XML 33 R12.htm IDEA: XBRL DOCUMENT v2.3.0.15
Fair Value of Derivative and Other Financial Instruments
9 Months Ended
Sep. 30, 2011
Fair Value of Derivative and Other Financial Instruments [Abstract] 
Derivatives and Fair Value [Text Block]
Fair Value of Derivative and Other Financial Instruments

Energy Related Derivative Contracts

Overview

The Company is exposed to certain risks relating to its ongoing business operations. The primary objective for the use of derivative instruments, including energy contracts, options, and futures, is to manage price risk associated with forecasted purchases of energy or fuel used to generate electricity, or to manage anticipated generation capacity in excess of forecasted demand from existing customers. Substantially all of the Company’s energy related derivative contracts manage commodity risk and the Company does not currently engage in speculative trading.

Commodity Risk

Marketing and procurement of energy often involve market risks associated with managing energy commodities and establishing open positions in the energy markets, primarily on a short-term basis. The Company routinely enters into various derivative instruments such as forward contracts, option agreements, and price basis swap agreements to economically hedge price and volume risk on power commitments and fuel requirements and to minimize the effect of market fluctuations in wholesale portfolios. The Company monitors the market risk of its commodity contracts using VaR and GEaR calculations to maintain total exposure within management-prescribed limits in accordance with approved risk and credit policies.

PNM is required to meet the demand and energy needs of its retail and firm requirements customers. PNM is exposed to market risk for its share of PVNGS Unit 3 and the needs of its firm requirements customers not covered under a FPPAC. PNM’s operations are managed primarily through a net asset-backed strategy, whereby PNM’s aggregate net open forward contract position is covered by its forecasted excess generation capabilities or market purchases. PNM could be exposed to market risk if its generation capabilities were to be disrupted or if its load requirements were to be greater than anticipated. If all or a portion of load requirements were required to be covered as a result of such unexpected situations, commitments would have to be met through market purchases.

First Choice was responsible for energy supply related to the sale of electricity to retail customers in Texas. TECA contains no provisions for the specific recovery of fuel and purchased power costs. The rates charged to First Choice customers were negotiated with each customer. First Choice purchased wholesale power in the competitive ERCOT wholesale market and sold power to retail customers in the competitive ERCOT retail market. Many of these retail customers bought power from First Choice for a contracted period of time at a fixed price so First Choice was exposed to price risk if the wholesale power price changed during the time of the contract. First Choice’s strategy was to minimize its exposure to fluctuations in market energy prices by matching sales contracts with supply instruments designed to preserve targeted margins. However, if actual fixed price retail loads varied significantly from forecasts (for example, due to extreme weather, other significant load changes or contract breaches), First Choice had a residual exposure to wholesale power price risk for the mismatch between the forecast and actual load.

Accounting for Derivatives

Under derivative accounting and related rules for energy contracts, the Company accounts for its various derivative instruments for the purchase and sale of energy based on the Company’s intent. Energy contracts that meet the definition of a derivative under GAAP and do not qualify, or are not designated, for the normal sales and purchases exception are recorded on the balance sheet at fair value at each period end. The changes in fair value are recognized in earnings unless specific hedge accounting criteria are met and elected. Normal sales and purchases are not marked to market and are reflected in results of operations when the underlying transactions settle.

For derivative transactions meeting the definition of a cash flow hedge, the Company documents the relationships between the hedging instruments and the items being hedged. This documentation includes the strategy that supports executing the specific transaction and the methods utilized to assess the effectiveness of the hedges. Changes in the fair value of contracts qualifying for cash flow hedge accounting are included in AOCI to the extent effective. Ineffectiveness gains and losses were immaterial for all periods presented. Gains or losses related to cash flow hedge instruments, including those de-designated, are reclassified from AOCI when the hedged transaction settles and impacts earnings. Based on market prices at September 30, 2011, after-tax losses of $0.1 million for PNMR and zero for PNM would be reclassified from AOCI into earnings during the next twelve months. However, the actual amount reclassified into earnings may vary due to changes in the timing or nature of the underlying transactions. As of September 30, 2011 and December 31, 2010, the Company is not hedging its exposure to the variability in future cash flows from commodity derivatives through designated cash flows hedges.

