XML 59 R34.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value (Tables)
9 Months Ended
Sep. 30, 2021
Fair Value Disclosures [Abstract]  
Schedule of 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, 2021 and December 31, 2020 (dollars in thousands):

 

 

September 30, 2021

 

 

December 31, 2020

 

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

 

Carrying
Value

 

 

Estimated
Fair Value

 

Long-term debt (Level 2)

 

$

963,500

 

 

$

1,162,759

 

 

$

963,500

 

 

$

1,189,824

 

Long-term debt (Level 3)

 

 

1,130,000

 

 

 

1,263,916

 

 

 

1,060,000

 

 

 

1,235,248

 

Snettisham finance lease obligation (Level 3)

 

 

49,549

 

 

 

55,000

 

 

 

51,750

 

 

 

58,700

 

Long-term debt to affiliated trusts (Level 3)

 

 

51,547

 

 

 

43,815

 

 

 

51,547

 

 

 

43,815

 

Schedule of Fair Value of Assets and Liabilities Measured on Recurring Basis

The following table discloses by level within the fair value hierarchy the Company’s assets and liabilities measured and reported on the Condensed Consolidated Balance Sheets as of September 30, 2021 and December 31, 2020 at fair value on a recurring basis (dollars in thousands):

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Counterparty
and Cash
Collateral
Netting (1)

 

 

Total

 

September 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

75,059

 

 

$

 

 

$

(61,098

)

 

$

13,961

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

108

 

 

 

(108

)

 

 

 

Interest rate swap derivatives

 

 

 

 

 

4,549

 

 

 

 

 

 

(2,072

)

 

 

2,477

 

Deferred compensation assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual Funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income securities (2)

 

 

1,888

 

 

 

 

 

 

 

 

 

 

 

 

1,888

 

Equity securities (2)

 

 

7,916

 

 

 

 

 

 

 

 

 

 

 

 

7,916

 

Total

 

$

9,804

 

 

$

79,608

 

 

$

108

 

 

$

(63,278

)

 

$

26,242

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

74,023

 

 

$

 

 

$

(73,441

)

 

$

582

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

11,157

 

 

 

(108

)

 

 

11,049

 

Foreign currency exchange derivatives

 

 

 

 

 

86

 

 

 

 

 

 

 

 

 

86

 

Interest rate swap derivatives

 

 

 

 

 

20,732

 

 

 

 

 

 

(2,072

)

 

 

18,660

 

Total

 

$

 

 

$

94,841

 

 

$

11,157

 

 

$

(75,621

)

 

$

30,377

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

23,645

 

 

$

 

 

$

(22,152

)

 

$

1,493

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

75

 

 

 

(75

)

 

 

 

Foreign currency exchange derivatives

 

 

 

 

 

30

 

 

 

 

 

 

 

 

 

30

 

Interest rate swap derivatives

 

 

 

 

 

952

 

 

 

 

 

 

(952

)

 

 

 

Deferred compensation assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mutual Funds:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed income securities (2)

 

 

2,471

 

 

 

 

 

 

 

 

 

 

 

 

2,471

 

Equity securities (2)

 

 

6,228

 

 

 

 

 

 

 

 

 

 

 

 

6,228

 

Total

 

$

8,699

 

 

$

24,627

 

 

$

75

 

 

$

(23,179

)

 

$

10,222

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Energy commodity derivatives

 

$

 

 

$

23,030

 

 

$

 

 

$

(22,768

)

 

$

262

 

Level 3 energy commodity derivatives:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas exchange agreement

 

 

 

 

 

 

 

 

8,485

 

 

 

(75

)

 

 

8,410

 

Interest rate swap derivatives

 

 

 

 

 

51,765

 

 

 

 

 

 

(9,002

)

 

 

42,763

 

Total

 

$

 

 

$

74,795

 

 

$

8,485

 

 

$

(31,845

)

 

$

51,435

 

 

(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 included in other property and investments-net and other non-current assets on the Condensed Consolidated Balance Sheets.
Schedule of Quantitative Information

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, 2021 (dollars in thousands):

 

 

Fair Value
(Net) at

 

 

Valuation

 

Unobservable

 

Range and Weighted

 

 

September 30, 2021

 

 

Technique

 

Input

 

Average Price

Natural gas exchange agreement

 

$

(11,049

)

 

Internally derived weighted average cost of gas

 

Forward purchase

 

$2.41 - $3.83/mmBTU
$
2.92 Weighted Average

 

 

 

 

 

 

 

Forward sales prices

 

$2.40 - $8.25/mmBTU
$
4.96 Weighted Average

 

 

 

 

 

 

 

Purchase volumes

 

130,000 - 310,000 mmBTUs

 

 

 

 

 

 

 

Sales volumes

 

75,000 - 310,000 mmBTUs

Schedule of Activity For Energy Commodity Derivative Assets (Liabilities) Measured At Fair Value Using Significant Unobservable Inputs (Level 3)

The following table presents activity for energy commodity derivative assets (liabilities) measured at fair value using significant unobservable inputs (Level 3) for the three and nine months ended September 30 (dollars in thousands):

 

 

Natural Gas
Exchange
Agreement

 

Three months ended September 30, 2021:

 

 

 

Balance as of June 30, 2021

 

$

(6,078

)

Total gains or (losses) (realized/unrealized):

 

 

 

Included in regulatory assets/liabilities (1)

 

 

(4,971

)

Settlements

 

 

 

Ending balance as of September 30, 2021 (2)

 

$

(11,049

)

Three months ended September 30, 2020:

 

 

 

Balance as of June 30, 2020

 

$

(2,628

)

Total gains or (losses) (realized/unrealized):

 

 

 

Included in regulatory assets/liabilities (1)

 

 

(1,046

)

Settlements

 

 

 

Ending balance as of September 30, 2020 (2)

 

$

(3,674

)

Nine months ended September 30, 2021:

 

 

 

Balance as of December 31, 2020

 

$

(8,410

)

Total gains (realized/unrealized):

 

 

 

Included in regulatory assets/liabilities (1)

 

 

(1,482

)

Settlements

 

 

(1,157

)

Ending balance as of September 30, 2021 (2)

 

$

(11,049

)

Nine months ended September 30, 2020:

 

 

 

Balance as of December 31, 2019

 

$

(2,976

)

Total gains (realized/unrealized):

 

 

 

Included in regulatory assets/liabilities (1)

 

 

(952

)

Settlements

 

 

254

 

Ending balance as of September 30, 2020 (2)

 

$

(3,674

)

(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.