|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
Six Months Ended June 30, | |||||||
2016 | 2015 | ||||||
Cash paid during the period for: | |||||||
Income taxes, net of refunds | $ | 2,503 | $ | 1,834 | |||
Interest, net of amounts capitalized | 89,109 | 84,008 | |||||
Significant non-cash investing and financing activities: | |||||||
Accrued capital expenditures | $ | 55,286 | $ | 38,985 | |||
Dividends accrued but not yet paid | 69,484 | 65,933 |
|
As of June 30, 2016 | As of December 31, 2015 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Pinnacle West | $ | 125,000 | $ | 125,000 | $ | 125,000 | $ | 125,000 | |||||||
APS | 4,066,415 | 4,658,591 | 3,694,971 | 3,981,367 | |||||||||||
Total | $ | 4,191,415 | $ | 4,783,591 | $ | 3,819,971 | $ | 4,106,367 |
|
• | a test year ended December 31, 2015, adjusted as described below; |
• | an original cost rate base of $6.8 billion, which approximates the ACC-jurisdictional portion of the book value of utility assets, net of accumulated depreciation and other credits, as of December 31, 2015; |
• | the following proposed capital structure and costs of capital: |
Capital Structure | Cost of Capital | ||||
Long-term debt | 44.2 | % | 5.13 | % | |
Common stock equity | 55.8 | % | 10.50 | % | |
Weighted-average cost of capital | 8.13 | % |
• | a 1% return on the increment of fair value rate base above APS’s original cost rate base, as provided for by Arizona law; |
• | a base rate for fuel and purchased power costs of $0.029882 per kilowatt-hour (“kWh”) based on estimated 2017 prices (a decrease from the current base fuel rate of $0.03207 per kWh); |
• | authorization to defer for potential future recovery its share of the construction costs associated with installing selective catalytic reduction equipment at the Four Corners Power Plant (estimated at approximately $400 million in direct costs). APS proposes that the rates established in this rate case be increased through a step mechanism beginning in 2019 to reflect these deferred costs; |
• | authorization to defer for potential future recovery in the Company’s next general rate case the construction costs APS incurs for its Ocotillo power plant modernization project, once the project reaches commercial operation. APS estimates the direct construction costs at approximately $500 million and that the new facility will be fully in service by early 2019; |
• | authorization to defer until the Company’s next general rate case the increase or decrease in its Arizona property taxes attributable to tax rate changes after the date the rate application is adjudicated; |
• | updates and modifications to four of APS’s adjustor mechanisms - the Power Supply Adjustor (“PSA”), the Lost Fixed Cost Recovery Mechanism (“LFCR”), the Transmission Cost Adjustor (“TCA”) and the Environmental Improvement Surcharge (“EIS”); |
• | a number of proposed rate design changes for residential customers, including: |
◦ | change the on-peak time of use period from 12 p.m. - 7 p.m. to 3 p.m. - 8 p.m. Monday through Friday, excluding holidays; |
◦ | reduce the difference in the on- and off-peak energy price and lower all energy charges; |
◦ | offer four rate plan options, three of which have demand charges and a fourth that is available to non-partial requirements customers using less than 600 kWh on average per month; and |
◦ | modify the current net metering tariff to provide for a credit at the retail rate for the portion of generation by rooftop solar customers that offsets their own load, and for a credit for excess energy delivered to the grid at an export rate. |
• | proposed rate design changes for commercial customers, including an aggregation rider that allows certain large customers to qualify for a reduced rate, an extra-high load factor rate schedule for certain customers, and an economic development rate offering for new loads meeting certain criteria. |
• | An authorized return on common equity of 10.0%; |
• | A capital structure comprised of 46.1% debt and 53.9% common equity; |
• | A test year ended December 31, 2010, adjusted to include plant that is in service as of March 31, 2012; |
• | Deferral for future recovery or refund of property taxes above or below a specified 2010 test year level caused by changes to the Arizona property tax rate as follows: |
• | Deferral of increases in property taxes of 25% in 2012, 50% in 2013 and 75% for 2014 and subsequent years if Arizona property tax rates increase; and |
• | Deferral of 100% in all years if Arizona property tax rates decrease; |
• | A procedure to allow APS to request rate adjustments prior to its next general rate case related to APS’s acquisition of additional interests in Units 4 and 5 and the related closure of Units 1-3 of the Four Corners Power Plant ("Four Corners") (APS made its filing under this provision on December 30, 2013, see "Four Corners" below); |
• | Implementation of a Lost Fixed Cost Recovery ("LFCR") rate mechanism to support energy efficiency and distributed renewable generation; |
• | Modifications to the Environmental Improvement Surcharge ("EIS") to allow for the recovery of carrying costs for capital expenditures associated with government-mandated environmental controls, subject to an existing cents per kWh cap on cost recovery that could produce up to approximately $5 million in revenues annually; |
• | Modifications to the Power Supply Adjustor ("PSA"), including the elimination of the 90/10 sharing provision; |
• | A limitation on the use of the RES surcharge and the Demand Side Management Adjustor Charge ("DSMAC") to recoup capital expenditures not required under the terms of APS’s 2009 retail rate case settlement agreement (the "2009 Settlement Agreement"); |
• | Modification of the Transmission Cost Adjustor ("TCA") to streamline the process for future transmission-related rate changes; and |