The contracts recorded at fair value that do not qualify or are not designated for cash flow hedge accounting are classified as either economic hedges or trading transactions. Economic hedges are defined as derivative instruments, including long-term power agreements, used to economically hedge generation assets, purchased power and fuel costs, and customer load requirements. Changes in the fair value of economic hedges are reflected in results of operations and are classified between operating revenues and cost of energy according to the intent of the hedge. Trading transactions included speculative transactions, which the Company ceased in 2008, and transactions that lock in margin with no forward market risk and are not economic hedges. Changes in the fair value of these transactions are reflected on a net basis in operating revenues.

Fair value is defined under GAAP as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Fair value is based on current market quotes as available and is supplemented by modeling techniques and assumptions made by the Company to the extent quoted market prices or volatilities are not available. External pricing input availability varies based on commodity location, market liquidity, and term of the agreement. Valuations of derivative assets and liabilities take into account nonperformance risk including the effect of counterparties’ and the Company’s own credit risk. The Company regularly assesses the validity and availability of pricing data for its derivative transactions. Although the Company uses its best judgment in estimating the fair value of these instruments, there are inherent limitations in any estimation technique.

The Company does not offset fair value, cash collateral, and accrued payable or receivable amounts recognized for derivative instruments under master netting arrangements. At September 30, 2011 and December 31, 2010, amounts recognized for the legal right to reclaim cash collateral were $0.3 million and $3.4 million for PNMR and zero and $3.0 million for PNM. In addition, at September 30, 2011 and December 31, 2010, amounts posted as cash collateral under margin arrangements were $28.9 million and $32.0 million for PNMR and $0.1 million and $2.1 million for PNM. Cash collateral amounts are included in other current assets on the Condensed Consolidated Balance Sheets. PNMR and PNM had no obligations to return cash collateral at September 30, 2011 and December 31, 2010.

Commodity Derivatives

Commodity derivative instruments are summarized as follows:

 
PNMR
 
PNM
 
Economic Hedges
 
Economic Hedges
 
September 30,
2011
 
December 31,
2010
 
September 30,
2011
 
December 31,
2010
 
(In thousands)
Current assets
$
32,168

 
$
15,999

 
$
3,716

 
$
1,443

Deferred charges
9,064

 
5,264

 
247

 

 
41,232

 
21,263

 
3,963

 
1,443

Current liabilities
(41,018
)
 
(31,407
)
 
(1,746
)
 
(3,110
)
Long-term liabilities
(16,373
)
 
(12,831
)
 
(1,913
)
 
(2,009
)
 
(57,391
)
 
(44,238
)
 
(3,659
)
 
(5,119
)
Net
$
(16,159
)
 
$
(22,975
)
 
$
304

 
$
(3,676
)


The Company had no trading or designated cash flow hedge transactions at September 30, 2011 and December 31, 2010. On April 20, 2010, PNM received NMPRC approval of a hedging plan to manage fuel and purchased power costs related to customers covered by its FPPAC. The table above includes $0.8 million of current assets, less than $0.1 million of deferred charges, $0.4 million in current liabilities, and less than $0.1 million of long-term liabilities at September 30, 2011, and $0.6 million of current assets at December 31, 2010 related to this plan. The offsets to these amounts are recorded as regulatory assets and liabilities on the Condensed Consolidated Balance Sheets.
 
The following table presents the effect of commodity derivative instruments on earnings and OCI, excluding income tax effects. For cash flow hedges, the earnings impact reflects the reclassification from AOCI when the hedged transactions settle.

 
Economic
Hedges
 
Trading
Transactions
 
Qualified Cash
Flow Hedges
 
September 30,
 
September 30,
 
September 30,
 
2011
 
2010
 
2011
 
2010
 
2011
 
2010
Three Months Ended
(In thousands)
PNMR
 
 
 
 
 
 
 
 
 
 
 
Electric operating revenues
$
2,915

 
$
(2,131
)
 
$

 
$
30

 
$

 
$
9,006

Cost of energy
(2,873
)
 
(20,222
)
 

 

 
66

 
(684
)
   Total gain (loss)
$
42

 
$
(22,353
)
 
$

 
$
30

 
$
66

 
$
8,322

Recognized in OCI
 
 
 
