x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES |
EXCHANGE ACT OF 1934 | |
For the quarterly period ended September 30, 2013 | |
OR | |
o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES |
EXCHANGE ACT OF 1934 | |
For the transition period from __________ to __________. | |
Commission File Number 001-31303 |
Black Hills Corporation | |
Incorporated in South Dakota | IRS Identification Number 46-0458824 |
625 Ninth Street | |
Rapid City, South Dakota 57701 | |
Registrant’s telephone number (605) 721-1700 | |
Former name, former address, and former fiscal year if changed since last report | |
NONE |
Yes x | No o |
Yes x | No o |
Large accelerated filer x | Accelerated filer o |
Non-accelerated filer o | Smaller reporting company o |
Yes o | No x |
Class | Outstanding at October 31, 2013 | ||
Common stock, $1.00 par value | 44,485,101 | shares |
TABLE OF CONTENTS | |||
Page | |||
Glossary of Terms and Abbreviations | |||
PART I. | FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | ||
Condensed Consolidated Statements of Income (Loss) - unaudited | |||
Three and Nine Months Ended Sept. 30, 2013 and 2012 | |||
Condensed Consolidated Statements of Comprehensive Income (Loss)- unaudited | |||
Three and Nine Months Ended Sept. 30, 2013 and 2012 | |||
Condensed Consolidated Balance Sheets - unaudited | |||
Sept. 30, 2013, Dec. 31, 2012 and Sept. 30, 2012 | |||
Condensed Consolidated Statements of Cash Flows - unaudited | |||
Nine Months Ended Sept. 30, 2013 and 2012 | |||
Notes to Condensed Consolidated Financial Statements - unaudited | |||
Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | ||
Item 3. | Quantitative and Qualitative Disclosures about Market Risk | ||
Item 4. | Controls and Procedures | ||
PART II. | OTHER INFORMATION | ||
Item 1. | Legal Proceedings | ||
Item 1A. | Risk Factors | ||
Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | ||
Item 4. | Mine Safety Disclosures | ||
Item 5. | Other Information | ||
Item 6. | Exhibits | ||
Signatures | |||
Index to Exhibits |
AFUDC | Allowance for Funds Used During Construction |
AOCI | Accumulated Other Comprehensive Income (Loss) |
ASU | Accounting Standards Update |
Basin Electric | Basin Electric Power Cooperative |
Bbl | Barrel |
BHC | Black Hills Corporation; the Company |
BHEP | Black Hills Exploration and Production, Inc., a direct, wholly-owned subsidiary of Black Hills Non-regulated Holdings, and Black Hills Gas Resources, Inc. and Black Hills Plateau Production, LLC, direct wholly-owned subsidiaries of Black Hills Exploration and Production, Inc. |
Black Hills Electric Generation | Black Hills Electric Generation, LLC, representing our Power Generation segment, a direct wholly-owned subsidiary of Black Hills Non-regulated Holdings |
Black Hills Energy | The name used to conduct the business of Black Hills Utility Holdings, Inc., and its subsidiaries |
Black Hills Non-regulated Holdings | Black Hills Non-regulated Holdings, LLC, a direct, wholly-owned subsidiary of Black Hills Corporation |
Black Hills Power | Black Hills Power, Inc., a direct, wholly-owned subsidiary of Black Hills Corporation |
Black Hills Utility Holdings | Black Hills Utility Holdings, Inc., a direct, wholly-owned subsidiary of Black Hills Corporation |
Black Hills Wyoming | Black Hills Wyoming, LLC, a direct, wholly-owned subsidiary of Black Hills Electric Generation |
Cheyenne Light | Cheyenne Light, Fuel and Power Company, a direct, wholly-owned subsidiary of Black Hills Corporation |
Cheyenne Prairie | Cheyenne Prairie Generating Station, a 132 megawatt generating facility, currently being constructed in Cheyenne, Wyo. by Cheyenne Light and Black Hills Power. |
Colorado Electric | Black Hills Colorado Electric Utility Company, LP (doing business as Black Hills Energy), an indirect, wholly-owned subsidiary of Black Hills Utility Holdings |
Colorado IPP | Black Hills Colorado IPP, LLC a direct wholly-owned subsidiary of Black Hills Electric Generation |
Cooling degree day | A cooling degree day is equivalent to each degree that the average of the high and low temperature for a day is above 65 degrees. The warmer the climate, the greater the number of cooling degree days. Cooling degree days are used in the utility industry to measure the relative warmth of weather and to compare relative temperatures between one geographic area and another. Normal degree days are based on the National Weather Service data for selected locations over a 30-year average. |
Conflict Minerals | As defined by Dodd-Frank, conflict minerals are cassiterite, columbite-tantalite, gold and wolframite that are mined in the Democratic Republic of the Congo or surrounding countries |
CPCN | Certificate of Public Convenience and Necessity |
CPUC | Colorado Public Utilities Commission |
CTII | The 40 megawatt Gillette CT, a simple-cycle, gas-fired combustion turbine owned by Black Hills Wyoming |
CVA | Credit Valuation Adjustment, an adjustment to the measurement of derivatives to reflect the default risk of the counterparty. |
De-designated interest rate swaps | The $250 million notional amount interest rate swaps that were originally designated as cash flow hedges under accounting for derivatives and hedges but were subsequently de-designated |
Dodd-Frank | Dodd-Frank Wall Street Reform and Consumer Protection Act |
Dth | Dekatherm. A unit of energy equal to 10 therms or one million British thermal units (MMBtu) |
Enserco | Enserco Energy Inc., representing our Energy Marketing segment, sold Feb. 29, 2012 |
FASB | Financial Accounting Standards Board |
FERC | United States Federal Energy Regulatory Commission |
Fitch | Fitch Ratings |
GAAP | Accounting principles generally accepted in the United States of America |
Heating Degree Day | A heating degree day is equivalent to each degree that the average of the high and the low temperatures for a day is below 65 degrees. The colder the climate, the greater the number of heating degree days. Heating degree days are used in the utility industry to measure the relative coldness of weather and to compare relative temperatures between one geographic area and another. Normal degree days are based on the National Weather Service data for selected locations over a 30-year average. |
Iowa Gas | Black Hills Iowa Gas Utility Company, LLC (doing business as Black Hills Energy), a direct, wholly-owned subsidiary of Black Hills Utility Holdings |
IPP | Independent power producer |
IRS | United States Internal Revenue Service |
IUB | Iowa Utilities Board |
Kansas Gas | Black Hills Kansas Gas Utility Company, LLC (doing business as Black Hills Energy), a direct, wholly-owned subsidiary of Black Hills Utility Holdings |
LIBOR | London Interbank Offered Rate |
LOE | Lease Operating Expense |
Mcf | Thousand cubic feet of natural gas |
Mcfe | Thousand cubic feet equivalent. Natural gas liquid is converted by dividing gallons by 7. Crude oil is converted by multiplying barrels by 6. |
MMBtu | Million British thermal units |
Moody’s | Moody’s Investors Service, Inc. |
MWh | Megawatt-hour |
NGL | Natural Gas Liquids. One gallon equals 1/7 Mcfe |
NOL | Net Operating Loss |
OTC | Over-the-counter |
PPA | Power Purchase Agreement |
PSCo | Public Service Company of Colorado |
Revolving Credit Facility | Our $500 million credit facility which matures in 2017 |
SDPUC | South Dakota Public Utilities Commission |
SEC | U. S. Securities and Exchange Commission |
S&P | Standard and Poor’s, a division of The McGraw-Hill Companies, Inc. |
WPSC | Wyoming Public Service Commission |
(unaudited) | Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(in thousands, except per share and per share amounts) | ||||||||||||
Revenue | $ | 259,907 | $ | 246,808 | $ | 920,404 | $ | 855,022 | ||||
Operating expenses: | ||||||||||||
Utilities - | ||||||||||||
Fuel, purchased power and cost of gas sold | 71,503 | 62,582 | 338,848 | 283,217 | ||||||||
Operations and maintenance | 66,061 | 59,398 | 196,728 | 183,721 | ||||||||
Non-regulated energy operations and maintenance | 20,484 | 22,466 | 62,703 | 65,774 | ||||||||
Gain on sale of operating assets | — | (27,285 | ) | — | (27,285 | ) | ||||||
Depreciation, depletion and amortization | 36,135 | 41,408 | 106,068 | 121,398 | ||||||||
Taxes - property, production and severance | 10,068 | 10,213 | 30,517 | 31,201 | ||||||||
Impairment of long-lived assets | — | — | — | 26,868 | ||||||||
Other operating expenses | 90 | 216 | 1,091 | 1,679 | ||||||||
Total operating expenses | 204,341 | 168,998 | 735,955 | 686,573 | ||||||||
Operating income | 55,566 | 77,810 | 184,449 | 168,449 | ||||||||
Other income (expense): | ||||||||||||
Interest charges - | ||||||||||||
Interest expense incurred (including amortization of debt issuance costs, premiums and discounts and realized settlements on interest rate swaps) | (23,840 | ) | (27,475 | ) | (70,881 | ) | (85,151 | ) | ||||
Allowance for funds used during construction - borrowed | 347 | 1,127 | 831 | 2,608 | ||||||||
Capitalized interest | 273 | 175 | 811 | 467 | ||||||||
Unrealized gain (loss) on interest rate swaps, net | 3,144 | 605 | 29,393 | (2,902 | ) | |||||||
Interest income | 565 | 364 | 1,325 | 1,428 | ||||||||
Allowance for funds used during construction - equity | 85 | 196 | 327 | 668 | ||||||||
Other income (expense), net | 318 | (287 | ) | 1,197 | 2,073 | |||||||
Total other income (expense), net | (19,108 | ) | (25,295 | ) | (36,997 | ) | (80,809 | ) | ||||
Income (loss) from continuing operations before earnings (loss) of unconsolidated subsidiaries and income taxes | 36,458 | 52,515 | 147,452 | 87,640 | ||||||||
Equity in earnings (loss) of unconsolidated subsidiaries | — | 22 | (86 | ) | (12 | ) | ||||||
Income tax benefit (expense) | (13,334 | ) | (17,914 | ) | (50,527 | ) | (30,057 | ) | ||||
Income (loss) from continuing operations | 23,124 | 34,623 | 96,839 | 57,571 | ||||||||
Income (loss) from discontinued operations, net of tax | — | (166 | ) | — | (6,810 | ) | ||||||
Net income (loss) available for common stock | $ | 23,124 | $ | 34,457 | $ | 96,839 | $ | 50,761 | ||||
Earnings (loss) per share, Basic - | ||||||||||||
Income (loss) from continuing operations, per share | $ | 0.52 | $ | 0.79 | $ | 2.19 | $ | 1.31 | ||||
Income (loss) from discontinued operations, per share | — | — | — | (0.16 | ) | |||||||
Total income (loss) per share, Basic | $ | 0.52 | $ | 0.79 | $ | 2.19 | $ | 1.15 | ||||
Earnings (loss) per share, Diluted - | ||||||||||||
Income (loss) from continuing operations, per share | $ | 0.52 | $ | 0.78 | $ | 2.18 | $ | 1.31 | ||||
Income (loss) from discontinued operations, per share | — | — | — | (0.16 | ) | |||||||
Total income (loss) per share, Diluted | $ | 0.52 | $ | 0.78 | $ | 2.18 | $ | 1.15 | ||||
Weighted average common shares outstanding: | ||||||||||||
Basic | 44,201 | 43,847 | 44,143 | 43,792 | ||||||||
Diluted | 44,457 | 44,108 | 44,395 | 44,026 | ||||||||
Dividends paid per share of common stock | $ | 0.380 | $ | 0.370 | $ | 1.140 | $ | 1.110 |
(unaudited) | Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
(in thousands) | ||||||||||||
Net income (loss) available for common stock | $ | 23,124 | $ | 34,457 | $ | 96,839 | $ | 50,761 | ||||
Other comprehensive income (loss), net of tax: | ||||||||||||
Fair value adjustment on derivatives designated as cash flow hedges (net of tax (expense) benefit of $964 and $1,204 for the three months ended 2013 and 2012 and $(93) and $1,092 for the nine months ended 2013 and 2012, respectively) | (2,083 | ) | (3,591 | ) | 134 | (3,004 | ) | |||||
Reclassification adjustments related to defined benefit plan (net of tax of $(220) for the three months ended 2013 and $(663) for the nine months ended 2013) | 417 | — | 1,238 | — | ||||||||
Reclassification adjustments for cash flow hedges settled and included in net income (loss) (net of tax (expense) benefit of $(586) and $13 for the three months ended 2013 and 2012 and $(1,469) and $890 for the nine months ended 2013 and 2012, respectively) | 1,426 | 28 | 3,095 | (1,333 | ) | |||||||
Other comprehensive income (loss), net of tax | (240 | ) | (3,563 | ) | 4,467 | (4,337 | ) | |||||
Comprehensive income (loss) available for common stock | $ | 22,884 | $ | 30,894 | $ | 101,306 | $ | 46,424 |
(unaudited) | As of | ||||||||||
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | |||||||||
(in thousands) | |||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 13,637 | $ | 15,462 | $ | 247,192 | |||||
Restricted cash and equivalents | 6,782 | 7,916 | 7,302 | ||||||||
Accounts receivable, net | 114,137 | 163,698 | 104,482 | ||||||||
Materials, supplies and fuel | 95,230 | 77,643 | 80,900 | ||||||||
Derivative assets, current | 126 | 3,236 | 16,063 | ||||||||
Income tax receivable, net | 4,539 | — | 11,869 | ||||||||
Deferred income tax assets, net, current | 37,163 | 77,231 | 33,681 | ||||||||
Regulatory assets, current | 30,208 | 31,125 | 24,606 | ||||||||
Other current assets | 27,075 | 28,795 | 44,823 | ||||||||
Total current assets | 328,897 | 405,106 | 570,918 | ||||||||
Investments | 16,612 | 16,402 | 16,273 | ||||||||
Property, plant and equipment | 4,152,097 | 3,930,772 | 3,950,222 | ||||||||
Less: accumulated depreciation and depletion | (1,258,450 | ) | (1,188,023 | ) | (1,253,808 | ) | |||||
Total property, plant and equipment, net | 2,893,647 | 2,742,749 | 2,696,414 | ||||||||
Other assets: | |||||||||||
Goodwill | 353,396 | 353,396 | 353,396 | ||||||||
Intangible assets, net | 3,453 | 3,620 | 3,675 | ||||||||
Derivative assets, non-current | — | 510 | 1,167 | ||||||||
Regulatory assets, non-current | 183,119 | 188,268 | 191,935 | ||||||||
Other assets, non-current | 22,116 | 19,420 | 19,850 | ||||||||
Total other assets, non-current | 562,084 | 565,214 | 570,023 | ||||||||
TOTAL ASSETS | $ | 3,801,240 | $ | 3,729,471 | $ | 3,853,628 |
(unaudited) | As of | ||||||||||
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | |||||||||
(in thousands, except share amounts) | |||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 77,077 | $ | 84,422 | $ | 69,138 | |||||
Accrued liabilities | 152,911 | 154,389 | 179,284 | ||||||||
Derivative liabilities, current | 65,944 | 96,541 | 86,509 | ||||||||
Accrued income tax, net | — | 4,936 | — | ||||||||
Regulatory liabilities, current | 14,707 | 13,628 | 10,705 | ||||||||
Notes payable | 138,300 | 277,000 | 225,000 | ||||||||
Current maturities of long-term debt | 255,694 | 103,973 | 328,310 | ||||||||
Total current liabilities | 704,633 | 734,889 | 898,946 | ||||||||
Long-term debt, net of current maturities | 955,979 | 938,877 | 942,950 | ||||||||
Deferred credits and other liabilities: | |||||||||||
Deferred income tax liabilities, net, non-current | 403,772 | 385,908 | 338,194 | ||||||||
Derivative liabilities, non-current | 11,388 | 16,941 | 41,410 | ||||||||
Regulatory liabilities, non-current | 131,730 | 127,656 | 120,491 | ||||||||
Benefit plan liabilities | 169,448 | 167,397 | 167,690 | ||||||||
Other deferred credits and other liabilities | 133,341 | 125,294 | 129,630 | ||||||||
Total deferred credits and other liabilities | 849,679 | 823,196 | 797,415 | ||||||||