• | Implementation of various changes to rate schedules, including the adoption of an experimental "buy-through" rate that could allow certain large commercial and industrial customers to select alternative sources of generation to be supplied by APS. |
Six Months Ended June 30, | |||||||
2016 | 2015 | ||||||
Beginning balance | $ | (9,688 | ) | $ | 6,925 | ||
Deferred fuel and purchased power costs — current period | 21,027 | (11,710 | ) | ||||
Amounts charged to customers | (13,778 | ) | (11,424 | ) | |||
Ending balance | $ | (2,439 | ) | $ | (16,209 | ) |
Amortization Through | June 30, 2016 | December 31, 2015 | |||||||||||||||
Current | Non-Current | Current | Non-Current | ||||||||||||||
Pension | (a) | $ | — | $ | 617,283 | $ | — | $ | 619,223 | ||||||||
Retired power plant costs | 2033 | 9,913 | 122,554 | 9,913 | 127,518 | ||||||||||||
Income taxes — allowance for funds used during construction ("AFUDC") equity | 2046 | 5,419 | 137,611 | 5,495 | 133,712 | ||||||||||||
Deferred fuel and purchased power — mark-to-market (Note 6) | 2019 | 30,986 | 40,573 | 71,852 | 69,697 | ||||||||||||
Four Corners cost deferral | 2024 | 6,689 | 60,238 | 6,689 | 63,582 | ||||||||||||
Income taxes — investment tax credit basis adjustment | 2045 | 1,851 | 47,826 | 1,766 | 48,462 | ||||||||||||
Lost fixed cost recovery (b) | 2017 | 49,852 | — | 45,507 | — | ||||||||||||
Palo Verde VIEs (Note 5) | 2046 | — | 18,465 | — | 18,143 | ||||||||||||
Deferred compensation | 2036 | — | 35,701 | — | 34,751 | ||||||||||||
Deferred property taxes | (c) | — | 62,726 | — | 50,453 | ||||||||||||
Loss on reacquired debt | 2034 | 1,592 | 16,919 | 1,515 | 16,375 | ||||||||||||
Tax expense of Medicare subsidy | 2024 | 1,512 | 11,647 | 1,520 | 12,163 | ||||||||||||
Transmission vegetation management | 2016 | — | — | 4,543 | — | ||||||||||||
Mead-Phoenix transmission line CIAC | 2050 | 332 | 10,874 | 332 | 11,040 | ||||||||||||
Transmission cost adjustor (b) | 2018 | — | 2,814 | — | 2,942 | ||||||||||||
Coal reclamation | 2026 | 418 | 5,391 | 418 | 6,085 | ||||||||||||
Other | Various | 32 | — | 5 | — | ||||||||||||
Total regulatory assets (d) | $ | 108,596 | $ | 1,190,622 | $ | 149,555 | $ | 1,214,146 |
(a) | This asset represents the future recovery of pension benefit obligations through retail rates. If these costs are disallowed by the ACC, this regulatory asset would be charged to Other Comprehensive Income ("OCI") and result in lower future revenues. 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." |
Amortization Through | June 30, 2016 | December 31, 2015 | |||||||||||||||
Current | Non-Current | Current | Non-Current | ||||||||||||||
Asset retirement obligations | 2057 | $ | — | $ | 299,713 | $ | — | $ | 277,554 | ||||||||
Removal costs | (a) | 26,373 | 245,777 | 39,746 | 240,367 | ||||||||||||
Other postretirement benefits | (d) | 33,294 | 155,279 | 34,100 | 179,521 | ||||||||||||
Income taxes — deferred investment tax credit | 2045 | 3,774 | 95,877 | 3,604 | 97,175 | ||||||||||||
Income taxes — change in rates | 2046 | 1,771 | 71,257 | 1,113 | 72,454 | ||||||||||||
Spent nuclear fuel | 2047 | 31 | 71,342 | 3,051 | 67,437 | ||||||||||||
Renewable energy standard (b) | 2017 | 35,882 | 2,182 | 43,773 | 4,365 | ||||||||||||
Demand side management (b) | 2017 | 4,957 | 21,864 | 6,079 | 19,115 | ||||||||||||
Sundance maintenance | 2030 | — | 14,483 | — | 13,678 | ||||||||||||
Deferred fuel and purchased power (b) (c) | 2017 | 2,439 | — | 9,688 | — | ||||||||||||
Deferred gains on utility property | 2019 | 2,062 | 9,535 | 2,062 | 6,001 | ||||||||||||
Transmission cost adjustor (b) | 2017 | 5,545 | — | — | — | ||||||||||||
Four Corners coal reclamation | 2031 | — | 15,969 | — | 8,920 | ||||||||||||
Other | Various | 44 | 7,543 | 2,550 | 7,565 | ||||||||||||
Total regulatory liabilities | $ | 116,172 | $ | 1,010,821 | $ | 145,766 | $ | 994,152 |
(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 "Cost Recovery Mechanisms" discussion above. |
(c) | Subject to a carrying charge. |
(d) | See Note 4. |
|
Pension Benefits | Other Benefits | ||||||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
Service cost — benefits earned during the period | $ | 12,630 | $ | 13,990 | $ | 26,896 | $ | 29,814 | $ | 3,560 | $ | 4,068 | $ | 7,497 | $ | 8,413 | |||||||||||||||
Interest cost on benefit obligation | 32,878 | 30,802 | 65,823 | 61,992 | 7,519 | 6,867 | 14,860 | 14,051 | |||||||||||||||||||||||
Expected return on plan assets | (43,161 | ) | (44,467 | ) | (86,953 | ) | (89,616 | ) | (9,125 | ) | (9,281 | ) | (18,247 | ) | (18,428 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service cost | 132 | 149 | 263 | 297 | (9,471 | ) | (9,492 | ) | (18,942 | ) | (18,984 | ) | |||||||||||||||||||
Net actuarial loss | 10,627 | 7,767 | 20,358 | 15,528 | 1,349 | 880 | 2,295 | 2,441 | |||||||||||||||||||||||
Net periodic benefit cost | $ | 13,106 | $ | 8,241 | $ | 26,387 | $ | 18,015 | $ | (6,168 | ) | $ | (6,958 | ) | $ | (12,537 | ) | $ | (12,507 | ) | |||||||||||
Portion of cost charged to expense | $ | 6,433 | $ | 5,232 | $ | 12,951 | $ | 11,219 | $ | (3,027 | ) | $ | (2,482 | ) | $ | (6,153 | ) | $ | (4,271 | ) |
|
June 30, 2016 | December 31, 2015 | ||||||
Palo Verde sale leaseback property plant and equipment, net of accumulated depreciation | $ | 115,450 | $ | 117,385 | |||
Equity — Noncontrolling interests | 133,915 | 135,540 |
|
Commodity | Quantity | ||||
Power | 2,291 | GWh | |||
Gas | 220 | Billion cubic feet |
Financial Statement Location | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
Commodity Contracts | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Gain (loss) recognized in OCI on derivative instruments (effective portion) | OCI — derivative instruments | $ | 208 | $ | 41 | $ | 60 | $ | (286 | ) | ||||||||
Loss reclassified from accumulated OCI into income (effective portion realized) (a) | Fuel and purchased power (b) | (1,016 | ) | (1,430 | ) | (1,957 | ) | (3,773 | ) |