 
 
 
 
 
$
(66
)
 
$
(6,531
)
PNM
 
 
 
 
 
 
 
 
 
 
 
Electric operating revenues
$
2,915

 
$
(2,131
)
 
$

 
$

 
$

 
$
9,006

Cost of energy
(562
)
 
(1,781
)
 

 

 

 
(35
)
   Total gain (loss)
$
2,353

 
$
(3,912
)
 
$

 
$

 
$

 
$
8,971

Recognized in OCI
 
 
 
 
 
 
 
 
$

 
$
(7,181
)
Nine Months Ended
 
 
 
 
 
 
 
 
 
 
 
PNMR
 
 
 
 
 
 
 
 
 
 
 
Electric operating revenues
$
4,250

 
$
(4,138
)
 
$

 
$
(3
)
 
$

 
$
22,294

Cost of energy
(2,788
)
 
(49,451
)
 

 

 
(183
)
 
(1,930
)
   Total gain (loss)
$
1,462

 
$
(53,589
)
 
$

 
$
(3
)
 
$
(183
)
 
$
20,364

Recognized in OCI
 
 
 
 
 
 
 
 
$
183

 
$
(11,349
)
PNM
 
 
 
 
 
 
 
 
 
 
 
Electric operating revenues
$
4,250

 
$
(4,138
)
 
$

 
$

 
$

 
$
22,294

Cost of energy
(404
)
 
(5,443
)
 

 

 

 
(21
)
   Total gain (loss)
$
3,846

 
$
(9,581
)
 
$

 
$

 
$

 
$
22,273

Recognized in OCI
 
 
 
 
 
 
 
 
$

 
$
(13,259
)


Commodity contract volume positions are presented in Decatherms for gas related contracts and in MWh for power related contracts. The table below presents PNMR’s and PNM’s net buy (sell) volume positions:

 
Economic Hedges
 
Decatherms
 
MWh
September 30, 2011
 
 
 
PNMR
27,187,500

 
3,597,170

PNM
1,425,000

 
(961,192
)
December 31, 2010
 
 
 
PNMR
22,767,500

 
1,693,431

PNM
1,882,500

 
(990,120
)

In connection with managing its commodity risks, the Company enters into master agreements with certain counterparties. If the Company is in a net liability position under an agreement, some agreements provide that the counterparties can request collateral from the Company if the Company’s credit rating is downgraded; other agreements provide that the counterparty may request collateral to provide such counterparty with “adequate assurance” that the Company will perform; and others have no provision for collateral.

The table below presents information about the Company’s contingent requirements to provide collateral under commodity contracts having an objectively determinable collateral provision that are in net liability positions and are not fully collateralized with cash. Contractual liability represents commodity derivative contracts recorded at fair value on the balance sheet, determined on an individual contract basis without offsetting amounts for individual contracts that are in an asset position and could be offset under master netting agreements with the same counterparty. The table only reflects cash collateral that has been posted under the existing contracts and does not reflect letters of credit under the Company’s revolving credit facilities that have been issued as collateral. Net exposure is the net contractual liability for all contracts, including those designated as normal purchases and sales, offset by existing cash collateral and by any offsets available under master netting agreements, including both asset and liability positions.

Contingent Feature –
Credit Rating Downgrade
 
Contractual Liability
 
Existing Cash Collateral
 

Net Exposure
 
 
(In thousands)
September 30, 2011
 
 
 
 
 
 
PNMR
 
$
12,787

 
$

 
$
4,026

PNM
 
$
3,486

 
$

 
$
3,064

December 31, 2010
 
 
 
 
 
 
PNMR
 
$
8,113

 
$

 
$
2,642

PNM
 
$
291

 
$

 
$
119



Sale of Power from PVNGS Unit 3

In April 2008, PNM entered into three separate contracts for the sale of capacity and energy related to its entire ownership interest in PVNGS Unit 3, which is 135 MW.  Under two of the contracts, PNM sold 90 MW of firm capacity and energy.  Under the third contract, PNM sold 45 MW of unit contingent capacity and energy. The term of the contracts was May 1, 2008 through December 31, 2010.  Under the two firm contracts, the two buyers made prepayments of $40.6 million and $30.0 million.  These amounts were recorded as deferred revenue and were amortized over the life of the contracts. The prepayments received under the firm contracts, as well as required subsequent monthly payments on them, are shown as a financing activity in the Condensed Consolidated Statements of Cash Flows as required by GAAP. The firm contracts were accounted for as cash flow hedges and changes in fair value were included in AOCI. The contingent contract was accounted for as a normal sale. Beginning January 1, 2011, PNM is selling its 135 MW interest in PVNGS Unit 3 daily at market prices. PNM has established fixed rates for the majority of these sales through the end of 2011 through financial hedging arrangements that are accounted for as economic hedges.