Commitments and contingencies (See Notes 5, 8, 10 and 13) | |||||||||||
Stockholders’ equity: | |||||||||||
Common stock equity — | |||||||||||
Common stock $1 par value; 100,000,000 shares authorized; issued 44,532,245; 44,278,189; and 44,250,588 shares, respectively | 44,532 | 44,278 | 44,251 | ||||||||
Additional paid-in capital | 740,209 | 733,095 | 731,176 | ||||||||
Retained earnings | 539,030 | 492,869 | 478,459 | ||||||||
Treasury stock, at cost – 47,127; 71,782; and 75,420 shares, respectively | (1,801 | ) | (2,245 | ) | (2,354 | ) | |||||
Accumulated other comprehensive income (loss) | (31,021 | ) | (35,488 | ) | (37,215 | ) | |||||
Total stockholders’ equity | 1,290,949 | 1,232,509 | 1,214,317 | ||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 3,801,240 | $ | 3,729,471 | $ | 3,853,628 |
(unaudited) | Nine Months Ended Sept. 30, | ||||||
2013 | 2012 | ||||||
Operating activities: | (in thousands) | ||||||
Net income (loss) available to common stock | $ | 96,839 | $ | 50,761 | |||
(Income) loss from discontinued operations, net of tax | — | 6,810 | |||||
Income (loss) from continuing operations | 96,839 | 57,571 | |||||
Adjustments to reconcile income (loss) from continuing operations to net cash provided by operating activities: | |||||||
Depreciation, depletion and amortization | 106,068 | 121,398 | |||||
Deferred financing cost amortization | 3,209 | 5,301 | |||||
Impairment of long-lived assets | — | 26,868 | |||||
Derivative fair value adjustments | 275 | (3,522 | ) | ||||
Gain on sale of operating assets | — | (27,285 | ) | ||||
Stock compensation | 9,100 | 5,974 | |||||
Unrealized (gain) loss on interest rate swaps, net | (29,393 | ) | 2,902 | ||||
Deferred income taxes | 54,865 | 28,718 | |||||
Employee benefit plans | 16,644 | 15,737 | |||||
Other adjustments, net | 9,434 | 2,837 | |||||
Changes in certain operating assets and liabilities: | |||||||
Materials, supplies and fuel | (12,522 | ) | 3,085 | ||||
Accounts receivable, unbilled revenues and other operating assets | 28,762 | 56,301 | |||||
Accounts payable and other current liabilities | (23,774 | ) | (22,041 | ) | |||
Contributions to defined benefit pension plans | (12,500 | ) | (25,000 | ) | |||
Other operating activities, net | 4,759 | (361 | ) | ||||
Net cash provided by operating activities of continuing operations | 251,766 | 248,483 | |||||
Net cash provided by (used in) operating activities of discontinued operations | — | 21,184 | |||||
Net cash provided by operating activities | 251,766 | 269,667 | |||||
Investing activities: | |||||||
Property, plant and equipment additions | (239,485 | ) | (261,414 | ) | |||
Proceeds from sale of assets | — | 268,482 | |||||
Investment in notes receivable | — | (21,832 | ) | ||||
Other investing activities | 2,846 | 5,057 | |||||
Net cash provided by (used in) investing activities of continuing operations | (236,639 | ) | (9,707 | ) | |||
Proceeds from sale of discontinued business operations | — | 108,837 | |||||
Net cash provided by (used in) investing activities of discontinued operations | — | (824 | ) | ||||
Net cash provided by (used in) investing activities | (236,639 | ) | 98,306 | ||||
Financing activities: | |||||||
Dividends paid on common stock | (50,678 | ) | (48,904 | ) | |||
Common stock issued | 3,606 | 3,835 | |||||
Short-term borrowings - issuances | 269,600 | 62,453 | |||||
Short-term borrowings - repayments | (408,300 | ) | (182,453 | ) | |||
Long-term debt - issuances | 275,000 | — | |||||
Long-term debt - repayments | (106,180 | ) | (11,647 | ) | |||
Other financing activities | — | (2,833 | ) | ||||
Net cash provided by (used in) financing activities of continuing operations | (16,952 | ) | (179,549 | ) | |||
Net cash provided by (used in) financing activities of discontinued operations | — | — | |||||
Net cash provided by (used in) financing activities | (16,952 | ) | (179,549 | ) | |||
Net change in cash and cash equivalents | (1,825 | ) | 188,424 | ||||
Cash and cash equivalents, beginning of period | 15,462 | 58,768 | * | ||||
Cash and cash equivalents, end of period | $ | 13,637 | $ | 247,192 |
* | Includes cash of discontinued operations of $37.1 million at Dec. 31, 2011. |
Nine Months Ended | |||||||
Sept. 30, 2013 | Sept. 30, 2012 | ||||||
Non-cash investing and financing activities from continuing operations— | |||||||
Property, plant and equipment acquired with accrued liabilities | $ | 47,214 | $ | 39,303 | |||
Increase (decrease) in capitalized assets associated with asset retirement obligations | $ | — | $ | 3,806 | |||
Cash (paid) refunded during the period for continuing operations— | |||||||
Interest (net of amounts capitalized) | $ | (57,175 | ) | $ | (69,901 | ) | |
Income taxes, net | $ | (4,924 | ) | $ | 425 |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | |||||||||
Materials and supplies | $ | 50,564 | $ | 43,397 | $ | 43,847 | |||||
Fuel - Electric Utilities | 6,384 | 8,589 | 8,289 | ||||||||
Natural gas in storage held for distribution | 38,282 | 25,657 | 28,764 | ||||||||
Total materials, supplies and fuel | $ | 95,230 | $ | 77,643 | $ | 80,900 |
Accounts | Unbilled | Less Allowance for | Accounts | |||||||||
Sept. 30, 2013 | Receivable, Trade | Revenue | Doubtful Accounts | Receivable, net | ||||||||
Electric Utilities | $ | 49,254 | $ | 20,153 | $ | (648 | ) | $ | 68,759 | |||
Gas Utilities | 20,693 | 11,877 | (542 | ) | 32,028 | |||||||
Power Generation | 3 | — | — | 3 | ||||||||
Coal Mining | 2,677 | — | — | 2,677 | ||||||||
Oil and Gas | 8,463 | — | (19 | ) | 8,444 | |||||||
Corporate | 2,226 | — | — | 2,226 | ||||||||
Total | $ | 83,316 | $ | 32,030 | $ | (1,209 | ) | $ | 114,137 |
Accounts | Unbilled | Less Allowance for | Accounts | |||||||||
Dec. 31, 2012 | Receivable, Trade | Revenue | Doubtful Accounts | Receivable, net | ||||||||
Electric Utilities | $ | 54,482 | $ | 23,843 | $ | (527 | ) | $ | 77,798 | |||
Gas Utilities | 31,495 | 39,962 | (222 | ) | 71,235 | |||||||
Power Generation | 16 | — | — | 16 | ||||||||
Coal Mining | 2,247 | — | — | 2,247 | ||||||||
Oil and Gas | 11,622 | — | (19 | ) | 11,603 | |||||||
Corporate | 799 | — | — | 799 | ||||||||
Total | $ | 100,661 | $ | 63,805 | $ | (768 | ) | $ | 163,698 |
Accounts | Unbilled | Less Allowance for | Accounts | |||||||||
Sept. 30, 2012 | Receivable, Trade | Revenue | Doubtful Accounts | Receivable, net | ||||||||
Electric Utilities | $ | 46,802 | $ | 18,441 | $ | (603 | ) | $ | 64,640 | |||
Gas Utilities | 18,198 | 9,480 | (204 | ) | 27,474 | |||||||
Power Generation | 4 | — | — | 4 | ||||||||
Coal Mining | 1,540 | — | — | 1,540 | ||||||||
Oil and Gas | 10,272 | — | (105 | ) | 10,167 | |||||||
Corporate | 657 | — | — | 657 | ||||||||
Total | $ | 77,473 | $ | 27,921 | $ | (912 | ) | $ | 104,482 |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | ||||||||||||||||
Balance Outstanding | Letters of Credit | Balance Outstanding | Letters of Credit | Balance Outstanding | Letters of Credit | |||||||||||||
Revolving Credit Facility | $ | 138,300 | $ | 53,137 | $ | 127,000 | $ | 36,300 | $ | 75,000 | $ | 36,300 | ||||||
Term Loan due June 2013 | — | — | 150,000 | — | 150,000 | — | ||||||||||||
Total | $ | 138,300 | $ | 53,137 | $ | 277,000 | $ | 36,300 | $ | 225,000 | $ | 36,300 |
As of | ||||||
Sept. 30, 2013 | Covenant Requirement | |||||
Recourse Leverage Ratio | 52.0 | % | Less than | 65.0 | % |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
Income (loss) from continuing operations | $ | 23,124 | $ | 34,623 | $ | 96,839 | $ | 57,571 | |||||
Weighted average shares - basic | 44,201 | 43,847 | 44,143 | 43,792 | |||||||||
Dilutive effect of: | |||||||||||||
Restricted stock | 131 | 175 | 137 | 159 | |||||||||
Stock options | 13 | 12 | 13 | 14 | |||||||||
Other dilutive effects | 112 | 74 | 102 | 61 | |||||||||
Weighted average shares - diluted | 44,457 | 44,108 | 44,395 | 44,026 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||
2013 | 2012 | 2013 | 2012 | |||||
Stock options | — | 77 | 9 | 101 | ||||
Restricted stock | — | 61 | — | 53 | ||||
Other stock | — | — | — | 19 | ||||
Anti-dilutive shares | — | 138 | 9 | 173 |
(7) | OTHER COMPREHENSIVE INCOME (LOSS) |
Location on the Condensed Consolidated Statements of Income (Loss) | Amount Reclassified from AOCI | ||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||
Sept. 30, 2013 | Sept. 30, 2012 | Sept. 30, 2013 | Sept. 30, 2012 | ||||||||||
Gains (losses) on cash flow hedges: | |||||||||||||
Interest rate swaps | Interest expense | $ | 1,844 | $ | 1,853 | $ | 5,460 | $ | 5,518 | ||||
Commodity contracts | Revenue | 168 | (1,838 | ) | (896 | ) | (7,741 | ) | |||||
2,012 | 15 | 4,564 | (2,223 | ) | |||||||||
Income tax | Income tax benefit (expense) | (586 | ) | 13 | (1,469 | ) | 890 | ||||||
Reclassification adjustments related to cash flow hedges, net of tax | $ | 1,426 | $ | 28 | $ | 3,095 | $ | (1,333 | ) | ||||
Amortization of defined benefit plans: | |||||||||||||
Prior service cost | Utilities - Operations and maintenance | $ | (31 | ) | $ | — | $ | (93 | ) | $ | — | ||
Non-regulated energy operations and maintenance | (32 | ) | — | (96 | ) | — | |||||||
Actuarial gain (loss) | Utilities - Operations and maintenance | 425 | — | 1,267 | — | ||||||||
Non-regulated energy operations and maintenance | 275 | — | 823 | — | |||||||||
637 | — | 1,901 | — | ||||||||||
Income tax | Income tax benefit (expense) | (220 | ) | — | (663 | ) | — | ||||||
Reclassification adjustments related to defined benefit plans, net of tax | $ | 417 | $ | — | $ | 1,238 | $ | — |
Derivatives Designated as Cash Flow Hedges | Employee Benefit Plans | Total | |||||||
Balance as of Dec. 31, 2011 | $ | (13,802 | ) | $ | (19,076 | ) | $ | (32,878 | ) |
Other comprehensive income (loss), net of tax | (166 | ) | — | (166 | ) | ||||
Balance as of March 31, 2012 | (13,968 | ) | (19,076 | ) | (33,044 | ) | |||
Other comprehensive income (loss), net of tax | (608 | ) | — | (608 | ) | ||||
Balance as of June 30, 2012 | (14,576 | ) | (19,076 | ) | (33,652 | ) | |||
Other comprehensive income (loss), net of tax | (3,563 | ) | — | (3,563 | ) | ||||
Ending Balance Sept. 30, 2012 | $ | (18,139 | ) | $ | (19,076 | ) | $ | (37,215 | ) |
Balance as of Dec. 31, 2012 | $ | (15,713 | ) | $ | (19,775 | ) | $ | (35,488 | ) |
Other comprehensive income (loss), net of tax | (1,193 | ) | 457 | (736 | ) | ||||
Balance as of March 31, 2013 | (16,906 | ) | (19,318 | ) | (36,224 | ) | |||
Other comprehensive income (loss), net of tax | 5,079 | 364 | 5,443 | ||||||
Balance as of June 30, 2013 | (11,827 | ) | (18,954 | ) | (30,781 | ) | |||
Other comprehensive income (loss), net of tax | (657 | ) | 417 | (240 | ) | ||||
Ending Balance Sept. 30, 2013 | $ | (12,484 | ) | $ | (18,537 | ) | $ | (31,021 | ) |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Service cost | $ | 1,608 | $ | 1,431 | $ | 4,824 | $ | 4,291 | ||||
Interest cost | 3,825 | 3,688 | 11,475 | 11,062 | ||||||||
Expected return on plan assets | (4,654 | ) | (4,084 | ) | (13,962 | ) | (12,252 | ) | ||||
Prior service cost | 16 | 22 | 48 | 66 | ||||||||
Net loss (gain) | 3,062 | 2,408 | 9,186 | 7,224 | ||||||||
Net periodic benefit cost | $ | 3,857 | $ | 3,465 | $ | 11,571 | $ | 10,391 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Service cost | $ | 419 | $ | 402 | $ | 1,257 | $ | 1,206 | ||||
Interest cost | 417 | 523 | 1,251 | 1,569 | ||||||||
Expected return on plan assets | (20 | ) | (19 | ) | (60 | ) | (57 | ) | ||||
Prior service cost (benefit) | (125 | ) | (125 | ) | (375 | ) | (375 | ) | ||||
Net loss (gain) | 121 | 222 | 363 | 666 | ||||||||
Net periodic benefit cost | $ | 812 | $ | 1,003 | $ | 2,436 | $ | 3,009 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Service cost | $ | 348 | $ | 243 | $ | 1,044 | $ | 735 | ||||
Interest cost | 332 | 331 | 996 | 993 | ||||||||
Prior service cost | 1 | 1 | 3 | 3 | ||||||||
Net loss (gain) | 198 | 202 | 594 | 606 | ||||||||
Net periodic benefit cost | $ | 879 | $ | 777 | $ | 2,637 | $ | 2,337 |
Contributions Made | Contributions Made | Additional | ||||||||||
Three Months Ended Sept. 30, 2013 | Nine Months Ended Sept. 30, 2013 | Contributions Anticipated for 2013 | Contributions Anticipated for 2014 | |||||||||
Defined Benefit Pension Plans | $ | 12,500 | $ | 12,500 | $ | — | $ | 12,500 | ||||
Non-pension Defined Benefit Postretirement Healthcare Plans | $ | 784 | $ | 2,352 | $ | 784 | $ | 3,350 | ||||
Supplemental Non-qualified Defined Benefit and Defined Contribution Plans | $ | 322 | $ | 966 | $ | 322 | $ | 1,463 |
Three Months Ended Sept. 30, 2013 | External Operating Revenue | Intercompany Operating Revenue | Income (Loss) from Continuing Operations | |||||||||
Utilities: | ||||||||||||
Electric | $ | 169,401 | $ | 2,003 | $ | 15,097 | ||||||
Gas | 67,792 | — | (1,450 | ) | ||||||||
Non-regulated Energy: | ||||||||||||
Power Generation | 1,575 | 20,393 | 6,707 | |||||||||
Coal Mining | 6,713 | 8,604 | 2,142 | |||||||||
Oil and Gas | 14,426 | — | (1,682 | ) | ||||||||
Corporate activities (a) | — | — | 2,310 | |||||||||
Intercompany eliminations | — | (31,000 | ) | — | ||||||||
Total | $ | 259,907 | $ | — | $ | 23,124 |
Three Months Ended Sept. 30, 2012 | External Operating Revenue | Intercompany Operating Revenue | Income (Loss) from Continuing Operations | |||||||||
Utilities: | ||||||||||||
Electric | $ | 151,281 | $ | 3,736 | $ | 14,573 | ||||||
Gas | 63,435 | — | 3 | |||||||||
Non-regulated Energy: | ||||||||||||
Power Generation | 1,256 | 19,695 | 5,128 | |||||||||
Coal Mining | 6,108 | 8,567 | 1,690 | |||||||||
Oil and Gas (b) | 24,728 | — | 17,389 | |||||||||
Corporate activities (a) | — | — | (4,160 | ) | ||||||||
Intercompany eliminations | — | (31,998 | ) | — | ||||||||
Total | $ | 246,808 | $ | — | $ | 34,623 |
Nine Months Ended Sept. 30, 2013 | External Operating Revenues | Intercompany Operating Revenues | Income (Loss) from Continuing Operations | |||||||||
Utilities: | ||||||||||||
Electric | $ | 482,222 | $ | 9,844 | $ | 38,063 | ||||||
Gas | 373,440 | — | 20,225 | |||||||||
Non-regulated Energy: | ||||||||||||
Power Generation | 3,628 | 58,825 | 17,382 | |||||||||
Coal Mining | 19,530 | 23,688 | 5,180 | |||||||||
Oil and Gas | 41,584 | — | (3,699 | ) | ||||||||
Corporate (a) | — | — | 19,688 | |||||||||
Intercompany eliminations | — | (92,357 | ) | — | ||||||||
Total | $ | 920,404 | $ | — | $ | 96,839 |
Nine Months Ended Sept. 30, 2012 | External Operating Revenues | Intercompany Operating Revenues | Income (Loss) from Continuing Operations | |||||||||
Utilities: | ||||||||||||
Electric | $ | 451,974 | $ | 11,946 | $ | 37,478 | ||||||
Gas | 314,343 | — | 16,369 | |||||||||
Non-regulated Energy: | ||||||||||||
Power Generation | 3,193 | 56,119 | 15,968 | |||||||||
Coal Mining | 18,518 | 24,273 | 3,924 | |||||||||
Oil and Gas (b) | 66,994 | — | (2,219 | ) | ||||||||
Corporate (a)(c) | — | — | (13,949 | ) | ||||||||
Intercompany eliminations | — | (92,338 | ) | — | ||||||||
Total | $ | 855,022 | $ | — | $ | 57,571 |
