|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Statements of Cash Flows for the Six Months Ended June 30, 2016 | As previously reported | Reclassifications to conform to current year presentation | Amount reported after reclassification to conform to current year presentation | ||||||||
Cash Flows from Operating Activities | |||||||||||
Stock compensation | $ | — | $ | 25,048 | $ | 25,048 | |||||
Change in other long-term liabilities | 9,011 | (25,048 | ) | (16,037 | ) |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Cash paid during the period for: | |||||||
Income taxes, net of refunds | $ | 2,062 | $ | 2,503 | |||
Interest, net of amounts capitalized | 94,870 | 89,109 | |||||
Significant non-cash investing and financing activities: | |||||||
Accrued capital expenditures | $ | 80,517 | $ | 55,286 | |||
Dividends accrued but not yet paid | 73,113 | 69,484 |
|
As of June 30, 2017 | As of December 31, 2016 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Pinnacle West | $ | 125,000 | $ | 125,000 | $ | 125,000 | $ | 125,000 | |||||||
APS | 4,274,520 | 4,645,844 | 4,021,785 | 4,300,789 | |||||||||||
Total | $ | 4,399,520 | $ | 4,770,844 | $ | 4,146,785 | $ | 4,425,789 |
|
• | an agreement by APS not to file another general rate case application before June 1, 2019; |
• | an authorized return on common equity of 10.0%; |
• | a capital structure comprised of 44.2% debt and 55.8% common equity; |
• | a cost deferral order for potential future recovery in APS’s next general rate case for the construction and operating costs APS incurs for its Ocotillo modernization project; |
• | a cost deferral and procedure to allow APS to request rate adjustments prior to its next general rate case related to its share of the construction costs associated with installing selective catalytic reduction ("SCR") equipment at the Four Corners Power Plant ("Four Corners"); |
• | a deferral for future recovery (or credit to customers) of the Arizona property tax expense above or below a specified test year level caused by changes to the applicable Arizona property tax rate; |
• | an expansion of the Power Supply Adjustor (“PSA”) to include certain environmental chemical costs and third-party battery storage costs; |
• | a new AZ Sun II program for utility-owned solar distributed generation with the purpose of expanding access to rooftop solar for low and moderate income Arizonans, recoverable through the Arizona Renewable Energy Standard and Tariff ("RES"), to be no less than $10 million per year, and not more than $15 million per year; |
• | an environmental improvement surcharge cumulative per kilowatt-hour (“kWh”) cap rate increase from $0.00016 to a new rate of $0.00050, which includes a balancing account; |
• | rate design changes, including: |
▪ | a change in the on-peak time of use period from noon - 7 p.m. to 3 p.m. - 8 p.m. Monday through Friday, excluding holidays; |
▪ | non-grandfathered distributed generation customers would be required to select a rate option that has time of use rates and either a new grid access charge or demand component; |
▪ | a Resource Comparison Proxy (“RCP”) for exported energy of 12.9 cents per kWh in year one; and |
• | an agreement by APS not to pursue any new self-build generation (with certain exceptions) having an in-service date prior to January 1, 2022 (extended to December 31, 2027 for combined-cycle generating units), unless expressly authorized by the ACC. |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Beginning balance | $ | 12,465 | $ | (9,688 | ) | ||
Deferred fuel and purchased power costs — current period | 21,994 | 21,027 | |||||
Amounts refunded/(charged) to customers | 13,663 | (13,778 | ) | ||||
Ending balance | $ | 48,122 | $ | (2,439 | ) |
• | Customers who have interconnected a DG system or submitted an application for interconnection for DG systems prior to the date new rates are effective based on APS's pending rate case will be grandfathered for a period of 20 years from the date of interconnection; |
• | Customers with DG solar systems are to be considered a separate class of customers for ratemaking purposes; and |
• | Once an export price is set for APS, no netting or banking of retail credits will be available for new DG customers, and the then-applicable export price will be guaranteed for new customers for a period of 10 years. |
Amortization Through | June 30, 2017 | December 31, 2016 | |||||||||||||||
Current | Non-Current | Current | Non-Current | ||||||||||||||
Pension | (a) | $ | — | $ | 697,184 | $ | — | $ | 711,059 | ||||||||
Retired power plant costs | Various | 19,083 | 205,418 | 9,913 | 117,591 | ||||||||||||
Income taxes — allowance for funds used during construction ("AFUDC") equity | 2047 | 6,202 | 158,356 | 6,305 | 152,118 | ||||||||||||
Deferred fuel and purchased power — mark-to-market (Note 6) | 2020 | 45,993 | 43,354 | — | 42,963 | ||||||||||||
Deferred fuel and purchased power (b) (e) | 2018 | 48,122 | — | 12,465 | — | ||||||||||||
Four Corners cost deferral | 2024 | 6,689 | 53,549 | 6,689 | 56,894 | ||||||||||||
Income taxes — investment tax credit basis adjustment | 2046 | 2,120 | 53,509 | 2,120 | 54,356 | ||||||||||||
Lost fixed cost recovery (b) | 2018 | 75,070 | — | 61,307 | — | ||||||||||||
Palo Verde VIEs (Note 5) | 2046 | — | 19,085 | — | 18,775 | ||||||||||||
Deferred compensation | 2036 | — | 37,161 | — | 35,595 | ||||||||||||
Deferred property taxes | (c) | — | 85,694 | — | 73,200 | ||||||||||||
Loss on reacquired debt | 2038 | 1,637 | 16,124 | 1,637 | 16,942 | ||||||||||||
Tax expense of Medicare subsidy | 2024 | 1,503 | 9,922 | 1,513 | 10,589 | ||||||||||||
Demand Side Management | 2018 | 5,122 | — | 3,744 | — | ||||||||||||
AG-1 deferral | (f) | — | 10,058 | — | 5,868 | ||||||||||||
Mead-Phoenix transmission line CIAC | 2050 | 332 | 10,542 | 332 | 10,708 | ||||||||||||
Transmission cost adjustor (b) | 2018 | 8,115 | — | — | 1,588 | ||||||||||||
Coal reclamation | 2026 | 418 | 15,135 | 418 | 5,182 | ||||||||||||
Other | Various | 322 | — | 432 | — | ||||||||||||
Total regulatory assets (d) | $ | 220,728 | $ | 1,415,091 | $ | 106,875 | $ | 1,313,428 |
(a) | See Note 4 for further discussion. |