Non-Derivative Financial Instruments

The carrying amounts reflected on the Condensed Consolidated Balance Sheets approximate fair value for cash, receivables, and payables due to the short period of maturity. Available-for-sale securities are carried at fair value. Available-for-sale securities for PNMR and PNM consist of PNM assets held in the NDT for its share of decommissioning costs of PVNGS. The NDT holds equity and fixed income securities. PNMR and PNM do not have any unrealized losses on available-for-sale securities. The fair value of and gross unrealized gains on investments in available-for-sale securities are presented in the following table.
 
September 30, 2011
 
December 31, 2010
 
Unrealized Gains
 
Fair Value
 
Unrealized Gains
 
Fair Value
 
 
 
(In thousands)
 
 
Equity securities:
 
 
 
 
 
 
 
   Domestic value
$
1,137

 
$
22,051

 
$
5,108

 
$
25,491

   Domestic growth
12,356

 
47,358

 
17,239

 
48,237

Multinational
243

 
12,509

 
2,730

 
10,670

Fixed income securities:
 
 
 
 
 
 
 
   Municipals
2,486

 
39,316

 
837
 
37,595

   U.S. Government
1,305

 
22,779

 
348
 
21,541

   Corporate and other
728

 
9,292

 
573
 
8,402

   Cash and equivalents

 
3,696

 

 
4,986

 
$
18,255

 
$
157,001

 
$
26,835

 
$
156,922



The proceeds and gross realized gains and losses on the disposition of available-for-sale securities for PNMR and PNM are shown in the following table. Realized gains and losses are determined by specific identification of costs of securities sold.

 
Three Months Ended
 
Nine Months Ended
 
September 30,
 
September 30,
 
2011
 
2010
 
2011
 
2010
 
 
 
(In thousands)
 
 
Proceeds from sales
$
26,312

 
$
20,813

 
$
121,202

 
$
57,098

Gross realized gains
$
2,800

 
$
1,568

 
$
16,290

 
$
4,999

Gross realized (losses)
$
(1,847
)
 
$
(1,227
)
 
$
(4,129
)
 
$
(3,099
)


Held-to-maturity securities are those investments in debt securities that the Company has the ability and intent to hold until maturity. Held-to-maturity securities consist of the investment in PVNGS lessor notes and certain items within other investments, including the EIP lessor note.

The Company has no available-for-sale or held-to-maturity securities for which carrying value exceeds fair value. There are no impairments considered to be “other than temporary” that are included in AOCI and not recognized in earnings.

At September 30, 2011, the available-for-sale and held-to-maturity debt securities had the following final maturities:
 
Fair Value
 
Available-for-Sale
 
Held-to-Maturity
 
PNMR and PNM
 
PNMR
 
PNM
 
(In thousands)
Within 1 year
$
683

 
$

 
$

After 1 year through 5 years
20,259

 
123,206

 
112,083

After 5 years through 10 years
10,740

 
3,370

 

Over 10 years
39,705

 

 

 
$
71,387

 
$
126,576

 
$
112,083



The carrying amount and fair value of held-to-maturity debt securities and other non-derivative financial instruments (including current maturities) are:
 
September 30, 2011
 
December 31, 2010
 
Carrying
Amount
 
Fair Value
 
Carrying
Amount
 
Fair Value
 
(In thousands)
PNMR
 
 
 
 
 
 
 
Long-term debt
$
1,566,329

 
$
1,751,691

 
$
1,565,847

 
$
1,659,674

Investment in PVNGS lessor notes
$
107,435

 
$
108,345

 
$
136,145

 
$
141,663

Other investments
$
14,639

 
$
21,070

 
$
18,791

 
$
21,675

PNM
 
 
 