(a) | Income (loss) from continuing operations includes a $2.0 million and a $19.1 million net after-tax non-cash mark-to-market gain on certain interest rate swaps for the three and nine months ended Sept. 30, 2013, respectively, and a $0.4 million after-tax non-cash mark-to-market gain and a $1.9 million net after-tax non-cash mark-to-market loss for the three and nine months ended Sept. 30, 2012, respectively, for those same interest rate swaps. |
(b) | Income (loss) from continuing operations for the nine months ended Sept. 30, 2012, includes a $17.3 million non-cash after-tax ceiling test impairment charge. Income (loss) from continuing operations for the three and nine months ended Sept. 30, 2012, includes an after-tax gain of $17.7 million relating to the sale of the Williston Basin assets. See Notes 14 and 15 for further information. |
(c) | Certain indirect corporate costs and inter-segment interest expense after-tax totaling $1.6 million for the nine months ended Sept. 30, 2012, were included in the Corporate activities in continuing operations and were not reclassified as discontinued operations. |
Total Assets (net of inter-company eliminations) as of: | Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | ||||||||
Utilities: | |||||||||||
Electric (a) | $ | 2,464,123 | $ | 2,387,458 | $ | 2,302,951 | |||||
Gas | 757,746 | 765,165 | 710,099 | ||||||||
Non-regulated Energy: | |||||||||||
Power Generation (a) | 102,331 | 119,170 | 119,489 | ||||||||
Coal Mining | 82,155 | 83,810 | 90,444 | ||||||||
Oil and Gas | 264,785 | 258,460 | 263,088 | ||||||||
Corporate activities | 130,100 | 115,408 | 367,557 | ||||||||
Total assets | $ | 3,801,240 | $ | 3,729,471 | $ | 3,853,628 |
(a) | The PPA pertaining to the portion of the Pueblo Airport Generation Station owned by Colorado IPP that supports Colorado Electric customers is accounted for as a capital lease. Therefore, assets owned by the Power Generation segment are included in Total assets of Electric Utilities Segment under this accounting for a capital lease. |
• | Commodity price risk associated with our natural long position in crude oil and natural gas reserves and production and our fuel procurement for certain of our gas-fired generation assets; and |
• | Interest rate risk associated with our variable rate debt, including our project financing floating rate debt and our other short-term and long-term debt instruments. |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | ||||||||||||||||||
Crude oil futures, swaps and options | Natural gas futures and swaps | Crude oil futures, swaps and options | Natural gas futures and swaps | Crude oil futures, swaps and options | Natural gas futures and swaps | |||||||||||||||
Notional (a) | 499,500 | 9,874,000 | 528,000 | 8,215,500 | 537,000 | 7,455,250 | ||||||||||||||
Maximum terms in years (b) | 0.25 | 0.08 | 1.00 | 0.75 | 1.00 | 1.00 | ||||||||||||||
Derivative assets, current | $ | 13 | $ | 113 | $ | 1,405 | $ | 1,831 | $ | 1,651 | $ | 2,032 | ||||||||
Derivative assets, non-current | $ | — | $ | — | $ | 297 | $ | 170 | $ | 494 | $ | 39 | ||||||||
Derivative liabilities, current | $ | 98 | $ | 52 | $ | 847 | $ | 507 | $ | 527 | $ | 1,040 | ||||||||
Derivative liabilities, non-current | $ | — | $ | — | $ | — | $ | — | $ | 414 | $ | 141 |
(a) | Crude oil in Bbls, natural gas in MMBtus. |
(b) | Refers to the term of the derivative instrument. Assets and liabilities are classified as current/non-current based on the term of the hedged transaction and the corresponding settlement of the derivative instrument. |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | ||||||||||||
Notional (MMBtus) | Maximum Term (months) | Notional (MMBtus) | Maximum Term (months) | Notional (MMBtus) | Maximum Term (months) | |||||||||
Natural gas futures purchased | 14,010,000 | 74 | 15,350,000 | 83 | 14,690,000 | 75 | ||||||||
Natural gas options purchased | 6,810,000 | 6 | 2,430,000 | 2 | 5,560,000 | 6 | ||||||||
Natural gas basis swaps purchased | 9,790,000 | 63 | 12,020,000 | 72 | 8,800,000 | 75 |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | |||||||
Derivative assets, current | $ | — | $ | — | $ | 12,380 | |||
Derivative assets, non-current | $ | — | $ | 43 | $ | 634 | |||
Derivative liabilities, non-current | $ | — | $ | — | $ | 4,527 | |||
Net unrealized (gain) loss included in Regulatory assets or Regulatory liabilities | $ | 10,652 | $ | 9,596 | $ | 9,318 |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | ||||||||||||||||||
Designated Interest Rate Swaps (a) | De-designated Interest Rate Swaps (b) | Designated Interest Rate Swaps (a) | De-designated Interest Rate Swaps (b) | Designated Interest Rate Swaps (a) | De-designated Interest Rate Swaps (b) | |||||||||||||||
Notional | $ | 150,000 | $ | 250,000 | $ | 150,000 | $ | 250,000 | $ | 150,000 | $ | 250,000 | ||||||||
Weighted average fixed interest rate | 5.04 | % | 5.67 | % | 5.04 | % | 5.67 | % | 5.04 | % | 5.67 | % | ||||||||
Maximum terms in years | 3.25 | 0.25 | 4.00 | 1.00 | 4.25 | 1.25 | ||||||||||||||
Derivative liabilities, current | $ | 7,039 | $ | 58,755 | $ | 7,039 | $ | 88,148 | $ | 7,028 | $ | 77,914 | ||||||||
Derivative liabilities, non-current | $ | 11,388 | $ | — | $ | 16,941 | $ | — | $ | 18,660 | $ | 17,668 |
(a) | These swaps have been designated to $75.0 million of borrowings on our Revolving Credit Facility and $75.0 million of borrowings on our project financing debt at Black Hills Wyoming. The swaps that hedge the variable rate debt at Black Hills Wyoming were transferred from BHC. Both BHC and Black Hills Wyoming are jointly and severally obligated for the swaps’ obligations. These swaps are priced using three-month LIBOR, matching the floating portion of the related swaps. |
(b) | Maximum terms in years reflect the amended early termination dates. If the early termination dates are not extended, the swaps will require cash settlement based on the swap value on the termination date. If extended, de-designated swaps totaling $100.0 million notional terminate in approximately 5.25 years and de-designated swaps totaling $150.0 million notional terminate in approximately 15.25 years. |
• | The commodity option contracts for our Oil and Gas segment are valued using the market approach and can include calls and puts. Fair value was derived using quoted prices from third party brokers for similar instruments as to quantity and timing. The prices are then validated through third party sources and therefore support Level 2 disclosure. |
• | The commodity basis swaps for our Oil and Gas segment are valued using the market approach using the instrument’s current forward price strip hedged for the same quantity and date and discounted based on the three-month LIBOR. We utilize observable inputs which support Level 2 disclosure. |
• | The commodity contracts for our Utilities Segments, valued using the market approach, include exchange-traded futures, options and basis swaps (Level 2) and OTC basis swaps (Level 3) for natural gas contracts. For Level 2 assets and liabilities, fair value was derived using broker quotes validated by the Chicago Mercantile Exchange pricing for similar instruments. For Level 3 assets and liabilities, fair value was derived using average price quotes from the OTC contract broker and an independent third party market participant because these instruments are not traded on an exchange. |
• | The interest rate swaps are valued using the market approach. We establish fair value by obtaining price quotes directly from the counterparty which are based on the floating three-month LIBOR curve for the term of the contract. The fair value obtained from the counterparty is then validated by utilizing a nationally recognized service that obtains observable inputs to compute fair value for the same instrument. In addition, the fair value for the interest rate swap derivatives includes a CVA component. The CVA considers the fair value of the interest rate swap and the probability of default based on the life of the contract. For the probability of a default component, we utilize observable inputs supporting Level 2 disclosure by using our credit default spread, if available, or a generic credit default spread curve that takes into account our credit ratings. |
As of Sept. 30, 2013 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Cash Collateral and Counterparty Netting | Total | ||||||||||||
(in thousands) | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Options -- Oil | $ | — | $ | 2 | $ | — | $ | — | $ | 2 | ||||||
Basis Swaps -- Oil | — | 51 | — | (40 | ) | 11 | ||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 1,752 | — | (1,639 | ) | 113 | ||||||||||
Commodity derivatives — Utilities | — | 2,351 | — | (2,351 | ) | — | ||||||||||
Total | $ | 13,637 | $ | 4,156 | $ | — | $ | (4,030 | ) | $ | 126 | |||||
Liabilities: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Options -- Oil | $ | — | $ | 142 | $ | — | $ | (77 | ) | $ | 65 | |||||
Basis Swaps -- Oil | — | 1,318 | — | (1,284 | ) | 34 | ||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 232 | — | (181 | ) | 51 | ||||||||||
Commodity derivatives — Utilities | — | 10,747 | — | (10,747 | ) | — | ||||||||||
Interest rate swaps | — | 83,142 | — | (5,960 | ) | 77,182 | ||||||||||
Total | $ | — | $ | 95,581 | $ | — | $ | (18,249 | ) | $ | 77,332 |
As of Dec. 31, 2012 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Cash Collateral and Counterparty Netting | Total | ||||||||||||
(in thousands) | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Options -- Oil | $ | — | $ | 378 | $ | — | $ | — | $ | 378 | ||||||
Basis Swaps -- Oil | — | 1,325 | — | — | 1,325 | |||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 2,000 | — | — | 2,000 | |||||||||||
Commodity derivatives —Utilities | — | — | 43 | (a) | — | 43 | ||||||||||
Total | $ | — | $ | 3,703 | $ | 43 | $ | — | $ | 3,746 | ||||||
Liabilities: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Options -- Oil | $ | — | $ | 1,131 | $ | — | $ | (336 | ) | $ | 795 | |||||
Basis Swaps -- Oil | — | 502 | — | (450 | ) | 52 | ||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 1,127 | — | (620 | ) | 507 | ||||||||||
Commodity derivatives — Utilities | — | 10,162 | — | (10,162 | ) | — | ||||||||||
Interest rate swaps | — | 118,088 | — | (5,960 | ) | 112,128 | ||||||||||
Total | $ | — | $ | 131,010 | $ | — | $ | (17,528 | ) | $ | 113,482 |
(a) | The significant unobservable inputs used in the fair value measurement of the long-term OTC contracts are based on the average of price quotes from an independent third party market participant and the OTC contract broker. The unobservable inputs are long-term natural gas prices. Significant changes to these inputs along with the contract term would impact the derivative asset/liability and regulatory asset/liability, but will not impact the results of operations until the contract is settled under the original terms of the contract. The contracts will be classified as Level 2 once settlement is within 60 months of maturity and quoted market prices from a market exchange are available. |
As of Sept. 30, 2012 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Cash Collateral and Counterparty Netting | Total | ||||||||||||
(in thousands) | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Options -- Oil | $ | — | $ | 619 | $ | — | $ | — | $ | 619 | ||||||
Basis Swaps -- Oil | — | 1,526 | — | — | 1,526 | |||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 2,071 | — | — | 2,071 | |||||||||||
Commodity derivatives — Utilities | — | (2,760 | ) | 34 | (a) | 15,740 | 13,014 | |||||||||
Total | $ | — | $ | 1,456 | $ | 34 | $ | 15,740 | $ | 17,230 | ||||||
Liabilities: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Options -- Oil | $ | — | $ | 885 | $ | — | $ | — | $ | 885 | ||||||
Basis Swaps -- Oil | — | 56 | — | — | 56 | |||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 1,181 | — | — | 1,181 | |||||||||||
Commodity derivatives — Utilities | — | 4,527 | — | — | 4,527 | |||||||||||
Interest rate swaps | — | 124,580 | — | (3,310 | ) | 121,270 | ||||||||||
Total | $ | — | $ | 131,229 | $ | — | $ | (3,310 | ) | $ | 127,919 |
(a) | The significant unobservable inputs used in the fair value measurement of the long-term OTC contracts are based on the average of price quotes from an independent third party market participant and the OTC contract broker. The unobservable inputs are long-term natural gas prices. Significant changes to these inputs along with the contract term would impact the derivative asset/liability and regulatory asset/liability, but will not impact the results of operations until the contract is settled under the original terms of the contract. The contracts will be classified as Level 2 once settlement is within 60 months of maturity and quoted market prices from a market exchange are available. |
As of Sept. 30, 2013 | ||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability Derivatives | ||||||
Derivatives designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 846 | $ | — | |||
Commodity derivatives | Derivative assets — non-current | 959 | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 1,317 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 375 | |||||
Interest rate swaps | Derivative liabilities — current | — | 7,039 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | 11,388 | |||||
Total derivatives designated as hedges | $ | 1,805 | $ | 20,119 | ||||
Derivatives not designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | — | $ | — | |||
Commodity derivatives | Derivative assets — non-current | — | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 1,795 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 6,601 | |||||
Interest rate swaps | Derivative liabilities — current | — | 64,715 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | — | |||||
Total derivatives not designated as hedges | $ | — | $ | 73,111 |
As of Dec. 31, 2012 | ||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability Derivatives | ||||||
Derivatives designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 2,874 | $ | — | |||
Commodity derivatives | Derivative assets — non-current | 510 | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 1,993 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 821 | |||||
Interest rate swaps | Derivative liabilities — current | — | 7,038 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | 16,941 | |||||
Total derivatives designated as hedges | $ | 3,384 | $ | 26,793 | ||||
Derivatives not designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 362 | $ | — | |||
Commodity derivatives | Derivative assets — non-current | — | — | |||||
Commodity derivatives | Derivative liabilities — current | 1,180 | 4,957 | |||||
Commodity derivatives | Derivative liabilities — non-current | 406 | 5,153 | |||||
Interest rate swaps | Derivative liabilities — current | — | 94,108 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | — | |||||
Total derivatives not designated as hedges | $ | 1,948 | $ | 104,218 |
As of Sept. 30, 2012 | ||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability Derivatives | ||||||