(b) | See "Cost Recovery Mechanisms" discussion above. |
(c) | Per the provision of the 2012 Settlement Agreement. |
(d) | There are no regulatory assets for which the ACC has allowed recovery of costs, but not allowed a return by exclusion from rate base. FERC rates are set using a formula rate as described in "Transmission Rates, Transmission Cost Adjustor and Other Transmission Matters." |
(e) | Subject to a carrying charge. |
(f) | Amortization is expected through 2022, but the balance is classified as non-current since the related 2017 Settlement Agreement was not approved as of June 30, 2017. |
Amortization Through | June 30, 2017 | December 31, 2016 | |||||||||||||||
Current | Non-Current | Current | Non-Current | ||||||||||||||
Asset retirement obligations | 2057 | $ | — | $ | 321,732 | $ | — | $ | 279,976 | ||||||||
Removal costs | (a) | 37,943 | 189,959 | 29,899 | 223,145 | ||||||||||||
Other postretirement benefits | (b) | 32,725 | 107,764 | 32,662 | 123,913 | ||||||||||||
Income taxes — deferred investment tax credit | 2046 | 4,315 | 107,153 | 4,368 | 108,827 | ||||||||||||
Income taxes — change in rates | 2046 | 2,565 | 68,583 | 1,771 | 70,898 | ||||||||||||
Spent nuclear fuel | 2047 | — | 71,996 | — | 71,726 | ||||||||||||
Renewable energy standard (c) | 2018 | 11,519 | — | 26,809 | — | ||||||||||||
Demand side management (c) | 2019 | — | 19,921 | — | 20,472 | ||||||||||||
Sundance maintenance | 2030 | — | 16,092 | — | 15,287 | ||||||||||||
Deferred gains on utility property | 2019 | 2,063 | 7,851 | 2,063 | 8,895 | ||||||||||||
Four Corners coal reclamation | 2031 | — | 20,894 | — | 18,248 | ||||||||||||
Other | Various | 43 | 8,161 | 2,327 | 7,529 | ||||||||||||
Total regulatory liabilities | $ | 91,173 | $ | 940,106 | $ | 99,899 | $ | 948,916 |
(a) | In accordance with regulatory accounting guidance, APS accrues for removal costs for its regulated assets, even if there is no legal obligation for removal. |
(b) | See Note 4 for further discussion. |
(c) | See "Cost Recovery Mechanisms" discussion above. |
|
Pension Benefits | Other Benefits | ||||||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
Service cost — benefits earned during the period | $ | 13,669 | $ | 12,630 | $ | 27,429 | $ | 26,896 | $ | 4,201 | $ | 3,560 | $ | 8,559 | $ | 7,497 | |||||||||||||||
Interest cost on benefit obligation | 32,177 | 32,878 | 64,878 | 65,823 | 7,415 | 7,519 | 14,980 | 14,860 | |||||||||||||||||||||||
Expected return on plan assets | (43,425 | ) | (43,161 | ) | (87,135 | ) | (86,953 | ) | (13,350 | ) | (9,125 | ) | (26,701 | ) | (18,247 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service cost (credit) | 20 | 132 | 41 | 263 | (9,461 | ) | (9,471 | ) | (18,921 | ) | (18,942 | ) | |||||||||||||||||||
Net actuarial loss | 11,460 | 10,627 | 23,950 | 20,358 | 1,104 | 1,349 | 2,559 | 2,295 | |||||||||||||||||||||||
Net periodic benefit cost | $ | 13,901 | $ | 13,106 | $ | 29,163 | $ | 26,387 | $ | (10,091 | ) | $ | (6,168 | ) | $ | (19,524 | ) | $ | (12,537 | ) | |||||||||||
Portion of cost charged to expense | $ | 6,894 | $ | 6,433 | $ | 14,461 | $ | 12,951 | $ | (5,004 | ) | $ | (3,027 | ) | $ | (9,682 | ) | $ | (6,153 | ) |
|
June 30, 2017 | December 31, 2016 | ||||||
Palo Verde sale leaseback property plant and equipment, net of accumulated depreciation | $ | 111,580 | $ | 113,515 | |||
Equity — Noncontrolling interests | 130,665 | 132,290 |
|
Commodity | Quantity | ||||
Power | 908 | GWh | |||
Gas | 247 | Billion cubic feet |
Financial Statement Location | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
Commodity Contracts | 2017 | 2016 | 2017 | 2016 | ||||||||||||||
Gain (Loss) Recognized in OCI on Derivative Instruments (Effective Portion) | OCI — derivative instruments | $ | 11 | $ | 208 | $ | (84 | ) | $ | 60 | ||||||||
Loss Reclassified from Accumulated OCI into Income (Effective Portion Realized) (a) | Fuel and purchased power (b) | (912 | ) | (1,016 | ) | (1,763 | ) | (1,957 | ) |
(a) | During the three and six months ended June 30, 2017 and 2016, we had no losses reclassified from accumulated OCI to earnings related to discontinued cash flow hedges. |
(b) | Amounts are before the effect of PSA deferrals. |
Financial Statement Location | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
Commodity Contracts | 2017 | 2016 | 2017 | 2016 | ||||||||||||||
Net Gain (Loss) Recognized in Income | Operating revenues | $ | (58 | ) | $ | 585 | $ | (346 | ) | $ | 483 | |||||||
Net Gain (Loss) Recognized in Income | Fuel and purchased power (a) | (5,416 | ) | 60,894 | (58,043 | ) | 29,958 | |||||||||||
Total | $ | (5,474 | ) | $ | 61,479 | $ | (58,389 | ) | $ | 30,441 |
(a) | Amounts are before the effect of PSA deferrals. |
As of June 30, 2017: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 15,624 | $ | (15,387 | ) | $ | 237 | $ | 70 | $ | 307 | |||||||||
Investments and other assets | 1,620 | (1,565 | ) | 55 | — | 55 | ||||||||||||||
Total assets | 17,244 | (16,952 | ) | 292 | 70 | 362 | ||||||||||||||
Current liabilities | (64,646 | ) | 18,587 | (46,059 | ) | (2,554 | ) | (48,613 | ) | |||||||||||
Deferred credits and other | (48,151 | ) | 1,565 | (46,586 | ) | — | (46,586 | ) | ||||||||||||
Total liabilities | (112,797 | ) | 20,152 | (92,645 | ) | (2,554 | ) | (95,199 | ) | |||||||||||
Total | $ | (95,553 | ) | $ | 3,200 | $ | (92,353 | ) | $ | (2,484 | ) | $ | (94,837 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $3,200. |
(c) | Represents cash collateral and cash margin that is not subject to offsetting. Amounts relate to non-derivative instruments, derivatives qualifying for scope exceptions, or collateral and margin posted in excess of the recognized derivative instrument. Includes cash collateral received from counterparties of $2,554, and cash margin provided to counterparties of $70. |
As of December 31, 2016: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 48,094 | $ | (28,400 | ) | $ | 19,694 | $ | — | $ | 19,694 | |||||||||
Investments and other assets | 6,704 | (6,703 | ) | 1 | — | 1 | ||||||||||||||
Total assets | 54,798 | (35,103 | ) | 19,695 | — | 19,695 | ||||||||||||||
