XML 20 R33.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value (Tables)
9 Months Ended
Sep. 30, 2015
Fair Value Inputs, Liabilities, Quantitative Information [Line Items]  
Fair Value Inputs, Liabilities, Quantitative Information [Table Text Block]
The following table presents the quantitative information which was used to estimate the fair values of the Level 3 assets and liabilities above as of September 30, 2015 (dollars in thousands):
 
 
Fair Value (Net) at
 
 
 
 
 
 
 
 
September 30, 2015
 
Valuation Technique
 
Unobservable
Input
 
Range
Power exchange agreement
 
$
(23,179
)
 
Surrogate facility
pricing
 
O&M charges
 
$33.52-$43.65/MWh (1)
 
 
 
 
Escalation factor
 
3% - 2016 to 2019
 
 
 
 
Transaction volumes
 
392,608 - 397,030 MWhs
Power option agreement

 
(117
)
 
Black-Scholes-
Merton
 
Strike price
 
$39.85/MWh - 2016
 
 
 
 
 
$50.31/MWh - 2019
 
 
 
 
Delivery volumes
 
157,517 - 286,307 MWhs
 
 
 
 
Volatility rates
 
0.20 (2)
Natural gas exchange
agreement
 
(4,743
)
 
Internally derived
weighted average
cost of gas
 
Forward purchase
prices
 
$2.10 - $2.69/mmBTU
 
 
 
 
 
 
 
 
 
Forward sales prices
 
$2.14 - $3.68/mmBTU
 
 
 
 
Purchase volumes
 
125,000 - 310,000 mmBTUs
 
 
 
 
Sales volumes
 
60,000 - 310,000 mmBTUs
Carrying Value and Estimated Fair Value of Financial Instruments
The following table sets forth the carrying value and estimated fair value of the Company’s financial instruments not reported at estimated fair value on the Condensed Consolidated Balance Sheets as of September 30, 2015 and December 31, 2014 (dollars in thousands):
 
September 30, 2015
 
December 31, 2014
 
Carrying
Value
 
Estimated
Fair Value
 
Carrying
Value
 
Estimated
Fair Value
Long-term debt (Level 2)
$
951,000

 
$
1,088,596

 
$
951,000

 
$
1,118,972

Long-term debt (Level 3)
492,000

 
505,343

 
492,000

 
527,663

Snettisham capital lease obligation (Level 3)
64,967

 
63,869

 
69,955

 
79,290

Nonrecourse long-term debt (Level 3)

 

 
1,431

 
1,440

Long-term debt to affiliated trusts (Level 3)
51,547

 
37,629

 
51,547

 
38,582

Fair Value of Assets And Liabilities Measured on Recurring Basis
 
Level 1
 
Level 2
 
Level 3
 
Counterparty
and Cash
Collateral
Netting (1)
 
Total
September 30, 2015
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
75,433

 
$

 
$
(74,534
)
 
$
899

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
692

 
(692
)
 

Foreign currency derivatives

 
8

 

 
(8
)
 

Interest rate swaps

 
1,002

 

 
(1,002
)
 

Deferred compensation assets:
 
 
 
 
 
 
 
 
 
Fixed income securities (2)
1,793

 

 

 

 
1,793

Equity securities (2)
5,753

 

 

 

 
5,753

Total
$
7,546

 
$
76,443

 
$
692

 
$
(76,236
)
 
$
8,445

Liabilities:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
98,253

 
$

 
$
(87,126
)
 
$
11,127

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
5,435

 
(692
)
 
4,743

Power exchange agreement

 

 
23,179

 

 
23,179

Power option agreement

 

 
117

 

 
117

Foreign currency derivatives

 
73

 

 
(8
)
 
65

Interest rate swaps

 
88,975

 

 
(37,272
)
 
51,703

Total
$

 
$
187,301

 
$
28,731

 
$
(125,098
)
 
$
90,934

 
 
 
 
 
 
 
 
 
 
 
Level 1
 
Level 2
 
Level 3
 
Counterparty
and Cash
Collateral
Netting (1)
 
Total
December 31, 2014
 
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
96,729

 
$

 
$
(95,204
)
 
$
1,525

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
1,349

 
(1,349
)
 

Foreign currency derivatives

 
1

 

 
(1
)
 

Interest rate swaps

 
966

 

 
(506
)
 
