|
|
|
|
|
|
|
|
|
1. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
• | Our Statements of Income and Comprehensive Income for the year ended December 31, 2014, consist of the results of ONE Gas for the eleven months ended December 31, 2014, and the results of ONE Gas Predecessor for the one month ended January 31, 2014. |
• | Our Statement of Cash Flows for the year ended December 31, 2014, consists of the results of ONE Gas for the eleven months ended December 31, 2014, and the results of ONE Gas Predecessor for the one month ended January 31, 2014. |
• | Our Statement of Equity for the year ended December 31, 2014, consists of both the activity for ONE Gas Predecessor prior to January 31, 2014, and the activity for ONE Gas completed in connection with, and subsequent to, the separation on January 31, 2014. |
• | Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 - Significant observable pricing inputs other than quoted prices included within Level 1 that are, either directly or indirectly, observable as of the reporting date. Essentially, this represents inputs that are derived principally from or corroborated by observable market data; and |
• | Level 3 - May include one or more unobservable inputs that are significant in establishing a fair value estimate. These unobservable inputs are developed based on the best information available and may include our own internal data. |
Recognition and Measurement | ||||
Accounting Treatment | Balance Sheet | Income Statement | ||
Normal purchases and normal sales | - | Fair value not recorded | - | Change in fair value not recognized in earnings |
Mark-to-market | - | Recorded at fair value | - | Change in fair value recognized in, and recoverable through, the purchased-gas cost adjustment mechanisms |
• | established by independent regulators; |
• | designed to recover the specific entity’s costs of providing regulated services; and |
• | set at levels that will recover our costs when considering the demand and competition for our services. |
|
2. | CREDIT FACILITY AND SHORT-TERM NOTES PAYABLE |
|
3. | LONG-TERM DEBT |
|
4. | EQUITY |
|
5. | ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS) |
Accumulated Other Comprehensive Income (Loss) | ||||
(Thousands of dollars) | ||||
January 1, 2015 | $ | (5,174 | ) | |
Pension and other postemployment benefit plans obligations | ||||
Other comprehensive income (loss) before reclassification, net of tax of $(130) | 209 | |||
Amounts reclassified from accumulated other comprehensive income (loss), net of tax of $(353) | 564 | |||
Other comprehensive income (loss) | 773 | |||
December 31, 2015 | (4,401 | ) | ||
Pension and other postemployment benefit plans obligations | ||||
Other comprehensive income (loss) before reclassification, net of tax of $486 | (776 | ) | ||
Amounts reclassified from accumulated other comprehensive income (loss), net of tax of $(289) | 462 | |||
Other comprehensive income (loss) | (314 | ) | ||
December 31, 2016 | $ | (4,715 | ) |
Details about Accumulated Other Comprehensive Income | Year Ended December 31, | Affected Line Item in the | |||||||||||
(Loss) Components | 2016 | 2015 | 2014 | Statements of Income | |||||||||
(Thousands of dollars) | |||||||||||||
Pension and other postemployment benefit plan obligations (a) | |||||||||||||
Amortization of net loss | $ | 40,912 | $ | 47,494 | $ | 34,169 | |||||||
Amortization of unrecognized prior service cost | (3,316 | ) | (1,962 | ) | (1,211 | ) | |||||||
37,596 | 45,532 | 32,958 | |||||||||||
Regulatory adjustments (b) | (36,845 | ) | (44,615 | ) | (32,445 | ) | |||||||
751 | 917 | 513 | Income before income taxes | ||||||||||
(289 | ) | (353 | ) | (198 | ) | Income tax expense | |||||||
Total reclassifications for the period | $ | 462 | $ | 564 | $ | 315 | Net income |
|
6. | EARNINGS PER SHARE |
Year Ended December 31, 2016 | ||||||||||
Income | Shares | Per Share Amount | ||||||||
(Thousands, except per share amounts) | ||||||||||
Basic EPS Calculation | ||||||||||
Net income available for common stock | $ | 140,095 | 52,453 | $ | 2.67 | |||||
Diluted EPS Calculation | ||||||||||
Effect of dilutive securities | — | 510 | ||||||||
Net income available for common stock and common stock equivalents | $ | 140,095 | 52,963 | $ | 2.65 |
Year Ended December 31, 2015 | ||||||||||
Income | Shares | Per Share Amount | ||||||||
(Thousands, except per share amounts) | ||||||||||
Basic EPS Calculation | ||||||||||
Net income available for common stock | $ | 119,030 | 52,578 | $ | 2.26 | |||||
Diluted EPS Calculation | ||||||||||
Effect of dilutive securities | — | 676 | ||||||||
Net income available for common stock and common stock equivalents | $ | 119,030 | 53,254 | $ | 2.24 |
Year Ended December 31, 2014 | ||||||||||
Income | Shares | Per Share Amount | ||||||||
(Thousands, except per share amounts) | ||||||||||
Basic EPS Calculation | ||||||||||
Net income available for common stock | $ | 109,790 | 52,364 | $ | 2.10 | |||||
Diluted EPS Calculation | ||||||||||
Effect of dilutive securities | — | 582 | ||||||||
Net income available for common stock and common stock equivalents | $ | 109,790 | 52,946 | $ | 2.07 |
|
7. | DERIVATIVE FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS |
|
8. | REGULATORY ASSETS AND LIABILITIES |
December 31, 2016 | ||||||||||||||
Remaining Recovery Period | Current | Noncurrent | Total | |||||||||||
(Thousands of dollars) | ||||||||||||||
Under-recovered purchased-gas costs | 1 year | $ | 29,901 | $ | — | $ | 29,901 | |||||||