(a) | During the three and six months ended June 30, 2016 and 2015, 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 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Net gain (loss) recognized in income | Operating revenues | $ | 585 | $ | (66 | ) | $ | 483 | $ | (114 | ) | |||||||
Net gain (loss) recognized in income | Fuel and purchased power (a) | 60,894 | 10,613 | 29,958 | (34,190 | ) | ||||||||||||
Total | $ | 61,479 | $ | 10,547 | $ | 30,441 | $ | (34,304 | ) |
(a) | Amounts are before the effect of PSA deferrals. |
As of June 30, 2016: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 30,393 | $ | (14,424 | ) | $ | 15,969 | $ | 707 | $ | 16,676 | |||||||||
Investments and other assets | 14,260 | (8,796 | ) | 5,464 | — | 5,464 | ||||||||||||||
Total assets | 44,653 | (23,220 | ) | 21,433 | 707 | 22,140 | ||||||||||||||
Current liabilities | (65,432 | ) | 14,424 | (51,008 | ) | (4,330 | ) | (55,338 | ) | |||||||||||
Deferred credits and other | (61,008 | ) | 8,796 | (52,212 | ) | — | (52,212 | ) | ||||||||||||
Total liabilities | (126,440 | ) | 23,220 | (103,220 | ) | (4,330 | ) | (107,550 | ) | |||||||||||
Total | $ | (81,787 | ) | $ | — | $ | (81,787 | ) | $ | (3,623 | ) | $ | (85,410 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $0. |
(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 $4,330, and cash margin provided to counterparties of $707. |
As of December 31, 2015: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 37,396 | $ | (22,163 | ) | $ | 15,233 | $ | 672 | $ | 15,905 | |||||||||
Investments and other assets | 15,960 | (3,854 | ) | 12,106 | — | 12,106 | ||||||||||||||
Total assets | 53,356 | (26,017 | ) | 27,339 | 672 | 28,011 | ||||||||||||||
Current liabilities | (113,560 | ) | 40,223 | (73,337 | ) | (4,379 | ) | (77,716 | ) | |||||||||||
Deferred credits and other | (93,827 | ) | 3,854 | (89,973 | ) | — | (89,973 | ) | ||||||||||||
Total liabilities | (207,387 | ) | 44,077 | (163,310 | ) | (4,379 | ) | (167,689 | ) | |||||||||||
Total | $ | (154,031 | ) | $ | 18,060 | $ | (135,971 | ) | $ | (3,707 | ) | $ | (139,678 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $18,060. |
(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 $4,379, and cash margin provided to counterparties of $672. |
June 30, 2016 | |||
Aggregate fair value of derivative instruments in a net liability position | $ | 126,440 | |
Cash collateral posted | — | ||
Additional cash collateral in the event credit-risk-related contingent features were fully triggered (a) | 76,949 |
(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, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Other income: | |||||||||||||||
Interest income | $ | 184 | $ | 184 | $ | 302 | $ | 294 | |||||||
Investment gains — net | 13 | — | 13 | — | |||||||||||
Miscellaneous | — | (9 | ) | (1 | ) | 116 | |||||||||
Total other income | $ | 197 | $ | 175 | $ | 314 | $ | 410 | |||||||
Other expense: | |||||||||||||||
Non-operating costs | $ | (2,085 | ) | $ | (1,952 | ) | $ | (4,133 | ) | $ | (4,200 | ) | |||
Investment losses — net | (539 | ) | (650 | ) | (1,058 | ) | (1,145 | ) | |||||||
Miscellaneous | (218 | ) | (7 | ) | (1,689 | ) | (1,550 | ) | |||||||
Total other expense | $ | (2,842 | ) | $ | (2,609 | ) | $ | (6,880 | ) | $ | (6,895 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Other income: | |||||||||||||||
Interest income | $ | 109 | $ | 6 | $ | 181 | $ | 73 | |||||||
Gain on disposition of property | 4,989 | 478 | 5,321 | 685 | |||||||||||
Miscellaneous | 649 | 226 | 855 | 591 | |||||||||||
Total other income | $ | 5,747 | $ | 710 | $ | 6,357 | $ | 1,349 | |||||||
Other expense: | |||||||||||||||
Non-operating costs (a) | $ | (2,719 | ) | $ | (1,878 | ) | $ | (4,685 | ) | $ | (4,395 | ) | |||
Loss on disposition of property | (657 | ) | (251 | ) | (1,083 | ) | (894 | ) | |||||||
Miscellaneous | (1,054 | ) | (320 | ) | (3,412 | ) | (2,514 | ) | |||||||
Total other expense | $ | (4,430 | ) | $ | (2,449 | ) | $ | (9,180 | ) | $ | (7,803 | ) |
|
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, 2016 | |||||||||||||||||
Assets | |||||||||||||||||||||
Cash equivalents | $ | 9,857 | $ | — | $ | — | $ | — | $ | 9,857 | |||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | — | 26,509 | 18,118 | (22,487 | ) | (b) | 22,140 | ||||||||||||||
Nuclear decommissioning trust: | |||||||||||||||||||||
U.S. commingled equity funds | — | — | — | 328,037 | (c) | 328,037 | |||||||||||||||
Fixed income securities: | |||||||||||||||||||||
Cash and cash equivalent funds | 17,892 | — | — | (13,139 | ) | (d) | 4,753 | ||||||||||||||
U.S. Treasury | 117,448 | — | — | — | 117,448 | ||||||||||||||||
Corporate debt | — | 106,399 | — | — | 106,399 | ||||||||||||||||
Mortgage-backed securities | — | 112,771 | — | — | 112,771 | ||||||||||||||||
Municipal bonds | — | 73,847 | — | — | 73,847 | ||||||||||||||||
Other | — | 24,161 | — | — | 24,161 | ||||||||||||||||
Subtotal nuclear decommissioning trust | 135,340 | 317,178 | — | 314,898 | 767,416 | ||||||||||||||||
Total | $ | 145,197 | $ | 343,687 | $ | 18,118 | $ | 292,411 | $ | 799,413 | |||||||||||
Liabilities | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | (75,916 | ) | $ | (50,498 | ) | $ | 18,864 | (b) | $ | (107,550 | ) |
(a) | Primarily consists of heat rate options and other long-dated electricity contracts. |
(b) | Represents counterparty netting, margin and collateral. See Note 6. |
(c) | Valued using NAV as a practical expedient, and therefore not classified in the fair value hierarchy. |
(d) | 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, 2015 | |||||||||||||||||
Assets | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | 22,992 | $ | 30,364 | $ | (25,345 | ) | (b) | $ | 28,011 | |||||||||
Nuclear decommissioning trust: | |||||||||||||||||||||
U.S. commingled equity funds | — | — | — | 314,957 | (c) | 314,957 | |||||||||||||||
Fixed income securities: | |||||||||||||||||||||