Derivatives designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 3,263 | $ | — | |||
Commodity derivatives | Derivative assets — non-current | 533 | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 1,534 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 555 | |||||
Interest rate swaps | Derivative liabilities — current | — | 7,029 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | 18,661 | |||||
Total derivatives designated as hedges | $ | 3,796 | $ | 27,779 | ||||
Derivatives not designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 421 | $ | 3,361 | |||
Commodity derivatives | Derivative assets — non-current | — | (634 | ) | ||||
Commodity derivatives | Derivative liabilities — current | — | 33 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 4,527 | |||||
Interest rate swaps | Derivative liabilities — current | — | 77,913 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | 20,977 | |||||
Total derivatives not designated as hedges | $ | 421 | $ | 106,177 |
As of Sept. 30, 2013 | |||||||||
Derivative Assets | Gross Amounts of Derivative Assets | Gross Amounts Offset on Condensed Consolidated Balance Sheets | Net Amount of Total Derivative Assets on Condensed Consolidated Balance Sheets | ||||||
(in thousands) | |||||||||
Subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | $ | 40 | $ | (40 | ) | $ | — | ||
Oil and Gas - Crude Options | — | — | — | ||||||
Oil and Gas - Natural Gas Basis Swaps | 1,639 | (1,639 | ) | — | |||||
Utilities | 2,351 | (2,351 | ) | — | |||||
Total derivative assets subject to a master netting agreement or similar arrangement | 4,030 | (4,030 | ) | — | |||||
Not subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | 11 | — | 11 | ||||||
Oil and Gas - Crude Options | 2 | — | 2 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 113 | — | 113 | ||||||
Utilities | — | — | — | ||||||
Total derivative assets not subject to a master netting agreement or similar arrangement | 126 | — | 126 | ||||||
Total derivative assets | $ | 4,156 | $ | (4,030 | ) | $ | 126 |
As of Sept. 30, 2013 | |||||||||
Derivative Liabilities | Gross Amounts of Derivative Liabilities | Gross Amounts Offset on Condensed Consolidated Balance Sheets | Net Amount of Total Derivative Liabilities on Condensed Consolidated Balance Sheets | ||||||
(in thousands) | |||||||||
Subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | $ | 1,284 | $ | (1,284 | ) | $ | — | ||
Oil and Gas - Crude Options | 77 | (77 | ) | — | |||||
Oil and Gas - Natural Gas Basis Swaps | 181 | (181 | ) | — | |||||
Utilities | 10,747 | (10,747 | ) | — | |||||
Interest Rate Swaps | — | — | — | ||||||
Total derivative liabilities subject to a master netting agreement or similar arrangement | 12,289 | (12,289 | ) | — | |||||
Not subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | 34 | — | 34 | ||||||
Oil and Gas - Crude Options | 65 | — | 65 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 51 | — | 51 | ||||||
Utilities | — | — | — | ||||||
Interest Rate Swaps | 83,142 | (5,960 | ) | 77,182 | |||||
Total derivative liabilities not subject to a master netting agreement or similar arrangement | 83,292 | (5,960 | ) | 77,332 | |||||
Total derivative liabilities | $ | 95,581 | $ | (18,249 | ) | $ | 77,332 |
As of Dec. 31, 2012 | |||||||||
Derivative Assets | Gross Amounts of Derivative Assets | Gross Amounts Offset on Condensed Consolidated Balance Sheets | Net Amount of Total Derivative Assets on Condensed Consolidated Balance Sheets | ||||||
(in thousands) | |||||||||
Subject to master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | $ | 76 | $ | — | $ | 76 | |||
Oil and Gas - Crude Options | 93 | — | 93 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 172 | — | 172 | ||||||
Utilities | 1,629 | (1,586 | ) | 43 | |||||
Total derivative assets subject to a master netting agreement or similar arrangement | 1,970 | (1,586 | ) | 384 | |||||
Not subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | 1,249 | — | 1,249 | ||||||
Oil and Gas - Crude Options | 285 | — | 285 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 1,828 | — | 1,828 | ||||||
Utilities | — | — | — | ||||||
Total derivative assets not subject to a master netting agreement or similar arrangement | 3,362 | — | 3,362 | ||||||
Total derivative assets | $ | 5,332 | $ | (1,586 | ) | $ | 3,746 |
As of Dec. 31, 2012 | |||||||||
Derivative Liabilities | Gross Amounts of Derivative Liabilities | Gross Amounts Offset on Condensed Consolidated Balance Sheets | Net Amount of Total Derivative Liabilities on Condensed Consolidated Balance Sheets | ||||||
(in thousands) | |||||||||
Subject to a master netting agreement or similar arrangement | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | $ | 449 | $ | (449 | ) | $ | — | ||
Oil and Gas - Crude Options | 337 | (337 | ) | — | |||||
Oil and Gas - Natural Gas Basis Swaps | 620 | (620 | ) | — | |||||
Utilities | 10,162 | (10,162 | ) | — | |||||
Interest Rate Swaps | — | — | — | ||||||
Total derivative liabilities subject to a master netting agreement or similar arrangement | 11,568 | (11,568 | ) | — | |||||
Not subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | 52 | — | 52 | ||||||
Oil and Gas - Crude Options | 795 | — | 795 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 507 | — | 507 | ||||||
Utilities | — | — | — | ||||||
Interest Rate Swaps | 118,088 | (5,960 | ) | 112,128 | |||||
Total derivative liabilities not subject to a master netting agreement or similar arrangement | 119,442 | (5,960 | ) | 113,482 | |||||
Total derivative liabilities | $ | 131,010 | $ | (17,528 | ) | $ | 113,482 |
As of Sept. 30, 2012 | |||||||||
Derivative Assets | Gross Amounts of Derivative Assets | Gross Amounts Offset on Condensed Consolidated Balance Sheets | Net Amount of Total Derivative Assets on Condensed Consolidated Balance Sheets | ||||||
(in thousands) | |||||||||
Subject to master netting agreements or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | $ | 95 | $ | — | $ | 95 | |||
Oil and Gas - Crude Options | 194 | — | 194 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 5 | — | 5 | ||||||
Utilities | (2,726 | ) | 15,740 | 13,014 | |||||
Total derivative assets subject to a master netting agreement or similar arrangement | (2,432 | ) | 15,740 | 13,308 | |||||
Not subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | 1,431 | — | 1,431 | ||||||
Oil and Gas - Crude Options | 425 | — | 425 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 2,066 | — | 2,066 | ||||||
Utilities | — | — | — | ||||||
Total derivative assets not subject to a master netting agreement or similar arrangement | 3,922 | — | 3,922 | ||||||
Total derivative assets | $ | 1,490 | $ | 15,740 | $ | 17,230 |
As of Sept. 30, 2012 | |||||||||
Derivative Liabilities | Gross Amounts of Derivative Liabilities | Gross Amounts Offset on Condensed Consolidated Balance Sheets | Net Amount of Total Derivative Liabilities on Condensed Consolidated Balance Sheets | ||||||
(in thousands) | |||||||||
Subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | $ | — | $ | — | $ | — | |||
Oil and Gas - Crude Options | — | — | — | ||||||
Oil and Gas - Natural Gas Basis Swaps | — | — | — | ||||||
Utilities | 4,527 | — | 4,527 | ||||||
Interest Rate Swaps | — | — | — | ||||||
Total derivative liabilities subject to a master netting agreement or similar arrangement | 4,527 | — | 4,527 | ||||||
Not subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | 56 | — | 56 | ||||||
Oil and Gas - Crude Options | 885 | — | 885 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 1,181 | — | 1,181 | ||||||
Utilities | — | — | — | ||||||
Interest Rate Swaps | 124,580 | (3,310 | ) | 121,270 | |||||
Total derivative liabilities not subject to a master netting agreement or similar arrangement | 126,702 | (3,310 | ) | 123,392 | |||||
Total derivative liabilities | $ | 131,229 | $ | (3,310 | ) | $ | 127,919 |
As of Sept. 30, 2013 | ||||||||||
Gross Amounts Not Offset on Condensed Consolidated Balance Sheets | ||||||||||
Contract Type | Net Amount of Total Derivative Assets | Cash Collateral Received | Net Amount with Counterparty | |||||||
Asset: | ||||||||||
Oil and Gas | Counterparty A | $ | — | $ | — | $ | — | |||
Oil and Gas | Counterparty B | 126 | — | 126 | ||||||
Utilities | Counterparty A | — | — | — | ||||||
$ | 126 | $ | — | $ | 126 |
As of Sept. 30, 2013 | ||||||||||
Gross Amounts Not Offset on Condensed Consolidated Balance Sheets | ||||||||||
Contract Type | Net Amount of Total Derivative Liabilities | Cash Collateral Posted | Net Amount with Counterparty | |||||||
Liabilities | ||||||||||
Oil and Gas | Counterparty A | $ | — | $ | (355 | ) | $ | (355 | ) | |
Oil and Gas | Counterparty B | 150 | — | 150 | ||||||
Utilities | Counterparty A | — | (3,333 | ) | (3,333 | ) | ||||
Interest Rate Swap | Counterparty D | 3,563 | — | 3,563 | ||||||
Interest Rate Swap | Counterparty E | 19,993 | — | 19,993 | ||||||
Interest Rate Swap | Counterparty F | 9,858 | — | 9,858 | ||||||
Interest Rate Swap | Counterparty G | 20,138 | — | 20,138 | ||||||
Interest Rate Swap | Counterparty H | 8,857 | — | 8,857 | ||||||
Interest Rate Swap | Counterparty I | 14,773 | — | 14,773 | ||||||
$ | 77,332 | $ | (3,688 | ) | $ | 73,644 |
As of Dec. 31, 2012 | ||||||||||
Gross Amounts Not Offset on Condensed Consolidated Balance Sheets | ||||||||||
Contract Type | Net Amount of Total Derivative Assets | Cash Collateral Received | Net Amount with Counterparty | |||||||
Assets: | ||||||||||
Oil and Gas | Counterparty A | $ | 341 | $ | — | $ | 341 | |||
Oil and Gas | Counterparty B | 3,362 | — | 3,362 | ||||||
Utilities | Counterparty A | 43 | — | 43 | ||||||
$ | 3,746 | $ | — | $ | 3,746 |
As of Dec. 31, 2012 | ||||||||||
Gross Amounts Not Offset on Condensed Consolidated Balance Sheets | ||||||||||
Contract Type | Net Amount of Total Derivative Liabilities | Cash Collateral Posted | Net Amount with Counterparty | |||||||
Liabilities: | ||||||||||
Oil and Gas | Counterparty A | $ | — | $ | (1,787 | ) | $ | (1,787 | ) | |
Oil and Gas | Counterparty B | 1,354 | — | 1,354 | ||||||
Utilities | Counterparty A | — | (4,354 | ) | (4,354 | ) | ||||
Interest Rate Swap | Counterparty D | 4,588 | — | 4,588 | ||||||
Interest Rate Swap | Counterparty E | 29,245 | — | 29,245 | ||||||
Interest Rate Swap | Counterparty F | 12,721 | — | 12,721 | ||||||
Interest Rate Swap | Counterparty G | 26,520 | — | 26,520 | ||||||
Interest Rate Swap | Counterparty H | 16,809 | — | 16,809 | ||||||
Interest Rate Swap | Counterparty I | 22,245 | — | 22,245 | ||||||
$ | 113,482 | $ | (6,141 | ) | $ | 107,341 |
As of Sept. 30, 2012 | ||||||||||
Gross Amounts Not Offset on Condensed Consolidated Balance Sheets | ||||||||||
Contract Type | Net Amount of Total Derivative Assets | Cash Collateral Received | Net Amount with Counterparty | |||||||
Assets: | ||||||||||
Oil and Gas | Counterparty A | $ | 294 | $ | (2,414 | ) | $ | (2,120 | ) | |
Oil and Gas | Counterparty B | 3,922 | — | 3,922 | ||||||
Utilities | Counterparty A | 13,014 | — | 13,014 | ||||||
$ | 17,230 | $ | (2,414 | ) | $ | 14,816 |
As of Sept. 30, 2012 | ||||||||||
Gross Amounts Not Offset on Condensed Consolidated Balance Sheets | ||||||||||
Contract Type | Net Amount of Total Derivative Liabilities | Cash Collateral Posted | Net Amount with Counterparty | |||||||
Liabilities: | ||||||||||
Oil and Gas | Counterparty A | $ | — | $ | — | $ | — | |||
Oil and Gas | Counterparty B | 2,122 | — | 2,122 | ||||||
Utilities | Counterparty A | 4,527 | — | 4,527 | ||||||
Interest Rate Swap | Counterparty D | 4,903 | — | 4,903 | ||||||
Interest Rate Swap | Counterparty E | 31,147 | — | 31,147 | ||||||
Interest Rate Swap | Counterparty F | 13,554 | — | 13,554 | ||||||
Interest Rate Swap | Counterparty G | 27,610 | — | 27,610 | ||||||
Interest Rate Swap | Counterparty H | 20,331 | — | 20,331 | ||||||
Interest Rate Swap | Counterparty I | 23,725 | — | 23,725 | ||||||
$ | 127,919 | $ | — | $ | 127,919 |
Three Months Ended Sept. 30, 2013 | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Reclassified Gain/(Loss) from AOCI into Income (Effective Portion) | Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | Amount of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | |||||||||||
Interest rate swaps | $ | (907 | ) | Interest expense | $ | (1,844 | ) | $ | — | |||||||
Commodity derivatives | (2,140 | ) | Revenue | (168 | ) | — | ||||||||||
Total | $ | (3,047 | ) | $ | (2,012 | ) | $ | — |
Three Months Ended Sept. 30, 2012 | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Reclassified Gain/(Loss) from AOCI into Income (Effective Portion) | Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | Amount of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | |||||||||||
Interest rate swaps | $ | (1,684 | ) | Interest expense | $ | (1,853 | ) | $ | — | |||||||
Commodity derivatives | (3,111 | ) | Revenue | 1,838 | — | |||||||||||
Total | $ | (4,795 | ) | $ | (15 | ) | $ | — |
Nine Months Ended Sept. 30, 2013 | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Reclassified Gain/(Loss) from AOCI into Income (Effective Portion) | Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | Amount of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | |||||||||||
Interest rate swaps | $ | 141 | Interest expense | $ | (5,460 | ) | $ | — | ||||||||
Commodity derivatives | 86 | Revenue | 896 | — | ||||||||||||
Total | $ | 227 | $ | (4,564 | ) | $ | — |
Nine Months Ended Sept. 30, 2012 | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Reclassified Gain/(Loss) from AOCI into Income (Effective Portion) | Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | Amount of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | |||||||||||
Interest rate swaps | $ | (4,697 | ) | Interest expense | $ | (5,518 | ) | $ | — | |||||||
Commodity derivatives | 601 | Revenue | 7,741 | — | ||||||||||||
Total | $ | (4,096 | ) | $ | 2,223 | $ | — |
Three Months Ended | Nine Months Ended | |||||||||
Sept. 30, 2013 | Sept. 30, 2013 | |||||||||
Derivatives Not Designated as Hedging Instruments | Location of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income | |||||||
Interest rate swaps - unrealized | Unrealized gain (loss) on interest rate swaps, net | $ | 3,144 | $ | 29,393 | |||||
Interest rate swaps - realized | Interest expense | (3,300 | ) | (10,056 | ) | |||||
$ | (156 | ) | $ | 19,337 |
Three Months Ended | Nine Months Ended | |||||||||
Sept. 30, 2012 | Sept. 30, 2012 | |||||||||
Derivatives Not Designated as Hedging Instruments | Location of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income | |||||||
Interest rate swaps - unrealized | Unrealized gain (loss) on interest rate swaps, net | $ | 605 | $ | (2,902 | ) | ||||
Interest rate swaps - realized | Interest expense | (3,250 | ) | (9,697 | ) | |||||
Commodity derivatives | Revenue | (14 | ) | (14 | ) | |||||
$ | (2,659 | ) | $ | (12,613 | ) |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | ||||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||
Cash and cash equivalents (a) | $ | 13,637 | $ | 13,637 | $ | 15,462 | $ | 15,462 | $ | 247,192 | $ | 247,192 | ||||||||
