XML 46 R37.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2014
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following table presents the carrying value for cash, cash equivalents, restricted cash, notes receivable and short-term debt by level, within the fair value hierarchy. The carrying values below are representative of fair values due to the short-term nature of these financial instruments.
Puget Energy
Carrying / Fair Value
Carrying / Fair Value
At December 31, 2014
At December 31, 2013
(Dollars in Thousands)
Level 1
Level 2
     Total
Level 1
Level 2
     Total
Assets:
 
 
 
 
 
 
Cash and Cash Equivalents
$
37,527

$

$
37,527

$
44,302

$

$
44,302

Restricted Cash
32,863


32,863

7,171


7,171

Notes Receivable and Other

53,503

53,503


53,449

53,449

Total assets
$
70,390

$
53,503

$
123,893

$
51,473

$
53,449

$
104,922

Liabilities:
 
 
 
 
 
 
Short-term debt
$
85,000

$

$
85,000

$
162,000

$

$
162,000

Total liabilities
$
85,000

$

$
85,000

$
162,000

$

$
162,000

Fair Value Inputs, Liabilities, Quantitative Information
The fair value of the junior subordinated and long-term notes were estimated using the discounted cash flow method with U.S. Treasury yields and Company credit spreads as inputs, interpolating to the maturity date of each issue. Carrying values and estimated fair values were as follows:
Puget Energy
 
December 31, 2014
December 31, 2013
(Dollars in Thousands)
Level
Carrying
Value
Fair
Value
Carrying
Value
Fair
Value
Liabilities:
 
 
 
 
 
Junior subordinated notes
2
$
250,000

$
276,235

$
250,000

$
269,366

Long-term debt (fixed-rate), net of discount
2
4,694,608

6,083,554

4,683,476

5,594,314

Long-term debt (variable-rate)
2
299,000

299,000

299,000

299,000

Total
 
$
5,243,608

$
6,658,789

$
5,232,476

$
6,162,680

 
 
 
 
 
 
Puget Sound Energy
 
December 31, 2014
December 31, 2013
(Dollars in Thousands)
Level
Carrying
Value
Fair
Value
Carrying
Value
Fair
Value
Liabilities:
 
 
 
 
 
Junior subordinated notes
2
$
250,000

$
276,235

$
250,000

$
269,366

Long-term debt (fixed-rate), net of discount
2
3,513,259

4,437,473

3,513,258

4,038,455

Total
 
$
3,763,259

$
4,713,708

$
3,763,258

$
4,307,821

Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
Puget Energy and
Puget Sound Energy
Year Ended December 31,
Level 3 Roll-Forward Net (Liability)
2014
2013
2012
(Dollars in Thousands)
Electric
Gas
Total
Electric
Gas
Total
Electric
Gas
Total
Balance at beginning of period
$
(15,421
)
$
(361
)
$
(15,782
)
$
(33,924
)
$
(1,602
)
$
(35,526
)
$
(90,311
)
$
(5,041
)
$
(95,352
)
Changes during period
 
 
 
 
 
 


 
Realized and unrealized energy derivatives:
 
 
 
 
 
 


 
Included in earnings 1
(5,537
)

(5,537
)
(10,491
)

(10,491
)
(21,362
)

(21,362
)
Included in regulatory assets / liabilities

1,630

1,630


(945
)
(945
)

(1,937
)
(1,937
)
Settlements 2
1,036

(1,534
)
(498
)
11,609

(754
)
10,855

59,133

969

60,102

Transferred into Level 3
5,155

(585
)
4,570

(7,799
)

(7,799
)
(55,548
)
(297
)
(55,845
)
Transferred out of Level 3
2,705

(1,190
)
1,515

25,184

2,940

28,124

74,164

4,704

78,868

Balance at end of period
$
(12,062
)
$
(2,040
)
$
(14,102
)
$
(15,421
)
$
(361
)
$
(15,782
)
$
(33,924
)
$
(1,602
)
$
(35,526
)
_______________
1 
Income Statement location: Unrealized (gain) loss on derivative instruments, net. Includes unrealized gains (losses) on derivatives still held in position as of the reporting date for electric derivatives of $(9.6) million, $(13.4) million, and $(15.2) million for the years ended December 31, 2014, 2013 and 2012, respectively.
2 
The Company had no purchases, sales or issuances during the reported periods.

Fair Value Inputs, Assets and Liabilities, Quantitative Information [Table Text Block]
At December 31, 2014, Puget Energy completed a valuation and impairment test of its purchased power contracts classified as intangible assets. The valuation indicated a fair value of $437.6 million with an impairment to the Wells hydro contract. As of December 31, 2014, the carrying value for this contract was $65.3 million and its fair value on a discounted basis was $62.1 million, thereby requiring a write-down of $3.2 million to this intangible asset with a corresponding reduction in the regulatory liability.
Below are significant unobservable inputs used in estimating the impaired long term power purchase contract's fair value on December 31, 2014:
Valuation Technique
Unobservable Input
Low
High
Average
Discounted cash flow
Power prices
$19.30 per MWh
$37.06 per MWh
$29.53 per MWh
Discounted cash flow
Power contract costs (in thousands)
$3,015 per qtr
$4,783 per qtr
$4,469 per qtr

At June 30, 2013, Puget Energy completed a valuation and impairment test of its purchased power contracts classified as intangible assets. The valuation indicated a fair value of $484.1 million with an impairment to the Priest Rapids Reasonable Portion intangible asset contract. As of June 30, 2013, the carrying value for this intangible asset contract was $47.1 million and its fair value on a discounted basis was determined to be an asset of $33.6 million, thereby requiring a write-down of $13.5 million to the intangible asset with a corresponding reduction in the regulatory liability.

