XML 49 R29.htm IDEA: XBRL DOCUMENT v3.23.1
Leases (Tables)
12 Months Ended
Dec. 31, 2022
Leases [Abstract]  
Schedule of balance sheet impact of leases

For lease agreements entered into or reassessed after the adoption of the new leases standard, we combine lease and nonlease components.

Classification

2022

    

2021

    

(dollars in thousands)

Right-of-use assets - Finance leases

 

  

 

  

Right-of-use assets

$

302,732

$

302,732

Less: Accumulated provision for depreciation

 

(272,876)

 

(267,606)

Total finance lease assets

$

29,856

$

35,126

Lease liabilities - Finance leases

 

  

 

  

Obligations under finance leases

$

52,937

$

61,335

Long-term debt and finance leases due within one year

 

8,398

 

7,541

Total finance lease liabilities

$

61,335

$

68,876

Classification

    

2022

    

2021

(dollars in thousands)

Right-of-use assets - Operating leases

 

  

 

  

Electric plant in service, net

$

3,326

$

2,293

Total operating lease assets

$

3,326

$

2,293

Lease liabilities - Operating leases

 

  

 

  

Capitalization - Other

$

2,256

$

1,550

Other current liabilities

 

1,164

 

838

Total operating lease liabilities

$

3,420

$

2,388

Schedule of lease cost

    

2022

    

2021

(dollars in thousands)

Lease Cost

    

Classification

 

  

 

  

Finance lease cost:

 

  

 

  

 

  

Amortization of leased assets

 

Depreciation and amortization

$

7,542

$

6,420

Interest on lease liabilities

 

Interest expense

$

7,408

$

8,177

Operating lease cost

 

Inventory(1) & production expense

$

995

$

1,079

Total lease cost

 

  

$

15,945

$

15,676

(1)

The majority of our operating lease costs relate to our railcar leases and such costs are added to the cost of our fossil-fuel inventories and are recognized in fuel expense as the inventories are consumed.

    

December 31, 2022

    

December 31, 2021

 

Lease Term and Discount Rate

 

  

 

  

Weighted-average remaining lease term (in years):

 

  

 

  

Finance leases

 

5.94

 

6.90

Operating leases

 

6.44

 

8.01

Weighted-average discount rate:

 

  

 

  

Finance leases

 

11.05

%  

11.05

%

Operating leases

 

5.52

%  

4.73

%

Summary of lease terms and discount rates

Schedule of cash paid for amounts included in the measurement of lease liabilities

    

2022

    

2021

(dollars in thousands)

Other Information:

 

  

 

  

Cash paid for amounts included in the measurement of lease liabilities

 

  

 

  

Operating cash flows from finance leases

$

7,408

$

8,177

Operating cash flows from operating leases

$

1,009

$

1,129

Financing cash flows from finance leases

$

7,541

$

6,772

Right-of-use assets obtained in exchange for new operating lease liabilities

$

1,954

$

Schedule of maturities of finance operating lease liabilities

Maturity analysis of our finance and operating lease liabilities as of December 31, 2022 is as follows:

Year Ending December 31,

    

Finance Leases

    

Operating Leases

    

Total

(dollars in thousands)

2023

$

14,949

$

1,324

$

16,273

2024

 

14,949

 

850

 

15,799

2025

 

14,949

 

641

 

15,590

2026

 

14,949

 

350

 

15,299

2027

 

14,949

 

72

 

15,021

Thereafter

 

10,683

 

868

 

11,551

Total lease payments

$

85,428

$

4,105

$

89,533

Less: imputed interest

 

(24,093)

 

(685)

 

(24,778)

Present value of lease liabilities

$

61,335

$

3,420

$

64,755

Schedule of lessor's income from leases

Lease income recognized during 2022 and 2021 was as follows:

    

2022

    

2021

Lease income

$

6,539

$

6,312