Restricted cash and equivalents (a) | $ | 6,782 | $ | 6,782 | $ | 7,916 | $ | 7,916 | $ | 7,302 | $ | 7,302 | ||||||||
Notes receivable included in Other current assets(a) | $ | — | $ | — | $ | — | $ | — | $ | 21,832 | $ | 21,832 | ||||||||
Notes payable (a) | $ | 138,300 | $ | 138,300 | $ | 277,000 | $ | 277,000 | $ | 225,000 | $ | 225,000 | ||||||||
Long-term debt, including current maturities (b) | $ | 1,211,673 | $ | 1,325,729 | $ | 1,042,850 | $ | 1,231,559 | $ | 1,271,260 | $ | 1,471,932 |
(a) | Carrying value approximates fair value due to either the short-term length of maturity or variable interest rates that approximate prevailing market rates, and therefore is classified in Level 1 in the fair value hierarchy. |
(b) | Long-term debt is valued based on observable inputs available either directly or indirectly for similar liabilities in active markets and therefore is classified in Level 2 in the fair value hierarchy. |
• | Cheyenne Light renewed and received FERC approval for an agreement with Basin Electric whereby Cheyenne Light will receive 40 megawatts of capacity and energy from Basin Electric through Sept. 30, 2014. |
• | Cheyenne Light renewed and received FERC approval for an agreement with Basin Electric whereby Cheyenne Light will provide 40 megawatts of capacity and energy to Basin Electric through Sept. 30, 2014. |
• | Our utilities are generally limited to the amount of dividends allowed to be paid to us as a utility holding company under the Federal Power Act and settlement agreements with state regulatory jurisdictions. As of Sept. 30, 2013, the restricted net assets at our Utilities Group were approximately $148.6 million. |
• | As required by a covenant in the Black Hills Wyoming project financing, Black Hills Non-regulated Holdings has maintained restricted shareholders’ equity of at least $100 million. |
Cash proceeds received on date of sale | $ | 243,314 | |
Adjustments to proceeds: | |||
Final post close adjustments | 2,793 | ||
Transaction adviser fees | (1,400 | ) | |
Payment for contractual obligation related to "back-in" fee * | (16,847 | ) | |
Final net cash proceeds | $ | 227,860 |
* | Required payment, triggered by the sale of the property, arising from a contractual obligation contained in the original participation agreement with the property operator. |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
Business Group | Financial Segment |
Utilities | Electric Utilities |
Gas Utilities | |
Non-regulated Energy | Power Generation |
Coal Mining | |
Oil and Gas |
See Forward-Looking Information in the Liquidity and Capital Resources section of this Item 2, beginning on Page 82. |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||||||||
2013 | 2012 | Variance | 2013 | 2012 | Variance | |||||||||||||
Revenue | ||||||||||||||||||
Utilities | $ | 239,196 | $ | 218,452 | $ | 20,744 | $ | 865,506 | $ | 778,263 | $ | 87,243 | ||||||
Non-regulated Energy | 51,711 | 60,354 | (8,643 | ) | 147,255 | 169,097 | (21,842 | ) | ||||||||||
Intercompany eliminations | (31,000 | ) | (31,998 | ) | 998 | (92,357 | ) | (92,338 | ) | (19 | ) | |||||||
$ | 259,907 | $ | 246,808 | $ | 13,099 | $ | 920,404 | $ | 855,022 | $ | 65,382 | |||||||
Net income (loss) | ||||||||||||||||||
Electric Utilities | $ | 15,097 | $ | 14,573 | $ | 524 | $ | 38,063 | $ | 37,478 | $ | 585 | ||||||
Gas Utilities | (1,450 | ) | 3 | (1,453 | ) | 20,225 | 16,369 | 3,856 | ||||||||||
Utilities | 13,647 | 14,576 | (929 | ) | 58,288 | 53,847 | 4,441 | |||||||||||
Power Generation | 6,707 | 5,128 | 1,579 | 17,382 | 15,968 | 1,414 | ||||||||||||
Coal Mining | 2,142 | 1,690 | 452 | 5,180 | 3,924 | 1,256 | ||||||||||||
Oil and Gas (a) | (1,682 | ) | 17,389 | (19,071 | ) | (3,699 | ) | (2,219 | ) | (1,480 | ) | |||||||
Non-regulated Energy | 7,167 | 24,207 | (17,040 | ) | 18,863 | 17,673 | 1,190 | |||||||||||
Corporate activities and eliminations (b)(c) | 2,310 | (4,160 | ) | 6,470 | 19,688 | (13,949 | ) | 33,637 | ||||||||||
Income (loss) from continuing operations | 23,124 | 34,623 | (11,499 | ) | 96,839 | 57,571 | 39,268 | |||||||||||
Income (loss) from discontinued operations, net of tax | — | (166 | ) | 166 | — | (6,810 | ) | 6,810 | ||||||||||
Net income (loss) | $ | 23,124 | $ | 34,457 | $ | (11,333 | ) | $ | 96,839 | $ | 50,761 | $ | 46,078 |
(a) | Income (loss) from continuing operations for the three months and nine months ended Sept. 30, 2012 includes an after-tax gain of $17.7 million relating to the sale of the Williston Basin assets. Income (loss) from continuing operations for nine months ended Sept. 30, 2012 includes a $17.3 million non-cash after-tax ceiling test impairment. See Notes 14 and 15 of the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q. |
(b) | Corporate activities include a $2.0 million and a $19.1 million net after-tax non-cash mark-to-market gain on certain interest rate swaps for the three and nine months ended Sept. 30, 2013, respectively, and a $0.4 million net after-tax non-cash mark-to-market gain and a $1.9 million net after-tax non-cash mark-to-market loss for the three and nine months ended Sept. 30, 2012, respectively, for those same interest rate swaps. |
(c) | Certain indirect corporate costs and inter-segment interest expenses after-tax totaling $1.6 million for the nine months ended Sept. 30, 2012 were included in the Corporate activities in continuing operations and were not reclassified as discontinued operations. |
• | On Sept. 17, 2013, the SDPUC approved a construction financing rider for the South Dakota portion of costs for Cheyenne Prairie in lieu of the typical AFUDC, with an effective date of April 1, 2013. The WPSC approved a similar construction financing rider for our Wyoming customers during 2012. The riders allow Black Hills Power and Cheyenne Light to recover financing costs during the construction period, while reducing the overall capital costs of the project. The Electric Utilities recorded additional gross margins of approximately $2.7 million and $5.0 million for the three and nine months ended Sept. 30, 2013, respectively, relating to these riders. |
• | On Sept. 17, 2013, the SDPUC approved an annual rate increase of $8.8 million, or 6.4 percent, effective June 16, 2013 for Black Hills Power. |
• | Construction and infrastructure work for Cheyenne Prairie, a natural gas-fired electric generating facility to serve Cheyenne Light and Black Hills Power customers, began in April 2013. The 132 megawatt generation project is expected to cost approximately $222 million, exclusive of construction financing costs which will be recovered through the construction financing riders. Project to date, we have expended approximately $122 million. The project is on schedule to be placed into service in the fourth quarter of 2014. |
• | Gas Utilities results were favorably impacted by colder weather during 2013. Heating degree days were 33 percent higher for the nine months ended Sept. 30, 2013, compared to the same periods in 2012. Heating degree days for the nine months ended Sept. 30, 2013 were 8 percent higher than normal, compared to 21 percent lower than normal for the same periods in 2012. |
• | On April 30, 2013, Colorado Electric filed its electric resource plan with the CPUC, addressing its projected resource requirements through 2019. The resource plan identifies a 40 megawatt, simple-cycle, natural gas-fired turbine as the replacement capacity for the retirement of the coal-fired, 42 megawatt W.N. Clark power plant. A CPCN was submitted with the CPUC requesting approval for the new generating capacity. The resource plan also recommends the retirement of Pueblo Units 5 and 6 as of Dec. 31, 2013. A CPCN was submitted to the CPUC seeking approval to retire these plants. A hearing with the CPUC is scheduled in November 2013 regarding the resource plan and the two CPCNs. |
• | On Oct. 16, the CPUC denied Colorado Electric's application for approval of a wind solicitation for the acquisition of up to 30 megawatts of wind energy for its electric system. This solicitation and related requests for proposal were reviewed by an independent evaluator who verified that our Power Generation segment's bid was the lowest cost to customers. The CPUC found that the calculated customer benefits over the 20 year evaluation period were insufficient for all of the bids and stated its preference to consider renewable energy needs in Colorado Electric's upcoming Electric Resource Plan hearings scheduled for November 2013. |
• | Gas Utilities continued its efforts to acquire small municipal gas distribution systems adjacent to our existing Gas Utility service territories. Four small gas systems have been acquired in 2013, adding approximately 900 customers. |
• | Black Hills Wyoming entered into an agreement to sell its 40 megawatt CTII natural gas-fired generating unit to the City of Gillette, Wyo. for approximately $22 million, subject to closing adjustments. The sale is expected to close in August 2014 upon the expiration of an existing power sales agreement with Cheyenne Light. The sale is subject to FERC approval and certain other requirements included in the contract. |
• | Oil and Gas reported a 32 percent and 31 percent reduction in total volumes sold for the three and nine months ended Sept. 30, 2013, respectively, reflecting the 2012 sale of the Williston Basin oil and gas assets. Oil and Gas results benefited from a 6 percent and 13 percent increase in average hedge price received for crude oil during the three and nine months ended Sept. 30, 2013, respectively, compared to the same periods in 2012, partially offset by an 8 percent and 18 percent decrease in average hedge price received for natural gas for those same periods. |
• | Oil and Gas drilled two horizontal wells in the Mancos Shale formation in the Piceance Basin. We commenced completion operations and expect both wells to be completed and producing prior to year-end. The wells are part of a transaction in which we will earn approximately 20,000 net acres of Mancos Shale leasehold in the Piceance Basin in exchange for drilling and completing the two wells. |
• | In the second quarter of 2012, our Oil and Gas segment recorded a $26.9 million non-cash ceiling test impairment loss as a result of continued low commodity prices. |
• | On Sept. 25, 2013, Moody’s raised our corporate credit rating to Baa2 from Baa3 with continued positive outlook. On July 24, 2013, S&P raised our corporate credit rating to BBB from BBB- with a stable outlook. They also raised our senior unsecured rating to BBB from BBB-. On May 10, Fitch Ratings raised our Issuer Default Rating to BBB from BBB- with a positive outlook. |
• | On June 21, 2013, we entered into a new $275 million term loan expiring on June 19, 2015. The proceeds from this new term loan repaid the $150 million term loan due on June 24, 2013, the $100 million corporate term loan due on Sept. 30, 2013, and $25 million in short-term borrowing under our Revolving Credit Facility. |
• | Consolidated interest expense decreased by approximately $3.6 million and $14.3 million for the three and nine months ended Sept. 30, 2013, respectively, due primarily to the repayment of approximately $225 million of debt in 2012. |
• | We recognized a non-cash unrealized mark-to-market gain (loss) related to certain interest rate swaps of $29.4 million and $(2.9) million for the nine months ended Sept. 30, 2013 and 2012, respectively. |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||||||||
2013 | 2012 | Variance | 2013 | 2012 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue — electric | $ | 167,152 | $ | 151,465 | $ | 15,687 | $ | 469,300 | $ | 442,731 | $ | 26,569 | ||||||
Revenue — gas | 4,252 | 3,552 | 700 | 22,766 | 21,189 | 1,577 | ||||||||||||
Total revenue | 171,404 | 155,017 | 16,387 | 492,066 | 463,920 | 28,146 | ||||||||||||
Fuel, purchased power and cost of gas — electric | 70,859 | 65,992 | 4,867 | 203,897 | 191,113 | 12,784 | ||||||||||||
Purchased gas — gas | 1,579 | 1,046 | 533 | 10,532 | 11,087 | (555 | ) | |||||||||||
Total fuel, purchased power and cost of gas | 72,438 | 67,038 | 5,400 | 214,429 | 202,200 | 12,229 | ||||||||||||
Gross margin — electric | 96,293 | 85,473 | 10,820 | 265,403 | 251,618 | 13,785 | ||||||||||||
Gross margin — gas | 2,673 | 2,506 | 167 | 12,234 | 10,102 | 2,132 | ||||||||||||
Total gross margin | 98,966 | 87,979 | 10,987 | 277,637 | 261,720 | 15,917 | ||||||||||||
Operations and maintenance | 41,145 | 34,080 | 7,065 | 119,363 | 110,176 | 9,187 | ||||||||||||
Depreciation and amortization | 19,368 | 18,821 | 547 | 58,194 | 56,448 | 1,746 | ||||||||||||
Total operating expenses | 60,513 | 52,901 | 7,612 | 177,557 | 166,624 | 10,933 | ||||||||||||
Operating income | 38,453 | 35,078 | 3,375 | 100,080 | 95,096 | 4,984 | ||||||||||||
Interest expense, net | (14,089 | ) | (12,527 | ) | (1,562 | ) | (42,296 | ) | (38,069 | ) | (4,227 | ) | ||||||
Other income (expense), net | 13 | 198 | (185 | ) | 471 | 1,207 | (736 | ) | ||||||||||
Income tax benefit (expense) | (9,280 | ) | (8,176 | ) | (1,104 | ) | (20,192 | ) | (20,756 | ) | 564 | |||||||
Income (loss) from continuing operations | $ | 15,097 | $ | 14,573 | $ | 524 | $ | 38,063 | $ | 37,478 | $ | 585 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||||||
Revenue - Electric (in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Residential: | |||||||||||||||
Black Hills Power | $ | 16,951 | $ | 15,794 | $ | 46,928 | $ | 43,903 | |||||||
Cheyenne Light | 8,816 | 8,324 | 26,453 | 23,816 | |||||||||||
Colorado Electric | 27,438 | 26,390 | 73,388 | 70,048 | |||||||||||
Total Residential | 53,205 | 50,508 | 146,769 | 137,767 | |||||||||||
Commercial: | |||||||||||||||
Black Hills Power | 23,319 | 20,336 | 59,716 | 55,948 | |||||||||||
Cheyenne Light | 14,738 | 13,003 | 41,981 | 42,346 | |||||||||||
Colorado Electric | 23,531 | 20,898 | 66,345 | 61,595 | |||||||||||
Total Commercial | 61,588 | 54,237 | 168,042 | 159,889 | |||||||||||
Industrial: | |||||||||||||||
Black Hills Power | 6,850 | 5,846 | 20,070 | 18,929 | |||||||||||
Cheyenne Light | 5,522 | 4,551 | 15,721 | 10,863 | |||||||||||
Colorado Electric | 9,872 | 8,476 | 29,156 | 27,689 | |||||||||||
Total Industrial | 22,244 | 18,873 | 64,947 | 57,481 | |||||||||||
Municipal: | |||||||||||||||
Black Hills Power | 1,078 | 930 | 2,639 | 2,515 | |||||||||||
Cheyenne Light | 499 | 454 | 1,447 | 1,352 | |||||||||||
Colorado Electric | 4,018 | 3,419 | 10,057 | 10,031 | |||||||||||
Total Municipal | 5,595 | 4,803 | 14,143 | 13,898 | |||||||||||
Total Retail Revenue - Electric | 142,632 | 128,421 | 393,901 | 369,035 | |||||||||||
Contract Wholesale: | |||||||||||||||
Total Contract Wholesale - Black Hills Power | 5,847 | 5,627 | 16,540 | 14,902 | |||||||||||
Off-system Wholesale: | |||||||||||||||
Black Hills Power | 8,123 | 5,599 | 22,222 | 23,331 | |||||||||||
Cheyenne Light | 1,603 | 1,532 | 6,379 | 6,012 | |||||||||||
Colorado Electric | 2,035 | 1,663 | 5,275 | 2,073 | |||||||||||
Total Off-system Wholesale | 11,761 | 8,794 | 33,876 | 31,416 | |||||||||||
Other Revenue: | |||||||||||||||
