XML 22 R8.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value
3 Months Ended
Mar. 31, 2017
Fair Value  
Fair Value

    

(B)          Fair Value.    Authoritative guidance regarding fair value measurements for financial and non-financial assets and liabilities defines fair value, establishes a framework for measuring fair value in accordance with generally accepted accounting principles, and expands disclosures about fair value measurements.

The guidance establishes a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:

·

Level 1.  Quoted prices from active markets for identical assets or liabilities as of the reporting date. Active markets are those in which transactions for the asset or liability occur in sufficient frequency and volume to provide pricing information on an ongoing basis. Quoted prices in active markets provide the most reliable evidence of fair value and are used to measure fair value whenever available. Level 1 primarily consists of financial instruments that are exchange-traded.

·

Level 2.  Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date. Level 2 includes financial instruments that are 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. Level 2 primarily consists of financial instruments that are non-exchange-traded but have significant observable inputs.

·

Level 3.  Pricing inputs that include significant inputs which are generally less observable from objective sources. These inputs may include internally developed methodologies that result in management's best estimate of fair value. Level 3 financial instruments are those whose fair value is based on significant unobservable inputs.

As required by the guidance, assets and liabilities measured at fair value are based on one or more of the following three valuation techniques:

1.           Market approach.    The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business) and deriving fair value based on these inputs.

2.           Income approach.    The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts.

3.            Cost approach.    The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (often referred to as current replacement cost). This approach assumes that the fair value would not exceed what it would cost a market participant to acquire or construct a substitute asset or comparable utility, adjusted for obsolescence.

The tables below detail assets and liabilities measured at fair value on a recurring basis at March 31, 2017 and December 31, 2016.

                                                                                                                                                                                    

​  

​  

​  

​  

 

​  

​  

​  

​  

​  

​  

​  

​  

 

 

Fair Value Measurements at Reporting Date Using   

 

 

 

 

March 31,
2017

 

 

Quoted Prices in
Active Markets for
Identical Assets

(Level 1)

 

 

Significant Other
Observable
Inputs

(Level 2)

 

 

Significant
Unobservable
Inputs

(Level 3)

 

​  

​  

 

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(dollars in thousands)

 

Nuclear decommissioning trust funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic equity

 

$

128,483

 

$

128,483

 

$

 

$

 

International equity trust

 

 

70,815

 

 

 

 

70,815

 

 

 

Corporate bonds

 

 

67,336

 

 

 

 

67,336

 

 

 

US Treasury and government agency securities          

 

 

68,026

 

 

68,026

 

 

 

 

 

Agency mortgage and asset backed securities

 

 

18,157

 

 

 

 

18,157

 

 

 

Mutual funds

 

 

44,172

 

 

44,172

 

 

 

 

 

Municipal bonds

 

 

313

 

 

 

 

313

 

 

 

Other

 

 

2,720

 

 

2,720

 

 

 

 

 

Long-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

International equity trust

 

 

16,895

 

 

 

 

16,895

 

 

 

Corporate bonds

 

 

14,145

 

 

 

 

14,145

 

 

 

US Treasury and government agency securities          

 

 

11,849

 

 

11,849

 

 

 

 

 

Agency mortgage and asset backed securities

 

 

1,386

 

 

 

 

1,386

 

 

 

Mutual funds

 

 

62,169

 

 

62,169

 

 

 

 

 

Natural gas swaps

 

 

(4,968

)

 

 

 

(4,968

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

 

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

 

 

Fair Value Measurements at Reporting Date Using   

 

 

 

 

December 31,
2016

 

 

Quoted Prices in
Active Markets for
Identical Assets

(Level 1)

 

 

Significant Other
Observable
Inputs

(Level 2)

 

 

Significant
Unobservable
Inputs

(Level 3)

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(dollars in thousands)

 

Nuclear decommissioning trust funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

Domestic equity

 

$

170,408

 

$

170,408

 

$

 

$

 

International equity trust

 

 

66,861

 

 

 

 

66,861

 

 

 

Corporate bonds

 

 

60,019

 

 

 

 

60,019

 

 

 

US Treasury and government agency securities

 

 

65,725

 

 

65,725

 

 

 

 

 

Agency mortgage and asset backed securities

 

 

17,410

 

 

 

 

17,410

 

 

 

Municipal bonds

 

 

943

 

 

 

 

943

 

 

 

 

Other

 

 

4,663

 

 

4,663

 

 

 

 

 

Long-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate bonds

 

 

11,853

 

 

 

 

11,853

 

 

 

US Treasury and government agency securities

 

 

12,187

 

 

12,187

 

 

 

 

 

Agency mortgage and asset backed securities

 

 

1,651

 

 

 

 

1,651

 

 

 

International equity trust

 

 

15,946

 

 

 

 

15,946

 

 

 

Mutual funds

 

 

57,932

 

 

57,932

 

 

 

 

 

Other

 

 

305

 

 

305

 

 

 

 

 

Natural gas swaps

 

 

(15,090

)

 

 

 

(15,090

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

The estimated fair values of our long-term debt, including current maturities at March 31, 2017 and December 31, 2016 were as follows (in thousands):

                                                                                                                                                                                    

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

 

 

 

2017

 

 

2016

 

​  

​  

 

​  

​  

​  

​  

​  

​  

​  

 

 

 

Carrying
Value

 

 

Fair
Value

 

 

Carrying
Value

 

 

Fair
Value

 

​  

​  

 

​  

​  

​  

​  

​  

​  

​  

Long-term debt

 

$

8,123,581

 

$

8,858,128

 

$

8,304,523

 

$

9,043,029

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

 

​  

​  

 

​  

​  

​  

​  

​  

The estimated fair value of long-term debt is classified as Level 2 and is estimated based on observed or quoted market prices for the same or similar issues or on current rates offered to us for debt of similar maturities. The primary sources of our long-term debt consist of first mortgage bonds, pollution control revenue bonds and long-term debt issued by the Federal Financing Bank that is guaranteed by the Rural Utilities Service or the U.S. Department of Energy. We also have small amounts of long-term debt provided by National Rural Utilities Cooperative Finance Corporation (CFC) and by CoBank, ACB. The valuations for the first mortgage bonds and the pollution control revenue bonds were obtained from a third party data reporting service, and are based on secondary market trading of our debt. Valuations for debt issued by the Federal Financing Bank are based on U.S. Treasury rates as of March 31, 2017 plus an applicable spread, which reflects our borrowing rate for new loans of this type from the Federal Financing Bank. The rates on the CFC debt are fixed and the valuation is based on rate quotes provided by CFC. We use an interest rate quote sheet provided by CoBank for valuation of the CoBank debt, which reflects current rates for similar loans.

For cash and cash equivalents, and receivables, the carrying amount approximates fair value because of the short-term maturity of those instruments. Restricted investments consist of funds on deposit with the Rural Utilities Service in the Cushion of Credit Account. The carrying amount approximates fair value because of the liquid nature of the deposits with the U.S. Treasury.