Current liabilities | (50,182 | ) | 28,400 | (21,782 | ) | (4,054 | ) | (25,836 | ) | |||||||||||
Deferred credits and other | (53,941 | ) | 6,703 | (47,238 | ) | — | (47,238 | ) | ||||||||||||
Total liabilities | (104,123 | ) | 35,103 | (69,020 | ) | (4,054 | ) | (73,074 | ) | |||||||||||
Total | $ | (49,325 | ) | $ | — | $ | (49,325 | ) | $ | (4,054 | ) | $ | (53,379 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | No cash collateral has been provided to counterparties, or received from counterparties, that is subject to offsetting. |
(c) | Represents cash collateral and cash margin that is not subject to offsetting. Amounts relate to non-derivative instruments, derivatives qualifying for scope exceptions, or collateral and margin posted in excess of the recognized derivative instrument. Includes cash collateral received from counterparties of $4,054. |
June 30, 2017 | |||
Aggregate fair value of derivative instruments in a net liability position | $ | 112,797 | |
Cash collateral posted | 3,200 | ||
Additional cash collateral in the event credit-risk-related contingent features were fully triggered (a) | 89,336 |
(a) | This amount is after counterparty netting and includes those contracts which qualify for scope exceptions, which are excluded from the derivative details above. |
|
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Other income: | |||||||||||||||
Interest income | $ | 387 | $ | 184 | $ | 864 | $ | 302 | |||||||
Investment gains — net | — | 13 | — | 13 | |||||||||||
Miscellaneous | 97 | — | 100 | (1 | ) | ||||||||||
Total other income | $ | 484 | $ | 197 | $ | 964 | $ | 314 | |||||||
Other expense: | |||||||||||||||
Non-operating costs | $ | (3,401 | ) | $ | (2,085 | ) | $ | (5,360 | ) | $ | (4,133 | ) | |||
Investment losses — net | (227 | ) | (539 | ) | (528 | ) | (1,058 | ) | |||||||
Miscellaneous | (194 | ) | (218 | ) | (1,614 | ) | (1,689 | ) | |||||||
Total other expense | $ | (3,822 | ) | $ | (2,842 | ) | $ | (7,502 | ) | $ | (6,880 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Other income: | |||||||||||||||
Interest income | $ | 257 | $ | 109 | $ | 596 | $ | 181 | |||||||
Gain on disposition of property | 260 | 4,989 | 567 | 5,321 | |||||||||||
Miscellaneous | 625 | 649 | 1,041 | 855 | |||||||||||
Total other income | $ | 1,142 | $ | 5,747 | $ | 2,204 | $ | 6,357 | |||||||
Other expense: | |||||||||||||||
Non-operating costs (a) | $ | (3,753 | ) | $ | (2,719 | ) | $ | (5,918 | ) | $ | (4,685 | ) | |||
Loss on disposition of property | (1,169 | ) | (657 | ) | (1,257 | ) | (1,083 | ) | |||||||
Miscellaneous | (729 | ) | (1,054 | ) | (2,854 | ) | (3,412 | ) | |||||||
Total other expense | $ | (5,651 | ) | $ | (4,430 | ) | $ | (10,029 | ) | $ | (9,180 | ) |
|
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (a) (Level 3) | Other | Balance at June 30, 2017 | |||||||||||||||||
Assets | |||||||||||||||||||||
Coal reclamation escrow account (b); | |||||||||||||||||||||
Municipal bonds | $ | — | $ | 14,839 | $ | — | $ | — | $ | 14,839 | |||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | — | 10,804 | 6,440 | (16,882 | ) | (c) | 362 | ||||||||||||||
Nuclear decommissioning trust: | |||||||||||||||||||||
U.S. commingled equity funds | — | — | — | 384,999 | (d) | 384,999 | |||||||||||||||
Fixed income securities: | |||||||||||||||||||||
Cash and cash equivalent funds | — | — | — | 1,833 | (e) | 1,833 | |||||||||||||||
U.S. Treasury | 101,337 | — | — | — | 101,337 | ||||||||||||||||
Corporate debt | — | 120,288 | — | — | 120,288 | ||||||||||||||||
Mortgage-backed securities | — | 113,950 | — | — | 113,950 | ||||||||||||||||
Municipal bonds | — | 80,659 | — | — | 80,659 | ||||||||||||||||
Other | — | 19,178 | — | — | 19,178 | ||||||||||||||||
Subtotal nuclear decommissioning trust | 101,337 | 334,075 | — | 386,832 | 822,244 | ||||||||||||||||
Total | $ | 101,337 | $ | 359,718 | $ | 6,440 | $ | 369,950 | $ | 837,445 | |||||||||||
Liabilities | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | (70,112 | ) | $ | (42,685 | ) | $ | 17,598 | (c) | $ | (95,199 | ) |
(a) | Primarily consists of long-dated electricity contracts. |
(b) | Represents investments restricted for coal mine reclamation funding related to Four Corners. These assets are included in the Other Assets line item, reported under the Investments and Other Assets section of our Condensed Consolidated Balance Sheets. |
(c) | Represents counterparty netting, margin and collateral. See Note 6. |
(d) | Valued using NAV as a practical expedient and, therefore, are not classified in the fair value hierarchy. |
(e) | Represents nuclear decommissioning trust net pending securities sales and purchases. |
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (a) (Level 3) | Other | Balance at December 31, 2016 | |||||||||||||||||
Assets | |||||||||||||||||||||
Coal reclamation trust - cash equivalents (b) | $ | 14,521 | $ | — | $ | — | $ | — | $ | 14,521 | |||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | — | 43,722 | 11,076 | (35,103 | ) | (c) | 19,695 | ||||||||||||||
Nuclear decommissioning trust: | |||||||||||||||||||||
U.S. commingled equity funds | — | — | — | 353,261 | (d) | 353,261 | |||||||||||||||
Fixed income securities: | |||||||||||||||||||||
Cash and cash equivalent funds | — | — | — | 795 | (e) | 795 | |||||||||||||||
U.S. Treasury | 95,441 | — | — | — | 95,441 | ||||||||||||||||
Corporate debt | — | 111,623 | — | — | 111,623 | ||||||||||||||||
Mortgage-backed securities | — | 115,337 | — | — | 115,337 | ||||||||||||||||
Municipal bonds | — | 80,997 | — | — | 80,997 | ||||||||||||||||
Other | — | 22,132 | — | — | 22,132 | ||||||||||||||||
Subtotal nuclear decommissioning trust | 95,441 | 330,089 | — | 354,056 | 779,586 | ||||||||||||||||
Total | $ | 109,962 | $ | 373,811 | $ | 11,076 | $ | 318,953 | $ | 813,802 | |||||||||||
Liabilities | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | (45,641 | ) | $ | (58,482 | ) | $ | 31,049 | (c) | $ | (73,074 | ) |
(a) | Primarily consists of long-dated electricity contracts. |
(b) | Represents investments restricted for coal mine reclamation funding related to Four Corners. These assets are included in the Other Assets line item, reported under the Investments and Other Assets section of our Condensed Consolidated Balance Sheets. |
