XML 57 R33.htm IDEA: XBRL DOCUMENT v3.22.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2022
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 Condensed Consolidated Balance Sheets as of June 30, 2022 and December 31, 2021 (dollars in thousands):

 

 

June 30, 2022

 

 

December 31, 2021

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Long-term debt (Level 2)

 

$

1,113,500

 

 

$

1,079,125

 

 

$

963,500

 

 

$

1,157,651

 

Long-term debt (Level 3)

 

 

1,200,000

 

 

 

987,641

 

 

 

1,200,000

 

 

 

1,366,619

 

Snettisham finance lease obligation (Level 3)

 

 

47,273

 

 

 

44,900

 

 

 

48,815

 

 

 

54,000

 

Long-term debt to affiliated trusts (Level 3)

 

 

51,547

 

 

 

40,763

 

 

 

51,547

 

 

 

43,299

 

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 Condensed Consolidated Balance Sheets as of June 30, 2022 and 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

 

June 30, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

75,982

 

 

$

 

 

$

(61,736

)

 

$

14,246

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

1,045

 

 

 

(1,045

)

 

 

 

Interest rate swap derivatives

 

 

 

 

 

7,947

 

 

 

 

 

 

 

 

 

7,947

 

Deferred compensation assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual Funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income securities (2)

 

 

1,442

 

 

 

 

 

 

 

 

 

 

 

 

1,442

 

Equity securities (2)

 

 

6,397

 

 

 

 

 

 

 

 

 

 

 

 

6,397

 

Total

 

$

7,839

 

 

$

83,929

 

 

$

1,045

 

 

$

(62,781

)

 

$

30,032

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

71,372

 

 

$

 

 

$

(66,351

)

 

$

5,021

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

3,334

 

 

 

(1,045

)

 

 

2,289

 

Foreign currency exchange derivatives

 

 

 

 

 

66

 

 

 

 

 

 

 

 

 

66

 

Total

 

$

 

 

$

71,438

 

 

$

3,334

 

 

$

(67,396

)

 

$

7,376

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

34,119

 

 

$

 

 

$

(31,211

)

 

$

2,908

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

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

 

(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.
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 June 30, 2022 (dollars in thousands):

 

 

Fair Value
(Net) at

 

 

Valuation

 

Unobservable

 

Range and Weighted

 

 

June 30, 2022

 

 

Technique

 

Input

 

Average Price

Natural gas exchange agreement

 

$

(2,289

)

 

Internally derived weighted average cost of gas

 

Forward purchase prices

 

$3.59 - $6.48/mmBTU
$
4.40 Weighted Average

 

 

 

 

 

 

 

Forward sales prices

 

$3.45 - $7.53/mmBTU
$
5.63 Weighted Average

 

 

 

 

 

 

 

Purchase volumes

 

5,000 - 310,000 mmBTUs

 

 

 

 

 

 

 

Sales volumes

 

75,000 - 310,000 mmBTUs

Schedule of Activity for Natural Gas Exchange Agreement Derivative Assets (Liabilities) Measured At Fair Value Using Significant Unobservable Inputs (Level 3)

The following table presents activity for the natural gas exchange agreement derivative assets (liabilities) measured at fair value using significant unobservable inputs (Level 3) for the three and six months ended June 30 (dollars in thousands):

 

 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

 

 

2022

 

 

2021

 

 

2022

 

 

2021

 

Beginning balance

 

$

(6,197

)

 

$

(6,201

)

 

$

(7,771

)

 

$

(8,410

)

Total gains (realized/unrealized):

 

 

 

 

 

 

 

 

 

 

 

 

Included in regulatory assets/liabilities (1)

 

 

5,196

 

 

 

268

 

 

 

7,695

 

 

 

3,488

 

Settlements

 

 

(1,288

)

 

 

(145

)

 

 

(2,213

)

 

 

(1,156

)

Ending balance (2)

 

$

(2,289

)

 

$

(6,078

)

 

$

(2,289

)

 

$

(6,078

)

(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.