Black Hills Power | 5,100 | 7,002 | 19,802 | 22,248 | |||||||||||
Cheyenne Light | 594 | 624 | 1,642 | 1,663 | |||||||||||
Colorado Electric | 1,218 | 997 | 3,539 | 3,467 | |||||||||||
Total Other Revenue | 6,912 | 8,623 | 24,983 | 27,378 | |||||||||||
Total Revenue - Electric | $ | 167,152 | $ | 151,465 | $ | 469,300 | $ | 442,731 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||
Quantities Generated and Purchased (in MWh) | 2013 | 2012 | 2013 | 2012 | |||||||
Generated — | |||||||||||
Coal-fired: | |||||||||||
Black Hills Power (a) | 457,329 | 475,752 | 1,334,441 | 1,344,593 | |||||||
Cheyenne Light (b) | 185,603 | 155,099 | 513,299 | 436,576 | |||||||
Colorado Electric (c) | — | 61,820 | — | 177,712 | |||||||
Total Coal-fired | 642,932 | 692,671 | 1,847,740 | 1,958,881 | |||||||
Gas, Oil and Wind: | |||||||||||
Black Hills Power | 18,275 | 21,543 | 25,953 | 28,122 | |||||||
Cheyenne Light | — | — | — | — | |||||||
Colorado Electric (d) | 74,631 | 50,691 | 236,227 | 72,271 | |||||||
Total Gas, Oil and Wind | 92,906 | 72,234 | 262,180 | 100,393 | |||||||
Total Generated: | |||||||||||
Black Hills Power | 475,604 | 497,295 | 1,360,394 | 1,372,715 | |||||||
Cheyenne Light | 185,603 | 155,099 | 513,299 | 436,576 | |||||||
Colorado Electric | 74,631 | 112,511 | 236,227 | 249,983 | |||||||
Total Generated | 735,838 | 764,905 | 2,109,920 | 2,059,274 | |||||||
Purchased — | |||||||||||
Black Hills Power | 361,390 | 280,815 | 1,098,772 | 1,228,072 | |||||||
Cheyenne Light | 180,127 | 191,884 | 586,999 | 604,911 | |||||||
Colorado Electric | 534,830 | 488,321 | 1,402,005 | 1,298,690 | |||||||
Total Purchased | 1,076,347 | 961,020 | 3,087,776 | 3,131,673 | |||||||
Total Generated and Purchased: | |||||||||||
Black Hills Power | 836,994 | 778,110 | 2,459,166 | 2,600,787 | |||||||
Cheyenne Light | 365,730 | 346,983 | 1,100,298 | 1,041,487 | |||||||
Colorado Electric | 609,461 | 600,832 | 1,638,232 | 1,548,673 | |||||||
Total Generated and Purchased | 1,812,185 | 1,725,925 | 5,197,696 | 5,190,947 |
(a) | Megawatt hours generated for the three and nine months ended Sept. 30, 2013, were impacted by the suspension of operations at Ben French as of Aug. 31, 2012, while megawatt hours generated for the three months ended Sept. 30, 2012 were impacted by plant outages at Neil Simpson II and Wygen III. |
(b) | Results for the three and nine months ended Sept. 30, 2012 reflect a planned and extended overhaul at Wygen II. |
(c) | Decrease was primarily due to the suspension of operations at W.N. Clark as of Dec. 31, 2012. |
(d) | Increase was primarily due to the addition of energy from the Busch Ranch wind project, which was placed into commercial operation in the fourth quarter of 2012 and higher usage of our gas-fired generation at the Pueblo Airport Generating Facility as a result of the suspension of operations at W.N. Clark as of Dec. 31, 2012 and a decrease in the amount of economy energy available to purchase from third parties. |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||
Quantity Sold (in MWh) | 2013 | 2012 | 2013 | 2012 | |||||
Residential: | |||||||||
Black Hills Power | 131,664 | 139,282 | 406,159 | 396,267 | |||||
Cheyenne Light | 66,278 | 68,816 | 202,403 | 197,093 | |||||
Colorado Electric | 178,187 | 185,696 | 474,378 | 476,425 | |||||
Total Residential | 376,129 | 393,794 | 1,082,940 | 1,069,785 | |||||
Commercial: | |||||||||
Black Hills Power | 201,332 | 202,418 | 551,712 | 553,792 | |||||
Cheyenne Light | 136,062 | 141,433 | 397,705 | 449,718 | |||||
Colorado Electric | 187,770 | 198,839 | 538,815 | 548,964 | |||||
Total Commercial | 525,164 | 542,690 | 1,488,232 | 1,552,474 | |||||
Industrial: | |||||||||
Black Hills Power | 98,174 | 93,147 | 295,662 | 303,906 | |||||
Cheyenne Light | 74,316 | 62,397 | 209,984 | 151,326 | |||||
Colorado Electric | 102,156 | 89,305 | 273,572 | 267,739 | |||||
Total Industrial | 274,646 | 244,849 | 779,218 | 722,971 | |||||
Municipal: | |||||||||
Black Hills Power | 10,691 | 11,154 | 26,621 | 27,565 | |||||
Cheyenne Light | 2,412 | 2,318 | 7,150 | 7,028 | |||||
Colorado Electric | 38,749 | 35,461 | 85,844 | 95,649 | |||||
Total Municipal | 51,852 | 48,933 | 119,615 | 130,242 | |||||
Total Retail Quantity Sold | 1,227,791 | 1,230,266 | 3,470,005 | 3,475,472 | |||||
Contract Wholesale: | |||||||||
Total Contract Wholesale - Black Hills Power | 87,092 | 88,334 | 268,529 | 249,388 | |||||
Off-system Wholesale: | |||||||||
Black Hills Power | 261,567 | 190,143 | 777,854 | 943,522 | |||||
Cheyenne Light | 47,120 | 46,157 | 178,942 | 166,777 | |||||
Colorado Electric | 63,529 | 52,228 | 133,544 | 60,899 | |||||
Total Off-system Wholesale | 372,216 | 288,528 | 1,090,340 | 1,171,198 | |||||
Total Quantity Sold: | |||||||||
Black Hills Power | 790,520 | 724,478 | 2,326,537 | 2,474,440 | |||||
Cheyenne Light | 326,188 | 321,121 | 996,184 | 971,942 | |||||
Colorado Electric | 570,391 | 561,529 | 1,506,153 | 1,449,676 | |||||
Total Quantity Sold | 1,687,099 | 1,607,128 | 4,828,874 | 4,896,058 | |||||
Losses and Company Use: | |||||||||
Black Hills Power | 46,474 | 53,632 | 132,629 | 126,347 | |||||
Cheyenne Light | 39,542 | 25,863 | 104,114 | 69,545 | |||||
Colorado Electric | 39,070 | 39,302 | 132,079 | 98,997 | |||||
Total Losses and Company Use | 125,086 | 118,797 | 368,822 | 294,889 | |||||
Total Quantity Sold | 1,812,185 | 1,725,925 | 5,197,696 | 5,190,947 |
Three Months Ended Sept. 30, | |||||||||||
Degree Days | 2013 | 2012 | |||||||||
Actual | Variance from 30-Year Average | Actual | Variance from 30-Year Average | ||||||||
Heating Degree Days: | |||||||||||
Black Hills Power | 107 | (49 | )% | 99 | (56 | )% | |||||
Cheyenne Light | 182 | (36 | )% | 170 | (40 | )% | |||||
Colorado Electric | 25 | (71 | )% | 54 | (45 | )% | |||||
Cooling Degree Days: | |||||||||||
Black Hills Power | 646 | 15 | % | 731 | 37 | % | |||||
Cheyenne Light | 397 | 32 | % | 430 | 44 | % | |||||
Colorado Electric | 851 | 17 | % | 898 | 31 | % |
Nine Months Ended Sept. 30, | |||||||||||
Degree Days | 2013 | 2012 | |||||||||
Actual | Variance from 30-Year Average | Actual | Variance from 30-Year Average | ||||||||
Heating Degree Days: | |||||||||||
Black Hills Power | 4,544 | 6 | % | 3,558 | (50 | )% | |||||
Cheyenne Light | 4,665 | 4 | % | 3,772 | (47 | )% | |||||
Colorado Electric | 3,527 | 2 | % | 2,753 | (51 | )% | |||||
Cooling Degree Days: | |||||||||||
Black Hills Power | 724 | 8 | % | 937 | 47 | % | |||||
Cheyenne Light | 520 | 48 | % | 568 | 63 | % | |||||
Colorado Electric | 1,227 | 28 | % | 1,321 | 47 | % |
Electric Utilities Power Plant Availability | Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||
Coal-fired plants | 97.6 | % | 95.4 | % | 96.8 | % | 89.1 | % | (a) | |||
Other plants | 95.8 | % | 98.5 | % | 96.7 | % | 96.6 | % | ||||
Total availability | 96.7 | % | 97.0 | % | 96.7 | % | 93.0 | % |
(a) | Reflects an unplanned outage due to a transformer failure and a planned outage at Neil Simpson II, and a planned and extended overhaul at Wygen II. |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue - Gas (in thousands): | |||||||||||||||
Residential | $ | 2,719 | $ | 2,362 | $ | 14,284 | $ | 12,947 | |||||||
Commercial | 977 | 770 | 6,107 | 5,789 | |||||||||||
Industrial | 356 | 248 | 1,759 | 1,882 | |||||||||||
Other Sales Revenue | 200 | 172 | 616 | 571 | |||||||||||
Total Revenue - Gas | $ | 4,252 | $ | 3,552 | $ | 22,766 | $ | 21,189 | |||||||
Gross Margin (in thousands): | |||||||||||||||
Residential | $ | 1,977 | $ | 1,864 | $ | 8,611 | $ | 7,092 | |||||||
Commercial | 423 | 417 | 2,663 | 2,141 | |||||||||||
Industrial | 73 | 53 | 344 | 302 | |||||||||||
Other Gross Margin | 200 | 172 | 616 | 567 | |||||||||||
Total Gross Margin | $ | 2,673 | $ | 2,506 | $ | 12,234 | $ | 10,102 | |||||||
Volumes Sold (Dth): | |||||||||||||||
Residential | 172,136 | 168,229 | 1,757,397 | 1,453,478 | |||||||||||
Commercial | 128,320 | 119,344 | 1,033,171 | 918,131 | |||||||||||
Industrial | 66,027 | 64,721 | 430,186 | 411,664 | |||||||||||
Total Volumes Sold | 366,483 | 352,294 | 3,220,754 | 2,783,273 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||||||||
2013 | 2012 | Variance | 2013 | 2012 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Natural gas — regulated | $ | 60,931 | $ | 56,845 | $ | 4,086 | $ | 351,517 | $ | 293,047 | $ | 58,470 | ||||||
Other — non-regulated services | 6,861 | 6,590 | 271 | 21,923 | 21,296 | 627 | ||||||||||||
Total revenue | 67,792 | 63,435 | 4,357 | 373,440 | 314,343 | 59,097 | ||||||||||||
Natural gas — regulated | 23,999 | 20,802 | 3,197 | 197,522 | 154,342 | 43,180 | ||||||||||||
Other — non-regulated services | 3,634 | 3,383 | 251 | 10,868 | 10,272 | 596 | ||||||||||||
Total cost of sales | 27,633 | 24,185 | 3,448 | 208,390 | 164,614 | 43,776 | ||||||||||||
Gross margin | 40,159 | 39,250 | 909 | 165,050 | 149,729 | 15,321 | ||||||||||||
Operations and maintenance | 30,459 | 28,339 | 2,120 | 95,537 | 88,121 | 7,416 | ||||||||||||
Depreciation and amortization | 6,594 | 6,338 | 256 | 19,680 | 18,748 | 932 | ||||||||||||
Total operating expenses | 37,053 | 34,677 | 2,376 | 115,217 | 106,869 | 8,348 | ||||||||||||
Operating income (loss) | 3,106 | 4,573 | (1,467 | ) | 49,833 | 42,860 | 6,973 | |||||||||||
Interest expense, net | (6,016 | ) | (5,370 | ) | (646 | ) | (18,200 | ) | (17,659 | ) | (541 | ) | ||||||
Other income (expense), net | 26 | (2 | ) | 28 | 33 | 82 | (49 | ) | ||||||||||
Income tax benefit (expense) | 1,434 | 802 | 632 | (11,441 | ) | (8,914 | ) | (2,527 | ) | |||||||||
Income (loss) from continuing operations | $ | (1,450 | ) | $ | 3 | $ | (1,453 | ) | $ | 20,225 | $ | 16,369 | $ | 3,856 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||||||
Revenue (in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Residential: | |||||||||||||||
Colorado | $ | 5,007 | $ | 4,498 | $ | 34,651 | $ | 33,837 | |||||||
Nebraska | 11,850 | 11,370 | 83,634 | 65,832 | |||||||||||
Iowa | 10,471 | 9,776 | 67,361 | 56,216 | |||||||||||
Kansas | 8,166 | 7,354 | 46,551 | 36,537 | |||||||||||
Total Residential | 35,494 | 32,998 | 232,197 | 192,422 | |||||||||||
Commercial: | |||||||||||||||
Colorado | 1,253 | 898 | 6,691 | 6,525 | |||||||||||
Nebraska | 2,436 | 2,742 | 25,781 | 20,760 | |||||||||||
Iowa | 4,511 | 3,988 | 30,728 | 24,495 | |||||||||||
Kansas | 2,208 | 1,973 | 15,049 | 10,702 | |||||||||||
Total Commercial | 10,408 | 9,601 | 78,249 | 62,482 | |||||||||||
Industrial: | |||||||||||||||
Colorado | 900 | 1,110 | 1,455 | 1,756 | |||||||||||
Nebraska | 242 | 306 | 547 | 735 | |||||||||||
Iowa | 457 | 357 | 1,911 | 1,551 | |||||||||||
Kansas | 7,748 | 7,078 | 14,748 | 12,314 | |||||||||||
Total Industrial | 9,347 | 8,851 | 18,661 | 16,356 | |||||||||||
Transportation: | |||||||||||||||
Colorado | 98 | 113 | 726 | 616 | |||||||||||
Nebraska | 1,958 | 1,866 | 9,069 | 7,337 | |||||||||||
Iowa | 916 | 816 | 3,454 | 3,044 | |||||||||||
Kansas | 1,402 | 1,338 | 4,904 | 4,367 | |||||||||||
Total Transportation | 4,374 | 4,133 | 18,153 | 15,364 | |||||||||||
Other Sales Revenue: | |||||||||||||||
Colorado | 17 | 15 | (35 | ) | 65 | ||||||||||
Nebraska | 491 | 469 | 1,731 | 1,561 | |||||||||||
Iowa | 120 | 86 | 422 | 350 | |||||||||||
Kansas | 680 | 692 | 2,139 | 4,447 | |||||||||||
Total Other Sales Revenue | 1,308 | 1,262 | 4,257 | 6,423 | |||||||||||
Total Regulated Revenue | 60,931 | 56,845 | 351,517 | 293,047 | |||||||||||
Non-regulated Services | 6,861 | 6,590 | 21,923 | 21,296 | |||||||||||
Total Revenue | $ | 67,792 | $ | 63,435 | $ | 373,440 | $ | 314,343 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||||||
Gross Margin (in thousands) | 2013 | 2012 | 2013 | 2012 | |||||||||||
Residential: | |||||||||||||||
Colorado | $ | 2,791 | $ | 2,548 | $ | 12,913 | $ | 11,375 | |||||||
Nebraska | 8,374 | 8,334 | 37,740 | 32,922 | |||||||||||
Iowa | 8,032 | 7,850 | 31,018 | 28,373 | |||||||||||
Kansas | 5,915 | 5,622 | 23,044 | 20,537 | |||||||||||
Total Residential | 25,112 | 24,354 | 104,715 | 93,207 | |||||||||||
Commercial: | |||||||||||||||
Colorado | 480 | 399 | 2,048 | 1,818 | |||||||||||
Nebraska | 1,264 | 1,404 | 8,191 | 7,027 | |||||||||||
Iowa | 1,924 | 1,890 | 8,968 | 7,723 | |||||||||||
Kansas | 1,139 | 1,087 | 5,302 | 4,365 | |||||||||||
Total Commercial | 4,807 | 4,780 | 24,509 | 20,933 | |||||||||||
Industrial: | |||||||||||||||
Colorado | 279 | 307 | 467 | 509 | |||||||||||
Nebraska | 72 | 99 | 157 | 204 | |||||||||||
Iowa | 43 | 56 | 206 | 172 | |||||||||||
Kansas | 1,011 | 1,096 | 1,985 | 2,090 | |||||||||||
Total Industrial | 1,405 | 1,558 | 2,815 | 2,975 | |||||||||||
Transportation: | |||||||||||||||
Colorado | 98 | 113 | 726 | 617 | |||||||||||
Nebraska | 1,958 | 1,866 | 9,069 | 7,337 | |||||||||||
Iowa | 916 | 816 | 3,454 | 3,044 | |||||||||||
Kansas | 1,402 | 1,338 | 4,904 | 4,367 | |||||||||||
Total Transportation | 4,374 | 4,133 | 18,153 | 15,365 | |||||||||||
Other Sales Margins: | |||||||||||||||
Colorado | 17 | 15 | (35 | ) | 65 | ||||||||||
Nebraska | 491 | 469 | 1,731 | 1,562 | |||||||||||
Iowa | 120 | 86 | 422 | 351 | |||||||||||
Kansas | 606 | 648 | 1,685 | 4,248 | |||||||||||
Total Other Sales Margins | 1,234 | 1,218 | 3,803 | 6,226 | |||||||||||
Total Regulated Gross Margin | 36,932 | 36,043 | 153,995 | 138,706 | |||||||||||
Non-regulated Services | 3,227 | 3,207 | 11,055 | 11,023 | |||||||||||
Total Gross Margin | $ | 40,159 | $ | 39,250 | $ | 165,050 | $ | 149,729 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||
Volumes Sold (in Dth) | 2013 | 2012 | 2013 | 2012 | |||||
Residential: | |||||||||
Colorado | 471,618 | 372,722 | 4,661,845 | 3,773,819 | |||||
Nebraska | 646,900 | 681,361 | 8,441,465 | 6,032,705 | |||||
Iowa | 521,223 | 479,912 | 7,544,375 | 5,486,267 | |||||
Kansas | 463,083 | 422,708 | 4,723,982 | 3,581,184 | |||||
Total Residential | 2,102,824 | 1,956,703 | 25,371,667 | 18,873,975 | |||||
Commercial: | |||||||||
Colorado | 167,060 | 98,453 | 999,653 | 804,701 | |||||
Nebraska | 231,394 | 315,832 | 3,267,020 | 2,606,223 | |||||
Iowa | 552,814 | 527,923 | 4,523,365 | 3,424,736 | |||||
Kansas | 224,078 | 219,870 | 1,976,165 | 1,439,351 | |||||
Total Commercial | 1,175,346 | 1,162,078 | 10,766,203 | 8,275,011 | |||||
Industrial: | |||||||||
Colorado | 237,848 | 265,451 | 374,709 | 416,020 | |||||
Nebraska | 44,184 | 69,229 | 88,449 | 134,931 | |||||
Iowa | 87,726 | 74,535 | 359,822 | 297,494 | |||||
Kansas | 1,742,551 | 1,912,296 | 3,154,217 | 3,381,657 | |||||
Total Industrial | 2,112,309 | 2,321,511 | 3,977,197 | 4,230,102 | |||||
Total Volumes Sold | 5,390,479 | 5,440,292 | 40,115,067 | 31,379,088 | |||||
Volumes Transported: | |||||||||
Colorado | 81,309 | 98,893 | 710,351 | 607,469 | |||||
Nebraska | 6,099,764 | 6,453,607 | 20,822,085 | 20,042,972 | |||||
Iowa | 4,422,788 | 4,038,804 | 14,892,528 | 13,718,759 | |||||
Kansas | 3,601,940 | 3,993,675 | 10,990,576 | 11,640,182 | |||||
Total Volumes Transported | 14,205,801 | 14,584,979 | 47,415,540 | 46,009,382 | |||||
Wholesale: | |||||||||
Kansas | 12,359 | 8,427 | 86,568 | 40,380 | |||||
Total Other Volumes | 12,359 | 8,427 | 86,568 | 40,380 | |||||