(c) | Represents counterparty netting, margin and collateral. See Note 6. |
(d) | Valued using NAV as a practical expedient and, therefore, are not classified in the fair value hierarchy. |
(e) | Represents nuclear decommissioning trust net pending securities sales and purchases. |
June 30, 2017 Fair Value (thousands) | Valuation Technique | Significant Unobservable Input | Weighted-Average | ||||||||||||||
Commodity Contracts | Assets | Liabilities | Range | ||||||||||||||
Electricity: | |||||||||||||||||
Forward Contracts (a) | $ | 5,996 | $ | 25,514 | Discounted cash flows | Electricity forward price (per MWh) | $18.46 - $38.43 | $ | 28.48 | ||||||||
Natural Gas: | |||||||||||||||||
Forward Contracts (a) | 444 | 17,171 | Discounted cash flows | Natural gas forward price (per MMBtu) | $2.16 - $2.81 | $ | 2.50 | ||||||||||
Total | $ | 6,440 | $ | 42,685 |
(a) | Includes swaps and physical and financial contracts. |
December 31, 2016 Fair Value (thousands) | Valuation Technique | Significant Unobservable Input | Weighted-Average | ||||||||||||||
Commodity Contracts | Assets | Liabilities | Range | ||||||||||||||
Electricity: | |||||||||||||||||
Forward Contracts (a) | $ | 10,648 | $ | 32,042 | Discounted cash flows | Electricity forward price (per MWh) | $16.43 - $41.07 | $ | 29.86 | ||||||||
Natural Gas: | |||||||||||||||||
Forward Contracts (a) | 428 | 26,440 | Discounted cash flows | Natural gas forward price (per MMBtu) | $2.32 - $3.60 | $ | 2.81 | ||||||||||
Total | $ | 11,076 | $ | 58,482 |
(a) | Includes swaps and physical and financial contracts. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
Commodity Contracts | 2017 | 2016 | 2017 | 2016 | ||||||||||||
Net derivative balance at beginning of period | $ | (41,685 | ) | $ | (39,507 | ) | $ | (47,406 | ) | $ | (32,979 | ) | ||||
Total net gains (losses) realized/unrealized: | ||||||||||||||||
Included in OCI | (6 | ) | 104 | (6 | ) | 104 | ||||||||||
Deferred as a regulatory asset or liability | 4,252 | 1,499 | (7,503 | ) | (7,604 | ) | ||||||||||
Settlements | 1,699 | 4,502 | 3,122 | 6,267 | ||||||||||||
Transfers into Level 3 from Level 2 | (4,350 | ) | 120 | (4,388 | ) | 382 | ||||||||||
Transfers from Level 3 into Level 2 | 3,845 | 902 | 19,936 | 1,450 | ||||||||||||
Net derivative balance at end of period | $ | (36,245 | ) | $ | (32,380 | ) | $ | (36,245 | ) | $ | (32,380 | ) | ||||
Net unrealized gains included in earnings related to instruments still held at end of period | $ | — | $ | — | $ | — | $ | — |
|
Fair Value | Total Unrealized Gains | Total Unrealized Losses | |||||||||
June 30, 2017 | |||||||||||
Equity securities | $ | 384,999 | $ | 217,288 | $ | — | |||||
Fixed income securities | 435,412 | 12,224 | (2,630 | ) | |||||||
Net receivables (a) | 1,833 | — | — | ||||||||
Total | $ | 822,244 | $ | 229,512 | $ | (2,630 | ) |
(a) | Net receivables/payables relate to pending purchases and sales of securities. |
Fair Value | Total Unrealized Gains | Total Unrealized Losses | |||||||||
December 31, 2016 | |||||||||||
Equity securities | $ | 353,261 | $ | 188,091 | $ | — | |||||
Fixed income securities | 425,530 | 9,820 | (4,962 | ) | |||||||
Net receivables (a) | 795 | — | — | ||||||||
Total | $ | 779,586 | $ | 197,911 | $ | (4,962 | ) |
(a) | Net receivables/payables relate to pending purchases and sales of securities. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Realized gains | $ | 939 | $ | 2,282 | $ | 3,306 | $ | 4,720 | |||||||
Realized losses | (1,159 | ) | (1,350 | ) | (3,612 | ) | (3,136 | ) | |||||||
Proceeds from the sale of securities (a) | 124,238 | 148,785 | 275,364 | 290,594 |
(a) | Proceeds are reinvested in the trust. |
Fair Value | |||
Less than one year | $ | 14,979 | |
1 year – 5 years | 123,392 | ||
5 years – 10 years | 107,622 | ||
Greater than 10 years | 189,419 | ||
Total | $ | 435,412 |
|
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Balance at beginning of period | $ | (42,863 | ) | $ | (43,770 | ) | $ | (43,822 | ) | $ | (44,748 | ) | |||
Derivative Instruments | |||||||||||||||
OCI (loss) before reclassifications | 7 | 128 | (763 | ) | (566 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive loss (a) | 564 | 624 | 1,771 | 1,766 | |||||||||||
Net current period OCI (loss) | 571 | 752 | 1,008 | 1,200 | |||||||||||
Pension and Other Postretirement Benefits | |||||||||||||||
OCI (loss) before reclassifications | (2,157 | ) | (1,585 | ) | (2,157 | ) | (1,585 | ) | |||||||
Amounts reclassified from accumulated other comprehensive loss (b) | 823 | 884 | 1,345 | 1,414 | |||||||||||
Net current period OCI (loss) | (1,334 | ) | (701 | ) | (812 | ) | (171 | ) | |||||||
Balance at end of period | $ | (43,626 | ) | $ | (43,719 | ) | $ | (43,626 | ) | $ | (43,719 | ) |
(a) | These amounts represent realized gains and losses and are included in the computation of fuel and purchased power costs and are subject to the PSA. See Note 6. |
(b) | These amounts primarily represent amortization of actuarial loss, and are included in the computation of net periodic pension cost. See Note 4. |
Three Months Ended | Six Months Ended | |||||||||||||
June 30, | June 30, | |||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||
Balance at beginning of period | $ | (24,375 | ) | $ | (26,038 | ) | $ | (25,423 | ) | $ | (27,097 | ) | ||
Derivative Instruments | ||||||||||||||
OCI (loss) before reclassifications | 7 | 128 | (763 | ) | (566 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive loss (a) | 564 | 624 | 1,771 | 1,766 | ||||||||||
Net current period OCI (loss) | 571 | 752 | 1,008 | 1,200 | ||||||||||
Pension and Other Postretirement Benefits | ||||||||||||||
OCI (loss) before reclassifications | (2,121 | ) | (1,521 | ) | (2,121 | ) | (1,521 | ) | ||||||
Amounts reclassified from accumulated other comprehensive loss (b) | 813 | 879 | 1,424 | 1,490 | ||||||||||
Net current period OCI (loss) | (1,308 | ) | (642 | ) | (697 | ) | (31 | ) | ||||||
Balance at end of period | $ | (25,112 | ) | $ | (25,928 | ) | $ | (25,112 | ) | $ | (25,928 | ) |