Cash and cash equivalent funds | 12,260 | — | — | (335 | ) | (d) | 11,925 | ||||||||||||||
U.S. Treasury | 117,245 | — | — | — | 117,245 | ||||||||||||||||
Corporate debt | — | 96,243 | — | — | 96,243 | ||||||||||||||||
Mortgage-backed securities | — | 99,065 | — | — | 99,065 | ||||||||||||||||
Municipal bonds | — | 72,206 | — | — | 72,206 | ||||||||||||||||
Other | — | 23,555 | — | — | 23,555 | ||||||||||||||||
Subtotal nuclear decommissioning trust | 129,505 | 291,069 | — | 314,622 | 735,196 | ||||||||||||||||
Total | $ | 129,505 | $ | 314,061 | $ | 30,364 | $ | 289,277 | $ | 763,207 | |||||||||||
Liabilities | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | (144,044 | ) | $ | (63,343 | ) | $ | 39,698 | (b) | $ | (167,689 | ) |
(a) | Primarily consists of heat rate options and other long-dated electricity contracts. |
(b) | Represents counterparty netting, margin and collateral. See Note 6. |
(c) | Valued using NAV as a practical expedient, and therefore not classified in the fair value hierarchy. |
(d) | Represents nuclear decommissioning trust net pending securities sales and purchases. |
June 30, 2016 Fair Value (thousands) | Valuation Technique | Significant Unobservable Input | Weighted-Average | ||||||||||||||
Commodity Contracts | Assets | Liabilities | Range | ||||||||||||||
Electricity: | |||||||||||||||||
Forward Contracts (a) | $ | 16,151 | $ | 39,548 | Discounted cash flows | Electricity forward price (per MWh) | $21.68 - $43.50 | $ | 31.26 | ||||||||
Option Contracts (b) | — | 2,993 | Option model | Electricity forward price (per MWh) | $35.46 - $49.65 | $ | 43.12 | ||||||||||
Electricity price volatilities | 56% - 140% | 94 | % | ||||||||||||||
Natural gas price volatilities | 38% - 80% | 49 | % | ||||||||||||||
Natural Gas: | |||||||||||||||||
Forward Contracts (a) | 1,967 | 7,957 | Discounted cash flows | Natural gas forward price (per MMBtu) | $2.67 - $3.37 | $ | 2.91 | ||||||||||
Total | $ | 18,118 | $ | 50,498 |
(a) | Includes swaps and physical and financial contracts. |
(b) | Electricity and natural gas price volatilities are estimated based on historical forward price movements due to lack of market quotes for implied volatilities. |
December 31, 2015 Fair Value (thousands) | Valuation Technique | Significant Unobservable Input | Weighted-Average | ||||||||||||||
Commodity Contracts | Assets | Liabilities | Range | ||||||||||||||
Electricity: | |||||||||||||||||
Forward Contracts (a) | $ | 24,543 | $ | 54,679 | Discounted cash flows | Electricity forward price (per MWh) | $15.92 - $40.73 | $ | 26.86 | ||||||||
Option Contracts (b) | — | 5,628 | Option model | Electricity forward price (per MWh) | $23.87 - $44.13 | $ | 33.91 | ||||||||||
Electricity price volatilities | 40% - 59% | 52 | % | ||||||||||||||
Natural gas price volatilities | 32% - 40% | 35 | % | ||||||||||||||
Natural Gas: | |||||||||||||||||
Forward Contracts (a) | 5,821 | 3,036 | Discounted cash flows | Natural gas forward price (per MMBtu) | $2.18 - $3.14 | $ | 2.61 | ||||||||||
Total | $ | 30,364 | $ | 63,343 |
(a) | Includes swaps and physical and financial contracts. |
(b) | Electricity and natural gas price volatilities are estimated based on historical forward price movements due to lack of market quotes for implied volatilities. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
Commodity Contracts | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net derivative balance at beginning of period | $ | (39,507 | ) | $ | (48,814 | ) | $ | (32,979 | ) | $ | (41,386 | ) | ||||
Total net gains (losses) realized/unrealized: | ||||||||||||||||
Included in OCI | 104 | 25 | 104 | (237 | ) | |||||||||||
Deferred as a regulatory asset or liability | 1,499 | 5,813 | (7,604 | ) | (4,933 | ) | ||||||||||
Settlements | 4,502 | 4,541 | 6,267 | 4,852 | ||||||||||||
Transfers into Level 3 from Level 2 | 120 | (3,566 | ) | 382 | (3,968 | ) | ||||||||||
Transfers from Level 3 into Level 2 | 902 | (944 | ) | 1,450 | 2,727 | |||||||||||
Net derivative balance at end of period | $ | (32,380 | ) | $ | (42,945 | ) | $ | (32,380 | ) | $ | (42,945 | ) | ||||
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, 2016 | |||||||||||
Equity securities | $ | 328,037 | $ | 165,926 | $ | (7 | ) | ||||
Fixed income securities | 452,518 | 22,953 | (345 | ) | |||||||
Net payables (a) | (13,139 | ) | — | — | |||||||
Total | $ | 767,416 | $ | 188,879 | $ | (352 | ) |
Fair Value | Total Unrealized Gains | Total Unrealized Losses | |||||||||
December 31, 2015 | |||||||||||
Equity securities | $ | 314,957 | $ | 157,098 | $ | (115 | ) | ||||
Fixed income securities | 420,574 | 11,955 | (2,645 | ) | |||||||
Net payables (a) | (335 | ) | — | — | |||||||
Total | $ | 735,196 | $ | 169,053 | $ | (2,760 | ) |
(a) | Net payables relate to pending purchases and sales of securities. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Realized gains | $ | 2,282 | $ | 1,260 | $ | 4,720 | $ | 2,455 | |||||||
Realized losses | (1,350 | ) | (1,525 | ) | (3,136 | ) | (2,050 | ) | |||||||
Proceeds from the sale of securities (a) | 148,785 | 110,498 | 290,594 | 225,779 |
(a) | Proceeds are reinvested in the trust. |
Fair Value | |||
Less than one year | $ | 13,046 | |
1 year – 5 years | 133,548 | ||
5 years – 10 years | 103,874 | ||
Greater than 10 years | 202,050 | ||
Total | $ | 452,518 |
|
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Balance at beginning of period | $ | (43,770 | ) | $ | (66,382 | ) | $ | (44,748 | ) | $ | (68,141 | ) | |||
Derivative Instruments | |||||||||||||||
OCI (loss) before reclassifications | 128 | 25 | (566 | ) | (775 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive loss (a) | 624 | 874 | 1,766 | 2,850 | |||||||||||
Net current period OCI (loss) | 752 | 899 | 1,200 | 2,075 | |||||||||||
Pension and Other Postretirement Benefits | |||||||||||||||
OCI (loss) before reclassifications | (1,585 | ) | (969 | ) | (1,585 | ) | (969 | ) | |||||||