Total Volumes and Transportation Sold | 19,608,639 | 20,033,698 | 87,617,175 | 77,428,850 |
Three Months Ended Sept. 30, | |||||||||||
2013 | 2012 | ||||||||||
Heating Degree Days: | Actual | Variance From 30-Year Average | Actual | Variance From 30-Year Average | |||||||
Colorado | 83 | (54 | )% | 116 | (39 | )% | |||||
Nebraska | 31 | (68 | )% | 110 | 12 | % | |||||
Iowa | 138 | (1 | )% | 216 | 21 | % | |||||
Kansas (a) | 16 | (71 | )% | 42 | (35 | )% | |||||
Combined (b) | 79 | (38 | )% | 150 | 5 | % |
Nine Months Ended Sept. 30, | |||||||||||
2013 | 2012 | ||||||||||
Heating Degree Days: | Actual | Variance From 30-Year Average | Actual | Variance From 30-Year Average | |||||||
Colorado | 3,927 | 1 | % | 3,018 | (23 | )% | |||||
Nebraska | 3,929 | 6 | % | 2,880 | (22 | )% | |||||
Iowa | 4,754 | 13 | % | 3,629 | (19 | )% | |||||
Kansas (a) | 3,202 | 8 | % | 2,373 | (21 | )% | |||||
Combined (b) | 4,227 | 8 | % | 3,176 | (21 | )% |
(a) | Kansas Gas has an approved weather normalization mechanism within its rate structure, which minimizes weather impact on gross margins. |
(b) | The combined heating degree days are calculated based on a weighted average of total customers by state excluding Kansas Gas due to its weather normalization mechanism. |
Type of Service | Date Requested | Effective Date | Revenue Amount Requested | Revenue Amount Approved | |||||
Iowa Gas (a) | Gas | 12/2012 | 6/2013 | $ | 0.9 | $ | 0.2 | ||
Black Hills Power (b) | Electric | 12/2012 | 4/2013 | $ | 13.7 | $ | 8.8 | ||
Black Hills Power (c) | Electric | 12/2012 | 4/2013 | $ | 9.2 | $ | 7.7 |
(a) | On March 15, 2013, the IUB approved the Capital Infrastructure Automatic Adjustment Mechanism filed by Iowa Gas in December 2012. Approval was obtained for recovery of our 2012 capital investments. The mechanism was effective in April 2013 and will result in an annual revenue increase of approximately $0.2 million. |
(b) | On Dec. 17, 2012, Black Hills Power filed a request with the SDPUC seeking a 9.94 percent, or $13.7 million, increase in annual electric revenue, and interim rates were implemented on June 16, 2013. On Sept. 17, 2013, the SDPUC approved a settlement agreement resulting in a global settlement and an annual rate increase of $8.8 million, or 6.4 percent, effective June 16, 2013. Customer refunds will begin Nov. 1, 2013. |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||||||||
2013 | 2012 | Variance | 2013 | 2012 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue | $ | 21,968 | $ | 20,951 | $ | 1,017 | $ | 62,453 | $ | 59,312 | $ | 3,141 | ||||||
Operations and maintenance | 6,336 | 7,788 | (1,452 | ) | 22,288 | 22,486 | (198 | ) | ||||||||||
Depreciation and amortization | 1,303 | 1,165 | 138 | 3,842 | 3,395 | 447 | ||||||||||||
Total operating expense | 7,639 | 8,953 | (1,314 | ) | 26,130 | 25,881 | 249 | |||||||||||
Operating income | 14,329 | 11,998 | 2,331 | 36,323 | 33,431 | 2,892 | ||||||||||||
Interest expense, net | (2,846 | ) | (3,085 | ) | 239 | (8,226 | ) | (11,800 | ) | 3,574 | ||||||||
Other (expense) income, net | 14 | (4 | ) | 18 | 11 | 10 | 1 | |||||||||||
Income tax (expense) benefit | (4,790 | ) | (3,781 | ) | (1,009 | ) | (10,726 | ) | (5,673 | ) | (5,053 | ) | ||||||
Income (loss) from continuing operations | $ | 6,707 | $ | 5,128 | $ | 1,579 | $ | 17,382 | $ | 15,968 | $ | 1,414 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||
2013 | 2012 | 2013 | 2012 | ||||||
Contracted power plant fleet availability: | |||||||||
Coal-fired plant | 100.0 | % | 99.4 | % | 98.0 | % | 99.5 | % | |
Natural gas-fired plants | 99.2 | % | 99.4 | % | 99.0 | % | 99.3 | % | |
Total availability | 99.4 | % | 99.4 | % | 98.8 | % | 99.4 | % |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||||||||
2013 | 2012 | Variance | 2013 | 2012 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue | $ | 15,317 | $ | 14,675 | $ | 642 | $ | 43,218 | $ | 42,791 | $ | 427 | ||||||
Operations and maintenance | 10,163 | 10,780 | (617 | ) | 29,565 | 32,141 | (2,576 | ) | ||||||||||
Depreciation, depletion and amortization | 2,914 | 2,922 | (8 | ) | 8,743 | 9,573 | (830 | ) | ||||||||||
Total operating expenses | 13,077 | 13,702 | (625 | ) | 38,308 | 41,714 | (3,406 | ) | ||||||||||
Operating income (loss) | 2,240 | 973 | 1,267 | 4,910 | 1,077 | 3,833 | ||||||||||||
Interest (expense) income, net | (172 | ) | 1 | (173 | ) | (482 | ) | 1,159 | (1,641 | ) | ||||||||
Other income, net | 550 | 525 | 25 | 1,744 | 2,052 | (308 | ) | |||||||||||
Income tax benefit (expense) | (476 | ) | 191 | (667 | ) | (992 | ) | (364 | ) | (628 | ) | |||||||
Income (loss) from continuing operations | $ | 2,142 | $ | 1,690 | $ | 452 | $ | 5,180 | $ | 3,924 | $ | 1,256 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||
2013 | 2012 | 2013 | 2012 | ||||||
Tons of coal sold | 1,133 | 1,105 | 3,265 | 3,191 | |||||
Cubic yards of overburden moved | 685 | 1,827 | 2,674 | 6,749 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | |||||||||||||||||
2013 | 2012 | Variance | 2013 | 2012 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue | $ | 14,426 | $ | 24,728 | $ | (10,302 | ) | $ | 41,584 | $ | 66,994 | $ | (25,410 | ) | ||||
Operations and maintenance | 10,662 | 12,118 | (1,456 | ) | 30,912 | 33,290 | (2,378 | ) | ||||||||||
Gain on sale of operating assets | — | (27,285 | ) | 27,285 | — | (27,285 | ) | 27,285 | ||||||||||
Depreciation, depletion and amortization | 6,157 | 12,457 | (6,300 | ) | 16,738 | 34,813 | (18,075 | ) | ||||||||||
Impairment of long-lived assets | — | — | — | — | 26,868 | (26,868 | ) | |||||||||||
Total operating expenses | 16,819 | (2,710 | ) | 19,529 | 47,650 | 67,686 | (20,036 | ) | ||||||||||
Operating income (loss) | (2,393 | ) | 27,438 | (29,831 | ) | (6,066 | ) | (692 | ) | (5,374 | ) | |||||||
Interest income (expense), net | (339 | ) | (1,112 | ) | 773 | (314 | ) | (3,882 | ) | 3,568 | ||||||||
Other income (expense), net | 58 | 77 | (19 | ) | 62 | 193 | (131 | ) | ||||||||||
Income tax benefit (expense) | 992 | (9,014 | ) | 10,006 | 2,619 | 2,162 | 457 | |||||||||||
Income (loss) from continuing operations | $ | (1,682 | ) | $ | 17,389 | $ | (19,071 | ) | $ | (3,699 | ) | $ | (2,219 | ) | $ | (1,480 | ) |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||
2013 | 2012 | 2013 | 2012 | ||||||
Production: | |||||||||
Bbls of oil sold | 84,260 | 184,423 | 246,367 | 485,262 | |||||
Mcf of natural gas sold | 1,765,622 | 2,278,801 | 5,282,961 | 7,119,087 | |||||
Gallons of NGL sold | 988,682 | 1,099,198 | 2,830,216 | 2,751,409 | |||||
Mcf equivalent sales | 2,412,422 | 3,542,367 | 7,165,479 | 10,423,717 |
Three Months Ended Sept. 30, | Nine Months Ended Sept. 30, | ||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||
Average price received: (a) | |||||||||||||
Oil/Bbl | $ | 94.32 | $ | 88.69 | $ | 92.60 | $ | 81.65 | |||||
Gas/Mcf | $ | 2.82 | $ | 3.07 | $ | 2.69 | $ | 3.27 | |||||
NGL/gallon | $ | 0.71 | $ | 0.65 | $ | 0.79 | $ | 0.77 | |||||
Depletion expense/Mcfe | $ | 2.16 | $ | 3.26 | $ | 1.92 | $ | 3.07 |
(a) | Net of hedge settlement gains and losses. |
Three Months Ended Sept. 30, 2013 | Three Months Ended Sept. 30, 2012 | ||||||||||||||||||||||||
Producing Basin | LOE | Gathering, Compression and Processing | Production Taxes | Total | LOE | Gathering, Compression and Processing | Production Taxes | Total | |||||||||||||||||
San Juan | $ | 1.39 | $ | 0.42 | $ | 0.44 | $ | 2.25 | $ | 1.42 | $ | 0.33 | $ | 0.46 | $ | 2.21 | |||||||||
Piceance | 0.70 | 0.47 | 0.50 | 1.67 | 0.13 | 0.35 | 0.14 | 0.62 | |||||||||||||||||
Powder River | 1.53 | — | 1.15 | 2.68 | 1.00 | — | 1.11 | 2.11 | |||||||||||||||||
Williston | 1.19 | — | 1.24 | 2.43 | 0.70 | — | 1.48 | 2.18 | |||||||||||||||||
All other properties | 1.08 | — | 0.69 | 1.77 | 1.48 | — | 0.25 | 1.73 | |||||||||||||||||
Total weighted average | $ | 1.26 | $ | 0.25 | $ | 0.70 | $ | 2.21 | $ | 0.99 | $ | 0.17 | $ | 0.74 | $ | 1.90 |
Nine Months Ended Sept. 30, 2013 | Nine Months Ended Sept. 30, 2012 | ||||||||||||||||||||||||
Producing Basin | LOE | Gathering, Compression and Processing | Production Taxes | Total | LOE | Gathering, Compression and Processing | Production Taxes | Total | |||||||||||||||||
San Juan | $ | 1.36 | $ | 0.39 | $ | 0.46 | $ | 2.21 | $ | 1.14 | $ | 0.28 | $ | 0.34 | $ | 1.76 | |||||||||
Piceance | 0.72 | 0.54 | 0.36 | 1.62 | 0.20 | 0.39 | 0.13 | 0.72 | |||||||||||||||||
Powder River | 1.59 | — | 1.21 | 2.80 | 1.33 | — | 1.17 | 2.50 | |||||||||||||||||
Williston | 1.03 | — | 1.31 | 2.34 | 0.65 | — | 1.35 | 2.00 | |||||||||||||||||
All other properties | 0.81 | — | 0.18 | 0.99 | 1.58 | — | 0.17 | 1.75 | |||||||||||||||||
Total weighted average | $ | 1.22 | $ | — | $ | 0.63 | $ | 1.85 | $ | 0.96 | $ | 0.17 | $ | 0.63 | $ | 1.76 |
• | Market interest rate changes creating unrealized, non-cash mark-to-market gains of $3.1 million on certain interest rate swaps for the three months ended Sept. 30, 2013 as compared to a gain of $0.6 million on these same interest rate swaps for the three months ended Sept. 30, 2012. |
• | The income from continuing operations for the three months ended Sept. 30, 2013, included lower interest expense as compared to the three months ended Sept. 30, 2012, as a result of an allocation of debt-related costs included in Corporate activities for the three months ended Sept. 30, 2012, now allocated among our segments for the three months Sept. 30, 2013, in order to better align the capital structure among the segments. |
• | The losses for the quarter ended Sept. 30, 2012, included an incentive compensation accrual recorded as a result of the sale of the Williston Basin asset. |
• | Market interest rate changes creating unrealized, non-cash mark-to-market gains of $29.4 million on certain interest rate swaps for the nine months ended Sept. 30, 2013 as compared to losses of $2.9 million for these same interest rate swaps for the nine months ended Sept. 30, 2012. |
• | The income from continuing operations for the nine months ended Sept. 30, 2013, included lower interest expense as compared to the nine months ended Sept. 30, 2012, as a result of an allocation of debt-related costs included in Corporate activities for the nine months ended Sept. 30, 2012, now allocated among our segments for the nine months ended Sept. 30, 2013, in order to better align the capital structure of the corporation among the segments. |
• | The losses for the nine months ended Sept. 30, 2012, include costs originally allocated to our Energy Marketing segment, which could not be reclassified to discontinued operations in accordance with GAAP, and were included in Corporate activities for the nine months ended Sept. 30, 2012. |
• | The losses for the nine months ended Sept. 30, 2012 included an incentive compensation accrual recorded as a result of the sale of the Williston Basin asset. |
Cash provided by (used in): | 2013 | 2012 | Increase (Decrease) | ||||||
Operating activities | $ | 251,766 | $ | 269,667 | $ | (17,901 | ) | ||
Investing activities | $ | (236,639 | ) | $ | 98,306 | $ | (334,945 | ) | |
Financing activities | $ | (16,952 | ) | $ | (179,549 | ) | $ | 162,597 |
• | Cash earnings (net income plus non-cash adjustments) were $30.5 million higher for the nine months ended Sept. 30, 2013 than for the same period in the prior year. |
• | Net outflows from operating assets and liabilities were $7.5 million for the nine months ended Sept. 30, 2013, compared to net cash inflows of $37.3 million in the same period in the prior year. Changes are normal working capital changes influenced by increase in natural gas prices for the Utilities Group, expiration of the PPA with PSCo, and receipt of approximately $8 million from a government grant relating to the Busch Ranch wind project during 2013. |
• | Cash contributions to the defined benefit pension plan of $12.5 million were made in the nine months ended Sept. 30, 2013 compared to $25.0 million in the same period in the prior year. |
• | A $21.2 million decrease in net cash inflows from discontinued operations in 2013 compared to the same period in the prior year. |
• | Cash proceeds received from assets sold during the nine months ended Sept. 30, 2012, including the sale of our Williston Basin assets, the partial sale of the Busch Ranch wind project, and the sale of Enserco. |
• | Capital expenditures of approximately $96 million for the nine months ended Sept. 30, 2013, related to the construction of Cheyenne Prairie at our Electric Utilities segment compared to $3.6 million for the nine months ended Sept. 30, 2012, offset by a decrease in capital spending at Oil and Gas. |
• | The 2012 period included approximately $22 million note receivable relating to our oil and gas properties. |
• | Proceeds from the 2012 asset sales were used to pay down short-term borrowings on the Revolving Credit Facility. |
• | Increased borrowings in 2013 to finance our construction of Cheyenne Prairie offset by decreased borrowings for capital expenditures in our Oil and Gas segment and the completion of Busch Ranch wind project in 2012. |
• | The 2013 repayment of our $150 million and $100 million term loans was offset by the issuance of a $275 million long-term term loan. |
Current | Borrowings at | Letters of Credit at | Available Capacity at | ||||||||||
Credit Facility | Expiration | Capacity | Sept. 30, 2013 | Sept. 30, 2013 | Sept. 30, 2013 | ||||||||
Revolving Credit Facility | Feb. 1, 2017 | $ | 500 | $ | 138.3 | $ | 53.1 | $ | 308.6 |
• | Refinancing our $250 million, 9 percent senior unsecured notes that mature in May 2014; |
• | Partial or full settlement of our de-designated interest rate swaps; and |
• | Long-term financing options for the Cheyenne Prairie project. |
Rating Agency | Senior Unsecured Rating | Outlook |
S&P (a) | BBB | Stable |
Moody’s (b) | Baa2 | Positive |
Fitch (c) | BBB | Positive |
(a) | On July 24, 2013, S&P upgraded the BHC credit rating to BBB with a Stable outlook. |
(b) | On Sept. 25, 2013, Moody’s upgraded the BHC credit rating to Baa2 with a Positive outlook. |
(c) | On May 10, 2013, Fitch upgraded the BHC credit rating to BBB with a Positive outlook. |
Rating Agency | Senior Secured Rating |
S&P * | A- |
Moody’s ** | A2 |
Fitch | A- |
* | On July 24, 2013, S&P upgraded the BHP credit rating to A-. |
** | On Sept. 25, 2013, Moody’s upgraded the BHP credit rating to A2 from A3. |
Expenditures for the | Total | Total | Total | ||||||||||||
Nine Months Ended Sept. 30, 2013 | 2013 Planned Expenditures | 2014 Planned Expenditures | 2015 Planned Expenditures | ||||||||||||
Utilities: | |||||||||||||||
Electric Utilities | $ | 157,436 | $ | 245,100 | $ | 250,700 | $ | 189,300 | |||||||
Gas Utilities | 39,730 | 65,100 | 60,400 | 52,600 | |||||||||||
Non-regulated Energy: | |||||||||||||||
Power Generation | 3,755 | 14,900 | 2,500 | 5,200 | |||||||||||
Coal Mining | 4,739 | 7,100 | 6,600 | 6,200 | |||||||||||
Oil and Gas | 37,435 | 98,300 | 117,800 | 122,700 | |||||||||||
Corporate | 8,416 | 12,700 | 8,800 | 5,900 | |||||||||||
$ | 251,511 | $ | 443,200 | $ | 446,800 | $ | 381,900 |
