XML 25 R23.htm IDEA: XBRL DOCUMENT v3.20.1
Summary of significant accounting policies (Tables)
12 Months Ended
Dec. 31, 2019
Accounting Policies [Abstract]  
Schedule of sales to members
Sales to members were as follows:
(dollars in thousands)
201920182017
Capacity revenues$942,057  $927,419  $912,421  
Energy revenues487,795  551,960  521,409  
Total$1,429,852  $1,479,379  $1,433,830  
Schedule of members whose revenues accounted for 10% or more of total operating revenues
The following table reflects members whose revenues accounted for 10% or more of our total operating revenues in 2019, 2018 or 2017:
201920182017
Jackson EMC14.4 %14.1 %14.7 %
Cobb EMC13.8 %13.9 %14.3 %
Schedule reflecting details of asset retirement obligations included in the consolidated balance sheets
The following table reflects the details of the asset retirement obligations included in the consolidated balance sheets for the years 2019 and 2018.
(dollars in thousands)
NuclearCoal Ash PondOtherTotal
Balance at December 31, 2018$658,956  $326,248  $32,359  1,017,563  
Liabilities settled—  (3,380) (1,158) (4,538) 
Accretion38,485  10,494  1,494  50,473  
Deferred accretion—  1,860  —  1,860  
Change in cash flow estimates—  (5,958) 11,240  5,282  
Balance at December 31, 2019$697,441  $329,264  $43,935  $1,070,640  

(dollars in thousands)
NuclearCoal Ash PondOtherTotal
Balance at December 31, 2017$548,574  $161,755  $24,668  $734,997  
Liabilities settled(1,686) (1,596) (1,398) (4,680) 
Accretion32,857  4,238  995  38,090  
Change in cash flow estimates79,211  161,851  8,094  249,156  
Balance at December 31, 2018$658,956  $326,248  $32,359  $1,017,563  
Schedule of estimated costs of decommissioning of co-owned nuclear facilities Our portion of the estimated costs of decommissioning co-owned nuclear facilities are as follows:
(dollars in thousands)
2018 site studyHatch
Unit No. 1
Hatch
Unit No. 2
Vogtle
Unit No. 1
Vogtle
Unit No. 2
Expected start date of decommissioning2034203820472049
Estimated costs based on site study in 2018 dollars:
Radiated structures$209,000  $231,000  $188,000  $206,000  
Spent fuel management54,000  49,000  55,000  51,000  
Non-radiated structures14,000  19,000  23,000  29,000  
Total estimated site study costs$277,000  $299,000  $266,000  $286,000  
Schedule of external and internal trust funds by type of investment
The following table outlines the fair value of our nuclear decommissioning funds as of December 31, 2019 and December 31, 2018. The funds were invested in a diversified mix of approximately 64% equity and 36% fixed income securities in 2019 and 60% equity and 40% fixed income in 2018.
2019
External Trust Funds:(dollars in thousands)
Cost
12/31/2018
PurchasesNet Proceeds(1)Unrealized Gain(Loss)Fair Value 12/31/2019
Equity$207,313  $11,950  $(6,678) $119,263  $331,848  
Debt166,023  361,844  (353,222) 5,548  180,193  
Other115  544  (1,361) —  (702) 
$373,451  $374,338  $(361,261) $124,811  $511,339  
(1)Also included in net proceeds are net realized gains or losses, interest income, dividends and fees of $13,078,000.
2019
Internal Funds:(dollars in thousands)
Cost
12/31/2018
PurchasesNet
Proceeds(1)
Unrealized
Gain(Loss)
Fair Value
12/31/2019
Equity$44,295  $—  $2,767  $19,578  $66,640  
Debt38,382  140,997  (135,033) 1,161  45,507  
$82,677  $140,997  $(132,266) $20,739  $112,147  
(1)Also included in net proceeds are net realized gains or losses, interest income, dividends, contributions and fees of $8,732,000.
2018
External Trust Funds:(dollars in thousands)
Cost
12/31/2017
PurchasesNet
Proceeds(1)
Unrealized
Gain(Loss)
Fair Value
12/31/2018
Equity$203,622  $12,186  $(7,789) $49,475  $257,494  
Debt164,901  445,353  (443,712) (2,108) 164,434  
Other141  370  (1,621) —  (1,110) 
$368,664  $457,909  $(453,122) $47,367  $420,818  
(1)Also included in net proceeds are net realized gains or losses, interest income, dividends and fees of $4,786,000.
2018
Internal Funds:(dollars in thousands)
Cost
12/31/2017
PurchasesNet
Proceeds(1)
Unrealized
Gain(Loss)
Fair Value
12/31/2018
Equity$43,698  $—  $596  $6,373  $50,667  
Debt33,540  161,454  (156,611) (246) 38,137  
$77,238  $161,454  $(156,015) $6,127  $88,804  
(1)Also included in net proceeds are net realized gains or losses, interest income, dividends, contributions and fees of $689,000.