(a) | These amounts represent realized gains and losses and are included in the computation of fuel and purchased power costs and are subject to the PSA. See Note 6. |
(b) | These amounts primarily represent amortization of actuarial loss and are included in the computation of net periodic pension cost. See Note 4. |
|
|
Statements of Cash Flows for the Six Months Ended June 30, 2016 | As previously reported | Reclassifications to conform to current year presentation | Amount reported after reclassification to conform to current year presentation | ||||||||
Cash Flows from Operating Activities | |||||||||||
Stock compensation | $ | — | $ | 25,048 | $ | 25,048 | |||||
Change in other long-term liabilities | 9,011 | (25,048 | ) | (16,037 | ) |
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Cash paid during the period for: | |||||||
Income taxes, net of refunds | $ | 2,062 | $ | 2,503 | |||
Interest, net of amounts capitalized | 94,870 | 89,109 | |||||
Significant non-cash investing and financing activities: | |||||||
Accrued capital expenditures | $ | 80,517 | $ | 55,286 | |||
Dividends accrued but not yet paid | 73,113 | 69,484 |
|
As of June 30, 2017 | As of December 31, 2016 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Pinnacle West | $ | 125,000 | $ | 125,000 | $ | 125,000 | $ | 125,000 | |||||||
APS | 4,274,520 | 4,645,844 | 4,021,785 | 4,300,789 | |||||||||||
Total | $ | 4,399,520 | $ | 4,770,844 | $ | 4,146,785 | $ | 4,425,789 |
|
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Beginning balance | $ | 12,465 | $ | (9,688 | ) | ||
Deferred fuel and purchased power costs — current period | 21,994 | 21,027 | |||||
Amounts refunded/(charged) to customers | 13,663 | (13,778 | ) | ||||
Ending balance | $ | 48,122 | $ | (2,439 | ) |
Amortization Through | June 30, 2017 | December 31, 2016 | |||||||||||||||
Current | Non-Current | Current | Non-Current | ||||||||||||||
Pension | (a) | $ | — | $ | 697,184 | $ | — | $ | 711,059 | ||||||||
Retired power plant costs | Various | 19,083 | 205,418 | 9,913 | 117,591 | ||||||||||||
Income taxes — allowance for funds used during construction ("AFUDC") equity | 2047 | 6,202 | 158,356 | 6,305 | 152,118 | ||||||||||||
Deferred fuel and purchased power — mark-to-market (Note 6) | 2020 | 45,993 | 43,354 | — | 42,963 | ||||||||||||
Deferred fuel and purchased power (b) (e) | 2018 | 48,122 | — | 12,465 | — | ||||||||||||
Four Corners cost deferral | 2024 | 6,689 | 53,549 | 6,689 | 56,894 | ||||||||||||
Income taxes — investment tax credit basis adjustment | 2046 | 2,120 | 53,509 | 2,120 | 54,356 | ||||||||||||
Lost fixed cost recovery (b) | 2018 | 75,070 | — | 61,307 | — | ||||||||||||
Palo Verde VIEs (Note 5) | 2046 | — | 19,085 | — | 18,775 | ||||||||||||
Deferred compensation | 2036 | — | 37,161 | — | 35,595 | ||||||||||||
Deferred property taxes | (c) | — | 85,694 | — | 73,200 | ||||||||||||
Loss on reacquired debt | 2038 | 1,637 | 16,124 | 1,637 | 16,942 | ||||||||||||
Tax expense of Medicare subsidy | 2024 | 1,503 | 9,922 | 1,513 | 10,589 | ||||||||||||
Demand Side Management | 2018 | 5,122 | — | 3,744 | — | ||||||||||||
AG-1 deferral | (f) | — | 10,058 | — | 5,868 | ||||||||||||
Mead-Phoenix transmission line CIAC | 2050 | 332 | 10,542 | 332 | 10,708 | ||||||||||||
Transmission cost adjustor (b) | 2018 | 8,115 | — | — | 1,588 | ||||||||||||
Coal reclamation | 2026 | 418 | 15,135 | 418 | 5,182 | ||||||||||||
Other | Various | 322 | — | 432 | — | ||||||||||||
Total regulatory assets (d) | $ | 220,728 | $ | 1,415,091 | $ | 106,875 | $ | 1,313,428 |
(a) | See Note 4 for further discussion. |
(b) | See "Cost Recovery Mechanisms" discussion above. |
(c) | Per the provision of the 2012 Settlement Agreement. |
(d) | There are no regulatory assets for which the ACC has allowed recovery of costs, but not allowed a return by exclusion from rate base. FERC rates are set using a formula rate as described in "Transmission Rates, Transmission Cost Adjustor and Other Transmission Matters." |
(e) | Subject to a carrying charge. |
(f) | Amortization is expected through 2022, but the balance is classified as non-current since the related 2017 Settlement Agreement was not approved as of June 30, 2017. |
Amortization Through | June 30, 2017 | December 31, 2016 | |||||||||||||||
Current | Non-Current | Current | Non-Current | ||||||||||||||
Asset retirement obligations | 2057 | $ | — | $ | 321,732 | $ | — | $ | 279,976 | ||||||||
Removal costs | (a) | 37,943 | 189,959 | 29,899 | 223,145 | ||||||||||||
Other postretirement benefits | (b) | 32,725 | 107,764 | 32,662 | 123,913 | ||||||||||||
Income taxes — deferred investment tax credit | 2046 | 4,315 | 107,153 | 4,368 | 108,827 | ||||||||||||
Income taxes — change in rates | 2046 | 2,565 | 68,583 | 1,771 | 70,898 | ||||||||||||
Spent nuclear fuel | 2047 | — | 71,996 | — | 71,726 | ||||||||||||
Renewable energy standard (c) | 2018 | 11,519 | — | 26,809 | — | ||||||||||||
Demand side management (c) | 2019 | — | 19,921 | — | 20,472 | ||||||||||||
Sundance maintenance | 2030 | — | 16,092 | — | 15,287 | ||||||||||||
Deferred gains on utility property | 2019 | 2,063 | 7,851 | 2,063 | 8,895 | ||||||||||||
Four Corners coal reclamation | 2031 | — | 20,894 | — | 18,248 | ||||||||||||
Other | Various | 43 | 8,161 | 2,327 | 7,529 | ||||||||||||
Total regulatory liabilities | $ | 91,173 | $ | 940,106 | $ | 99,899 | $ | 948,916 |
(a) | In accordance with regulatory accounting guidance, APS accrues for removal costs for its regulated assets, even if there is no legal obligation for removal. |
(b) | See Note 4 for further discussion. |
(c) | See "Cost Recovery Mechanisms" discussion above. |
|
Pension Benefits | Other Benefits | ||||||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||||
Service cost — benefits earned during the period | $ | 13,669 | $ | 12,630 | $ | 27,429 | $ | 26,896 | $ | 4,201 | $ | 3,560 | $ | 8,559 | $ | 7,497 | |||||||||||||||
Interest cost on benefit obligation | 32,177 | 32,878 | 64,878 | 65,823 | 7,415 | 7,519 | 14,980 | 14,860 | |||||||||||||||||||||||