Pension and other postemployment benefit costs | See Note 11 | 31,498 | 427,448 | 458,946 | ||||||||||
Weather normalization | 1 year | 17,661 | — | 17,661 | ||||||||||
Reacquired debt costs | 11 years | 812 | 8,108 | 8,920 | ||||||||||
Other | 1 to 22 years | 3,274 | 4,966 | 8,240 | ||||||||||
Total regulatory assets, net of amortization | 83,146 | 440,522 | 523,668 | |||||||||||
Over-recovered purchased-gas costs | 1 year | (10,154 | ) | — | (10,154 | ) | ||||||||
Ad-valorem tax | 1 year | (1,768 | ) | — | (1,768 | ) | ||||||||
Total regulatory liabilities | (11,922 | ) | — | (11,922 | ) | |||||||||
Net regulatory assets and liabilities | $ | 71,224 | $ | 440,522 | $ | 511,746 |
December 31, 2015 | ||||||||||||||
Remaining Recovery Period | Current | Noncurrent | Total | |||||||||||
(Thousands of dollars) | ||||||||||||||
Under-recovered purchased-gas costs | 1 year | $ | 13,336 | $ | — | $ | 13,336 | |||||||
Pension and other postemployment benefit costs | See Note 11 | 15,670 | 425,175 | 440,845 | ||||||||||
Weather normalization | 1 year | 2,198 | — | 2,198 | ||||||||||
Reacquired debt costs | 12 years | 812 | 8,919 | 9,731 | ||||||||||
Other | 1 to 23 years | 909 | 1,769 | 2,678 | ||||||||||
Total regulatory assets, net of amortization | 32,925 | 435,863 | 468,788 | |||||||||||
Accumulated removal costs (a) | up to 50 years | — | (9,032 | ) | (9,032 | ) | ||||||||
Over-recovered purchased-gas costs | 1 year | (22,884 | ) | — | (22,884 | ) | ||||||||
Ad-valorem tax | 1 year | (1,731 | ) | — | (1,731 | ) | ||||||||
Total regulatory liabilities | (24,615 | ) | (9,032 | ) | (33,647 | ) | ||||||||
Net regulatory assets and liabilities | $ | 8,310 | $ | 426,831 | $ | 435,141 |
|
9. | PROPERTY, PLANT AND EQUIPMENT |
December 31, | December 31, | |||||||
2016 | 2015 | |||||||
(Thousands of dollars) | ||||||||
Natural gas distribution pipelines and related equipment | $ | 4,321,429 | $ | 4,114,090 | ||||
Natural gas transmission pipelines and related equipment | 481,953 | 462,654 | ||||||
General plant and other | 530,459 | 498,906 | ||||||
Construction work in process | 70,327 | 57,032 | ||||||
Property, plant and equipment | 5,404,168 | 5,132,682 | ||||||
Accumulated depreciation and amortization | (1,672,548 | ) | (1,620,771 | ) | ||||
Net property, plant and equipment | $ | 3,731,620 | $ | 3,511,911 |
|
10. | SHARE-BASED PAYMENTS |
Number of Units | Weighted- Average Price | ||||||
Nonvested December 31, 2015 | 231,258 | $ | 32.59 | ||||
Granted | 42,935 | $ | 58.30 | ||||
Vested | (77,033 | ) | $ | 23.76 | |||
Forfeited | (2,260 | ) | $ | 38.04 | |||
Nonvested December 31, 2016 | 194,900 | $ | 41.68 |
2016 | 2015 | 2014 | ||||||||||
Weighted-average grant date fair value (per share) | $ | 58.30 | $ | 41.40 | $ | 33.19 | ||||||
Fair value of shares granted (thousands of dollars) | $ | 2,503 | $ | 3,141 | $ | 3,149 |
Number of Units | Weighted- Average Price | ||||||
Nonvested December 31, 2015 | 439,250 | $ | 27.35 | ||||
Granted | 74,395 | $ | 64.06 | ||||
Vested | (221,882 | ) | $ | 15.11 | |||
Forfeited | (2,952 | ) | $ | 41.44 | |||
Nonvested December 31, 2016 | 288,811 | $ | 46.06 |
2016 | 2015 | 2014 | |||||
Volatility (a) | 18.20% | 15.90% | 18.40% | ||||
Dividend yield | 2.40% | 2.90% | 3.37% | ||||
Risk-free interest rate | 0.91% | 1.10% | 0.67% | ||||
(a) - Volatility based on historical volatility over three years using daily stock price observations of our peer utilities. |
2016 | 2015 | 2014 | ||||||||||
Weighted-average grant date fair value (per share) | $ | 64.06 | $ | 44.48 | $ | 35.98 | ||||||
Fair value of shares granted (thousands of dollars) | $ | 4,766 | $ | 4,486 | $ | 4,462 |
|
11. | EMPLOYEE BENEFIT PLANS |
December 31, | ||||
2016 | 2015 | |||
Discount rate - pension plans | 4.30% | 4.75% | ||
Discount rate - other postemployment plans | 4.20% | 4.75% | ||
Compensation increase rate | 3.25% - 3.40% | 3.35% - 3.40% |
Nine Months Ended September 30, | Three Months Ended December 31, | Years Ended December 31, | |||||||
2016 | 2016 | 2015 | 2014 | ||||||
Discount rate - pension plans | 4.75% | 4.75% | 4.25%/4.75% | (a) | 5.25% | ||||
Discount rate - other postemployment plans | 4.75% | 3.75% | 4.25%/4.75% | (a) | 5.00% | ||||
Expected long-term return on plan assets - pension plans | 7.75% | 7.75% | 7.75% | 7.75% | |||||
Expected long-term return on plan assets - other postemployment plans | 8.00% | 7.75% | 7.75% | 7.75% | |||||
Compensation increase rate | 3.35% - 3.40% | 3.35% - 3.40% | 3.30% - 3.50% | 3.35% - 3.50% |
Pension Benefits | Other Postemployment Benefits | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Changes in Benefit Obligation | (Thousands of dollars) | ||||||||||||||
Benefit obligation, beginning of period | $ | 985,624 | $ | 1,028,171 | $ | 228,253 | $ | 257,688 | |||||||
Service cost | 12,055 | 13,660 | 2,675 | 3,257 | |||||||||||
Interest cost | 45,550 | 43,542 | 10,235 | 10,628 | |||||||||||
Plan participants’ contributions | — | — | 3,043 | 2,915 | |||||||||||
Actuarial loss (gain) | 25,886 | (47,607 | ) | 14,309 | (19,702 | ) | |||||||||
Benefits paid | (71,066 | ) | (52,142 | ) | (15,450 | ) | (14,632 | ) | |||||||
Plan amendment | — | — | 483 | (11,901 | ) | ||||||||||
Settlements | (31,518 | ) | — | — | — | ||||||||||
Benefit obligation, end of period | 966,531 | 985,624 | 243,548 | 228,253 | |||||||||||
Change in Plan Assets | |||||||||||||||
Fair value of plan assets, beginning of period | 785,161 | 845,396 | 155,495 | 151,777 | |||||||||||
Actual return on plan assets | 48,768 | (9,026 | ) | 9,733 | 1,335 | ||||||||||