Schedule of annual depreciation rates Annual weighted average depreciation rates in effect in 2019, 2018, and 2017 were as follows:
Range of
Useful Life in
years*
201920182017
Steam production49-652.61 %2.57 %2.91 %
Nuclear production37-601.94 %1.92 %1.96 %
Hydro production502.00 %2.00 %2.00 %
Other production30-352.61 %2.61 %2.58 %
Transmission362.75 %2.75 %2.75 %
General3-502.00-33.33%2.00-33.33%2.00-33.33%
*Calculated based on the composite depreciation rates in effect for 2019.
Schedule of regulatory assets and liabilities Regulatory liabilities represent certain items of income that we are retaining and that will be applied in the future to reduce revenues required to be recovered from members.
(dollars in thousands)
20192018
Regulatory Assets:
Premium and loss on reacquired debt(a)$40,067  $46,315  
Amortization on financing leases(b)35,433  34,918  
Outage costs(c)34,367  36,352  
Asset retirement obligations –  Ashpond and other(k)245,932  137,835  
Asset retirement obligations –  Nuclear(k)—  7,031  
Depreciation expense(d)39,820  41,244  
Deferred charges related to Vogtle Units No. 3 and No. 4 training costs(e)53,466  51,549  
Interest rate options cost(f)121,938  116,960  
Deferral of effects on net margin – Smith Energy Facility(g)154,564  160,509  
Other regulatory assets(m)37,925  22,350  
Total Regulatory Assets$763,512  $655,063  
Regulatory Liabilities:
Accumulated retirement costs for other obligations(h)$12,692  $13,873  
Deferral of effects on net margin – Hawk Road Energy Facility(g)18,485  19,101  
Major maintenance reserve(i)50,144  45,547  
Amortization on financing leases(b)14,256  17,156  
Deferred debt service adder(j)114,453  105,192  
Asset retirement obligations – Nuclear(k)61,516  —  
Revenue deferral plan(l)90,066  15,670  
Other regulatory liabilities(m)2,629  2,459  
Total Regulatory Liabilities$364,241  $218,998  
Net regulatory assets$399,271  $436,065  
(a)Represents premiums paid, together with unamortized transaction costs related to reacquired debt that are being amortized over the lives of the refunding debt, which range up to 24 years.
(b)Represents the difference between expense recognized for rate-making purposes versus financial statement purposes related to finance lease payments and the aggregate of the amortization of the asset and interest on the obligation.
(c)Consists of both coal-fired maintenance and nuclear refueling outage costs. Coal-fired outage costs are amortized on a straight-line basis to expense over periods up to 48 months, depending on the operating cycle of each unit. Nuclear refueling outage costs are amortized on a straight-line basis to expense over the 18 or 24-month operating cycles of each unit.
(d)Prior to Nuclear Regulatory Commission (NRC) approval of a 20-year license extension for Plant Vogtle, we deferred the difference between Plant Vogtle depreciation expense based on the then 40-year operating license and depreciation expense assuming an expected 20-year license extension. Amortization commenced upon NRC approval of the license extension in 2009 and is being amortized over the remaining life of the plant.
(e)Deferred charges consist of training related costs, including interest and carrying costs of such training. Amortization will commence effective with the commercial operation date of each unit and amortized to expense over the life of the units.
(f)Deferral of premiums paid to purchase interest rate options used to hedge interest rates on certain borrowings, related carrying costs and other incidentals associated with construction of Vogtle Units No. 3 and No. 4. Amortization will commence when Vogtle Unit 3 goes in-service, which is expected November 2021.
(g)Effects on net margin for Smith and Hawk Road Energy Facilities were deferred through the end of 2015 and are being amortized over the remaining life of each respective plant.
(h)Represents the accrual of retirement costs associated with long-lived assets for which there are no legal obligations to retire the assets.
(i)Represents collections for future major maintenance costs; revenues are recognized as major maintenance costs are incurred.
(j)Represents collections to fund certain debt payments to be made through the end of 2025 which will be in excess of amounts collected through depreciation expense; the deferred credits will be amortized over the remaining useful life of the plants.
(k)Represents the difference in the timing of recognition of decommissioning costs for financial statement purposes versus ratemaking purposes, as well as the deferral of unrealized gains and losses of funds set aside for decommissioning.
(l)Deferred revenues under a rate management program that allows for additional collections over a five-year period beginning in 2018. These amounts will be amortized to income and applied to member billings over the subsequent five-year period.
(m)The amortization periods for other regulatory assets range up to 30 years and the amortization periods of other regulatory liabilities range up to 7 years.