Expected return on plan assets | (43,425 | ) | (43,161 | ) | (87,135 | ) | (86,953 | ) | (13,350 | ) | (9,125 | ) | (26,701 | ) | (18,247 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service cost (credit) | 20 | 132 | 41 | 263 | (9,461 | ) | (9,471 | ) | (18,921 | ) | (18,942 | ) | |||||||||||||||||||
Net actuarial loss | 11,460 | 10,627 | 23,950 | 20,358 | 1,104 | 1,349 | 2,559 | 2,295 | |||||||||||||||||||||||
Net periodic benefit cost | $ | 13,901 | $ | 13,106 | $ | 29,163 | $ | 26,387 | $ | (10,091 | ) | $ | (6,168 | ) | $ | (19,524 | ) | $ | (12,537 | ) | |||||||||||
Portion of cost charged to expense | $ | 6,894 | $ | 6,433 | $ | 14,461 | $ | 12,951 | $ | (5,004 | ) | $ | (3,027 | ) | $ | (9,682 | ) | $ | (6,153 | ) |
|
June 30, 2017 | December 31, 2016 | ||||||
Palo Verde sale leaseback property plant and equipment, net of accumulated depreciation | $ | 111,580 | $ | 113,515 | |||
Equity — Noncontrolling interests | 130,665 | 132,290 |
|
Commodity | Quantity | ||||
Power | 908 | GWh | |||
Gas | 247 | Billion cubic feet |
Financial Statement Location | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
Commodity Contracts | 2017 | 2016 | 2017 | 2016 | ||||||||||||||
Gain (Loss) Recognized in OCI on Derivative Instruments (Effective Portion) | OCI — derivative instruments | $ | 11 | $ | 208 | $ | (84 | ) | $ | 60 | ||||||||
Loss Reclassified from Accumulated OCI into Income (Effective Portion Realized) (a) | Fuel and purchased power (b) | (912 | ) | (1,016 | ) | (1,763 | ) | (1,957 | ) |
(a) | During the three and six months ended June 30, 2017 and 2016, we had no losses reclassified from accumulated OCI to earnings related to discontinued cash flow hedges. |
(b) | Amounts are before the effect of PSA deferrals. |
Financial Statement Location | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
Commodity Contracts | 2017 | 2016 | 2017 | 2016 | ||||||||||||||
Net Gain (Loss) Recognized in Income | Operating revenues | $ | (58 | ) | $ | 585 | $ | (346 | ) | $ | 483 | |||||||
Net Gain (Loss) Recognized in Income | Fuel and purchased power (a) | (5,416 | ) | 60,894 | (58,043 | ) | 29,958 | |||||||||||
Total | $ | (5,474 | ) | $ | 61,479 | $ | (58,389 | ) | $ | 30,441 |
(a) | Amounts are before the effect of PSA deferrals. |
As of June 30, 2017: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 15,624 | $ | (15,387 | ) | $ | 237 | $ | 70 | $ | 307 | |||||||||
Investments and other assets | 1,620 | (1,565 | ) | 55 | — | 55 | ||||||||||||||
Total assets | 17,244 | (16,952 | ) | 292 | 70 | 362 | ||||||||||||||
Current liabilities | (64,646 | ) | 18,587 | (46,059 | ) | (2,554 | ) | (48,613 | ) | |||||||||||
Deferred credits and other | (48,151 | ) | 1,565 | (46,586 | ) | — | (46,586 | ) | ||||||||||||
Total liabilities | (112,797 | ) | 20,152 | (92,645 | ) | (2,554 | ) | (95,199 | ) | |||||||||||
Total | $ | (95,553 | ) | $ | 3,200 | $ | (92,353 | ) | $ | (2,484 | ) | $ | (94,837 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $3,200. |
(c) | Represents cash collateral and cash margin that is not subject to offsetting. Amounts relate to non-derivative instruments, derivatives qualifying for scope exceptions, or collateral and margin posted in excess of the recognized derivative instrument. Includes cash collateral received from counterparties of $2,554, and cash margin provided to counterparties of $70. |
As of December 31, 2016: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 48,094 | $ | (28,400 | ) | $ | 19,694 | $ | — | $ | 19,694 | |||||||||
Investments and other assets | 6,704 | (6,703 | ) | 1 | — | 1 | ||||||||||||||
Total assets | 54,798 | (35,103 | ) | 19,695 | — | 19,695 | ||||||||||||||
Current liabilities | (50,182 | ) | 28,400 | (21,782 | ) | (4,054 | ) | (25,836 | ) | |||||||||||
Deferred credits and other | (53,941 | ) | 6,703 | (47,238 | ) | — | (47,238 | ) | ||||||||||||
Total liabilities | (104,123 | ) | 35,103 | (69,020 | ) | (4,054 | ) | (73,074 | ) | |||||||||||
Total | $ | (49,325 | ) | $ | — | $ | (49,325 | ) | $ | (4,054 | ) | $ | (53,379 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | No cash collateral has been provided to counterparties, or received from counterparties, that is subject to offsetting. |
(c) | Represents cash collateral and cash margin that is not subject to offsetting. Amounts relate to non-derivative instruments, derivatives qualifying for scope exceptions, or collateral and margin posted in excess of the recognized derivative instrument. Includes cash collateral received from counterparties of $4,054. |
As of June 30, 2017: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 15,624 | $ | (15,387 | ) | $ | 237 | $ | 70 | $ | 307 | |||||||||
Investments and other assets | 1,620 | (1,565 | ) | 55 | — | 55 | ||||||||||||||
Total assets | 17,244 | (16,952 | ) | 292 | 70 | 362 | ||||||||||||||
Current liabilities | (64,646 | ) | 18,587 | (46,059 | ) | (2,554 | ) | (48,613 | ) | |||||||||||
Deferred credits and other | (48,151 | ) | 1,565 | (46,586 | ) | — | (46,586 | ) | ||||||||||||
Total liabilities | (112,797 | ) | 20,152 | (92,645 | ) | (2,554 | ) | (95,199 | ) | |||||||||||
Total | $ | (95,553 | ) | $ | 3,200 | $ | (92,353 | ) | $ | (2,484 | ) | $ | (94,837 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $3,200. |
(c) | Represents cash collateral and cash margin that is not subject to offsetting. Amounts relate to non-derivative instruments, derivatives qualifying for scope exceptions, or collateral and margin posted in excess of the recognized derivative instrument. Includes cash collateral received from counterparties of $2,554, and cash margin provided to counterparties of $70. |
As of December 31, 2016: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 48,094 | $ | (28,400 | ) | $ | 19,694 | $ | — | $ | 19,694 | |||||||||
Investments and other assets | 6,704 | (6,703 | ) | 1 | — | 1 | ||||||||||||||
Total assets | 54,798 | (35,103 | ) | 19,695 | — | 19,695 | ||||||||||||||
Current liabilities | (50,182 | ) | 28,400 | (21,782 | ) | (4,054 | ) | (25,836 | ) | |||||||||||
Deferred credits and other | (53,941 | ) | 6,703 | (47,238 | ) | — | (47,238 | ) | ||||||||||||
Total liabilities | (104,123 | ) | 35,103 | (69,020 | ) | (4,054 | ) | (73,074 | ) | |||||||||||