Amounts reclassified from accumulated other comprehensive loss (b) | 884 | 852 | 1,414 | 1,435 | |||||||||||
Net current period OCI (loss) | (701 | ) | (117 | ) | (171 | ) | 466 | ||||||||
Balance at end of period | $ | (43,719 | ) | $ | (65,600 | ) | $ | (43,719 | ) | $ | (65,600 | ) |
(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, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Balance at beginning of period | $ | (26,038 | ) | $ | (46,476 | ) | $ | (27,097 | ) | $ | (48,333 | ) | |||
Derivative Instruments | |||||||||||||||
OCI (loss) before reclassifications | 128 | 25 | (566 | ) | (775 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive loss (a) | 624 | 874 | 1,766 | 2,850 | |||||||||||
Net current period OCI (loss) | 752 | 899 | 1,200 | 2,075 | |||||||||||
Pension and Other Postretirement Benefits | |||||||||||||||
OCI (loss) before reclassifications | (1,521 | ) | (927 | ) | (1,521 | ) | (927 | ) | |||||||
Amounts reclassified from accumulated other comprehensive loss (b) | 879 | 853 | 1,490 | 1,534 | |||||||||||
Net current period OCI (loss) | (642 | ) | (74 | ) | (31 | ) | 607 | ||||||||
Balance at end of period | $ | (25,928 | ) | $ | (45,651 | ) | $ | (25,928 | ) | $ | (45,651 | ) |
(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. |
|
Asset retirement obligations at January 1, 2016 | $ | 443,576 | |
Changes attributable to: | |||
Accretion expense | 13,112 | ||
Settlements | (5,224 | ) | |
Newly incurred liabilities | 10,373 | ||
Asset retirement obligations at June 30, 2016 | $ | 461,837 |
|
|
Six Months Ended June 30, | |||||||
2016 | 2015 | ||||||
Cash paid during the period for: | |||||||
Income taxes, net of refunds | $ | 2,503 | $ | 1,834 | |||
Interest, net of amounts capitalized | 89,109 | 84,008 | |||||
Significant non-cash investing and financing activities: | |||||||
Accrued capital expenditures | $ | 55,286 | $ | 38,985 | |||
Dividends accrued but not yet paid | 69,484 | 65,933 |
|
As of June 30, 2016 | As of December 31, 2015 | ||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | ||||||||||||
Pinnacle West | $ | 125,000 | $ | 125,000 | $ | 125,000 | $ | 125,000 | |||||||
APS | 4,066,415 | 4,658,591 | 3,694,971 | 3,981,367 | |||||||||||
Total | $ | 4,191,415 | $ | 4,783,591 | $ | 3,819,971 | $ | 4,106,367 |
|
Capital Structure | Cost of Capital | ||||
Long-term debt | 44.2 | % | 5.13 | % | |
Common stock equity | 55.8 | % | 10.50 | % | |
Weighted-average cost of capital | 8.13 | % |
Six Months Ended June 30, | |||||||
2016 | 2015 | ||||||
Beginning balance | $ | (9,688 | ) | $ | 6,925 | ||
Deferred fuel and purchased power costs — current period | 21,027 | (11,710 | ) | ||||
Amounts charged to customers | (13,778 | ) | (11,424 | ) | |||
Ending balance | $ | (2,439 | ) | $ | (16,209 | ) |
Amortization Through | June 30, 2016 | December 31, 2015 | |||||||||||||||
Current | Non-Current | Current | Non-Current | ||||||||||||||
Pension | (a) | $ | — | $ | 617,283 | $ | — | $ | 619,223 | ||||||||
Retired power plant costs | 2033 | 9,913 | 122,554 | 9,913 | 127,518 | ||||||||||||
Income taxes — allowance for funds used during construction ("AFUDC") equity | 2046 | 5,419 | 137,611 | 5,495 | 133,712 | ||||||||||||
Deferred fuel and purchased power — mark-to-market (Note 6) | 2019 | 30,986 | 40,573 | 71,852 | 69,697 | ||||||||||||
Four Corners cost deferral | 2024 | 6,689 | 60,238 | 6,689 | 63,582 | ||||||||||||
Income taxes — investment tax credit basis adjustment | 2045 | 1,851 | 47,826 | 1,766 | 48,462 | ||||||||||||
Lost fixed cost recovery (b) | 2017 | 49,852 | — | 45,507 | — | ||||||||||||
Palo Verde VIEs (Note 5) | 2046 | — | 18,465 | — | 18,143 | ||||||||||||
Deferred compensation | 2036 | — | 35,701 | — | 34,751 | ||||||||||||
Deferred property taxes | (c) | — | 62,726 | — | 50,453 | ||||||||||||
Loss on reacquired debt | 2034 | 1,592 | 16,919 | 1,515 | 16,375 | ||||||||||||
Tax expense of Medicare subsidy | 2024 | 1,512 | 11,647 | 1,520 | 12,163 | ||||||||||||
Transmission vegetation management | 2016 | — | — | 4,543 | — | ||||||||||||
Mead-Phoenix transmission line CIAC | 2050 | 332 | 10,874 | 332 | 11,040 | ||||||||||||
Transmission cost adjustor (b) | 2018 | — | 2,814 | — | 2,942 | ||||||||||||
Coal reclamation | 2026 | 418 | 5,391 | 418 | 6,085 | ||||||||||||
Other | Various | 32 | — | 5 | — | ||||||||||||
Total regulatory assets (d) | $ | 108,596 | $ | 1,190,622 | $ | 149,555 | $ | 1,214,146 |
(a) | This asset represents the future recovery of pension benefit obligations through retail rates. If these costs are disallowed by the ACC, this regulatory asset would be charged to Other Comprehensive Income ("OCI") and result in lower future revenues. 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." |
Amortization Through | June 30, 2016 | December 31, 2015 | |||||||||||||||
Current | Non-Current | Current | Non-Current | ||||||||||||||
Asset retirement obligations | 2057 | $ | — | $ | 299,713 | $ | — | $ | 277,554 | ||||||||
Removal costs | (a) | 26,373 | 245,777 | 39,746 | 240,367 | ||||||||||||
Other postretirement benefits | (d) | 33,294 | 155,279 | 34,100 | 179,521 | ||||||||||||
Income taxes — deferred investment tax credit | 2045 | 3,774 | 95,877 | 3,604 | 97,175 | ||||||||||||
Income taxes — change in rates | 2046 | 1,771 | 71,257 | 1,113 | 72,454 | ||||||||||||
Spent nuclear fuel | 2047 | 31 | 71,342 | 3,051 | 67,437 | ||||||||||||
Renewable energy standard (b) | 2017 | 35,882 | 2,182 | 43,773 | 4,365 | ||||||||||||
Demand side management (b) | 2017 | 4,957 | 21,864 | 6,079 | 19,115 | ||||||||||||
Sundance maintenance | 2030 | — | 14,483 | — | 13,678 | ||||||||||||
Deferred fuel and purchased power (b) (c) | 2017 | 2,439 | — | 9,688 | — | ||||||||||||
Deferred gains on utility property | 2019 | 2,062 | 9,535 | 2,062 | 6,001 | ||||||||||||
Transmission cost adjustor (b) | 2017 | 5,545 | — | — | — | ||||||||||||
Four Corners coal reclamation | 2031 | — | 15,969 | — | 8,920 | ||||||||||||
