XML 34 R79.htm IDEA: XBRL DOCUMENT v3.19.3
Power Purchase Agreement Programs - Schedule of VIEs (Details)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2019
MWh
MW
Sep. 30, 2019
USD ($)
MWh
MW
Sep. 30, 2018
USD ($)
Dec. 31, 2018
USD ($)
Variable Interest Entity [Line Items]        
Distributions to Equity Investor   $ 288 $ 288  
PPA II        
Variable Interest Entity [Line Items]        
Maximum size of installation (in megawatts) | MWh 30 30    
Installed size (in megawatts) | MWh 11 11    
Term of power purchase agreements (years)   21 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00% 99.00%    
Cash allocation to Equity Investor 99.00% 99.00%    
Income (loss), tax and cash allocations to Equity Investor after the flip date 5.00% 5.00%    
Company cash contributions   $ 22,442    
Company non-cash contributions   0    
Equity Investor cash contributions   139,993    
Debt financing   144,813    
Distributions to Equity Investor   163,626   $ 116,942
Debt repayment—principal   $ 144,813   65,114
PPA IIIa        
Variable Interest Entity [Line Items]        
Maximum size of installation (in megawatts) | MWh 10 10    
Installed size (in megawatts) | MWh 10 10    
Term of power purchase agreements (years)   15 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00% 99.00%    
Cash allocation to Equity Investor 99.00% 99.00%    
Income (loss), tax and cash allocations to Equity Investor after the flip date 5.00% 5.00%    
Company cash contributions   $ 32,223    
Company non-cash contributions   8,655    
Equity Investor cash contributions   36,967    
Debt financing   44,968    
Distributions to Equity Investor   4,616   4,063
Debt repayment—principal   $ 6,122   4,431
PPA IIIb        
Variable Interest Entity [Line Items]        
Maximum size of installation (in megawatts) | MWh 6 6    
Installed size (in megawatts) | MWh 5 5    
Term of power purchase agreements (years)   15 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00% 99.00%    
Cash allocation to Equity Investor 99.00% 99.00%    
Income (loss), tax and cash allocations to Equity Investor after the flip date 5.00% 5.00%    
Company cash contributions   $ 22,658    
Company non-cash contributions   2,082    
Equity Investor cash contributions   20,152    
Debt financing   28,676    
Distributions to Equity Investor   2,109   1,807
Debt repayment—principal   $ 4,608   3,953
PPA IV        
Variable Interest Entity [Line Items]        
Maximum size of installation (in megawatts) | MWh 21 21    
Installed size (in megawatts) | MWh 19 19    
Term of power purchase agreements (years)   15 years    
Income (loss) and tax benefits allocation to Equity Investor 90.00% 90.00%    
Cash allocation to Equity Investor 90.00% 90.00%    
Company cash contributions   $ 11,669    
Company non-cash contributions   0    
Equity Investor cash contributions   84,782    
Debt financing   99,000    
Distributions to Equity Investor   6,422   4,568
Debt repayment—principal   $ 17,314   15,543
PPA V        
Variable Interest Entity [Line Items]        
Maximum size of installation (in megawatts) | MWh 40 40    
Installed size (in megawatts) | MWh 37 37    
Term of power purchase agreements (years)   15 years    
Income (loss) and tax benefits allocation to Equity Investor 99.00% 99.00%    
Cash allocation to Equity Investor 90.00% 90.00%    
Company cash contributions   $ 27,932    
Company non-cash contributions   0    
Equity Investor cash contributions   227,344    
Debt financing   131,237    
Distributions to Equity Investor   70,141   66,745
Debt repayment—principal   $ 8,633   $ 5,780
Write Off Of Energy Servers        
Variable Interest Entity [Line Items]        
Energy Server repurchased | MW 9 19