XML 50 R36.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Regulatory Matters (Tables)
12 Months Ended
Dec. 31, 2019
Regulated Operations [Abstract]  
Schedule Of Capital Structure and Cost Of Capital
the following proposed capital structure and costs of capital:
 
 
Capital Structure
 
Cost of Capital
 
Long-term debt
 
45.3
%
4.10
%
Common stock equity
 
54.7
%
10.15
%
Weighted-average cost of capital
 
 
 
7.41
%

Schedule of changes in the deferred fuel and purchased power regulatory asset
The following table shows the changes in the deferred fuel and purchased power regulatory asset for 2019 and 2018 (dollars in thousands):
 
Twelve Months Ended
December 31,
 
2019
 
2018
Beginning balance
$
37,164

 
$
75,637

Deferred fuel and purchased power costs — current period
82,481

 
78,277

Amounts charged to customers
(49,508
)
 
(116,750
)
Ending balance
$
70,137

 
$
37,164


Schedule of regulatory assets
The detail of regulatory assets is as follows (dollars in thousands):
S
 
 
December 31, 2019
 
December 31, 2018
 
Amortization Through
 
Current
 
Non-Current
 
Current
 
Non-Current
Pension
(a)
 
$

 
$
660,223

 
$

 
$
733,351

Retired power plant costs
2033
 
28,182

 
142,503

 
28,182

 
167,164

Income taxes - AFUDC equity
2049
 
6,800

 
154,974

 
6,457

 
151,467

Deferred fuel and purchased power (b) (c)
2020
 
70,137

 

 
37,164

 

Deferred fuel and purchased power — mark-to-market (Note 17)
2024
 
36,887

 
33,185

 
31,728

 
23,768

Deferred property taxes
2027
 
8,569

 
58,196

 
8,569

 
66,356

SCR deferral
N/A
 

 
52,644

 

 
23,276

Four Corners cost deferral
2024
 
8,077

 
32,152

 
8,077

 
40,228

Ocotillo deferral
N/A
 

 
38,144

 

 

Deferred compensation
2036
 

 
36,464

 

 
36,523

Income taxes — investment tax credit basis adjustment
2048
 
1,098

 
24,981

 
1,079

 
25,522

Lost fixed cost recovery (b)
2020
 
26,067

 

 
32,435

 

Palo Verde VIEs (Note 19)
2046
 

 
20,635

 

 
20,015

Coal reclamation
2026
 
1,546

 
17,688

 
1,546

 
15,607

Loss on reacquired debt
2038
 
1,637

 
12,031

 
1,637

 
13,668

Mead-Phoenix transmission line - contributions in aid of construction
2050
 
332

 
9,712

 
332

 
10,044

TCA balancing account (b)
2021
 
6,324

 
2,885

 
3,860

 
772

Tax expense of Medicare subsidy
2024
 
1,235

 
4,940

 
1,235

 
6,176

AG-1 deferral
2022
 
2,787

 
2,716

 
2,654

 
5,819

Tax expense adjustor mechanism (b)
2020
 
1,612

 

 

 

Other
Various
 
1,917

 

 
1,947

 
3,185

Total regulatory assets (d)
 
 
$
203,207

 
$
1,304,073

 
$
166,902

 
$
1,342,941

(a)
This asset represents the future recovery of pension benefit obligations through retail rates.  If these costs are disallowed by the ACC, this regulatory asset would be charged to OCI and result in lower future revenues.  See Note 8 for further discussion.
(b)
See “Cost Recovery Mechanisms” discussion above.
(c)
Subject to a carrying charge.
(d)
There are no regulatory assets for which the ACC has allowed recovery of costs, but not allowed a return by exclusion from rate base.  FERC rates are set using a formula rate as described in “Transmission Rates, Transmission Cost Adjustor and Other Transmission Matters.”
Schedule of regulatory liabilities
The detail of regulatory liabilities is as follows (dollars in thousands):
 
 
 
December 31, 2019
 
December 31, 2018
 
Amortization Through
 
Current
 
Non-Current
 
Current
 
Non-Current
Excess deferred income taxes - ACC - Tax Cuts and Jobs Act (a)
2046
 
$
59,918

 
$
1,054,053

 
$

 
$
1,272,709

Excess deferred income taxes - FERC - Tax Cuts and Jobs Act (a)
2058
 
6,302

 
237,357

 
6,302

 
243,691

Asset retirement obligations
2057
 

 
418,423

 

 
278,585

Removal costs
(c)
 
47,356

 
136,072

 
39,866

 
177,533

Other postretirement benefits
(d)
 
37,575

 
139,634

 
37,864

 
125,903

Income taxes - change in rates
2049
 
2,797

 
68,265

 
2,769

 
70,069

Spent nuclear fuel
2027
 
6,676

 
51,019

 
6,503

 
57,002

Four Corners coal reclamation
2038
 
1,059

 
51,704

 
1,858

 
17,871

Income taxes - deferred investment tax credit
2048
 
2,202

 
50,034

 
2,164

 
51,120

Renewable energy standard (b)
2021
 
39,287

 
10,300

 
44,966

 
20

Demand side management (b)
2021
 
15,024

 
24,146

 
14,604

 
4,123

Sundance maintenance
2031
 
5,698

 
11,319

 
1,278

 
17,228

Property tax deferral
N/A
 

 
7,046

 

 
2,611

Tax expense adjustor mechanism (b)
2020
 
7,018

 

 
3,237

 

Deferred gains on utility property
2022
 
2,423

 
4,163

 
4,423

 
6,581

FERC transmission true up
2021
 
1,045

 
2,004

 

 

Other
Various
 
532

 
2,296

 
42

 
930

Total regulatory liabilities
 
 
$
234,912

 
$
2,267,835

 
$
165,876

 
$
2,325,976


(a)
For purposes of presentation on the Statement of Cash Flows, amortization of the regulatory liabilities for excess deferred income taxes are reflected as "Deferred income taxes" under Cash Flows From Operating Activities.
(b)
See “Cost Recovery Mechanisms” discussion above.
(c)
In accordance with regulatory accounting, APS accrues removal costs for its regulated assets, even if there is no legal obligation for removal.
(d)
See Note 8.