 
 
 
 
Long-term debt
$
1,055,760

 
$
1,107,490

 
$
1,055,748

 
$
1,056,864

Investment in PVNGS lessor notes
$
107,435

 
$
108,345

 
$
136,145

 
$
141,663

Other investments
$
4,193

 
$
4,522

 
$
5,068

 
$
5,563

TNMP
 
 
 
 
 
 
 
Long-term debt
$
310,807

 
$
423,253

 
$
310,337

 
$
385,220

Other investments
$
267

 
$
267

 
$
282

 
$
282


    
The fair value of long-term debt shown above was primarily determined using quoted market values, as were certain items included in other investments. To the extent market values were not available, fair value was determined by discounting the cash flows for the instrument using quoted interest rates for comparable instruments.

Other Fair Value Disclosures

The Company determines the fair values of its derivative and other instruments based on the hierarchy established in GAAP, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. GAAP describes three levels of inputs that may be used to measure fair value. Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date. Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly. Level 3 inputs are unobservable inputs for the asset or liability. Level 3 inputs used in determining fair values for the Company consist of internal valuation models.

For NDT investments, Level 2 fair values are provided by the trustee utilizing a pricing service. The pricing provider predominantly uses the market approach using bid side market value based upon a hierarchy of information for specific securities or securities with similar characteristics. For commodity derivatives, Level 2 fair values are determined based on market observable inputs, which are validated using multiple broker quotes, including forward price, volatility, and interest rate curves to establish expectations of future prices. Credit valuation adjustments are made for estimated credit losses based on the overall exposure to each counterparty. Fair values of Level 3 commodity derivatives are determined in a manner similar to those in Level 2, but are at a lower level in the hierarchy due to low transaction volume or market illiquidity that significantly limits the availability of observable market data.

Derivatives and Investments

The fair values of derivatives and investments that are recorded at fair value on the Condensed Consolidated Balance Sheets are as follows:
 
 
 
Quoted Prices
in Active
Market for
Identical Assets
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
Total(1)
 
(Level 1)
 
(Level 2)
 
(Level 3)
September 30, 2011
 
 
(In thousands)
 
 
PNMR and PNM
 
 
 
 
 
 
 
NDT investments
 
 
 
 
 
 
 
   Cash and equivalents
$
3,696

 
$
3,696

 
$

 
$

   Equity securities:
 
 
 
 
 
 
 
     Domestic value
22,051

 
22,051

 

 

     Domestic growth
47,358

 
47,358

 

 

Multinational
12,509

 
12,509

 

 

   Fixed income securities:
 
 
 
 
 
 
 
     U.S. government
22,779

 
18,149

 
4,630

 

     Municipals
39,316

 

 
39,316

 

     Corporate and other
9,292

 

 
9,292

 

          Total NDT investments
$
157,001

 
$
103,763

 
$
53,238

 
$

PNMR
 
 
 
 
 
 
 
Commodity derivative assets
$
41,232

 
$
19,589

 
$
18,982

 
$
1,302

Commodity derivative liabilities
(57,391
)
 
(41,574
)
 
(14,094
)
 
(364
)
          Net
$
(16,159
)
 
$
(21,985
)
 
$
4,888

 
$
938

PNM
 
 
 
 
 
 
 
Commodity derivative assets
$
3,963

 
$

 
$
3,963

 
$

Commodity derivative liabilities
(3,659
)
 

 
(3,659
)
 

          Net
$
304

 
$

 
$
304

 
$


 
 
 
Quoted Prices
in Active
Market for
Identical Assets
 
Significant
Other
Observable
Inputs
 
Significant
Unobservable
Inputs
 
Total(1)
 
(Level 1)
 
(Level 2)
 
(Level 3)
December 31, 2010
(In thousands)
PNMR and PNM
 
 
 
 
 
 
 
NDT investments
 
 
 
 
 
 
 
   Cash and equivalents
$
4,986

 
$
4,986

 
$

 
$

   Equity securities:
 
 
 
 
 
 
 
     Domestic value
25,491

 
25,491

 

 

     Domestic growth
48,237

 
48,237

 

 

Multinational
10,670

 
10,670

 