460

Funds held in trust account of Spokane Energy
1,600

 

 

 

 
1,600

Deferred compensation assets:
 
 
 
 
 
 
 
 
 
Fixed income securities (2)
1,793

 

 

 

 
1,793

Equity securities (2)
6,074

 

 

 

 
6,074

Total
$
9,467

 
$
97,696

 
$
1,349

 
$
(97,060
)
 
$
11,452

Liabilities:
 
 
 
 
 
 
 
 
 
Energy commodity derivatives
$

 
$
127,094

 
$

 
$
(110,714
)
 
$
16,380

Level 3 energy commodity derivatives:
 
 
 
 
 
 
 
 
 
Natural gas exchange agreement

 

 
1,384

 
(1,349
)
 
35

Power exchange agreement

 

 
23,299

 

 
23,299

Power option agreement

 

 
424

 

 
424

Interest rate swaps

 
77,568

 

 
(29,386
)
 
48,182

Foreign currency derivatives

 
21

 

 
(1
)
 
20

Total
$

 
$
204,683

 
$
25,107

 
$
(141,450
)
 
$
88,340

(1)
The Company is permitted to net derivative assets and derivative liabilities with the same counterparty when a legally enforceable master netting agreement exists. In addition, the Company nets derivative assets and derivative liabilities against any payables and receivables for cash collateral held or placed with these same counterparties.
(2)
These assets are trading securities and are included in other property and investments-net on the Condensed Consolidated Balance Sheets.
Reconciliation for All Assets Measured At Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3)
 
Natural Gas Exchange Agreement
 
Power Exchange Agreement
 
Power Option Agreement
 
Total
Three months ended September 30, 2015:
 
 
 
 
 
 
 
Balance as of July 1, 2015
$
(6,825
)
 
$
(18,616
)
 
$
(145
)
 
$
(25,586
)
Total gains or losses (realized/unrealized):
 
 
 
 
 
 
 
Included in regulatory assets/liabilities (1)
1,800

 
(4,563
)
 
28

 
(2,735
)
Settlements
282

 

 

 
282

Ending balance as of September 30, 2015 (2)
$
(4,743
)
 
$
(23,179
)
 
$
(117
)
 
$
(28,039
)
Three months ended September 30, 2014:
 
 
 
 
 
 
 
Balance as of July 1, 2014
$
(2,183
)
 
$
(7,919
)
 
$
(605
)
 
$
(10,707
)
Total gains or losses (realized/unrealized):
 
 
 
 
 
 
 
Included in regulatory assets/liabilities (1)
712

 
(4,935
)
 
243

 
(3,980
)
Settlements

 

 

 

Ending balance as of September 30, 2014 (2)
$
(1,471
)
 
$
(12,854
)
 
$
(362
)
 
$
(14,687
)
Nine months ended September 30, 2015:
 
 
 
 
 
 
 
Balance as of January 1, 2015
$
(35
)
 
$
(23,299
)
 
$
(424
)
 
$
(23,758
)
Total gains or losses (realized/unrealized):
 
 
 
 
 
 
 
Included in regulatory assets/liabilities (1)
(5,586
)
 
(4,393
)
 
307

 
(9,672
)
Settlements
878

 
4,513

 

 
5,391

Ending balance as of September 30, 2015 (2)
$
(4,743
)
 
$
(23,179
)
 
$
(117
)
 
$
(28,039
)
 
 
 
 
 
 
 
 
Nine months ended September 30, 2014:
 
 
 
 
 
 
 
Balance as of January 1, 2014
$
(1,219
)
 
$
(14,441
)
 
$
(775
)
 
$
(16,435
)
Total gains or losses (realized/unrealized):
 
 
 
 
 
 
 
Included in regulatory assets/liabilities (1)
2,796

 
2,120

 
413

 
5,329

Settlements
(3,048
)
 
(533
)
 

 
(3,581
)
Ending balance as of September 30, 2014 (2)
$
(1,471
)
 
$
(12,854
)
 
$
(362
)
 
$
(14,687
)
 
 
 
 
 
 
 
 

(1)
All gains and losses are included in other regulatory assets and liabilities. There were no gains and losses included in either net income or other comprehensive income during any of the periods presented in the table above.
(2)
There were no purchases, issuances or transfers from other categories of any derivatives instruments during the periods presented in the table above.