Total | $ | (49,325 | ) | $ | — | $ | (49,325 | ) | $ | (4,054 | ) | $ | (53,379 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | No cash collateral has been provided to counterparties, or received from counterparties, that is subject to offsetting. |
(c) | Represents cash collateral and cash margin that is not subject to offsetting. Amounts relate to non-derivative instruments, derivatives qualifying for scope exceptions, or collateral and margin posted in excess of the recognized derivative instrument. Includes cash collateral received from counterparties of |
June 30, 2017 | |||
Aggregate fair value of derivative instruments in a net liability position | $ | 112,797 | |
Cash collateral posted | 3,200 | ||
Additional cash collateral in the event credit-risk-related contingent features were fully triggered (a) | 89,336 |
(a) | This amount is after counterparty netting and includes those contracts which qualify for scope exceptions, which are excluded from the derivative details above. |
|
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Other income: | |||||||||||||||
Interest income | $ | 387 | $ | 184 | $ | 864 | $ | 302 | |||||||
Investment gains — net | — | 13 | — | 13 | |||||||||||
Miscellaneous | 97 | — | 100 | (1 | ) | ||||||||||
Total other income | $ | 484 | $ | 197 | $ | 964 | $ | 314 | |||||||
Other expense: | |||||||||||||||
Non-operating costs | $ | (3,401 | ) | $ | (2,085 | ) | $ | (5,360 | ) | $ | (4,133 | ) | |||
Investment losses — net | (227 | ) | (539 | ) | (528 | ) | (1,058 | ) | |||||||
Miscellaneous | (194 | ) | (218 | ) | (1,614 | ) | (1,689 | ) | |||||||
Total other expense | $ | (3,822 | ) | $ | (2,842 | ) | $ | (7,502 | ) | $ | (6,880 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Other income: | |||||||||||||||
Interest income | $ | 257 | $ | 109 | $ | 596 | $ | 181 | |||||||
Gain on disposition of property | 260 | 4,989 | 567 | 5,321 | |||||||||||
Miscellaneous | 625 | 649 | 1,041 | 855 | |||||||||||
Total other income | $ | 1,142 | $ | 5,747 | $ | 2,204 | $ | 6,357 | |||||||
Other expense: | |||||||||||||||
Non-operating costs (a) | $ | (3,753 | ) | $ | (2,719 | ) | $ | (5,918 | ) | $ | (4,685 | ) | |||
Loss on disposition of property | (1,169 | ) | (657 | ) | (1,257 | ) | (1,083 | ) | |||||||
Miscellaneous | (729 | ) | (1,054 | ) | (2,854 | ) | (3,412 | ) | |||||||
Total other expense | $ | (5,651 | ) | $ | (4,430 | ) | $ | (10,029 | ) | $ | (9,180 | ) |
|
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (a) (Level 3) | Other | Balance at June 30, 2017 | |||||||||||||||||
Assets | |||||||||||||||||||||
Coal reclamation escrow account (b); | |||||||||||||||||||||
Municipal bonds | $ | — | $ | 14,839 | $ | — | $ | — | $ | 14,839 | |||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | — | 10,804 | 6,440 | (16,882 | ) | (c) | 362 | ||||||||||||||
Nuclear decommissioning trust: | |||||||||||||||||||||
U.S. commingled equity funds | — | — | — | 384,999 | (d) | 384,999 | |||||||||||||||
Fixed income securities: | |||||||||||||||||||||
Cash and cash equivalent funds | — | — | — | 1,833 | (e) | 1,833 | |||||||||||||||
U.S. Treasury | 101,337 | — | — | — | 101,337 | ||||||||||||||||
Corporate debt | — | 120,288 | — | — | 120,288 | ||||||||||||||||
Mortgage-backed securities | — | 113,950 | — | — | 113,950 | ||||||||||||||||
Municipal bonds | — | 80,659 | — | — | 80,659 | ||||||||||||||||
Other | — | 19,178 | — | — | 19,178 | ||||||||||||||||
Subtotal nuclear decommissioning trust | 101,337 | 334,075 | — | 386,832 | 822,244 | ||||||||||||||||
Total | $ | 101,337 | $ | 359,718 | $ | 6,440 | $ | 369,950 | $ | 837,445 | |||||||||||
Liabilities | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | (70,112 | ) | $ | (42,685 | ) | $ | 17,598 | (c) | $ | (95,199 | ) |
(a) | Primarily consists of long-dated electricity contracts. |
(b) | Represents investments restricted for coal mine reclamation funding related to Four Corners. These assets are included in the Other Assets line item, reported under the Investments and Other Assets section of our Condensed Consolidated Balance Sheets. |
(c) | Represents counterparty netting, margin and collateral. See Note 6. |
(d) | Valued using NAV as a practical expedient and, therefore, are not classified in the fair value hierarchy. |
(e) | Represents nuclear decommissioning trust net pending securities sales and purchases. |
Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (a) (Level 3) | Other | Balance at December 31, 2016 | |||||||||||||||||
Assets | |||||||||||||||||||||
Coal reclamation trust - cash equivalents (b) | $ | 14,521 | $ | — | $ | — | $ | — | $ | 14,521 | |||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | — | 43,722 | 11,076 | (35,103 | ) | (c) | 19,695 | ||||||||||||||
Nuclear decommissioning trust: | |||||||||||||||||||||
U.S. commingled equity funds | — | — | — | 353,261 | (d) | 353,261 | |||||||||||||||
Fixed income securities: | |||||||||||||||||||||
Cash and cash equivalent funds | — | — | — | 795 | (e) | 795 | |||||||||||||||
U.S. Treasury | 95,441 | — | — | — | 95,441 | ||||||||||||||||
Corporate debt | — | 111,623 | — | — | 111,623 | ||||||||||||||||
Mortgage-backed securities | — | 115,337 | — | — | 115,337 | ||||||||||||||||
Municipal bonds | — | 80,997 | — | — | 80,997 | ||||||||||||||||
Other | — | 22,132 | — | — | 22,132 | ||||||||||||||||
Subtotal nuclear decommissioning trust | 95,441 | 330,089 | — | 354,056 | 779,586 | ||||||||||||||||
Total | $ | 109,962 | $ | 373,811 | $ | 11,076 | $ | 318,953 | $ | 813,802 | |||||||||||
Liabilities | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | (45,641 | ) | $ | (58,482 | ) | $ | 31,049 | (c) | $ | (73,074 | ) |
(a) | Primarily consists of long-dated electricity contracts. |
(b) | Represents investments restricted for coal mine reclamation funding related to Four Corners. These assets are included in the Other Assets line item, reported under the Investments and Other Assets section of our Condensed Consolidated Balance Sheets. |
(c) | Represents counterparty netting, margin and collateral. See Note 6. |
(d) | Valued using NAV as a practical expedient and, therefore, are not classified in the fair value hierarchy. |
(e) | Represents nuclear decommissioning trust net pending securities sales and purchases. |
