XML 281 R110.htm IDEA: XBRL DOCUMENT v3.19.1
Power Purchase Agreement Programs - Schedule of VIEs (Details)
$ in Thousands
12 Months Ended
Dec. 31, 2018
USD ($)
MWh
Dec. 31, 2017
USD ($)
MWh
Dec. 31, 2016
USD ($)
MWh
Variable Interest Entity [Line Items]      
Distributions to Equity Investor $ (576) $ (576) $ (7,287)
PPA I      
Variable Interest Entity [Line Items]      
Maximum size of installation (in megawatts) | MWh 25    
Term of power purchase agreements (years) 10 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00%    
Cash allocation to Equity Investor 80.00%    
Income (loss), tax and cash allocations to Equity Investor after the flip date 22.00%    
Installed size (in megawatts) | MWh 5 5 5
Company cash contributions $ 180,699 $ 180,699 $ 180,699
Company non-cash contributions 0 0 0
Equity Investor cash contributions 100,000 100,000 100,000
Distributions to Equity Investor (81,016) (81,016) (81,016)
Debt financing 0 0 0
Debt repayment—principal $ 0 $ 0 $ 0
PPA Company II      
Variable Interest Entity [Line Items]      
Maximum size of installation (in megawatts) | MWh 30    
Term of power purchase agreements (years) 21 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00%    
Cash allocation to Equity Investor 99.00%    
Income (loss), tax and cash allocations to Equity Investor after the flip date 5.00%    
Installed size (in megawatts) | MWh 30 30 30
Company cash contributions $ 22,442 $ 22,442 $ 22,442
Company non-cash contributions 0 0 0
Equity Investor cash contributions 139,993 139,993 139,993
Distributions to Equity Investor (116,942) (111,296) (107,336)
Debt financing 144,813 144,813 144,813
Debt repayment—principal $ (65,114) $ (53,726) $ (39,759)
PPA Company IIIa      
Variable Interest Entity [Line Items]      
Maximum size of installation (in megawatts) | MWh 10    
Term of power purchase agreements (years) 15 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00%    
Cash allocation to Equity Investor 99.00%    
Income (loss), tax and cash allocations to Equity Investor after the flip date 5.00%    
Installed size (in megawatts) | MWh 10 10 10
Company cash contributions $ 32,223 $ 32,223 $ 32,223
Company non-cash contributions 8,655 8,655 8,655
Equity Investor cash contributions 36,967 36,967 36,967
Distributions to Equity Investor (4,063) (3,324) (2,584)
Debt financing 44,968 44,968 44,968
Debt repayment—principal $ (4,431) $ (3,041) $ (2,129)
PPA Company IIIb      
Variable Interest Entity [Line Items]      
Maximum size of installation (in megawatts) | MWh 6    
Term of power purchase agreements (years) 15 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00%    
Cash allocation to Equity Investor 99.00%    
Income (loss), tax and cash allocations to Equity Investor after the flip date 5.00%    
Installed size (in megawatts) | MWh 5 5 5
Company cash contributions $ 22,658 $ 22,658 $ 22,658
Company non-cash contributions 2,082 2,082 2,082
Equity Investor cash contributions 20,152 20,152 20,152
Distributions to Equity Investor (1,807) (1,404) (1,002)
Debt financing 28,676 28,676 28,676
Debt repayment—principal $ (3,953) $ (3,077) $ (2,356)
PPA Company IV      
Variable Interest Entity [Line Items]      
Maximum size of installation (in megawatts) | MWh 21    
Term of power purchase agreements (years) 15 years    
Income (loss) and tax benefits allocation to Equity Investor 90.00%    
Cash allocation to Equity Investor 90.00%    
Installed size (in megawatts) | MWh 19 19 19
Company cash contributions $ 11,669 $ 11,669 $ 11,669
Company non-cash contributions 0 0 0
Equity Investor cash contributions 84,782 84,782 84,782
Distributions to Equity Investor (4,568) (2,565) (180)
Debt financing 99,000 99,000 99,000
Debt repayment—principal $ (15,543) $ (13,697) $ (12,426)
PPA Company V      
Variable Interest Entity [Line Items]      
Maximum size of installation (in megawatts) | MWh 40    
Term of power purchase agreements (years) 15 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00%    
Cash allocation to Equity Investor 90.00%    
Installed size (in megawatts) | MWh 37 37 37
Company cash contributions $ 27,932 $ 27,932 $ 27,932
Company non-cash contributions 0 0 0
Equity Investor cash contributions 227,344 227,344 213,692
Distributions to Equity Investor (66,745) (60,286) (50,827)
Debt financing 131,237 131,237 131,237
Debt repayment—principal $ (5,780) $ (2,834) $ 0