 

   Fixed income securities:
 
 
 
 
 
 
 
     U.S. government
21,541

 
16,613

 
4,928

 

     Municipals
37,595

 

 
37,595

 

     Corporate and other
8,402

 

 
8,402

 

          Total NDT investments
$
156,922

 
$
105,997

 
$
50,925

 
$

PNMR
 
 
 
 
 
 
 
Commodity derivative assets
$
21,263

 
$
8,646

 
$
12,308

 
$
272

Commodity derivative liabilities
(44,238
)
 
(26,378
)
 
(16,729
)
 
(1,094
)
          Net
$
(22,975
)
 
$
(17,732
)
 
$
(4,421
)
 
$
(822
)
PNM
 
 
 
 
 
 
 
Commodity derivative assets
$
1,443

 
$

 
$
1,443

 
$

Commodity derivative liabilities
(5,119
)
 

 
(5,119
)
 

          Net
$
(3,676
)
 
$

 
$
(3,676
)
 
$


(1)
The Level 1, 2 and 3 columns in the above table are presented based on the nature of each instrument. The total column is presented based on the balance sheet classification of the instruments and reflect unit of account reclassifications between commodity derivative assets and commodity derivative liabilities of $1.4 million for PNMR and zero for PNM at September 30, 2011 and less than $0.1 million for PNMR and zero for PNM at December 31, 2010. There were no transfers between levels for the three months and nine months ended September 30, 2011 and 2010.

A reconciliation of the changes in Level 3 fair value measurements is as follows:
 
PNMR
 
PNM
 
September 30,
 
September 30,
 
2011
 
2010
 
2011
 
2010
Three Months Ended
(In thousands)
Balance at beginning of period
$
4,392

 
$
(278
)
 
$

 
$

Total gains (losses) included in earnings
(5,025
)
 
(945
)
 

 

Purchases
429

 
34

 

 

Settlements
1,142

 
(83
)
 

 

Balance at end of period
$
938

 
$
(1,272
)
 
$

 
$

Total gains (losses) included in earnings attributable to the change in unrealized gains or losses relating to assets still held at the end of the period
$
589

 
$
(994
)
 
$

 
$

Nine Months Ended
 
 
 
 
 
 
 
Balance at beginning of period
$
(822
)
 
$
248

 
$

 
$
(17
)
Total gains (losses) included in earnings
201

 
(1,759
)
 

 
(128
)
Purchases
3,163

 
34

 

 

Settlements
(1,604
)
 
205

 

 
145

Balance at end of period
$
938

 
$
(1,272
)
 
$

 
$

Total gains (losses) included in earnings attributable to the change in unrealized gains or losses relating to assets still held at the end of the period
$
1,455

 
$
(1,537
)
 
$

 
$



Gains and losses (realized and unrealized) for Level 3 fair value measurements included in earnings are reported in operating revenues and cost of energy as follows:
 
PNMR
 
PNM
 
September 30,
 
September 30,
 
2011
 
2010
 
2011
 
2010
Three Months Ended
(In thousands)
Gains (losses) included in earnings:
 
 
 
 
 
 
 
   Electric operating revenues
$

 
$

 
$

 
$

   Cost of energy
(5,025
)
 
(945
)
 

 

      Total
$
(5,025
)
 
$
(945
)
 
$

 
$

Change in unrealized gains or losses related to assets still held at the reporting date:
 
 
 
 
 
 
 
   Electric operating revenues
$

 
$

 
$

 
$

   Cost of energy
589

 
(994
)
 

 

      Total
$
589

 
$
(994
)
 
$

 
$

Nine Months Ended
 
 
 
 
 
 
 
Gains (losses) included in earnings:
 
 
 
 
 
 
 
   Electric operating revenues
$

 
$

 
$

 
$

   Cost of energy
201

 
(1,759
)
 

 
(128
)
      Total
$
201

 
$
(1,759
)
 
$

 
$
(128
)
Change in unrealized gains or losses related to assets still held at the reporting date:
 
 
 
 
 
 
 
   Electric operating revenues
$

 
$

 
$

 
$

   Cost of energy
1,455

 
(1,537
)
 

 

      Total
$
1,455

 
$
(1,537
)
 
$

 
$