XML 33 R20.htm IDEA: XBRL DOCUMENT v3.5.0.2
Derivative Instruments (Tables)
6 Months Ended
Jun. 30, 2016
Derivative Instruments  
Schedule of volume activity of natural gas derivatives that is expected to settle or mature each year

 

                                                                                                                                                                                    

​  

​  

​  

​  

Year

 

 

Natural Gas Swaps
(MMBTUs)
(in millions)

 

​  

​  

​  

​  

2016

 

 

15.1 

 

2017

 

 

19.3 

 

2018

 

 

16.5 

 

2019

 

 

11.4 

 

2020

 

 

5.5 

 

​  

​  

Total

 

 

67.8 

 

​  

​  

​  

​  

 

Schedule of remaining notional amount of forecasted debt issuances hedged in each year with LIBOR swaptions

 

                                                                                                                                                                                    

​  

​  

​  

​  

Year

 

 

LIBOR Swaption
Notional Dollar
Amount
(in thousands)

 

​  

​  

​  

​  

2016

 

$

157,865 

 

2017

 

 

80,169 

 

​  

​  

Total

 

$

238,034 

 

​  

​  

​  

​  

 

Schedule of fair value of derivative instruments and their effect on consolidated balance sheets

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

 

​  

​  

 

 

Balance Sheet
Location

 

 

Fair Value

 

​  

 

​  

 

​  

​  

 

​  

​  

 

 

 

 

 

2016

 

 

2015

 

 

 

 

 

 

(dollars in thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

Interest rate options

 

Other deferred charges

 

$

5

 

$

1,010

 

Natural gas swaps

 

Other deferred charges

 

$

4,982

 

$

 

Liabilities:

 

 

 

 


 

 

 


 

 

Natural gas swaps

 

Other current liabilities

 

$

(2,337

)

$

22,848

 

​  

​  

​  

​  

​  

​  

 

​  

​  

 

Schedule of the gross realized gains and (losses) on derivative instruments recognized in margin

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

 

​  

​  

​  

​  

​  

 

​  

​  

 

 

Statement of
Revenues and
Expenses

 

 

Three months
ended
June 30,

 

 

Six months
ended
June 30,

 

 

 

Location

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

​  

​  

​  

​  

​  

​  

 

​  

​  

​  

​  

​  

 

​  

​  

 

 

 

 

 

(dollars in thousands)

 

Natural Gas Swaps

 

Fuel

 

$

7

 

$

956

 

$

18

 

$

1,236

 

Natural Gas Swaps

 

Fuel

 

 

(8,111

)

 

 

 

(12,339

)

 

 

​  

​  

 

​  

​  

​  

​  

​  

 

​  

​  

 

 

 

 

$

(8,104

)

$

956

 

$

(12,321

)

$

1,236

 

​  

​  

 

​  

​  

​  

​  

​  

 

​  

​  

​  

​  

 

​  

​  

​  

​  

​  

 

​  

​  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

 

​  

​  

​  

​  

​  

 

​  

​  

 

Schedule of unrealized gains and (losses) on derivative instruments deferred on the balance sheet

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

 

​  

​  

 

 

Balance Sheet
Location

 

 

2016

 

 

2015

 

​  

​  

​  

​  

​  

​  

 

​  

​  

 

 

 

 

 

(dollars in thousands)

 

Natural gas swaps

 

Regulatory liability

 

$

2,645

 

$

 

Natural gas swaps

 

Regulatory asset

 

 

 

 

(22,848

)

Interest rate options

 

Regulatory asset

 

 

(16,901

)

 

(25,915

)

​  

​  

 

​  

​  

Total unrealized gains (losses)

 

 

 

$

(14,256

)

$

(48,763

)

​  

​  

 

​  

​  

​  

​  

 

​  

​  

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

 

​  

​  

 

Schedule of gross amounts of derivatives and their related offset amounts as permitted by their respective master netting agreements and obligations to return cash collateral

 

                                                                                                                                                                                    

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 


 


 


Gross Amounts
of Recognized
Assets
(Liabilities)


 


 


Gross
Amounts
offset on the
Balance Sheet


 


 


Cash
Collateral


 


 


Net Amounts of
Assets Presented on
the Balance Sheet


 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

 

 

(dollars in thousands)

 

June 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas swaps

 

$

2,645

 

$

 

$

 

$

2,645

 

Interest rate options

 

$

16,906

 

$

(16,901

)

$

 

$

5

 


December 31, 2015


 


 


 


 


 


 


 


 


 


 


 


 


 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas swaps

 

$

(22,848

)

$

 

$

 

$

(22,848

)

Interest rate options

 

$

26,925

 

$

(25,915

)

$

 

$

1,010

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​