XML 46 R22.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value
6 Months Ended
Jun. 30, 2023
Fair Value Disclosures [Abstract]  
Fair Value

NOTE 12. FAIR VALUE

The carrying values of cash and cash equivalents, accounts and notes receivable, accounts payable, and short-term borrowings as shown on the Condensed Consolidated Balance Sheets are reasonable estimates of their fair values. The carrying values of long-term debt (including current portion and material finance leases) and long-term debt to affiliated trusts as shown on the Condensed Consolidated Balance Sheets may be different from the estimated fair value. See below for the estimated fair value of long-term debt and long-term debt to affiliated trusts.

The fair value hierarchy prioritizes the inputs used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to fair values derived from unobservable inputs (Level 3 measurement).

The three levels of the fair value hierarchy are defined as follows:

Level 1 – Quoted prices are available in active markets for identical assets or liabilities. Active markets are those in which transactions for the asset or liability occur with sufficient frequency and volume to provide pricing information on an ongoing basis.

Level 2 – Pricing inputs are other than quoted prices in active markets included in Level 1, but which are either directly or indirectly observable as of the reporting date. Level 2 includes those financial instruments valued using models or other valuation methodologies. These models are primarily industry-standard models that consider various assumptions, including quoted forward prices for commodities, time value, volatility factors, and current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Substantially all of these assumptions are observable in the marketplace throughout the full term of the instrument, can be derived from observable data or are supported by observable levels at which transactions are executed in the marketplace.

Level 3 – Pricing inputs include significant inputs generally unobservable from objective sources. These inputs may be used with internally developed methodologies that result in management’s best estimate of fair value.

Financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment, and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels. The

determination of the fair values incorporates various factors including the credit standing of the counterparties involved and the impact of credit enhancements (such as cash deposits and letters of credit), and the impact of Avista Corp.’s nonperformance risk on its liabilities.

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, 2023 and December 31, 2022 (dollars in thousands):

 

 

June 30, 2023

 

 

December 31, 2022

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Long-term debt (Level 2)

 

$

1,107,000

 

 

$

975,122

 

 

$

1,113,500

 

 

$

966,881

 

Long-term debt (Level 3)

 

 

1,450,000

 

 

 

1,137,437

 

 

 

1,200,000

 

 

 

881,480

 

Snettisham finance lease obligation (Level 3)

 

 

44,113

 

 

 

40,500

 

 

 

45,730

 

 

 

41,700

 

Long-term debt to affiliated trusts (Level 3)

 

 

51,547

 

 

 

42,284

 

 

 

51,547

 

 

 

42,836

 

These estimates of fair value of long-term debt and long-term debt to affiliated trusts were primarily based on available market information, which generally consists of estimated market prices from third party brokers for debt with similar risk and terms. The price ranges obtained from the third party brokers consisted of market prices of 60.96 percent to 106.85 percent of the principal amount, where 100.0 percent of the principal amount (adjusted for unamortized discount or premium) represents the carrying value recorded on the Condensed Consolidated Balance Sheets. Level 2 long-term debt represents publicly issued bonds with quoted market prices; however, due to their limited trading activity, they are classified as Level 2 because brokers must generate quotes and make estimates if there is no trading activity near a period end. Level 3 long-term debt consists of private placement bonds and debt to affiliated trusts, which typically have no secondary trading activity. Fair values in Level 3 are estimated based on market prices from third party brokers using secondary market quotes for debt with similar risk and terms to generate quotes for Avista Corp. bonds. Due to the unique nature of the Snettisham finance lease obligation, the estimated fair value of these items was determined based on a discounted cash flow model using available market information. The Snettisham finance lease obligation was discounted to present value using the Morgan Markets A Ex-Fin discount rate as published on June 30, 2023 and December 31, 2022.

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, 2023 and December 31, 2022 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, 2023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

33,285

 

 

$

 

 

$

(33,015

)

 

$

270

 

Foreign currency exchange derivatives

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

16

 

Interest rate swap derivatives

 

 

 

 

 

2,883

 

 

 

 

 

 

 

 

 

2,883

 

Equity Investments

 

 

 

 

 

 

 

 

48,453

 

 

 

 

 

 

48,453

 

Deferred compensation assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual Funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income securities (3)

 

 

1,142

 

 

 

 

 

 

 

 

 

 

 

 

1,142

 

Equity securities (3)

 

 

6,140

 

 

 

 

 

 

 

 

 

 

 

 

6,140

 

Total

 

$

7,282

 

 

$

36,184

 

 

$

48,453

 

 

$

(33,015

)

 

$

58,904

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives (2)

 

$

 

 

$

81,132

 

 

$

11,721

 

 

$

(78,224

)

 

$

14,629

 

Total

 

$

 

 

$

81,132

 

 

$

11,721

 

 

$

(78,224

)

 

$

14,629

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives (2)

 

$

 

 

$

146,232

 

 

$

288

 

 

$

(136,605

)