Other | Various | 44 | 7,543 | 2,550 | 7,565 | ||||||||||||
Total regulatory liabilities | $ | 116,172 | $ | 1,010,821 | $ | 145,766 | $ | 994,152 |
(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 "Cost Recovery Mechanisms" discussion above. |
(c) | Subject to a carrying charge. |
(d) | See Note 4. |
|
Pension Benefits | Other Benefits | ||||||||||||||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||||||||||
Service cost — benefits earned during the period | $ | 12,630 | $ | 13,990 | $ | 26,896 | $ | 29,814 | $ | 3,560 | $ | 4,068 | $ | 7,497 | $ | 8,413 | |||||||||||||||
Interest cost on benefit obligation | 32,878 | 30,802 | 65,823 | 61,992 | 7,519 | 6,867 | 14,860 | 14,051 | |||||||||||||||||||||||
Expected return on plan assets | (43,161 | ) | (44,467 | ) | (86,953 | ) | (89,616 | ) | (9,125 | ) | (9,281 | ) | (18,247 | ) | (18,428 | ) | |||||||||||||||
Amortization of: | |||||||||||||||||||||||||||||||
Prior service cost | 132 | 149 | 263 | 297 | (9,471 | ) | (9,492 | ) | (18,942 | ) | (18,984 | ) | |||||||||||||||||||
Net actuarial loss | 10,627 | 7,767 | 20,358 | 15,528 | 1,349 | 880 | 2,295 | 2,441 | |||||||||||||||||||||||
Net periodic benefit cost | $ | 13,106 | $ | 8,241 | $ | 26,387 | $ | 18,015 | $ | (6,168 | ) | $ | (6,958 | ) | $ | (12,537 | ) | $ | (12,507 | ) | |||||||||||
Portion of cost charged to expense | $ | 6,433 | $ | 5,232 | $ | 12,951 | $ | 11,219 | $ | (3,027 | ) | $ | (2,482 | ) | $ | (6,153 | ) | $ | (4,271 | ) |
|
June 30, 2016 | December 31, 2015 | ||||||
Palo Verde sale leaseback property plant and equipment, net of accumulated depreciation | $ | 115,450 | $ | 117,385 | |||
Equity — Noncontrolling interests | 133,915 | 135,540 |
|
Commodity | Quantity | ||||
Power | 2,291 | GWh | |||
Gas | 220 | Billion cubic feet |
Financial Statement Location | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
Commodity Contracts | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Gain (loss) recognized in OCI on derivative instruments (effective portion) | OCI — derivative instruments | $ | 208 | $ | 41 | $ | 60 | $ | (286 | ) | ||||||||
Loss reclassified from accumulated OCI into income (effective portion realized) (a) | Fuel and purchased power (b) | (1,016 | ) | (1,430 | ) | (1,957 | ) | (3,773 | ) |
(a) | During the three and six months ended June 30, 2016 and 2015, 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 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||
Net gain (loss) recognized in income | Operating revenues | $ | 585 | $ | (66 | ) | $ | 483 | $ | (114 | ) | |||||||
Net gain (loss) recognized in income | Fuel and purchased power (a) | 60,894 | 10,613 | 29,958 | (34,190 | ) | ||||||||||||
Total | $ | 61,479 | $ | 10,547 | $ | 30,441 | $ | (34,304 | ) |
(a) | Amounts are before the effect of PSA deferrals. |
As of June 30, 2016: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 30,393 | $ | (14,424 | ) | $ | 15,969 | $ | 707 | $ | 16,676 | |||||||||
Investments and other assets | 14,260 | (8,796 | ) | 5,464 | — | 5,464 | ||||||||||||||
Total assets | 44,653 | (23,220 | ) | 21,433 | 707 | 22,140 | ||||||||||||||
Current liabilities | (65,432 | ) | 14,424 | (51,008 | ) | (4,330 | ) | (55,338 | ) | |||||||||||
Deferred credits and other | (61,008 | ) | 8,796 | (52,212 | ) | — | (52,212 | ) | ||||||||||||
Total liabilities | (126,440 | ) | 23,220 | (103,220 | ) | (4,330 | ) | (107,550 | ) | |||||||||||
Total | $ | (81,787 | ) | $ | — | $ | (81,787 | ) | $ | (3,623 | ) | $ | (85,410 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $0. |
(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 $4,330, and cash margin provided to counterparties of $707. |
As of December 31, 2015: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 37,396 | $ | (22,163 | ) | $ | 15,233 | $ | 672 | $ | 15,905 | |||||||||
Investments and other assets | 15,960 | (3,854 | ) | 12,106 | — | 12,106 | ||||||||||||||
Total assets | 53,356 | (26,017 | ) | 27,339 | 672 | 28,011 | ||||||||||||||
Current liabilities | (113,560 | ) | 40,223 | (73,337 | ) | (4,379 | ) | (77,716 | ) | |||||||||||
Deferred credits and other | (93,827 | ) | 3,854 | (89,973 | ) | — | (89,973 | ) | ||||||||||||
Total liabilities | (207,387 | ) | 44,077 | (163,310 | ) | (4,379 | ) | (167,689 | ) | |||||||||||
Total | $ | (154,031 | ) | $ | 18,060 | $ | (135,971 | ) | $ | (3,707 | ) | $ | (139,678 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $18,060. |
(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 $4,379, and cash margin provided to counterparties of $672. |
As of June 30, 2016: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 30,393 | $ | (14,424 | ) | $ | 15,969 | $ | 707 | $ | 16,676 | |||||||||
Investments and other assets | 14,260 | (8,796 | ) | 5,464 | — | 5,464 | ||||||||||||||
Total assets | 44,653 | (23,220 | ) | 21,433 | 707 | 22,140 | ||||||||||||||
Current liabilities | (65,432 | ) | 14,424 | (51,008 | ) | (4,330 | ) | (55,338 | ) | |||||||||||
Deferred credits and other | (61,008 | ) | 8,796 | (52,212 | ) | — | (52,212 | ) | ||||||||||||
Total liabilities | (126,440 | ) | 23,220 | (103,220 | ) | (4,330 | ) | (107,550 | ) | |||||||||||
Total | $ | (81,787 | ) | $ | — | $ | (81,787 | ) | $ | (3,623 | ) | $ | (85,410 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $0. |
(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 $4,330, and cash margin provided to counterparties of $707. |
As of December 31, 2015: (dollars in thousands) | Gross Recognized Derivatives (a) | Amounts Offset (b) | Net Recognized Derivatives | Other (c) | Amount Reported on Balance Sheet | |||||||||||||||
Current assets | $ | 37,396 | $ | (22,163 | ) | $ | 15,233 | $ | 672 | $ | 15,905 | |||||||||
Investments and other assets | 15,960 | (3,854 | ) | 12,106 | — | 12,106 | ||||||||||||||
Total assets | 53,356 | (26,017 | ) | 27,339 | 672 | 28,011 | ||||||||||||||
Current liabilities | (113,560 | ) | 40,223 | (73,337 | ) | (4,379 | ) | (77,716 | ) | |||||||||||