Employer contributions | 12,441 | 933 | 13,225 | 14,100 | |||||||||||
Plan participants’ contributions | — | — | 3,043 | 2,915 | |||||||||||
Benefits paid | (71,066 | ) | (52,142 | ) | (15,450 | ) | (14,632 | ) | |||||||
Settlements | (35,718 | ) | — | — | — | ||||||||||
Fair value of assets, end of period | 739,586 | 785,161 | 166,046 | 155,495 | |||||||||||
Balance at December 31 | $ | (226,945 | ) | $ | (200,463 | ) | $ | (77,502 | ) | $ | (72,758 | ) | |||
Current liabilities | $ | (941 | ) | $ | (912 | ) | $ | — | $ | — | |||||
Noncurrent liabilities | (226,004 | ) | (199,551 | ) | (77,502 | ) | (72,758 | ) | |||||||
Balance at December 31 | $ | (226,945 | ) | $ | (200,463 | ) | $ | (77,502 | ) | $ | (72,758 | ) |
Pension Benefits | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Components of net periodic benefit cost | |||||||||||
Service cost | $ | 12,055 | $ | 13,660 | $ | 11,620 | |||||
Interest cost | 45,550 | 43,542 | 43,791 | ||||||||
Expected return on assets | (61,183 | ) | (61,769 | ) | (59,862 | ) | |||||
Amortization of unrecognized prior service cost | — | 266 | 549 | ||||||||
Amortization of net loss | 35,543 | 42,226 | 30,200 | ||||||||
Settlements | — | 27 | 773 | ||||||||
Net periodic benefit cost | $ | 31,965 | $ | 37,952 | $ | 27,071 |
Other Postemployment Benefits | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Components of net periodic benefit cost | |||||||||||
Service cost | $ | 2,675 | $ | 3,257 | $ | 3,468 | |||||
Interest cost | 10,235 | 10,628 | 11,605 | ||||||||
Expected return on assets | (12,370 | ) | (11,892 | ) | (11,393 | ) | |||||
Amortization of unrecognized prior service cost | (3,316 | ) | (2,228 | ) | (1,760 | ) | |||||
Amortization of net loss | 5,369 | 5,268 | 3,969 | ||||||||
Net periodic benefit cost | $ | 2,593 | $ | 5,033 | $ | 5,889 |
Pension Benefits | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Net gain (loss) arising during the period | $ | (1,262 | ) | $ | 339 | $ | (3,543 | ) | |||
Amortization of loss | 751 | 917 | 518 | ||||||||
Deferred income taxes | 197 | (483 | ) | 1,244 | |||||||
Total recognized in other comprehensive income (loss) | $ | (314 | ) | $ | 773 | $ | (1,781 | ) |
Pension Benefits | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
(Thousands of dollars) | |||||||
Prior service credit (cost) | $ | — | $ | — | |||
Accumulated loss | (414,757 | ) | (407,798 | ) | |||
Accumulated other comprehensive loss before regulatory assets | (414,757 | ) | (407,798 | ) | |||
Regulatory asset for regulated entities | 407,073 | 400,625 | |||||
Accumulated other comprehensive loss after regulatory assets | (7,684 | ) | (7,173 | ) | |||
Deferred income taxes | 2,969 | 2,772 | |||||
Accumulated other comprehensive loss, net of tax | $ | (4,715 | ) | $ | (4,401 | ) |
Other Postemployment Benefits | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
(Thousands of dollars) | |||||||
Prior service credit (cost) | $ | 10,211 | $ | 14,010 | |||
Accumulated loss | (62,084 | ) | (50,447 | ) | |||
Accumulated other comprehensive loss before regulatory assets | (51,873 | ) | (36,437 | ) | |||
Regulatory asset for regulated entities | 51,873 | 36,437 | |||||
Accumulated other comprehensive loss after regulatory assets | — | — | |||||
Deferred income taxes | — | — | |||||
Accumulated other comprehensive loss, net of tax | $ | — | $ | — |
Pension Benefits | Other Postemployment Benefits | ||||||
Amounts to be recognized in 2017 | (Thousands of dollars) | ||||||
Prior service credit (cost) | $ | — | $ | (4,597 | ) | ||
Actuarial net loss | $ | 36,107 | $ | 6,484 |
2016 | 2015 | ||
Health care cost-trend rate assumed for next year | 7.25% | 4.00% - 7.50% | |
Rate to which the cost-trend rate is assumed to decline (the ultimate trend rate) | 5.00% | 4.00% - 5.00% | |
Year that the rate reaches the ultimate trend rate | 2022 | 2022 |
One Percentage | One Percentage | ||||||
Point Increase | Point Decrease | ||||||
(Thousands of dollars) | |||||||
Effect on total of service and interest cost | $ | 233 | $ | (232 | ) | ||
Effect on other postemployment benefit obligation | $ | 3,937 | $ | (3,991 | ) |
U.S. large-cap equities | 37.4 | % |
Investment-grade bonds | 30.0 | % |
Developed foreign large-cap equities | 10.6 | % |
Alternative investments | 7.7 | % |
Mid-cap equities | 5.6 | % |
Emerging markets equities | 5.0 | % |
Small-cap equities | 3.7 | % |
Total | 100 | % |
Pension Benefits | ||||||||||||
December 31, 2016 | ||||||||||||
Asset Category | Level 1 | Level 2 | Level 3 | Total | ||||||||
(Thousands of dollars) | ||||||||||||
Investments: | ||||||||||||
Equity securities (a) | $ | 371,655 | $ | 58,987 | $ | — | $ | 430,642 | ||||
Government obligations | — | 47,445 | — | 47,445 | ||||||||
Corporate obligations (b) | — | 129,036 | — | 129,036 | ||||||||
Cash and money market funds (c) | 13,786 | 16,114 | — | 29,900 | ||||||||
Insurance contracts and group annuity contracts | — | — | 45,140 | 45,140 | ||||||||
Other investments (d) | — | 71 | 57,352 | 57,423 | ||||||||
Total assets | $ | 385,441 | $ | 251,653 | $ | 102,492 | $ | 739,586 |
Pension Benefits | ||||||||||||
December 31, 2015 | ||||||||||||
Asset Category | Level 1 | Level 2 | Level 3 | Total | ||||||||
(Thousands of dollars) | ||||||||||||
Investments: | ||||||||||||
Equity securities (a) | $ | 405,935 | $ | 62,150 | $ | — | $ | 468,085 | ||||
Government obligations | — | 44,651 | — | 44,651 | ||||||||
Corporate obligations (b) | — | 139,396 | — | 139,396 | ||||||||
