XML 33 R19.htm IDEA: XBRL DOCUMENT v3.4.0.3
Derivative Instruments (Tables)
3 Months Ended
Mar. 31, 2016
Derivative Instruments  
Schedule of volume activity of natural gas derivatives that is expected to settle or mature each year

 

                                                                                                                                                                                    

​  

​  

​  

​  

Year

 

 

Natural Gas Swaps
(MMBTUs)
(in millions)

 

​  

​  

​  

​  

2016

 

 

21.6 

 

2017

 

 

18.1 

 

2018

 

 

15.4 

 

2019

 

 

10.0 

 

2020

 

 

2.5 

 

​  

​  

Total

 

 

67.6 

 

​  

​  

​  

​  

 

Schedule of remaining notional amount of forecasted debt issuances hedged in each year with LIBOR swaptions

 

                                                                                                                                                                                    

​  

​  

​  

​  

Year

 

 

LIBOR Swaption
Notional Dollar
Amount
(in thousands)

 

​  

​  

​  

​  

2016

 

$

234,641 

 

2017

 

 

80,169 

 

​  

​  

Total

 

$

314,810 

 

​  

​  

​  

​  

 

Schedule of fair value of derivative instruments and their effect on consolidated balance sheets

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

Balance Sheet
Location

 

 

Fair Value

 

​  

 

​  

 

​  

​  

 

​  

​  

 

 

 

 

 

2016

 

 

2015

 

 

 

 

 

 

(dollars in thousands)

 

Not designated as hedge:

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 


 

 

 


 

 

Interest rate options

 

Other deferred charges

 

$

95 

 

$

1,010 

 

Liabilities:

 

 

 

 


 

 

 


 

 

Natural gas swaps

 

Other current liabilities

 

$

25,919 

 

$

22,848 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of the gross realized gains and (losses) on derivative instruments recognized in margin

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

 

​  

​  

 

 

Statement of
Revenues and
Expenses

 

 

Three months ended
March 31,

 

 

 

Location

 

 

2016

 

 

2015

 

​  

​  

​  

​  

​  

​  

 

​  

​  

 

 

 

 

 

(dollars in thousands)

 

Not Designated as hedge:

 

 

 

 

 

 

 

 

 

Natural Gas Swaps

 

Fuel

 

$

11

 

$

 

Natural Gas Swaps

 

Fuel

 

 

(4,228

)

 

(5,527

)

​  

​  

 

​  

​  

 

 

 

 

$

(4,217

)

$

(5,527

)

​  

​  

 

​  

​  

​  

​  

 

​  

​  

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

 

​  

​  

 

Schedule of unrealized gains and (losses) on derivative instruments deferred on the balance sheet

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

 

​  

​  

 

 

Balance Sheet
Location

 

 

2016

 

 

2015

 

​  

​  

​  

​  

​  

​  

 

​  

​  

 

 

 

 

 

(dollars in thousands)

 

Not designated as hedge:

 

 

 

 

 

 

 

 

 

Natural gas swaps

 

Regulatory asset

 

$

(25,919

)

$

(22,848

)

Interest rate options

 

Regulatory asset

 

 

(21,962

)

 

(25,915

)

​  

​  

 

​  

​  

Total not designated as hedge

 

 

 

$

(47,881

)

$

(48,763

)

​  

​  

 

​  

​  

​  

​  

 

​  

​  

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

 

​  

​  

 

Schedule of gross amounts of derivatives and their related offset amounts as permitted by their respective master netting agreements and obligations to return cash collateral

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 


 


 


Gross Amounts
of Recognized
Assets
(Liabilities)


 


 


Gross
Amounts
offset on the
Balance Sheet


 


 


Cash
Collateral


 


 


Net Amounts of
Assets Presented on
the Balance Sheet


 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(dollars in thousands)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas swaps

 

$

(25,919

)

$

 

$

 

$

(25,919

)

Interest rate options

 

$

22,057

 

$

(21,962

)

$

 

$

95

 


December 31, 2015


 


 


 


 


 


 


 


 


 


 


 


 


 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas swaps

 

$

(22,848

)

$

 

$

 

$

(22,848

)

Interest rate options

 

$

26,925

 

$

(25,915

)

$

 

$

1,010

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​