Deferred credits and other | (93,827 | ) | 3,854 | (89,973 | ) | — | (89,973 | ) | ||||||||||||
Total liabilities | (207,387 | ) | 44,077 | (163,310 | ) | (4,379 | ) | (167,689 | ) | |||||||||||
Total | $ | (154,031 | ) | $ | 18,060 | $ | (135,971 | ) | $ | (3,707 | ) | $ | (139,678 | ) |
(a) | All of our gross recognized derivative instruments were subject to master netting arrangements. |
(b) | Includes cash collateral provided to counterparties of $18,060. |
(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 $4,379, and cash margin provided to counterparties of $672. |
June 30, 2016 | |||
Aggregate fair value of derivative instruments in a net liability position | $ | 126,440 | |
Cash collateral posted | — | ||
Additional cash collateral in the event credit-risk-related contingent features were fully triggered (a) | 76,949 |
(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, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Other income: | |||||||||||||||
Interest income | $ | 184 | $ | 184 | $ | 302 | $ | 294 | |||||||
Investment gains — net | 13 | — | 13 | — | |||||||||||
Miscellaneous | — | (9 | ) | (1 | ) | 116 | |||||||||
Total other income | $ | 197 | $ | 175 | $ | 314 | $ | 410 | |||||||
Other expense: | |||||||||||||||
Non-operating costs | $ | (2,085 | ) | $ | (1,952 | ) | $ | (4,133 | ) | $ | (4,200 | ) | |||
Investment losses — net | (539 | ) | (650 | ) | (1,058 | ) | (1,145 | ) | |||||||
Miscellaneous | (218 | ) | (7 | ) | (1,689 | ) | (1,550 | ) | |||||||
Total other expense | $ | (2,842 | ) | $ | (2,609 | ) | $ | (6,880 | ) | $ | (6,895 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Other income: | |||||||||||||||
Interest income | $ | 109 | $ | 6 | $ | 181 | $ | 73 | |||||||
Gain on disposition of property | 4,989 | 478 | 5,321 | 685 | |||||||||||
Miscellaneous | 649 | 226 | 855 | 591 | |||||||||||
Total other income | $ | 5,747 | $ | 710 | $ | 6,357 | $ | 1,349 | |||||||
Other expense: | |||||||||||||||
Non-operating costs (a) | $ | (2,719 | ) | $ | (1,878 | ) | $ | (4,685 | ) | $ | (4,395 | ) | |||
Loss on disposition of property | (657 | ) | (251 | ) | (1,083 | ) | (894 | ) | |||||||
Miscellaneous | (1,054 | ) | (320 | ) | (3,412 | ) | (2,514 | ) | |||||||
Total other expense | $ | (4,430 | ) | $ | (2,449 | ) | $ | (9,180 | ) | $ | (7,803 | ) |
|
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, 2016 | |||||||||||||||||
Assets | |||||||||||||||||||||
Cash equivalents | $ | 9,857 | $ | — | $ | — | $ | — | $ | 9,857 | |||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | — | 26,509 | 18,118 | (22,487 | ) | (b) | 22,140 | ||||||||||||||
Nuclear decommissioning trust: | |||||||||||||||||||||
U.S. commingled equity funds | — | — | — | 328,037 | (c) | 328,037 | |||||||||||||||
Fixed income securities: | |||||||||||||||||||||
Cash and cash equivalent funds | 17,892 | — | — | (13,139 | ) | (d) | 4,753 | ||||||||||||||
U.S. Treasury | 117,448 | — | — | — | 117,448 | ||||||||||||||||
Corporate debt | — | 106,399 | — | — | 106,399 | ||||||||||||||||
Mortgage-backed securities | — | 112,771 | — | — | 112,771 | ||||||||||||||||
Municipal bonds | — | 73,847 | — | — | 73,847 | ||||||||||||||||
Other | — | 24,161 | — | — | 24,161 | ||||||||||||||||
Subtotal nuclear decommissioning trust | 135,340 | 317,178 | — | 314,898 | 767,416 | ||||||||||||||||
Total | $ | 145,197 | $ | 343,687 | $ | 18,118 | $ | 292,411 | $ | 799,413 | |||||||||||
Liabilities | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | (75,916 | ) | $ | (50,498 | ) | $ | 18,864 | (b) | $ | (107,550 | ) |
(a) | Primarily consists of heat rate options and other long-dated electricity contracts. |
(b) | Represents counterparty netting, margin and collateral. See Note 6. |
(c) | Valued using NAV as a practical expedient, and therefore not classified in the fair value hierarchy. |
(d) | 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, 2015 | |||||||||||||||||
Assets | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | 22,992 | $ | 30,364 | $ | (25,345 | ) | (b) | $ | 28,011 | |||||||||
Nuclear decommissioning trust: | |||||||||||||||||||||
U.S. commingled equity funds | — | — | — | 314,957 | (c) | 314,957 | |||||||||||||||
Fixed income securities: | |||||||||||||||||||||
Cash and cash equivalent funds | 12,260 | — | — | (335 | ) | (d) | 11,925 | ||||||||||||||
U.S. Treasury | 117,245 | — | — | — | 117,245 | ||||||||||||||||
Corporate debt | — | 96,243 | — | — | 96,243 | ||||||||||||||||
Mortgage-backed securities | — | 99,065 | — | — | 99,065 | ||||||||||||||||
Municipal bonds | — | 72,206 | — | — | 72,206 | ||||||||||||||||
Other | — | 23,555 | — | — | 23,555 | ||||||||||||||||
Subtotal nuclear decommissioning trust | 129,505 | 291,069 | — | 314,622 | 735,196 | ||||||||||||||||
Total | $ | 129,505 | $ | 314,061 | $ | 30,364 | $ | 289,277 | $ | 763,207 | |||||||||||
Liabilities | |||||||||||||||||||||
Risk management activities — derivative instruments: | |||||||||||||||||||||
Commodity contracts | $ | — | $ | (144,044 | ) | $ | (63,343 | ) | $ | 39,698 | (b) | $ | (167,689 | ) |
(a) | Primarily consists of heat rate options and other long-dated electricity contracts. |
(b) | Represents counterparty netting, margin and collateral. See Note 6. |
(c) | Valued using NAV as a practical expedient, and therefore not classified in the fair value hierarchy. |
(d) | Represents nuclear decommissioning trust net pending securities sales and purchases |
June 30, 2016 Fair Value (thousands) | Valuation Technique | Significant Unobservable Input | Weighted-Average | ||||||||||||||
Commodity Contracts | Assets | Liabilities | Range | ||||||||||||||
Electricity: | |||||||||||||||||
Forward Contracts (a) | $ | 16,151 | $ | 39,548 | Discounted cash flows | Electricity forward price (per MWh) | $21.68 - $43.50 | $ | 31.26 | ||||||||
Option Contracts (b) | — | 2,993 | Option model | Electricity forward price (per MWh) | $35.46 - $49.65 | $ | 43.12 | ||||||||||
