x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES |
EXCHANGE ACT OF 1934 | |
For the quarterly period ended June 30, 2016 | |
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 July 31, 2016 | ||
Common stock, $1.00 par value | 52,324,123 | 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 Six Months Ended June 30, 2016 and 2015 | |||
Condensed Consolidated Statements of Comprehensive Income (Loss) - unaudited | |||
Three and Six Months Ended June 30, 2016 and 2015 | |||
Condensed Consolidated Balance Sheets - unaudited | |||
June 30, 2016, December 31, 2015 and June 30, 2015 | |||
Condensed Consolidated Statements of Cash Flows - unaudited | |||
Six Months Ended June 30, 2016 and 2015 | |||
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) |
APSC | Arkansas Public Service Commission |
ASU | Accounting Standards Update issued by the FASB |
ATM | At-the-market equity offering program |
Bbl | Barrel |
BHC | Black Hills Corporation; the Company |
Black Hills Gas | Black Hills Gas, LLC, a subsidiary of Black Hills Gas Holdings, which was previously named SourceGas LLC. |
Black Hills Gas Holdings | Black Hills Gas Holdings, LLC, a subsidiary of Black Hills Utility Holdings, which was previously named SourceGas Holdings LLC |
Black Hills Electric Generation | Black Hills Electric Generation, LLC, a direct, wholly-owned subsidiary of Black Hills Non-regulated Holdings |
Black Hills Energy | The name used to conduct the business of our utility companies |
Black Hills Energy Arkansas Gas | Includes the acquired SourceGas utility Black Hills Energy Arkansas, Inc. utility operations |
Black Hills Energy Colorado Electric | Includes Colorado Electric’s utility operations |
Black Hills Energy Colorado Gas | Includes Black Hills Energy Colorado Gas utility operations, as well as the acquired SourceGas utility Black Hills Gas Distribution’s Colorado gas operations and RMNG |
Black Hills Energy Iowa Gas | Includes Black Hills Energy Iowa gas utility operations |
Black Hills Energy Kansas Gas | Includes Black Hills Energy Kansas gas utility operations |
Black Hills Energy Nebraska Gas | Includes Black Hills Energy Nebraska gas utility operations, as well as the acquired SourceGas utility Black Hills Gas Distribution’s Nebraska gas operations |
Black Hills Energy South Dakota Electric | Includes Black Hills Power operations in South Dakota, Wyoming and Montana |
Black Hills Energy Wyoming Electric | Includes Cheyenne Light’s electric utility operations |
Black Hills Energy Wyoming Gas | Includes Cheyenne Light’s natural gas utility operations, as well as the acquired SourceGas utility Black Hills Gas Distribution’s Wyoming gas operations |
Black Hills Gas Distribution | Black Hills Gas Distribution, LLC, a company acquired in the SourceGas Acquisition that conducts the gas distribution operations in Colorado, Nebraska and Wyoming. It was formerly named SourceGas Distribution LLC. |
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 (doing business as Black Hills Energy) |
Black Hills Utility Holdings | Black Hills Utility Holdings, Inc., a direct, wholly-owned subsidiary of Black Hills Corporation (doing business as Black Hills Energy) |
Black Hills Wyoming | Black Hills Wyoming, LLC, a direct, wholly-owned subsidiary of Black Hills Electric Generation |
Btu | British thermal unit |
Ceiling Test | Related to our Oil and Gas subsidiary, capitalized costs, less accumulated amortization and related deferred income taxes, are subject to a ceiling test which limits the pooled costs to the aggregate of the discounted value of future net revenue attributable to proved natural gas and crude oil reserves using a discount rate defined by the SEC plus the lower of cost or market value of unevaluated properties. |
Cheyenne Light | Cheyenne Light, Fuel and Power Company, a direct, wholly-owned subsidiary of Black Hills Corporation (doing business as Black Hills Energy) |
Cheyenne Prairie | Cheyenne Prairie Generating Station is a 132 MW natural gas-fired generating facility jointly owned by Black Hills Power, Inc. and Cheyenne Light, Fuel and Power Company. Cheyenne Prairie was placed into commercial service on October 1, 2014. |
CIAC | Contribution In Aid of Construction |
City of Gillette | Gillette, Wyoming |
Colorado Electric | Black Hills Colorado Electric Utility Company, LP, an indirect, wholly-owned subsidiary of Black Hills Utility Holdings (doing business as Black Hills Energy) |
Colorado Gas | Black Hills Colorado Gas Utility Company, LP, an indirect, wholly-owned subsidiary of Black Hills Utility Holdings (doing business as Black Hills Energy) |
Colorado IPP | Black Hills Colorado IPP, LLC a 50.1 % 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. |
Cost of Service Gas Program (COSG) | A program our utility subsidiaries submitted applications for with respective state utility regulators in Iowa, Kansas, Nebraska, South Dakota, Colorado and Wyoming, seeking approval for a Cost of Service Gas Program designed to provide long-term natural gas price stability for the Company’s utility customers, along with a reasonable expectation of customer savings over the life of the program. |