Cash and money market funds (c) | 5,429 | 10,279 | — | 15,708 | ||||||||
Insurance contracts and group annuity contracts | — | — | 56,465 | 56,465 | ||||||||
Other investments (d) | 2,884 | — | 57,972 | 60,856 | ||||||||
Total assets | $ | 414,248 | $ | 256,476 | $ | 114,437 | $ | 785,161 |
Other Postemployment Benefits | ||||||||||||
December 31, 2016 | ||||||||||||
Asset Category | Level 1 | Level 2 | Level 3 | Total | ||||||||
(Thousands of dollars) | ||||||||||||
Investments: | ||||||||||||
Equity securities (a) | $ | 39,817 | $ | 7,323 | $ | — | $ | 47,140 | ||||
Government obligations | — | 75 | — | 75 | ||||||||
Corporate obligations (b) | — | 19,948 | — | 19,948 | ||||||||
Cash and money market funds (c) | 74 | 16,989 | — | 17,063 | ||||||||
Insurance contracts and group annuity contracts | — | 81,820 | — | 81,820 | ||||||||
Total assets | $ | 39,891 | $ | 126,155 | $ | — | $ | 166,046 |
Other Postemployment Benefits | ||||||||||||
December 31, 2015 | ||||||||||||
Asset Category | Level 1 | Level 2 | Level 3 | Total | ||||||||
(Thousands of dollars) | ||||||||||||
Investments: | ||||||||||||
Equity securities (a) | $ | 54,560 | $ | 7,498 | $ | — | $ | 62,058 | ||||
Government obligations | — | 64 | — | 64 | ||||||||
Corporate obligations (b) | — | 200 | — | 200 | ||||||||
Cash and money market funds (c) | 233 | 13,322 | — | 13,555 | ||||||||
Insurance contracts and group annuity contracts | — | 79,531 | — | 79,531 | ||||||||
Other investments (d) | 4 | — | 83 | 87 | ||||||||
Total assets | $ | 54,797 | $ | 100,615 | $ | 83 | $ | 155,495 |
Pension Benefits | |||||||||||
Insurance Contracts | Other Investments | Total | |||||||||
(Thousands of dollars) | |||||||||||
January 1, 2015 | $ | 59,877 | $ | 57,914 | $ | 117,791 | |||||
Net realized and unrealized gains (losses) | 2,188 | 58 | 2,246 | ||||||||
Settlements | (5,600 | ) | — | (5,600 | ) | ||||||
December 31, 2015 | $ | 56,465 | $ | 57,972 | $ | 114,437 | |||||
Net realized and unrealized gains (losses) | 4,518 | (620 | ) | 3,898 | |||||||
Sales and settlements | (15,843 | ) | — | (15,843 | ) | ||||||
December 31, 2016 | $ | 45,140 | $ | 57,352 | $ | 102,492 |
Pension Benefits | Other Postemployment Benefits | ||||||
Benefits to be paid in: | (Thousands of dollars) | ||||||
2017 | $ | 51,539 | $ | 16,165 | |||
2018 | $ | 52,660 | $ | 16,815 | |||
2019 | $ | 53,450 | $ | 17,073 | |||
2020 | $ | 54,812 | $ | 17,379 | |||
2021 | $ | 56,033 | $ | 17,401 | |||
2022 through 2026 | $ | 294,519 | $ | 86,559 |
|
12. | INCOME TAXES |
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Current income tax provision | |||||||||||
Federal | $ | (2,016 | ) | $ | 7,135 | $ | 17,006 | ||||
State | 471 | 2,055 | 1,397 | ||||||||
Total current income tax provision | (1,545 | ) | 9,190 | 18,403 | |||||||
Deferred income tax provision | |||||||||||
Federal | 76,247 | 56,440 | 42,024 | ||||||||
State | 10,541 | 7,349 | 7,911 | ||||||||
Total deferred income tax provision | 86,788 | 63,789 | 49,935 | ||||||||
Total provision for income taxes | $ | 85,243 | $ | 72,979 | $ | 68,338 |
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Income before income taxes | $ | 225,338 | $ | 192,009 | $ | 178,128 | |||||
Federal statutory income tax rate | 35 | % | 35 | % | 35 | % | |||||
Provision for federal income taxes | 78,868 | 67,203 | 62,345 | ||||||||
State income taxes, net of federal tax benefit | 7,158 | 6,114 | 6,051 | ||||||||
Other, net | (783 | ) | (338 | ) | (58 | ) | |||||
Total provision for income taxes | $ | 85,243 | $ | 72,979 | $ | 68,338 |
December 31, | |||||||
2016 | 2015 | ||||||
(Thousands of dollars) | |||||||
Deferred tax assets | |||||||
Employee benefits and other accrued liabilities | $ | 123,333 | $ | 110,148 | |||
Net operating loss | 23,094 | — | |||||
Other | 5,716 | 7,848 | |||||
Total deferred tax assets | 152,143 | 117,996 | |||||
Deferred tax liabilities | |||||||
Excess of tax over book depreciation | 990,682 | 897,667 | |||||
Purchased-gas cost adjustment | 13,822 | 3,999 | |||||
Other regulatory assets and liabilities, net | 186,207 | 168,115 | |||||
Total deferred tax liabilities | 1,190,711 | 1,069,781 | |||||
Net deferred tax liabilities | $ | 1,038,568 | $ | 951,785 |
|
13. | COMMITMENTS AND CONTINGENCIES |
Operating Leases | ||||
(Millions of dollars) | ||||
2017 | $ | 5.6 | ||
2018 | 5.2 | |||
2019 | 4.4 | |||
2020 | 3.6 | |||
2021 | 3.2 | |||
Thereafter | 4.4 | |||
Total | $ | 26.4 |
• | an evaluation of whether natural gas pipeline integrity-management requirements should be expanded beyond current high-consequence areas; |
• | a verification of records for pipelines in class 3 and 4 locations and high-consequence areas to confirm maximum allowable operating pressures; and |
• | a requirement to test previously untested pipelines operating above 30 percent yield strength in high-consequence areas. |
|
14. | QUARTERLY FINANCIAL DATA (UNAUDITED) |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Year Ended December 31, 2016 | ||||||||||||||||
(Thousands of dollars) | ||||||||||||||||
Revenues | $ | 508,364 | $ | 245,923 | $ | 232,191 | $ | 440,754 | ||||||||
Operating income | $ | 116,073 | $ | 43,621 | $ | 30,892 | $ | 78,534 | ||||||||
Net income | $ | 64,743 | $ | 20,300 | $ | 12,737 | $ | 42,315 | ||||||||
Earnings per share | ||||||||||||||||
Basic | $ | 1.23 | $ | 0.39 | $ | 0.24 | $ | 0.81 | ||||||||
Diluted | $ | 1.22 | $ | 0.38 | $ | 0.24 | $ | 0.80 |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Year Ended December 31, 2015 | ||||||||||||||||
(Thousands of dollars) | ||||||||||||||||