• | Cheyenne Light renewed and received FERC approval for an agreement with Basin Electric whereby Cheyenne Light will receive 40 megawatts of capacity and energy from Basin Electric through Sept. 30, 2014. |
• | Cheyenne Light renewed and received FERC approval for an agreement with Basin Electric whereby Cheyenne Light will provide 40 megawatts of capacity and energy to Basin Electric through Sept. 30, 2014. |
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | |||||||||
Net derivative (liabilities) assets | $ | (8,396 | ) | $ | (8,533 | ) | $ | (7,253 | ) | ||
Cash collateral offset in Derivatives | 8,396 | 8,576 | 15,740 | ||||||||
Cash Collateral included in Other current assets | 3,333 | 4,354 | — | ||||||||
Net receivable (liability) position | $ | 3,333 | $ | 4,397 | $ | 8,487 |
For the Three Months Ended | |||||||||||||||
March 31, | June 30, | Sept. 30, | Dec. 31, | Total Year | |||||||||||
2013 | |||||||||||||||
Swaps - MMBtu | — | — | — | 1,154,000 | 1,154,000 | ||||||||||
Weighted Average Price per MMBtu | $ | — | $ | — | $ | — | $ | 3.50 | $ | 3.50 | |||||
2014 | |||||||||||||||
Swaps - MMBtu | 1,040,000 | 997,500 | 1,005,000 | 1,005,000 | 4,047,500 | ||||||||||
Weighted Average Price per MMBtu | $ | 3.74 | $ | 3.80 | $ | 3.99 | $ | 3.99 | $ | 3.88 | |||||
2015 | |||||||||||||||
Swaps - MMBtu | 900,000 | 862,500 | 500,000 | 455,000 | 2,717,500 | ||||||||||
Weighted Average Price per MMBtu | $ | 4.24 | $ | 3.99 | $ | 4.08 | $ | 4.16 | $ | 4.12 |
For the Three Months Ended | |||||||||||||||
March 31, | June 30, | Sept. 30, | Dec. 31, | Total Year | |||||||||||
2013 | |||||||||||||||
Swaps - Bbls | — | — | — | 24,000 | 24,000 | ||||||||||
Weighted Average Price per Bbl | $ | — | $ | — | $ | — | $ | 101.47 | $ | 101.47 | |||||
Puts - Bbls | — | — | — | 36,000 | 36,000 | ||||||||||
Weighted Average Price per Bbl | $ | — | $ | — | $ | — | $ | 80.63 | $ | 80.63 | |||||
Calls - Bbls | — | — | — | 36,000 | 36,000 | ||||||||||
Weighted Average Price per Bbl | $ | — | $ | — | $ | — | $ | 97.25 | $ | 97.25 | |||||
2014 | |||||||||||||||
Swaps - Bbls | 60,000 | 60,000 | 57,000 | 57,000 | 234,000 | ||||||||||
Weighted Average Price per Bbl | $ | 95.48 | $ | 90.65 | $ | 90.55 | $ | 90.66 | $ | 91.86 | |||||
2015 | |||||||||||||||
Swaps - Bbls | 55,500 | 51,000 | 39,000 | 24,000 | 169,500 | ||||||||||
Weighted Average Price per Bbl | $ | 89.98 | $ | 87.84 | $ | 87.73 | $ | 87.68 | $ | 88.49 |
Sept. 30, 2013 | Dec. 31, 2012 | Sept. 30, 2012 | |||||||||||||||||||||
Designated Interest Rate Swaps | De-designated Interest Rate Swaps* | Designated Interest Rate Swaps | De-designated Interest Rate Swaps* | Designated Interest Rate Swaps | De-designated Interest Rate Swaps* | ||||||||||||||||||
Notional | $ | 150,000 | $ | 250,000 | $ | 150,000 | $ | 250,000 | $ | 150,000 | $ | 250,000 | |||||||||||
Weighted average fixed interest rate | 5.04 | % | 5.67 | % | 5.04 | % | 5.67 | % | 5.04 | % | 5.67 | % | |||||||||||
Maximum terms in years | 3.25 | 0.25 | 4.00 | 1.00 | 4.25 | 1.25 | |||||||||||||||||
Derivative liabilities, current | $ | 7,039 | $ | 58,755 | $ | 7,039 | $ | 88,148 | $ | 7,028 | $ | 77,914 | |||||||||||
Derivative liabilities, non-current | $ | 11,388 | $ | — | $ | 16,941 | $ | — | $ | 18,660 | $ | 17,668 | |||||||||||
Cash collateral receivable (payable) included in derivatives | $ | — | $ | 5,960 | $ | — | $ | 5,960 | $ | — | $ | 3,310 |
* | Maximum terms in years for our de-designated interest rate swaps reflect the amended early termination dates. If the early termination dates are not extended, the swaps will require cash settlement based on the swap value on the termination date. If extended annually, de-designated swaps totaling $100.0 million terminate in approximately 5.25 years and de-designated swaps totaling $150.0 million terminate in approximately 15.25 years. |
ITEM 1. | Legal Proceedings |
ITEM 1A. | Risk Factors |
ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Period | Total Number of Shares Purchased (1) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans for Programs | Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs | |||||||||
July 1, 2013 - | |||||||||||||
July 31, 2013 | — | $ | — | — | — | ||||||||
Aug. 1, 2013 - | |||||||||||||
Aug. 31, 2013 | 2,746 | $ | 52.82 | — | — | ||||||||
Sept. 1, 2013 - | |||||||||||||
Sept. 30, 2013 | — | $ | — | — | — | ||||||||
Total | 2,746 | $ | 52.82 | — | — |
(1) | Shares were acquired from certain officers and key employees under the share withholding provisions of the Omnibus Incentive Plan for the payment of taxes associated with the vesting of shares of restricted stock. |
ITEM 4. | Mine Safety Disclosures |
ITEM 5. | Other Information |
As of Dec. 31, 2011 | |||||||||
Derivative Assets | Gross Amounts of Derivative Assets | Gross Amounts Offset on Consolidated Balance Sheet | Net Amount of Total Derivative Assets on Consolidated Balance Sheet | ||||||
Subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Utilities | $ | 965 | $ | 8,931 | $ | 9,896 | |||
Total derivative assets subject to a master netting agreement or similar arrangement | 965 | 8,931 | 9,896 | ||||||
Not subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Basis Swaps | 1,500 | — | 1,500 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 9,158 | — | 9,158 | ||||||
Total derivative assets not subject to a master netting agreement or similar arrangement | 10,658 | — | 10,658 | ||||||
Total derivative assets | $ | 11,623 | $ | 8,931 | $ | 20,554 |
As of Dec. 31, 2011 | |||||||||
Derivative Liabilities | Gross Amounts of Derivative Liabilities | Gross Amounts Offset on Consolidated Balance Sheet | Net Amount of Total Derivative Liabilities on Consolidated Balance Sheet | ||||||
Subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Utilities | $ | 17,643 | $ | (10,487 | ) | $ | 7,156 | ||
Total derivative liabilities subject to a master netting agreement or similar arrangement | 17,643 | (10,487 | ) | 7,156 | |||||
Not subject to a master netting agreement or similar arrangement: | |||||||||
Commodity derivative: | |||||||||
Oil and Gas - Crude Options | 3,370 | — | 3,370 | ||||||
Oil and Gas - Natural Gas Basis Swaps | 7 | — | 7 | ||||||
Interest Rate Swaps | 122,867 | — | 122,867 | ||||||
Total derivative liabilities not subject to a master netting agreement or similar arrangement | 126,244 | — | 126,244 | ||||||
Total derivative liabilities | $ | 143,887 | $ | (10,487 | ) | $ | 133,400 |
As of Dec. 31, 2011 | ||||||||||
Gross Amounts Not Offset on Consolidated Balance Sheet | ||||||||||
Contract Type | Net Amount of Total Derivative Assets | Cash Collateral Received | Net Amount with Counterparty | |||||||
Asset: | ||||||||||
Oil and Gas | Counterparty A | $ | — | $ | — | $ | — | |||
Oil and Gas | Counterparty B | 10,658 | — | 10,658 | ||||||
Utilities | Counterparty A | 9,896 | — | 9,896 | ||||||
$ | 20,554 | $ | — | $ | 20,554 |
As of Dec. 31, 2011 | ||||||||||
Gross Amounts Not Offset on Consolidated Balance Sheet | ||||||||||
Contract Type | Net Amount of Total Derivative Liabilities | Cash Collateral Posted | Net Amount with Counterparty | |||||||
Liabilities | ||||||||||
Oil and Gas | Counterparty A | $ | — | $ | — | $ | — | |||
Oil and Gas | Counterparty B | 3,377 | — | 3,377 | ||||||
Utilities | Counterparty A | 7,156 | — | 7,156 | ||||||
Interest Rate Swap | Counterparty D | 5,140 | — | 5,140 | ||||||
Interest Rate Swap | Counterparty E | 31,095 | — | 31,095 | ||||||
Interest Rate Swap | Counterparty F | 13,880 | — | 13,880 | ||||||
Interest Rate Swap | Counterparty G | 26,329 | — | 26,329 | ||||||
Interest Rate Swap | Counterparty H | 23,203 | — | 23,203 | ||||||
Interest Rate Swap | Counterparty I | 23,220 | — | 23,220 | ||||||
$ | 133,400 | $ | — | $ | 133,400 |
ITEM 6. | Exhibits |
Exhibit Number | Description |
Exhibit 2.1* | Stock Purchase Agreement by and between Twin Eagle Resource Management, LLC and Black Hills Non-Regulated Holdings LLC for the purchase of capital stock of Enserco Energy Inc., dated January 18, 2012 (filed as Exhibit 10.1 to the Registrant’s Form 10-Q for the quarterly period ended March 31, 2012). |
Exhibit 2.2* | Purchase and Sale Agreement, dated as of August 23, 2012, by and among Black Hills Exploration and Production, Inc. and other sellers and QEP Energy Company, as Purchaser (excluding exhibits and certain schedules, which the Registrant agrees to furnish supplementally to the Securities and Exchange Commission upon request) (filed as Exhibit 2 to the Registrant’s Form 10-Q for the quarterly period ended September 30, 2012). |
Exhibit 3.1* | Restated Articles of Incorporation of the Registrant (filed as Exhibit 3 to the Registrant’s Form 10-K for 2004). |
Exhibit 3.2* | Amended and Restated Bylaws of the Registrant dated January 28, 2010 (filed as Exhibit 3 to the Registrant’s Form 8-K filed on February 3, 2010). |
Exhibit 4.1* | Indenture dated as of May 21, 2003 between the Registrant and Wells Fargo Bank, National Association (as successor to LaSalle Bank National Association), as Trustee (filed as Exhibit 4.1 to the Registrant’s Form 10-Q for the quarterly period ended June 30, 2003). First Supplemental Indenture dated as of May 21, 2003 (filed as Exhibit 4.2 to the Registrant’s Form 10-Q for the quarterly period ended June 30, 2003). Second Supplemental Indenture dated as of May 14, 2009 (filed as Exhibit 4 to the Registrant’s Form 8-K filed on May 14, 2009). Third Supplemental Indenture dated as of July 16, 2010 (filed as Exhibit 4 to the Registrant’s Form 8-K filed on July 15, 2010). |
Exhibit 4.2* | Restated and Amended Indenture of Mortgage and Deed of Trust of Black Hills Corporation (now called Black Hills Power, Inc.) dated as of September 1, 1999 (filed as Exhibit 4.19 to the Registrant’s Post-Effective Amendment No. 1 to the Registrant’s Registration Statement on Form S-3 (No. 333-150669)). First Supplemental Indenture, dated as of August 13, 2002, between Black Hills Power, Inc. and The Bank of New York Mellon (as successor to JPMorgan Chase Bank), as Trustee (filed as Exhibit 4.20 to the Registrant’s Post-Effective Amendment No. 1 to the Registrant’s Registration Statement on Form S‑3 (No. 333‑150669)). Second Supplemental Indenture, dated as of October 27, 2009, between Black Hills Power, Inc. and The Bank of New York Mellon (filed as Exhibit 4.21 to the Registrant’s Post-Effective Amendment No. 2 to the Registrant’s Registration Statement on Form S-3 (No. 333-150669)). |
Exhibit 4.3* | Form of Stock Certificate for Common Stock, Par Value $1.00 Per Share (filed as Exhibit 4.2 to the Registrant’s Form 10-K for 2000). |
Exhibit Number | Description |
Exhibit 31.1 | Certification of Chief Executive Officer pursuant to Rule 13a - 14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes - Oxley Act of 2002. |
Exhibit 31.2 | Certification of Chief Financial Officer pursuant to Rule 13a - 14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes - Oxley Act of 2002. |
Exhibit 32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes - Oxley Act of 2002. |
Exhibit 32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes - Oxley Act of 2002. |
Exhibit 95 | Mine Safety and Health Administration Safety Data. |
Exhibit 101 | Financial Statements for XBRL Format. |
* | Previously filed as part of the filing indicated and incorporated by reference herein. |
/s/ David R. Emery | ||
David R. Emery, Chairman, President and | ||
Chief Executive Officer | ||
/s/ Anthony S. Cleberg | ||
Anthony S. Cleberg, Executive Vice President and | ||
Chief Financial Officer | ||
Dated: | November 5, 2013 |
Exhibit Number | Description |
Exhibit 2.1* | Stock Purchase Agreement by and between Twin Eagle Resource Management, LLC and Black Hills Non-Regulated Holdings LLC for the purchase of capital stock of Enserco Energy Inc., dated January 18, 2012 (filed as Exhibit 10.1 to the Registrant’s Form 10-Q for the quarterly period ended March 31, 2012). |
Exhibit 2.2* | Purchase and Sale Agreement, dated as of August 23, 2012, by and among Black Hills Exploration and Production, Inc. and other sellers and QEP Energy Company, as Purchaser (excluding exhibits and certain schedules, which the Registrant agrees to furnish supplementally to the Securities and Exchange Commission upon request) (filed as Exhibit 2 to the Registrant’s Form 10-Q for the quarterly period ended September 30, 2012). |
Exhibit 3.1* | Restated Articles of Incorporation of the Registrant (filed as Exhibit 3 to the Registrant’s Form 10-K for 2004). |
Exhibit 3.2* | Amended and Restated Bylaws of the Registrant dated January 28, 2010 (filed as Exhibit 3 to the Registrant’s Form 8-K filed on February 3, 2010). |
Exhibit 4.1* | Indenture dated as of May 21, 2003 between the Registrant and Wells Fargo Bank, National Association (as successor to LaSalle Bank National Association), as Trustee (filed as Exhibit 4.1 to the Registrant’s Form 10-Q for the quarterly period ended June 30, 2003). First Supplemental Indenture dated as of May 21, 2003 (filed as Exhibit 4.2 to the Registrant’s Form 10-Q for the quarterly period ended June 30, 2003). Second Supplemental Indenture dated as of May 14, 2009 (filed as Exhibit 4 to the Registrant’s Form 8-K filed on May 14, 2009). Third Supplemental Indenture dated as of July 16, 2010 (filed as Exhibit 4 to the Registrant’s Form 8-K filed on July 15, 2010). |
Exhibit 4.2* | Restated and Amended Indenture of Mortgage and Deed of Trust of Black Hills Corporation (now called Black Hills Power, Inc.) dated as of September 1, 1999 (filed as Exhibit 4.19 to the Registrant’s Post-Effective Amendment No. 1 to the Registrant’s Registration Statement on Form S-3 (No. 333-150669)). First Supplemental Indenture, dated as of August 13, 2002, between Black Hills Power, Inc. and The Bank of New York Mellon (as successor to JPMorgan Chase Bank), as Trustee (filed as Exhibit 4.20 to the Registrant’s Post-Effective Amendment No. 1 to the Registrant’s Registration Statement on Form S‑3 (No. 333‑150669)). Second Supplemental Indenture, dated as of October 27, 2009, between Black Hills Power, Inc. and The Bank of New York Mellon (filed as Exhibit 4.21 to the Registrant’s Post-Effective Amendment No. 2 to the Registrant’s Registration Statement on Form S-3 (No. 333-150669)). |
Exhibit 4.3* | Form of Stock Certificate for Common Stock, Par Value $1.00 Per Share (filed as Exhibit 4.2 to the Registrant’s Form 10-K for 2000). |
Exhibit Number | Description |
Exhibit 31.1 | Certification of Chief Executive Officer pursuant to Rule 13a - 14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes - Oxley Act of 2002. |
Exhibit 31.2 | Certification of Chief Financial Officer pursuant to Rule 13a - 14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes - Oxley Act of 2002. |
Exhibit 32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes - Oxley Act of 2002. |
Exhibit 32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes - Oxley Act of 2002. |
Exhibit 95 | Mine Safety and Health Administration Safety Data. |
Exhibit 101 | Financial Statements for XBRL Format. |
* | Previously filed as part of the filing indicated and incorporated by reference herein. |