

 

Long-term debt (Level 3)

 

 

1,200,000

 

 

 

1,366,619

 

 

 

1,060,000

 

 

 

1,235,248

 

Snettisham finance lease obligation (Level 3)

 

 

48,815

 

 

 

54,000

 

 

 

51,750

 

 

 

58,700

 

Long-term debt to affiliated trusts (Level 3)

 

 

51,547

 

 

 

43,299

 

 

 

51,547

 

 

 

43,815

 

Schedule of Fair Value of Assets and Liabilities Measured on Recurring Basis

The following table discloses by level within the fair value hierarchy the Company’s assets and liabilities measured and reported on the Consolidated Balance Sheets as of December 31, 2021 at fair value on a recurring basis (dollars in thousands):

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Counterparty
and Cash
Collateral
Netting (1)

 

 

Total

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

34,119

 

 

$

 

 

$

(31,211

)

 

$

2,908

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreements

 

 

 

 

 

 

 

 

143

 

 

 

(143

)

 

 

 

Interest rate swap derivatives

 

 

 

 

 

2,319

 

 

 

 

 

 

(1,170

)

 

 

1,149

 

Deferred compensation assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual Funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income securities (2)

 

 

1,809

 

 

 

 

 

 

 

 

 

 

 

 

1,809

 

Equity securities (2)

 

 

7,594

 

 

 

 

 

 

 

 

 

 

 

 

7,594

 

Total

 

$

9,403

 

 

$

36,438

 

 

$

143

 

 

$

(32,524

)

 

$

13,460

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

41,733

 

 

$

 

 

$

(40,300

)

 

$

1,433

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

7,914

 

 

 

(143

)

 

 

7,771

 

Foreign currency exchange derivatives

 

 

 

 

 

19

 

 

 

 

 

 

 

 

 

19

 

Interest rate swap derivatives

 

 

 

 

 

25,274

 

 

 

 

 

 

(1,170

)

 

 

24,104

 

Total

 

$

 

 

$

67,026

 

 

$

7,914

 

 

$

(41,613

)

 

$

33,327

 

The following table discloses by level within the fair value hierarchy the Company’s assets and liabilities measured and reported on the Consolidated Balance Sheets as of December 31, 2020 at fair value on a recurring basis (dollars in thousands):

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Counterparty
and Cash
Collateral
Netting (1)

 

 

Total

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

23,645

 

 

$

 

 

$

(22,152

)

 

$

1,493

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

75

 

 

 

(75

)

 

 

 

Foreign currency exchange derivatives

 

 

 

 

 

30

 

 

 

 

 

 

 

 

 

30

 

Interest rate swap derivatives

 

 

 

 

 

952

 

 

 

 

 

 

(952

)

 

 

 

Deferred compensation assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual Funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income securities (2)

 

 

2,471

 

 

 

 

 

 

 

 

 

 

 

 

2,471

 

Equity securities (2)

 

 

6,228

 

 

 

 

 

 

 

 

 

 

 

 

6,228

 

Total

 

$

8,699

 

 

$

24,627

 

 

$

75

 

 

$

(23,179

)

 

$

10,222

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

23,030

 

 

$

 

 

$

(22,768

)

 

$

262

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

8,485

 

 

 

(75

)

 

 

8,410

 

Interest rate swap derivatives

 

 

 

 

 

51,765

 

 

 

 

 

 

(9,002

)

 

 

42,763

 

Total

 

$

 

 

$

74,795

 

 

$

8,485

 

 

$

(31,845

)

 

$

51,435

 

 

(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 Consolidated Balance Sheets.
Schedule of Quantitative Information

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 December 31, 2021 (dollars in thousands):

 

 

 

Fair Value (Net) at

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

Valuation Technique

 

Unobservable Input

 

Range

Natural gas exchange

 

 

(7,771

)

 

Internally derived
weighted average
cost of gas

 

Forward purchase prices

 

$2.35 - $4.08/mmBTU
$
2.96 Weighted Average

 

 

 

 

 

 

 

Forward sales prices

 

$2.38 - $9.50/mmBTU
$
4.51 Weighted Average

 

 

 

 

 

 

 

Purchase volumes

 

130,000 - 310,000 mmBTUs

 

 

 

 

 

 

 

Sales volumes

 

25,000 - 310,000 mmBTUs

Schedule of Activity For Energy Commodity Derivative Assets (Liabilities) Measured At Fair Value Using Significant Unobservable Inputs (Level 3)

The following table presents activity for energy commodity derivative assets (liabilities) measured at fair value using significant unobservable inputs (Level 3) for the years ended December 31 (dollars in thousands):

 

 

 

Natural Gas
Exchange
Agreement

 

 

Power
Exchange
Agreement

 

 

Total

 

Year ended December 31, 2021:

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2021

 

$

(8,410

)

 

$

 

 

$

(8,410

)

Total gains or (losses) (realized/unrealized):

 

 

 

 

 

 

 

 

 

Included in regulatory assets (1)

 

 

4,292

 

 

 

 

 

 

4,292

 

Settlements

 

 

(3,653

)

 

 

 

 

 

(3,653

)

Ending balance as of December 31, 2021 (2)

 

$

(7,771

)

 

$

 

 

$

(7,771

)

Year ended December 31, 2020:

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2020

 

$

(2,976

)

 

$

 

 

$

(2,976

)

Total gains or (losses) (realized/unrealized):

 

 

 

 

 

 

 

 

 

Included in regulatory assets (1)

 

 

(4,311

)

 

 

 

 

 

(4,311

)

Settlements

 

 

(1,123

)

 

 

 

 

 

(1,123

)

Ending balance as of December 31, 2020 (2)

 

$

(8,410

)

 

$

 

 

$

(8,410

)

Year ended December 31, 2019:

 

 

 

 

 

 

 

 

 

Balance as of January 1, 2019

 

$

(2,774

)

 

$

(2,488

)

 

$

(5,262

)

Total gains or (losses) (realized/unrealized):

 

 

 

 

 

 

 

 

 

Included in regulatory assets (1)

 

 

8,175

 

 

 

435

 

 

 

8,610

 

Settlements

 

 

(8,377

)

 

 

2,053

 

 

 

(6,324

)

Ending balance as of December 31, 2019 (2)

 

$

(2,976

)

 

$

 

 

$

(2,976

)

 

(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.
Schedule of Nonrecurring Fair Value Measurements

Nonrecurring Fair Value Measurements

The Company holds equity investments without a readily determinable fair value, and these assets are recorded at fair value and adjusted on a nonrecurring basis as a result of observable changes in fair value using the measurement alternative. Amounts recognized in the consolidated financial statements related to equity investments without readily determinable fair value include the following (dollars in thousands):

 

 

 

December 31, 2021

 

 

December 31, 2020

 

Carrying Value (1)

 

$

24,161

 

 

$

15,110

 

Gains (losses)

 

 

8,761

 

 

 

925

 

 

(1)
Carrying value is adjusted to fair value as of the measurement date when observable changes in fair value occur, such as a transaction involving the underlying asset. These assets are measured using a market approach and are level 2 assets.