Revenues | $ | 676,531 | $ | 256,786 | $ | 225,226 | $ | 389,149 | ||||||||
Operating income | $ | 109,005 | $ | 31,270 | $ | 24,951 | $ | 73,903 | ||||||||
Net income | $ | 60,381 | $ | 12,076 | $ | 7,371 | $ | 39,202 | ||||||||
Earnings per share | ||||||||||||||||
Basic | $ | 1.15 | $ | 0.23 | $ | 0.14 | $ | 0.75 | ||||||||
Diluted | $ | 1.13 | $ | 0.23 | $ | 0.14 | $ | 0.74 |
|
• | Our Statements of Income and Comprehensive Income for the year ended December 31, 2014, consist of the results of ONE Gas for the eleven months ended December 31, 2014, and the results of ONE Gas Predecessor for the one month ended January 31, 2014. |
• | Our Statement of Cash Flows for the year ended December 31, 2014, consists of the results of ONE Gas for the eleven months ended December 31, 2014, and the results of ONE Gas Predecessor for the one month ended January 31, 2014. |
• | Our Statement of Equity for the year ended December 31, 2014, consists of both the activity for ONE Gas Predecessor prior to January 31, 2014, and the activity for ONE Gas completed in connection with, and subsequent to, the separation on January 31, 2014. |
• | Level 1 - Unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 - Significant observable pricing inputs other than quoted prices included within Level 1 that are, either directly or indirectly, observable as of the reporting date. Essentially, this represents inputs that are derived principally from or corroborated by observable market data; and |
• | Level 3 - May include one or more unobservable inputs that are significant in establishing a fair value estimate. These unobservable inputs are developed based on the best information available and may include our own internal data. |
Recognition and Measurement | ||||
Accounting Treatment | Balance Sheet | Income Statement | ||
Normal purchases and normal sales | - | Fair value not recorded | - | Change in fair value not recognized in earnings |
Mark-to-market | - | Recorded at fair value | - | Change in fair value recognized in, and recoverable through, the purchased-gas cost adjustment mechanisms |
• | established by independent regulators; |
• | designed to recover the specific entity’s costs of providing regulated services; and |
• | set at levels that will recover our costs when considering the demand and competition for our services. |
|
Accumulated Other Comprehensive Income (Loss) | ||||
(Thousands of dollars) | ||||
January 1, 2015 | $ | (5,174 | ) | |
Pension and other postemployment benefit plans obligations | ||||
Other comprehensive income (loss) before reclassification, net of tax of $(130) | 209 | |||
Amounts reclassified from accumulated other comprehensive income (loss), net of tax of $(353) | 564 | |||
Other comprehensive income (loss) | 773 | |||
December 31, 2015 | (4,401 | ) | ||
Pension and other postemployment benefit plans obligations | ||||
Other comprehensive income (loss) before reclassification, net of tax of $486 | (776 | ) | ||
Amounts reclassified from accumulated other comprehensive income (loss), net of tax of $(289) | 462 | |||
Other comprehensive income (loss) | (314 | ) | ||
December 31, 2016 | $ | (4,715 | ) |
Details about Accumulated Other Comprehensive Income | Year Ended December 31, | Affected Line Item in the | |||||||||||
(Loss) Components | 2016 | 2015 | 2014 | Statements of Income | |||||||||
(Thousands of dollars) | |||||||||||||
Pension and other postemployment benefit plan obligations (a) | |||||||||||||
Amortization of net loss | $ | 40,912 | $ | 47,494 | $ | 34,169 | |||||||
Amortization of unrecognized prior service cost | (3,316 | ) | (1,962 | ) | (1,211 | ) | |||||||
37,596 | 45,532 | 32,958 | |||||||||||
Regulatory adjustments (b) | (36,845 | ) | (44,615 | ) | (32,445 | ) | |||||||
751 | 917 | 513 | Income before income taxes | ||||||||||
(289 | ) | (353 | ) | (198 | ) | Income tax expense | |||||||
Total reclassifications for the period | $ | 462 | $ | 564 | $ | 315 | Net income |
|
Year Ended December 31, 2016 | ||||||||||
Income | Shares | Per Share Amount | ||||||||
(Thousands, except per share amounts) | ||||||||||
Basic EPS Calculation | ||||||||||
Net income available for common stock | $ | 140,095 | 52,453 | $ | 2.67 | |||||
Diluted EPS Calculation | ||||||||||
Effect of dilutive securities | — | 510 | ||||||||
Net income available for common stock and common stock equivalents | $ | 140,095 | 52,963 | $ | 2.65 |
Year Ended December 31, 2015 | ||||||||||
Income | Shares | Per Share Amount | ||||||||
(Thousands, except per share amounts) | ||||||||||
Basic EPS Calculation | ||||||||||
Net income available for common stock | $ | 119,030 | 52,578 | $ | 2.26 | |||||
Diluted EPS Calculation | ||||||||||
Effect of dilutive securities | — | 676 | ||||||||
Net income available for common stock and common stock equivalents | $ | 119,030 | 53,254 | $ | 2.24 |
Year Ended December 31, 2014 | ||||||||||
Income | Shares | Per Share Amount | ||||||||
(Thousands, except per share amounts) | ||||||||||
Basic EPS Calculation | ||||||||||
Net income available for common stock | $ | 109,790 | 52,364 | $ | 2.10 | |||||
Diluted EPS Calculation | ||||||||||
Effect of dilutive securities | — | 582 | ||||||||
Net income available for common stock and common stock equivalents | $ | 109,790 | 52,946 | $ | 2.07 |
|
December 31, 2016 | ||||||||||||||
Remaining Recovery Period | Current | Noncurrent | Total | |||||||||||
(Thousands of dollars) | ||||||||||||||
Under-recovered purchased-gas costs | 1 year | $ | 29,901 | $ | — | $ | 29,901 | |||||||
