XML 47 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurements Valuation Technicques for Measurement with Unobservable Inputs (Details)
3 Months Ended 12 Months Ended
Mar. 31, 2017
USD ($)
$ / MMBTU
$ / MWh
Mar. 31, 2016
USD ($)
Dec. 31, 2035
Dec. 31, 2034
Dec. 31, 2033
Dec. 31, 2032
Dec. 31, 2031
Dec. 31, 2030
Dec. 31, 2029
Dec. 31, 2028
Dec. 31, 2027
Dec. 31, 2026
Dec. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2014
$ / MMBTU
$ / MWh
Dec. 31, 2016
USD ($)
Dec. 31, 2015
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Fair Value measurement, sensitivity analysis, hypothetical increase or decrease of market prices, result on fair value 10.00%                                             10.00%
Fair Value Measurements, Sensitivity Analysis, Hypothetical Increase or Decrease of Market Prices, Result on Fair Value $ 100,000                                           $ 200,000  
Finite-Lived Intangible Assets, Net 255,875,000                                              
Impairment of Intangible Assets (Excluding Goodwill) 80,333,000                                              
Carrying Value [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Finite-lived Intangible Assets, Fair Value Disclosure 175,542,000                                              
Fair Value, Measurements, Recurring [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Derivative Assets 29,047,000                                           63,079,000  
Derivative Liability 64,778,000                                           60,571,000  
Electric Portfolio [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Unrealized Gain (Loss) on Derivatives and Commodity Contracts $ 1,800,000 $ 5,700,000                                            
Electric Portfolio [Member] | Discounted cash flow [Member] | Low [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 9.00                                         11.86    
Electric Portfolio [Member] | Discounted cash flow [Member] | High [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 29.65                                         33.52    
Electric Portfolio [Member] | Discounted cash flow [Member] | Weighted Average [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 24.04                                         27.61    
Electric Portfolio [Member] | Fair Value, Measurements, Recurring [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Derivative Assets $ 20,343,000                                           36,460,000  
Derivative Liability $ 44,499,000                                           41,329,000  
Natural Gas Portfolio [Member] | Discounted cash flow [Member] | Low [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MMBtu) | $ / MMBTU 1.76                                         2.00    
Natural Gas Portfolio [Member] | Discounted cash flow [Member] | High [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MMBtu) | $ / MMBTU 3.11                                         3.24    
Natural Gas Portfolio [Member] | Discounted cash flow [Member] | Weighted Average [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MMBtu) | $ / MMBTU 2.18                                         2.42    
Natural Gas Portfolio [Member] | Fair Value, Measurements, Recurring [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Derivative Assets $ 8,704,000                                           26,619,000  
Derivative Liability 20,279,000                                           19,101,000  
Commodity Contract [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Derivative Assets 29,047,000                                           63,079,000  
Derivative Liability 64,778,000                                           $ 60,430,000  
Wells Project [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Finite-Lived Intangible Assets, Net 14,879,000                                              
Impairment of Intangible Assets (Excluding Goodwill) 1,812,000                                              
Wells Project [Member] | Carrying Value [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Finite-lived Intangible Assets, Fair Value Disclosure $ 13,067,000                                              
Wells Project [Member] | Discounted cash flow [Member] | Low [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 8.76                                              
Fair Value Inputs, Power Contract Costs $ 3,965                                              
Wells Project [Member] | Discounted cash flow [Member] | High [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 26.70                                              
Fair Value Inputs, Power Contract Costs $ 4,223                                              
Wells Project [Member] | Discounted cash flow [Member] | Weighted Average [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 20.86                                              
Fair Value Inputs, Power Contract Costs $ 4,051                                              
Rocky Reach Project [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Finite-Lived Intangible Assets, Net 235,331,000                                              
Impairment of Intangible Assets (Excluding Goodwill) 75,513,000                                              
Rocky Reach Project [Member] | Carrying Value [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Finite-lived Intangible Assets, Fair Value Disclosure $ 159,818,000                                              
Rocky Reach Project [Member] | Discounted cash flow [Member] | Low [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 8.53                                              
Fair Value Inputs, Power Contract Costs $ 5,827,000                                              
Rocky Reach Project [Member] | Discounted cash flow [Member] | High [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 48.21                                              
Fair Value Inputs, Power Contract Costs $ 6,780,000                                              
Rocky Reach Project [Member] | Discounted cash flow [Member] | Weighted Average [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 27.69                                              
Fair Value Inputs, Power Contract Costs $ 6,150,000                                              
Priest Rapids Development [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Finite-Lived Intangible Assets, Net 5,665,000                                              
Impairment of Intangible Assets (Excluding Goodwill) 3,008,000                                              
Priest Rapids Development [Member] | Carrying Value [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Finite-lived Intangible Assets, Fair Value Disclosure $ 2,657,000                                              
Priest Rapids Development [Member] | Discounted cash flow [Member] | Low [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 13.70                                              
Fair Value Inputs, Power Contract Costs $ 620                                              
Priest Rapids Development [Member] | Discounted cash flow [Member] | High [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 29.38                                              
Fair Value Inputs, Power Contract Costs $ 4,022                                              
Priest Rapids Development [Member] | Discounted cash flow [Member] | Weighted Average [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Price (per MWh) | $ / MWh 23.14                                              
Fair Value Inputs, Power Contract Costs $ 2,306                                              
Scenario, Forecast [Member]                                                
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]                                                
Fair Value Inputs, Comparability Adjustments     24.40% 24.40% 24.40% 24.40% 24.40% 24.40% 24.40% 24.40% 24.40% 24.40% 24.40% 24.40% 24.40% 14.10% 14.10% 14.10% 14.10% 14.10% 14.10%