 

$

9,915

 

Foreign currency exchange derivatives

 

 

 

 

 

43

 

 

 

 

 

 

 

 

 

43

 

Interest rate swap derivatives

 

 

 

 

 

11,184

 

 

 

 

 

 

 

 

 

11,184

 

Equity Investments

 

 

 

 

 

 

 

 

54,284

 

 

 

 

 

 

54,284

 

Deferred compensation assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual Funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income securities (3)

 

 

1,267

 

 

 

 

 

 

 

 

 

 

 

 

1,267

 

Equity securities (3)

 

 

6,132

 

 

 

 

 

 

 

 

 

 

 

 

6,132

 

Total

 

$

7,399

 

 

$

157,459

 

 

$

54,572

 

 

$

(136,605

)

 

$

82,825

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives (2)

 

$

 

 

$

258,769

 

 

$

18,022

 

 

$

(242,044

)

 

$

34,747

 

Foreign currency exchange derivatives

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

3

 

Interest rate swap derivatives

 

 

 

 

 

52

 

 

 

 

 

 

 

 

 

52

 

Total

 

$

 

 

$

258,824

 

 

$

18,022

 

 

$

(242,044

)

 

$

34,802

 

(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)
The Level 3 energy commodity derivative balances are associated with natural gas exchange agreements.
(3)
Included in other property and investments-net and other non-current assets on the Condensed Consolidated Balance Sheets.

The difference between the amount of derivative assets and liabilities disclosed in respective levels in the table above and the amount of derivative assets and liabilities disclosed on the Condensed Consolidated Balance Sheets is due to netting arrangements with certain counterparties. See Note 6 for additional discussion of derivative netting.

To establish fair value for energy commodity derivatives, the Company uses quoted market prices and forward price curves to estimate the fair value of energy commodity derivative instruments included in Level 2. In particular, electric derivative valuations are performed using market quotes, adjusted for periods in between quotable periods. Natural gas derivative valuations are estimated using New York Mercantile Exchange pricing for similar instruments, adjusted for basin differences, using market quotes. Where observable inputs are available for substantially the full term of the contract, the derivative asset or liability is included in Level 2.

To establish fair values for interest rate swap derivatives, the Company uses forward market curves for interest rates for the term of the swaps and discounts the cash flows back to present value using an appropriate discount rate. The discount rate is calculated by third party brokers according to the terms of the swap derivatives and evaluated by the Company for reasonableness, with consideration given to the potential non-performance risk by the Company. Future cash flows of the interest rate swap derivatives are equal to the fixed interest rate in the swap compared to the floating market interest rate multiplied by the notional amount for each period.

To establish fair value for foreign currency derivatives, the Company uses forward market curves for Canadian dollars against the US dollar and multiplies the difference between the locked-in price and the market price by the notional amount of the derivative. Forward foreign currency market curves are provided by third party brokers. The Company's credit spread is factored into the locked-in price of the foreign exchange contracts.

Deferred compensation assets and liabilities represent funds held by the Company in a Rabbi Trust for an executive deferral plan. These funds consist of actively traded equity and bond funds with quoted prices in active markets.

Level 3 Fair Value

Natural Gas Exchange Agreement

For the natural gas commodity exchange agreement, the Company uses the same Level 2 market quotes described above; however, the Company also estimates the purchase and sales volumes (within contractual limits) as well as the timing of those transactions. Changing the timing of volume estimates changes the timing of purchases and sales, impacting which brokered quote is used. Because the brokered quotes can vary significantly from period to period, the unobservable estimates of the timing and volume of transactions can have a significant impact on the calculated fair value. The Company currently estimates volumes and timing of transactions based on a most likely scenario using historical data. Historically, the timing and volume of transactions are not highly correlated with market prices and market volatility.

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, 2023 (dollars in thousands):

 

 

Fair Value
(Net) at

 

 

Valuation

 

Unobservable

 

Range and Weighted

 

 

June 30, 2023

 

 

Technique

 

Input

 

Average Price

Natural gas exchange agreement

 

$

(11,721

)

 

Internally derived weighted average cost of gas

 

Forward purchase prices

 

$2.53 - $3.39/mmBTU
$
2.99 Weighted Average

 

 

 

 

 

 

Forward sales prices

 

$2.92 - $9.53/mmBTU
$
6.79 Weighted Average

 

 

 

 

 

 

Purchase volumes

 

140,000 - 310,000 mmBTUs

 

 

 

 

 

 

Sales volumes

 

75,000 - 310,000 mmBTUs

 

The valuation methods, significant inputs and resulting fair values described above were developed by the Company's management and are reviewed on at least a quarterly basis to ensure they provide a reasonable estimate of fair value each reporting period.