Pension and other postemployment benefit costs | See Note 11 | 31,498 | 427,448 | 458,946 | ||||||||||
Weather normalization | 1 year | 17,661 | — | 17,661 | ||||||||||
Reacquired debt costs | 11 years | 812 | 8,108 | 8,920 | ||||||||||
Other | 1 to 22 years | 3,274 | 4,966 | 8,240 | ||||||||||
Total regulatory assets, net of amortization | 83,146 | 440,522 | 523,668 | |||||||||||
Over-recovered purchased-gas costs | 1 year | (10,154 | ) | — | (10,154 | ) | ||||||||
Ad-valorem tax | 1 year | (1,768 | ) | — | (1,768 | ) | ||||||||
Total regulatory liabilities | (11,922 | ) | — | (11,922 | ) | |||||||||
Net regulatory assets and liabilities | $ | 71,224 | $ | 440,522 | $ | 511,746 |
December 31, 2015 | ||||||||||||||
Remaining Recovery Period | Current | Noncurrent | Total | |||||||||||
(Thousands of dollars) | ||||||||||||||
Under-recovered purchased-gas costs | 1 year | $ | 13,336 | $ | — | $ | 13,336 | |||||||
Pension and other postemployment benefit costs | See Note 11 | 15,670 | 425,175 | 440,845 | ||||||||||
Weather normalization | 1 year | 2,198 | — | 2,198 | ||||||||||
Reacquired debt costs | 12 years | 812 | 8,919 | 9,731 | ||||||||||
Other | 1 to 23 years | 909 | 1,769 | 2,678 | ||||||||||
Total regulatory assets, net of amortization | 32,925 | 435,863 | 468,788 | |||||||||||
Accumulated removal costs (a) | up to 50 years | — | (9,032 | ) | (9,032 | ) | ||||||||
Over-recovered purchased-gas costs | 1 year | (22,884 | ) | — | (22,884 | ) | ||||||||
Ad-valorem tax | 1 year | (1,731 | ) | — | (1,731 | ) | ||||||||
Total regulatory liabilities | (24,615 | ) | (9,032 | ) | (33,647 | ) | ||||||||
Net regulatory assets and liabilities | $ | 8,310 | $ | 426,831 | $ | 435,141 |
|
December 31, | December 31, | |||||||
2016 | 2015 | |||||||
(Thousands of dollars) | ||||||||
Natural gas distribution pipelines and related equipment | $ | 4,321,429 | $ | 4,114,090 | ||||
Natural gas transmission pipelines and related equipment | 481,953 | 462,654 | ||||||
General plant and other | 530,459 | 498,906 | ||||||
Construction work in process | 70,327 | 57,032 | ||||||
Property, plant and equipment | 5,404,168 | 5,132,682 | ||||||
Accumulated depreciation and amortization | (1,672,548 | ) | (1,620,771 | ) | ||||
Net property, plant and equipment | $ | 3,731,620 | $ | 3,511,911 |
|
Number of Units | Weighted- Average Price | ||||||
Nonvested December 31, 2015 | 231,258 | $ | 32.59 | ||||
Granted | 42,935 | $ | 58.30 | ||||
Vested | (77,033 | ) | $ | 23.76 | |||
Forfeited | (2,260 | ) | $ | 38.04 | |||
Nonvested December 31, 2016 | 194,900 | $ | 41.68 |
2016 | 2015 | 2014 | ||||||||||
Weighted-average grant date fair value (per share) | $ | 58.30 | $ | 41.40 | $ | 33.19 | ||||||
Fair value of shares granted (thousands of dollars) | $ | 2,503 | $ | 3,141 | $ | 3,149 |
Number of Units | Weighted- Average Price | ||||||
Nonvested December 31, 2015 | 439,250 | $ | 27.35 | ||||
Granted | 74,395 | $ | 64.06 | ||||
Vested | (221,882 | ) | $ | 15.11 | |||
Forfeited | (2,952 | ) | $ | 41.44 | |||
Nonvested December 31, 2016 | 288,811 | $ | 46.06 |
2016 | 2015 | 2014 | |||||
Volatility (a) | 18.20% | 15.90% | 18.40% | ||||
Dividend yield | 2.40% | 2.90% | 3.37% | ||||
Risk-free interest rate | 0.91% | 1.10% | 0.67% | ||||
(a) - Volatility based on historical volatility over three years using daily stock price observations of our peer utilities. |
2016 | 2015 | 2014 | ||||||||||
Weighted-average grant date fair value (per share) | $ | 64.06 | $ | 44.48 | $ | 35.98 | ||||||
Fair value of shares granted (thousands of dollars) | $ | 4,766 | $ | 4,486 | $ | 4,462 |
|
December 31, | ||||
2016 | 2015 | |||
Discount rate - pension plans | 4.30% | 4.75% | ||
Discount rate - other postemployment plans | 4.20% | 4.75% | ||
Compensation increase rate | 3.25% - 3.40% | 3.35% - 3.40% |
Nine Months Ended September 30, | Three Months Ended December 31, | Years Ended December 31, | |||||||
2016 | 2016 | 2015 | 2014 | ||||||
Discount rate - pension plans | 4.75% | 4.75% | 4.25%/4.75% | (a) | 5.25% | ||||
Discount rate - other postemployment plans | 4.75% | 3.75% | 4.25%/4.75% | (a) | 5.00% | ||||
Expected long-term return on plan assets - pension plans | 7.75% | 7.75% | 7.75% | 7.75% | |||||
Expected long-term return on plan assets - other postemployment plans | 8.00% | 7.75% | 7.75% | 7.75% | |||||
Compensation increase rate | 3.35% - 3.40% | 3.35% - 3.40% | 3.30% - 3.50% | 3.35% - 3.50% |
Pension Benefits | Other Postemployment Benefits | ||||||||||||||
December 31, | December 31, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Changes in Benefit Obligation | (Thousands of dollars) | ||||||||||||||
Benefit obligation, beginning of period | $ | 985,624 | $ | 1,028,171 | $ | 228,253 | $ | 257,688 | |||||||
Service cost | 12,055 | 13,660 | 2,675 | 3,257 | |||||||||||
Interest cost | 45,550 | 43,542 | 10,235 | 10,628 | |||||||||||
Plan participants’ contributions | — | — | 3,043 | 2,915 | |||||||||||
Actuarial loss (gain) | 25,886 | (47,607 | ) | 14,309 | (19,702 | ) | |||||||||
Benefits paid | (71,066 | ) | (52,142 | ) | (15,450 | ) | (14,632 | ) | |||||||
Plan amendment | — | — | 483 | (11,901 | ) | ||||||||||
Settlements | (31,518 | ) | — | — | — | ||||||||||
Benefit obligation, end of period | 966,531 | 985,624 | 243,548 | 228,253 | |||||||||||
Change in Plan Assets | |||||||||||||||
Fair value of plan assets, beginning of period | 785,161 | 845,396 | 155,495 | 151,777 | |||||||||||
Actual return on plan assets | 48,768 | (9,026 | ) | 9,733 | 1,335 | ||||||||||