Below are significant unobservable inputs used in estimating the impaired long term power purchase contract's fair value on June 30, 2013:
Valuation Technique
Unobservable Input
Low
High
Average
Discounted cash flow
Power prices
$30.85 per MWh
$65.35 per MWh
$48.47 per MWh
Discounted cash flow
Power contract costs (in thousands)
$389 per yr
$6,845 per yr
$4,110 per yr


The valuations were measured using the income approach. Significant inputs included forward electricity prices and power contract pricing which provided future net cash flow estimates which are classified as Level 3 within the fair value hierarchy. A less significant input is the discount rate reflective of PSE's cost of capital used in the valuation.
Below are the forward price ranges for the Company's commodity contracts, as of December 31, 2014:
(Dollars in Thousands)
 
 
 
 
 
 
Fair Value
 
 
Range
 
Derivative Instrument
Assets 1
Liabilities 1
Valuation Technique
Unobservable Input
Low
High
 Weighted Average
Electric
$3,168
$15,230
Discounted cash flow
Power Prices
$21.79 per MWh
$35.46 per MWh
$32.89 per MWh
Natural gas
$1,462
$3,502
Discounted cash flow
Natural Gas Prices
$3.11 per MMBtu
$3.83 per MMBtu
$3.28 per MMBtu
_______________
1 
The valuation techniques, unobservable inputs and ranges are the same for asset and liability positions.

The significant unobservable inputs listed above would have a direct impact on the fair values of the above instruments if they were adjusted. Consequently significant increases or decreases in the forward prices of electricity or natural gas in isolation would result in a significantly higher or lower fair value for Level 3 assets and liabilities. Generally, interrelationships exist between market prices of natural gas and power. As such, an increase in natural gas pricing would potentially have a similar impact on forward power markets. At December 31, 2014, a hypothetical 10% increase or decrease in market prices of natural gas and electricity would change the fair value of the Company's derivative portfolio, classified as Level 3 within the fair value hierarchy, by $3.9 million.
Long-Lived Assets Measured at Fair Value on a Nonrecurring Basis

At the time of merger, Puget Energy recorded the fair value of its intangible assets in accordance with ASC 360, “Property, Plant, and Equipment,” (ASC 360). The fair value assigned to the power contracts was determined using an income approach comparing the contract rate to the market rate for power over the remaining period of the contracts incorporating non-performance risk. Management also incorporated certain assumptions related to quantities and market presentation that it believes market participants would make in the valuation. The fair value of the power contracts is amortized as the contracts settle.
ASC 360 requires long-lived assets to be tested for impairment on an annual basis, and upon the occurrence of any events or circumstances that would be more likely than not to reduce the fair value of the long-lived assets below their carrying value. One such triggering event is a significant decrease in the forward market prices of power.
At December 31, 2014, Puget Energy completed a valuation and impairment test of its purchased power contracts classified as intangible assets. The valuation indicated a fair value of $437.6 million with an impairment to the Wells hydro contract. As of December 31, 2014, the carrying value for this contract was $65.3 million and its fair value on a discounted basis was $62.1 million, thereby requiring a write-down of $3.2 million to this intangible asset with a corresponding reduction in the regulatory liability.
Fair Value, Measurements, Recurring  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The following tables present the Company's financial assets and liabilities by level, within the fair value hierarchy, that were accounted for at fair value on a recurring basis and the reconciliation of the changes in the fair value of Level 3 derivatives in the fair value hierarchy:
Puget Energy
Fair Value
Fair Value
At December 31, 2014
At December 31, 2013
(Dollars in Thousands)
Level 2
Level 3
Total
Level 2
Level 3
Total
Interest rate derivative instruments
$
9,073

$

$
9,073

$
13,223

$

$
13,223

Total derivative liabilities
$
9,073

$

$
9,073

$
13,223

$

$
13,223


Puget Energy and
Puget Sound Energy
Fair Value
Fair Value
At December 31, 2014
At December 31, 2013
(Dollars in Thousands)
Level 2
Level 3
Total
Level 2
Level 3
Total
Assets:
 
 
 
 
 
 
Electric derivative instruments
$
1,654

$
3,168

$
4,822

$
14,661

$
3,818

$
18,479

Natural gas derivative instruments
18,064

1,462

19,526

5,448

2,673

8,121

Total assets
$
19,718

$
4,630

$
24,348

$
20,109

$
6,491

$
26,600

Liabilities:
 

 

 

 

 

 

Electric derivative instruments
$
91,998

$
15,230

$
107,228

$
18,073

$
19,239

$
37,312

Natural gas derivative instruments
85,305

3,502

88,807

32,642

3,034

35,676

Total liabilities
$
177,303

$
18,732

$
196,035

$
50,715

$
22,273

$
72,988

PUGET SOUND ENERGY, INC.  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
Puget Sound Energy
Carrying / Fair Value
Carrying / Fair Value
At December 31, 2014
At December 31, 2013
(Dollars in Thousands)
Level 1
Level 2
     Total
Level 1
Level 2
     Total
Assets:
 
 
 
 
 
 
Cash and Cash Equivalents
$
37,466

$

$
37,466

$
44,111

$

$
44,111

Restricted Cash
32,863


32,863

7,171


7,171

Notes Receivable and Other

53,503

53,503


53,449

53,449

Total assets
$
70,329

$
53,503

$
123,832

$
51,282

$
53,449

$
104,731

Liabilities:
 
 
 
 
 
 
Short-term debt
$
85,000

$

$
85,000

$
162,000

$

$
162,000

Short-term debt owed to parent

28,933

28,933


29,598

29,598

Total liabilities
$
85,000

$
28,933

$
113,933

$
162,000

$
29,598

$
191,598