XML 40 R7.htm IDEA: XBRL DOCUMENT v3.19.3
Fair Value
9 Months Ended
Sep. 30, 2019
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 September 30, 2019 and December 31, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

    

September 30, 2019

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

 

(dollars in thousands)

Nuclear decommissioning trust funds:

 

 

 

 

 

 

 

 

 

 

 

 

Domestic equity

 

$

164,319

 

$

164,319

 

$

 —

 

$

 —

International equity trust

 

 

88,037

 

 

 —

 

 

88,037

 

 

 —

Corporate bonds and debt

 

 

62,039

 

 

 —

 

 

62,039

 

 

 —

US Treasury securities

 

 

53,744

 

 

53,744

 

 

 —

 

 

 —

Mortgage backed securities

 

 

54,803

 

 

 —

 

 

54,803

 

 

 —

Domestic mutual funds

 

 

50,990

 

 

50,990

 

 

 —

 

 

 —

Municipal bonds

 

 

1,237

 

 

 —

 

 

1,237

 

 

 —

Federal agency securities

 

 

2,197

 

 

 —

 

 

2,197

 

 

 —

Non-US Gov't bonds & private placements

 

 

272

 

 

 —

 

 

272

 

 

 —

Other

 

 

5,597

 

 

5,597

 

 

 —

 

 

 —

Long-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

International equity trust

 

 

21,190

 

 

 —

 

 

21,190

 

 

 —

Corporate bonds and debt

 

 

18,340

 

 

 —

 

 

18,340

 

 

 —

US Treasury securities

 

 

9,772

 

 

9,772

 

 

 —

 

 

 —

Mortgage backed securities

 

 

13,246

 

 

 —

 

 

13,246

 

 

 —

Domestic mutual funds

 

 

94,772

 

 

94,772

 

 

 —

 

 

 —

Federal agency securities

 

 

46

 

 

 —

 

 

46

 

 

 —

Treasury STRIPS

 

 

48,058

 

 

 —

 

 

48,058

 

 

 —

Other

 

 

2,600

 

 

2,600

 

 

 —

 

 

 —

Natural gas swaps

 

 

26,379

 

 

 —

 

 

26,379

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

Significant Other

 

Significant

 

 

 

 

 

Active Markets for

 

Observable

 

Unobservable

 

 

 

 

Identical Assets

 

Inputs

 

Inputs

 

    

December 31, 2018

    

(Level 1)

    

(Level 2)

    

(Level 3)

 

 

(dollars in thousands)

 

 

 

Nuclear decommissioning trust funds:

 

 

 

 

 

 

 

 

 

 

 

 

Domestic equity

 

$

136,196

 

$

136,196

 

$

 —

 

$

 —

International equity trust

 

 

76,852

 

 

 —

 

 

76,852

 

 

 —

Corporate bonds and debt

 

 

51,356

 

 

 —

 

 

48,853

 

 

2,503

US Treasury securities

 

 

47,712

 

 

47,712

 

 

 —

 

 

 —

Mortgage backed securities

 

 

56,004

 

 

 —

 

 

56,004

 

 

 —

Domestic mutual funds

 

 

43,359

 

 

43,359

 

 

 —

 

 

 —

Municipal bonds

 

 

278

 

 

 —

 

 

278

 

 

 —

Federal agency securities

 

 

6,066

 

 

 —

 

 

6,066

 

 

 —

Non-US Gov't bonds & private placements

 

 

964

 

 

 —

 

 

964

 

 

 —

Other

 

 

2,031

 

 

2,031

 

 

 —

 

 

 —

Long-term investments:

 

 

 

 

 

 

 

 

 

 

 

 

International equity trust

 

 

17,382

 

 

 —

 

 

17,382

 

 

 —

Corporate bonds and debt

 

 

12,571

 

 

 —

 

 

11,366

 

 

1,205

US Treasury securities

 

 

12,062

 

 

12,062

 

 

 —

 

 

 —

Mortgage backed securities

 

 

11,517

 

 

 —

 

 

11,517

 

 

 —

Domestic mutual funds

 

 

94,494

 

 

94,494

 

 

 —

 

 

 —

Federal agency securities

 

 

941

 

 

 —

 

 

941

 

 

 —

 Treasury STRIPS

 

 

14,113

 

 

 —

 

 

14,113

 

 

 —

Other

 

 

1,045

 

 

1,045

 

 

 —

 

 

 —

Natural gas swaps

 

 

13,154

 

 

 —

 

 

13,154

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Level 2 investments above in corporate bonds and debt, federal agency mortgage backed securities, and mortgage backed securities may not be exchange traded. The fair value measurements for these investments are based on a market approach, including the use of observable inputs. Common inputs include reported trades and broker/dealer bid/ask prices. The fair value of the Level 2 investments above in international equity trust are calculated based on the net asset value per share of the fund. There are no unfunded commitments for the international equity trust and redemption may occur daily with a 3-day redemption notice period.

The Level 3 investments above in corporate bonds and debt consist of investments in bank loans which are not exchanged traded. Although these securities may be liquid and priced daily, their inputs are not observable.

The following table presents the changes in Level 3 assets measured at fair value on a recurring basis during the three and nine months ended September 30, 2019 and 2018.

 

 

 

 

 

 

    

 

 

 

 

Three Months Ended

 

    

September 30, 2019

 

 

 

 

 

Corporate bonds and debt

 

 

(dollars in thousands)

Assets (Liabilities):

 

 

 

Balance at June 30, 2019

 

$

 —

Total gains or losses (realized/unrealized):

 

 

 

Included in earnings (or changes in net assets)

 

 

 —

Liquidations

 

 

 —

Balance at September 30, 2019

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

September 30, 2019

 

 

 

 

 

 

Corporate bonds and debt

 

 

(dollars in thousands)

Assets (Liabilities):

 

 

 

Balance at December 31, 2018

 

$

3,708

Total gains or losses (realized/unrealized):

 

 

  

Included in earnings (or changes in net assets)

 

 

94

Liquidations

 

 

(3,802)

Balance at September 30, 2019

 

$

 —

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

Three Months Ended

 

 

September 30, 2018

 

 

 

 

 

 

Corporate bonds and debt

 

 

(dollars in thousands)

Assets (Liabilities):

 

 

 

Balance at June 30, 2018

 

$

4,997

Total gains or losses (realized/unrealized):

 

 

  

Included in earnings (or changes in net assets)

 

 

(656)

Balance at September 30, 2018

 

$

4,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

    

September 30, 2018

 

 

 

 

 

 

Corporate bonds and debt

 

 

(dollars in thousands)

Assets (Liabilities):

 

 

 

Balance at December 31, 2017

 

$

 —

Transfers to Level 3

 

 

4,997

Total gains or losses (realized/unrealized):

 

 

  

Included in earnings (or changes in net assets)

 

 

(656)

Balance at September 30, 2018

 

$

4,341

 

 

 

 

 

The estimated fair values of our long‑term debt, including current maturities at September 30, 2019 and December 31, 2018 were as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2019

 

2018

 

    

Carrying Value

    

Fair Value

    

Carrying Value

    

Fair Value

Long-term debt

 

$

9,174,752

 

$

10,976,451

 

$

9,347,307

 

$

9,837,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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). 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 September 30, 2019 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.

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 and the carrying amount of these investments approximates fair value because of the liquid nature of the deposits with the U.S. Treasury.