Employer contributions | 12,441 | 933 | 13,225 | 14,100 | |||||||||||
Plan participants’ contributions | — | — | 3,043 | 2,915 | |||||||||||
Benefits paid | (71,066 | ) | (52,142 | ) | (15,450 | ) | (14,632 | ) | |||||||
Settlements | (35,718 | ) | — | — | — | ||||||||||
Fair value of assets, end of period | 739,586 | 785,161 | 166,046 | 155,495 | |||||||||||
Balance at December 31 | $ | (226,945 | ) | $ | (200,463 | ) | $ | (77,502 | ) | $ | (72,758 | ) | |||
Current liabilities | $ | (941 | ) | $ | (912 | ) | $ | — | $ | — | |||||
Noncurrent liabilities | (226,004 | ) | (199,551 | ) | (77,502 | ) | (72,758 | ) | |||||||
Balance at December 31 | $ | (226,945 | ) | $ | (200,463 | ) | $ | (77,502 | ) | $ | (72,758 | ) |
Pension Benefits | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Components of net periodic benefit cost | |||||||||||
Service cost | $ | 12,055 | $ | 13,660 | $ | 11,620 | |||||
Interest cost | 45,550 | 43,542 | 43,791 | ||||||||
Expected return on assets | (61,183 | ) | (61,769 | ) | (59,862 | ) | |||||
Amortization of unrecognized prior service cost | — | 266 | 549 | ||||||||
Amortization of net loss | 35,543 | 42,226 | 30,200 | ||||||||
Settlements | — | 27 | 773 | ||||||||
Net periodic benefit cost | $ | 31,965 | $ | 37,952 | $ | 27,071 |
Other Postemployment Benefits | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Components of net periodic benefit cost | |||||||||||
Service cost | $ | 2,675 | $ | 3,257 | $ | 3,468 | |||||
Interest cost | 10,235 | 10,628 | 11,605 | ||||||||
Expected return on assets | (12,370 | ) | (11,892 | ) | (11,393 | ) | |||||
Amortization of unrecognized prior service cost | (3,316 | ) | (2,228 | ) | (1,760 | ) | |||||
Amortization of net loss | 5,369 | 5,268 | 3,969 | ||||||||
Net periodic benefit cost | $ | 2,593 | $ | 5,033 | $ | 5,889 |
Pension Benefits | |||||||||||
Year Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Net gain (loss) arising during the period | $ | (1,262 | ) | $ | 339 | $ | (3,543 | ) | |||
Amortization of loss | 751 | 917 | 518 | ||||||||
Deferred income taxes | 197 | (483 | ) | 1,244 | |||||||
Total recognized in other comprehensive income (loss) | $ | (314 | ) | $ | 773 | $ | (1,781 | ) |
Pension Benefits | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
(Thousands of dollars) | |||||||
Prior service credit (cost) | $ | — | $ | — | |||
Accumulated loss | (414,757 | ) | (407,798 | ) | |||
Accumulated other comprehensive loss before regulatory assets | (414,757 | ) | (407,798 | ) | |||
Regulatory asset for regulated entities | 407,073 | 400,625 | |||||
Accumulated other comprehensive loss after regulatory assets | (7,684 | ) | (7,173 | ) | |||
Deferred income taxes | 2,969 | 2,772 | |||||
Accumulated other comprehensive loss, net of tax | $ | (4,715 | ) | $ | (4,401 | ) |
Other Postemployment Benefits | |||||||
December 31, | |||||||
2016 | 2015 | ||||||
(Thousands of dollars) | |||||||
Prior service credit (cost) | $ | 10,211 | $ | 14,010 | |||
Accumulated loss | (62,084 | ) | (50,447 | ) | |||
Accumulated other comprehensive loss before regulatory assets | (51,873 | ) | (36,437 | ) | |||
Regulatory asset for regulated entities | 51,873 | 36,437 | |||||
Accumulated other comprehensive loss after regulatory assets | — | — | |||||
Deferred income taxes | — | — | |||||
Accumulated other comprehensive loss, net of tax | $ | — | $ | — |
Pension Benefits | Other Postemployment Benefits | ||||||
Amounts to be recognized in 2017 | (Thousands of dollars) | ||||||
Prior service credit (cost) | $ | — | $ | (4,597 | ) | ||
Actuarial net loss | $ | 36,107 | $ | 6,484 |
2016 | 2015 | ||
Health care cost-trend rate assumed for next year | 7.25% | 4.00% - 7.50% | |
Rate to which the cost-trend rate is assumed to decline (the ultimate trend rate) | 5.00% | 4.00% - 5.00% | |
Year that the rate reaches the ultimate trend rate | 2022 | 2022 |
One Percentage | One Percentage | ||||||
Point Increase | Point Decrease | ||||||
(Thousands of dollars) | |||||||
Effect on total of service and interest cost | $ | 233 | $ | (232 | ) | ||
Effect on other postemployment benefit obligation | $ | 3,937 | $ | (3,991 | ) |
U.S. large-cap equities | 37.4 | % |
Investment-grade bonds | 30.0 | % |
Developed foreign large-cap equities | 10.6 | % |
Alternative investments | 7.7 | % |
Mid-cap equities | 5.6 | % |
Emerging markets equities | 5.0 | % |
Small-cap equities | 3.7 | % |
Total | 100 | % |
Pension Benefits | ||||||||||||
December 31, 2016 | ||||||||||||
Asset Category | Level 1 | Level 2 | Level 3 | Total | ||||||||
(Thousands of dollars) | ||||||||||||
Investments: | ||||||||||||
Equity securities (a) | $ | 371,655 | $ | 58,987 | $ | — | $ | 430,642 | ||||
Government obligations | — | 47,445 | — | 47,445 | ||||||||
Corporate obligations (b) | — | 129,036 | — | 129,036 | ||||||||
Cash and money market funds (c) | 13,786 | 16,114 | — | 29,900 | ||||||||
Insurance contracts and group annuity contracts | — | — | 45,140 | 45,140 | ||||||||
Other investments (d) | — | 71 | 57,352 | 57,423 | ||||||||
Total assets | $ | 385,441 | $ | 251,653 | $ | 102,492 | $ | 739,586 |
Pension Benefits | ||||||||||||
December 31, 2015 | ||||||||||||
Asset Category | Level 1 | Level 2 | Level 3 | Total | ||||||||
(Thousands of dollars) | ||||||||||||
Investments: | ||||||||||||
Equity securities (a) | $ | 405,935 | $ | 62,150 | $ | — | $ | 468,085 | ||||
Government obligations | — | 44,651 | — | 44,651 | ||||||||
Corporate obligations (b) | — | 139,396 | — | 139,396 | ||||||||