Electricity price volatilities | 56% - 140% | 94 | % | ||||||||||||||
Natural gas price volatilities | 38% - 80% | 49 | % | ||||||||||||||
Natural Gas: | |||||||||||||||||
Forward Contracts (a) | 1,967 | 7,957 | Discounted cash flows | Natural gas forward price (per MMBtu) | $2.67 - $3.37 | $ | 2.91 | ||||||||||
Total | $ | 18,118 | $ | 50,498 |
(a) | Includes swaps and physical and financial contracts. |
(b) | Electricity and natural gas price volatilities are estimated based on historical forward price movements due to lack of market quotes for implied volatilities. |
December 31, 2015 Fair Value (thousands) | Valuation Technique | Significant Unobservable Input | Weighted-Average | ||||||||||||||
Commodity Contracts | Assets | Liabilities | Range | ||||||||||||||
Electricity: | |||||||||||||||||
Forward Contracts (a) | $ | 24,543 | $ | 54,679 | Discounted cash flows | Electricity forward price (per MWh) | $15.92 - $40.73 | $ | 26.86 | ||||||||
Option Contracts (b) | — | 5,628 | Option model | Electricity forward price (per MWh) | $23.87 - $44.13 | $ | 33.91 | ||||||||||
Electricity price volatilities | 40% - 59% | 52 | % | ||||||||||||||
Natural gas price volatilities | 32% - 40% | 35 | % | ||||||||||||||
Natural Gas: | |||||||||||||||||
Forward Contracts (a) | 5,821 | 3,036 | Discounted cash flows | Natural gas forward price (per MMBtu) | $2.18 - $3.14 | $ | 2.61 | ||||||||||
Total | $ | 30,364 | $ | 63,343 |
(a) | Includes swaps and physical and financial contracts. |
(b) | Electricity and natural gas price volatilities are estimated based on historical forward price movements due to lack of market quotes for implied volatilities |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
Commodity Contracts | 2016 | 2015 | 2016 | 2015 | ||||||||||||
Net derivative balance at beginning of period | $ | (39,507 | ) | $ | (48,814 | ) | $ | (32,979 | ) | $ | (41,386 | ) | ||||
Total net gains (losses) realized/unrealized: | ||||||||||||||||
Included in OCI | 104 | 25 | 104 | (237 | ) | |||||||||||
Deferred as a regulatory asset or liability | 1,499 | 5,813 | (7,604 | ) | (4,933 | ) | ||||||||||
Settlements | 4,502 | 4,541 | 6,267 | 4,852 | ||||||||||||
Transfers into Level 3 from Level 2 | 120 | (3,566 | ) | 382 | (3,968 | ) | ||||||||||
Transfers from Level 3 into Level 2 | 902 | (944 | ) | 1,450 | 2,727 | |||||||||||
Net derivative balance at end of period | $ | (32,380 | ) | $ | (42,945 | ) | $ | (32,380 | ) | $ | (42,945 | ) | ||||
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, 2016 | |||||||||||
Equity securities | $ | 328,037 | $ | 165,926 | $ | (7 | ) | ||||
Fixed income securities | 452,518 | 22,953 | (345 | ) | |||||||
Net payables (a) | (13,139 | ) | — | — | |||||||
Total | $ | 767,416 | $ | 188,879 | $ | (352 | ) |
Fair Value | Total Unrealized Gains | Total Unrealized Losses | |||||||||
December 31, 2015 | |||||||||||
Equity securities | $ | 314,957 | $ | 157,098 | $ | (115 | ) | ||||
Fixed income securities | 420,574 | 11,955 | (2,645 | ) | |||||||
Net payables (a) | (335 | ) | — | — | |||||||
Total | $ | 735,196 | $ | 169,053 | $ | (2,760 | ) |
(a) | Net payables relate to pending purchases and sales of securities. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Realized gains | $ | 2,282 | $ | 1,260 | $ | 4,720 | $ | 2,455 | |||||||
Realized losses | (1,350 | ) | (1,525 | ) | (3,136 | ) | (2,050 | ) | |||||||
Proceeds from the sale of securities (a) | 148,785 | 110,498 | 290,594 | 225,779 |
(a) | Proceeds are reinvested in the trust. |
Fair Value | |||
Less than one year | $ | 13,046 | |
1 year – 5 years | 133,548 | ||
5 years – 10 years | 103,874 | ||
Greater than 10 years | 202,050 | ||
Total | $ | 452,518 |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Balance at beginning of period | $ | (43,770 | ) | $ | (66,382 | ) | $ | (44,748 | ) | $ | (68,141 | ) | |||
Derivative Instruments | |||||||||||||||
OCI (loss) before reclassifications | 128 | 25 | (566 | ) | (775 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive loss (a) | 624 | 874 | 1,766 | 2,850 | |||||||||||
Net current period OCI (loss) | 752 | 899 | 1,200 | 2,075 | |||||||||||
Pension and Other Postretirement Benefits | |||||||||||||||
OCI (loss) before reclassifications | (1,585 | ) | (969 | ) | (1,585 | ) | (969 | ) | |||||||
Amounts reclassified from accumulated other comprehensive loss (b) | 884 | 852 | 1,414 | 1,435 | |||||||||||
Net current period OCI (loss) | (701 | ) | (117 | ) | (171 | ) | 466 | ||||||||
Balance at end of period | $ | (43,719 | ) | $ | (65,600 | ) | $ | (43,719 | ) | $ | (65,600 | ) |
(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, | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||
Balance at beginning of period | $ | (26,038 | ) | $ | (46,476 | ) | $ | (27,097 | ) | $ | (48,333 | ) | |||
Derivative Instruments | |||||||||||||||
OCI (loss) before reclassifications | 128 | 25 | (566 | ) | (775 | ) | |||||||||
Amounts reclassified from accumulated other comprehensive loss (a) | 624 | 874 | 1,766 | 2,850 | |||||||||||
Net current period OCI (loss) | 752 | 899 | 1,200 | 2,075 | |||||||||||
Pension and Other Postretirement Benefits | |||||||||||||||
OCI (loss) before reclassifications | (1,521 | ) | (927 | ) | (1,521 | ) | (927 | ) | |||||||
Amounts reclassified from accumulated other comprehensive loss (b) | 879 | 853 | 1,490 | 1,534 | |||||||||||
Net current period OCI (loss) | (642 | ) | (74 | ) | (31 | ) | 607 | ||||||||
Balance at end of period | $ | (25,928 | ) | $ | (45,651 | ) | $ | (25,928 | ) | $ | (45,651 | ) |
(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. |
|
Asset retirement obligations at January 1, 2016 | $ | 443,576 | |
Changes attributable to: | |||
Accretion expense | 13,112 | ||
Settlements | (5,224 | ) | |
Newly incurred liabilities | 10,373 | ||
Asset retirement obligations at June 30, 2016 | $ | 461,837 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|