June 30, 2017 Fair Value (thousands) | Valuation Technique | Significant Unobservable Input | Weighted-Average | ||||||||||||||
Commodity Contracts | Assets | Liabilities | Range | ||||||||||||||
Electricity: | |||||||||||||||||
Forward Contracts (a) | $ | 5,996 | $ | 25,514 | Discounted cash flows | Electricity forward price (per MWh) | $18.46 - $38.43 | $ | 28.48 | ||||||||
Natural Gas: | |||||||||||||||||
Forward Contracts (a) | 444 | 17,171 | Discounted cash flows | Natural gas forward price (per MMBtu) | $2.16 - $2.81 | $ | 2.50 | ||||||||||
Total | $ | 6,440 | $ | 42,685 |
(a) | Includes swaps and physical and financial contracts. |
December 31, 2016 Fair Value (thousands) | Valuation Technique | Significant Unobservable Input | Weighted-Average | ||||||||||||||
Commodity Contracts | Assets | Liabilities | Range | ||||||||||||||
Electricity: | |||||||||||||||||
Forward Contracts (a) | $ | 10,648 | $ | 32,042 | Discounted cash flows | Electricity forward price (per MWh) | $16.43 - $41.07 | $ | 29.86 | ||||||||
Natural Gas: | |||||||||||||||||
Forward Contracts (a) | 428 | 26,440 | Discounted cash flows | Natural gas forward price (per MMBtu) | $2.32 - $3.60 | $ | 2.81 | ||||||||||
Total | $ | 11,076 | $ | 58,482 |
(a) | Includes swaps and physical and financial contracts. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
Commodity Contracts | 2017 | 2016 | 2017 | 2016 | ||||||||||||
Net derivative balance at beginning of period | $ | (41,685 | ) | $ | (39,507 | ) | $ | (47,406 | ) | $ | (32,979 | ) | ||||
Total net gains (losses) realized/unrealized: | ||||||||||||||||
Included in OCI | (6 | ) | 104 | (6 | ) | 104 | ||||||||||
Deferred as a regulatory asset or liability | 4,252 | 1,499 | (7,503 | ) | (7,604 | ) | ||||||||||
Settlements | 1,699 | 4,502 | 3,122 | 6,267 | ||||||||||||
Transfers into Level 3 from Level 2 | (4,350 | ) | 120 | (4,388 | ) | 382 | ||||||||||
Transfers from Level 3 into Level 2 | 3,845 | 902 | 19,936 | 1,450 | ||||||||||||
Net derivative balance at end of period | $ | (36,245 | ) | $ | (32,380 | ) | $ | (36,245 | ) | $ | (32,380 | ) | ||||
Net unrealized gains included in earnings related to instruments still held at end of period | $ | — | $ | — | $ | — | $ | — |
|
Fair Value | Total Unrealized Gains | Total Unrealized Losses | |||||||||
June 30, 2017 | |||||||||||
Equity securities | $ | 384,999 | $ | 217,288 | $ | — | |||||
Fixed income securities | 435,412 | 12,224 | (2,630 | ) | |||||||
Net receivables (a) | 1,833 | — | — | ||||||||
Total | $ | 822,244 | $ | 229,512 | $ | (2,630 | ) |
(a) | Net receivables/payables relate to pending purchases and sales of securities. |
Fair Value | Total Unrealized Gains | Total Unrealized Losses | |||||||||
December 31, 2016 | |||||||||||
Equity securities | $ | 353,261 | $ | 188,091 | $ | — | |||||
Fixed income securities | 425,530 | 9,820 | (4,962 | ) | |||||||
Net receivables (a) | 795 | — | — | ||||||||
Total | $ | 779,586 | $ | 197,911 | $ | (4,962 | ) |
(a) | Net receivables/payables relate to pending purchases and sales of securities. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Realized gains | $ | 939 | $ | 2,282 | $ | 3,306 | $ | 4,720 | |||||||
Realized losses | (1,159 | ) | (1,350 | ) | (3,612 | ) | (3,136 | ) | |||||||
Proceeds from the sale of securities (a) | 124,238 | 148,785 | 275,364 | 290,594 |
(a) | Proceeds are reinvested in the trust. |
Fair Value | |||
Less than one year | $ | 14,979 | |
1 year – 5 years | 123,392 | ||
5 years – 10 years | 107,622 | ||
Greater than 10 years | 189,419 | ||
Total | $ | 435,412 |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Balance at beginning of period | $ | (42,863 | ) | $ | (43,770 | ) | $ | (43,822 | ) | $ | (44,748 | ) | |||
Derivative Instruments | |||||||||||||||
OCI (loss) before reclassifications | 7 | 128 | (763 | ) | (566 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive loss (a) | 564 | 624 | 1,771 | 1,766 | |||||||||||
Net current period OCI (loss) | 571 | 752 | 1,008 | 1,200 | |||||||||||
Pension and Other Postretirement Benefits | |||||||||||||||
OCI (loss) before reclassifications | (2,157 | ) | (1,585 | ) | (2,157 | ) | (1,585 | ) | |||||||
Amounts reclassified from accumulated other comprehensive loss (b) | 823 | 884 | 1,345 | 1,414 | |||||||||||
Net current period OCI (loss) | (1,334 | ) | (701 | ) | (812 | ) | (171 | ) | |||||||
Balance at end of period | $ | (43,626 | ) | $ | (43,719 | ) | $ | (43,626 | ) | $ | (43,719 | ) |
(a) | These amounts represent realized gains and losses and are included in the computation of fuel and purchased power costs and are subject to the PSA. See Note 6. |
(b) | These amounts primarily represent amortization of actuarial loss, and are included in the computation of net periodic pension cost. See Note 4. |
Three Months Ended | Six Months Ended | |||||||||||||
June 30, | June 30, | |||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||
Balance at beginning of period | $ | (24,375 | ) | $ | (26,038 | ) | $ | (25,423 | ) | $ | (27,097 | ) | ||
Derivative Instruments | ||||||||||||||
OCI (loss) before reclassifications | 7 | 128 | (763 | ) | (566 | ) | ||||||||
Amounts reclassified from accumulated other comprehensive loss (a) | 564 | 624 | 1,771 | 1,766 | ||||||||||
Net current period OCI (loss) | 571 | 752 | 1,008 | 1,200 | ||||||||||
Pension and Other Postretirement Benefits | ||||||||||||||
OCI (loss) before reclassifications | (2,121 | ) | (1,521 | ) | (2,121 | ) | (1,521 | ) | ||||||
Amounts reclassified from accumulated other comprehensive loss (b) | 813 | 879 | 1,424 | 1,490 | ||||||||||
Net current period OCI (loss) | (1,308 | ) | (642 | ) | (697 | ) | (31 | ) | ||||||
Balance at end of period | $ | (25,112 | ) | $ | (25,928 | ) | $ | (25,112 | ) | $ | (25,928 | ) |
(a) | These amounts represent realized gains and losses and are included in the computation of fuel and purchased power costs and are subject to the PSA. See Note 6. |
(b) | These amounts primarily represent amortization of actuarial loss and are included in the computation of net periodic pension cost. See Note 4. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|