Cash and money market funds (c) | 5,429 | 10,279 | — | 15,708 | ||||||||
Insurance contracts and group annuity contracts | — | — | 56,465 | 56,465 | ||||||||
Other investments (d) | 2,884 | — | 57,972 | 60,856 | ||||||||
Total assets | $ | 414,248 | $ | 256,476 | $ | 114,437 | $ | 785,161 |
Other Postemployment Benefits | ||||||||||||
December 31, 2016 | ||||||||||||
Asset Category | Level 1 | Level 2 | Level 3 | Total | ||||||||
(Thousands of dollars) | ||||||||||||
Investments: | ||||||||||||
Equity securities (a) | $ | 39,817 | $ | 7,323 | $ | — | $ | 47,140 | ||||
Government obligations | — | 75 | — | 75 | ||||||||
Corporate obligations (b) | — | 19,948 | — | 19,948 | ||||||||
Cash and money market funds (c) | 74 | 16,989 | — | 17,063 | ||||||||
Insurance contracts and group annuity contracts | — | 81,820 | — | 81,820 | ||||||||
Total assets | $ | 39,891 | $ | 126,155 | $ | — | $ | 166,046 |
Other Postemployment Benefits | ||||||||||||
December 31, 2015 | ||||||||||||
Asset Category | Level 1 | Level 2 | Level 3 | Total | ||||||||
(Thousands of dollars) | ||||||||||||
Investments: | ||||||||||||
Equity securities (a) | $ | 54,560 | $ | 7,498 | $ | — | $ | 62,058 | ||||
Government obligations | — | 64 | — | 64 | ||||||||
Corporate obligations (b) | — | 200 | — | 200 | ||||||||
Cash and money market funds (c) | 233 | 13,322 | — | 13,555 | ||||||||
Insurance contracts and group annuity contracts | — | 79,531 | — | 79,531 | ||||||||
Other investments (d) | 4 | — | 83 | 87 | ||||||||
Total assets | $ | 54,797 | $ | 100,615 | $ | 83 | $ | 155,495 |
Pension Benefits | |||||||||||
Insurance Contracts | Other Investments | Total | |||||||||
(Thousands of dollars) | |||||||||||
January 1, 2015 | $ | 59,877 | $ | 57,914 | $ | 117,791 | |||||
Net realized and unrealized gains (losses) | 2,188 | 58 | 2,246 | ||||||||
Settlements | (5,600 | ) | — | (5,600 | ) | ||||||
December 31, 2015 | $ | 56,465 | $ | 57,972 | $ | 114,437 | |||||
Net realized and unrealized gains (losses) | 4,518 | (620 | ) | 3,898 | |||||||
Sales and settlements | (15,843 | ) | — | (15,843 | ) | ||||||
December 31, 2016 | $ | 45,140 | $ | 57,352 | $ | 102,492 |
Pension Benefits | Other Postemployment Benefits | ||||||
Benefits to be paid in: | (Thousands of dollars) | ||||||
2017 | $ | 51,539 | $ | 16,165 | |||
2018 | $ | 52,660 | $ | 16,815 | |||
2019 | $ | 53,450 | $ | 17,073 | |||
2020 | $ | 54,812 | $ | 17,379 | |||
2021 | $ | 56,033 | $ | 17,401 | |||
2022 through 2026 | $ | 294,519 | $ | 86,559 |
|
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Current income tax provision | |||||||||||
Federal | $ | (2,016 | ) | $ | 7,135 | $ | 17,006 | ||||
State | 471 | 2,055 | 1,397 | ||||||||
Total current income tax provision | (1,545 | ) | 9,190 | 18,403 | |||||||
Deferred income tax provision | |||||||||||
Federal | 76,247 | 56,440 | 42,024 | ||||||||
State | 10,541 | 7,349 | 7,911 | ||||||||
Total deferred income tax provision | 86,788 | 63,789 | 49,935 | ||||||||
Total provision for income taxes | $ | 85,243 | $ | 72,979 | $ | 68,338 |
Years Ended December 31, | |||||||||||
2016 | 2015 | 2014 | |||||||||
(Thousands of dollars) | |||||||||||
Income before income taxes | $ | 225,338 | $ | 192,009 | $ | 178,128 | |||||
Federal statutory income tax rate | 35 | % | 35 | % | 35 | % | |||||
Provision for federal income taxes | 78,868 | 67,203 | 62,345 | ||||||||
State income taxes, net of federal tax benefit | 7,158 | 6,114 | 6,051 | ||||||||
Other, net | (783 | ) | (338 | ) | (58 | ) | |||||
Total provision for income taxes | $ | 85,243 | $ | 72,979 | $ | 68,338 |
December 31, | |||||||
2016 | 2015 | ||||||
(Thousands of dollars) | |||||||
Deferred tax assets | |||||||
Employee benefits and other accrued liabilities | $ | 123,333 | $ | 110,148 | |||
Net operating loss | 23,094 | — | |||||
Other | 5,716 | 7,848 | |||||
Total deferred tax assets | 152,143 | 117,996 | |||||
Deferred tax liabilities | |||||||
Excess of tax over book depreciation | 990,682 | 897,667 | |||||
Purchased-gas cost adjustment | 13,822 | 3,999 | |||||
Other regulatory assets and liabilities, net | 186,207 | 168,115 | |||||
Total deferred tax liabilities | 1,190,711 | 1,069,781 | |||||
Net deferred tax liabilities | $ | 1,038,568 | $ | 951,785 |
|
Operating Leases | ||||
(Millions of dollars) | ||||
2017 | $ | 5.6 | ||
2018 | 5.2 | |||
2019 | 4.4 | |||
2020 | 3.6 | |||
2021 | 3.2 | |||
Thereafter | 4.4 | |||
Total | $ | 26.4 |
|
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Year Ended December 31, 2016 | ||||||||||||||||
(Thousands of dollars) | ||||||||||||||||
Revenues | $ | 508,364 | $ | 245,923 | $ | 232,191 | $ | 440,754 | ||||||||
Operating income | $ | 116,073 | $ | 43,621 | $ | 30,892 | $ | 78,534 | ||||||||
Net income | $ | 64,743 | $ | 20,300 | $ | 12,737 | $ | 42,315 | ||||||||
Earnings per share | ||||||||||||||||
Basic | $ | 1.23 | $ | 0.39 | $ | 0.24 | $ | 0.81 | ||||||||
Diluted | $ | 1.22 | $ | 0.38 | $ | 0.24 | $ | 0.80 |
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | |||||||||||||
Year Ended December 31, 2015 | ||||||||||||||||
(Thousands of dollars) | ||||||||||||||||
Revenues | $ | 676,531 | $ | 256,786 | $ | 225,226 | $ | 389,149 | ||||||||
Operating income | $ | 109,005 | $ | 31,270 | $ | 24,951 | $ | 73,903 | ||||||||
Net income | $ | 60,381 | $ | 12,076 | $ | 7,371 | $ | 39,202 | ||||||||
Earnings per share | ||||||||||||||||
Basic | $ | 1.15 | $ | 0.23 | $ | 0.14 | $ | 0.75 | ||||||||
Diluted | $ | 1.13 | $ | 0.23 | $ | 0.14 | $ | 0.74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|