Equity Investments

The Company has two equity investments measured at fair value on a recurring basis. For one investment, fair value is determined using a market approach, starting with enterprise values from recent market transaction data for comparable companies with similar equity instruments. The market transaction data was used to estimate an enterprise value of the underlying investment and that value was allocated to the various classes of equity via an option pricing model and a waterfall approach. The selection of appropriate comparable companies and the expected time to a liquidation event requires management judgment. The significant assumptions in the analysis include the comparable market transactions and related enterprise values, time to liquidity event and the market discount for lack of liquidity. In the event there are relevant market transactions for the same or similar securities of the subject company or there is the reasonable possibility of a transaction occurring, those transactions are utilized as an input to the valuation with a probability weight applied to the valuation.

For the second investment, the fair value is determined using an income approach utilizing a discounted cash flow model. The model is based on income statement forecasts from the underlying company to determine cash flows for the period of ownership. The model then utilizes market multiples from publicly traded comparable companies in similar industries and projects to estimate the terminal fair value. The market multiples are reduced to reflect the difference in the life cycle between the publicly traded comparable companies and the start-up nature of the investment company. The selection of appropriate comparable companies, market multiples and the reduction to those market multiples requires management judgment. The significant assumptions in the model include the discount rate representing the risk associated with the investment, market multiples and the related reduction to those multiples, revenue forecasts, and the estimated terminal date for the investment. In the event there are relevant market transactions for the same or similar securities of the subject company or there is the reasonable possibility of a transaction occurring, those transactions are used to determine the fair value of Avista Corp.’s investment under a market approach instead of utilizing a discounted cash flow model. The market transactions are considered Level 3 inputs because they are not publicly available observable transactions.

The following table presents the quantitative information which was used to estimate the fair values of the Level 3 equity investments as of June 30, 2023 (dollars in thousands):

 

 

Fair Value at

 

 

 

 

 

 

 

 

 

June 30, 2023

 

 

Valuation Technique

 

Unobservable Input

 

Range

Equity investments

 

$

48,453

 

 

Market approach

 

Comparable enterprise values

 

$130,000-$388,600
$
246,000 Average

 

 

 

 

 

 

Time to liquidity event

 

0 to 2 years

 

 

 

 

 

 

 

Probability weighting

 

75%/25%

 

 

 

 

 

Discounted cash flows

 

Revenue market multiples

 

1.39x to 7.10x Revenue
3.39x Average

 

 

 

 

 

 

 

Market exit reduction

 

50%

 

 

 

 

 

 

 

Discount rate

 

25%

 

 

 

 

 

 

 

Annual revenues

 

$14,000 - $265,000

 

 

 

 

 

 

 

Terminal date

 

2026

 

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

 

 

Natural Gas Exchange Agreement (1)

 

 

Equity Investments

 

 

Total

 

Three Months Ended June 30, 2023:

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(11,062

)

 

$

51,014

 

 

$

39,952

 

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

 

 

 

 

 

 

 

 

 

Included in regulatory assets/liabilities

 

 

(1,016

)

 

 

 

 

 

(1,016

)

Recognized in net income

 

 

 

 

 

(2,561

)

 

 

(2,561

)

Purchases and debt conversions

 

 

 

 

 

 

 

 

 

Settlements

 

 

357

 

 

 

 

 

 

357

 

Other

 

 

 

 

 

 

 

 

 

Ending balance as of June 30, 2023

 

$

(11,721

)

 

$

48,453

 

 

$

36,732

 

Three Months Ended June 30, 2022:

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(6,197

)

 

$

 

 

$

(6,197

)

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

 

 

 

 

 

 

 

 

 

Included in regulatory assets/liabilities

 

 

5,196

 

 

 

 

 

 

5,196

 

Settlements

 

 

(1,288

)

 

 

 

 

 

(1,288

)

Ending balance as of June 30, 2022

 

$

(2,289

)

 

$

 

 

$

(2,289

)

Six Months Ended June 30, 2023:

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(17,734

)

 

$

54,284

 

 

$

36,550

 

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

 

 

 

 

 

 

 

 

 

Included in regulatory assets/liabilities

 

 

5,767

 

 

 

 

 

 

5,767

 

Recognized in net income

 

 

 

 

 

(5,198

)

 

 

(5,198

)

Purchases and debt conversions

 

 

 

 

 

2,367

 

 

 

2,367

 

Settlements

 

 

246

 

 

 

 

 

 

246

 

Other

 

 

 

 

 

(3,000

)

 

 

(3,000

)

Ending balance as of June 30, 2023

 

$

(11,721

)

 

$

48,453

 

 

$

36,732

 

Six Months Ended June 30, 2022:

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

(7,771

)

 

$

 

 

$

(7,771

)

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

 

 

 

 

 

 

 

 

 

Included in regulatory assets/liabilities

 

 

7,695

 

 

 

 

 

 

7,695

 

Settlements

 

 

(2,213

)

 

 

 

 

 

(2,213

)

Ending balance as of June 30, 2022

 

$

(2,289

)

 

$

 

 

$

(2,289

)

(1)
There were no purchases, issuances or transfers from other categories of any derivatives instruments during the periods presented in the table above.