CPCN | Certificate of Public Convenience and Necessity |
CPUC | Colorado Public Utilities Commission |
CVA | Credit Valuation Adjustment |
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) |
Equity Unit | Each Equity Unit has a stated amount of $50, consisting of a purchase contract issued by BHC to purchase shares of BHC common stock and a 1/20, or 5% undivided beneficial ownership interest in $1,000 principal amount of BHC RSNs due 2028. |
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, a direct, wholly-owned subsidiary of Black Hills Utility Holdings (doing business as Black Hills Energy) |
IPP | Independent power producer |
IRS | United States Internal Revenue Service |
Kansas Gas | Black Hills Kansas Gas Utility Company, LLC, a direct, wholly-owned subsidiary of Black Hills Utility Holdings (doing business as Black Hills Energy) |
kV | Kilovolt |
LIBOR | London Interbank Offered Rate |
LOE | Lease Operating Expense |
Mcf | Thousand cubic feet |
Mcfe | Thousand cubic feet equivalent. |
MMBtu | Million British thermal units |
Moody’s | Moody’s Investors Service, Inc. |
MW | Megawatts |
MWh | Megawatt-hours |
Nebraska Gas | Black Hills Nebraska Gas Utility Company, LLC, a direct, wholly-owned subsidiary of Black Hills Utility Holdings (doing business as Black Hills Energy) |
NGL | Natural Gas Liquids (1 barrel equals 6 Mcfe) |
Northwest Wyoming Pool | Northwest Wyoming Natural Gas Pricing index |
NPSC | Nebraska Public Service Commission |
NYMEX | New York Mercantile Exchange |
NYSE | New York Stock Exchange |
Peak View Wind Project | $109 million 60 MW wind generating project for Colorado Electric, adjacent to Busch Ranch wind farm |
PPA | Power Purchase Agreement |
Recourse Leverage Ratio | Any indebtedness outstanding at such time, divided by Capital at such time. Capital being consolidated net-worth plus all recourse indebtedness. |
Revolving Credit Facility | Our $500 million credit facility used to fund working capital needs, letters of credit and other corporate purposes, which matures in 2020. |
RMNG | Rocky Mountain Natural Gas, a regulated gas utility acquired in the SourceGas Acquisition that provides regulated transmission and wholesale natural gas service to Black Hills Gas in western Colorado (doing business as Black Hills Energy) |
RSNs | Remarketable junior subordinated notes, issued on November 23, 2015 |
SEC | U. S. Securities and Exchange Commission |
SourceGas | SourceGas Holdings LLC and its subsidiaries, a gas utility owned by funds managed by Alinda Capital Partners and GE Energy Financial Services, a unit of General Electric Co. (NYSE:GE) that was acquired on February 12, 2016, and is now named Black Hills Gas Holdings, LLC (doing business as Black Hills Energy) |
SourceGas Acquisition | On February 12, 2016, Black Hills Utility Holdings acquired SourceGas pursuant to a purchase and sale agreement executed on July 12, 2015 for approximately $1.89 billion, which included the assumption of $760 million in debt at closing. |
S&P | Standard and Poor’s, a division of The McGraw-Hill Companies, Inc. |
SSIR | System Safety and Integrity |
TCA | Transmission Cost Adjustment -- adjustments passed through to the customer based on transmission costs that are higher or lower than the costs approved in the rate case. |
VIE | Variable interest entity |
WPSC | Wyoming Public Service Commission |
WRDC | Wyodak Resources Development Corp., a direct, wholly-owned subsidiary of Black Hills Non-regulated Holdings |
(unaudited) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
(in thousands, except per share amounts) | ||||||||||||
Revenue | $ | 325,441 | $ | 272,254 | $ | 775,400 | $ | 714,241 | ||||
Operating expenses: | ||||||||||||
Fuel, purchased power and cost of natural gas sold | 84,489 | 73,824 | 256,345 | 279,151 | ||||||||
Operations and maintenance | 112,541 | 90,410 | 219,603 | 183,544 | ||||||||
Depreciation, depletion and amortization | 47,305 | 40,051 | 91,712 | 79,053 | ||||||||
Taxes - property, production and severance | 12,760 | 11,377 | 24,877 | 23,313 | ||||||||
Impairment of long-lived assets | 25,497 | 94,484 | 39,993 | 116,520 | ||||||||
Other operating expenses | 7,551 | 966 | 33,982 | 1,018 | ||||||||
Total operating expenses | 290,143 | 311,112 | 666,512 | 682,599 | ||||||||
Operating income (loss) | 35,298 | (38,858 | ) | 108,888 | 31,642 | |||||||
Other income (expense): | ||||||||||||
Interest charges - | ||||||||||||
Interest expense incurred (including amortization of debt issuance costs, premiums and discounts) | (34,609 | ) | (19,545 | ) | (66,683 | ) | (39,455 | ) | ||||
Allowance for funds used during construction - borrowed | 754 | 207 | 1,255 | 365 | ||||||||
Capitalized interest | 268 | 481 | 503 | 757 | ||||||||
Interest income | 946 | 301 | 1,601 | 749 | ||||||||
Allowance for funds used during construction - equity | 982 | 77 | 1,689 | 133 | ||||||||
Other income (expense), net | (47 | ) | 395 | 641 | 726 | |||||||
Total other income (expense), net | (31,706 | ) | (18,084 | ) | (60,994 | ) | (36,725 | ) | ||||
Income (loss) before earnings (loss) of unconsolidated subsidiaries and income taxes | 3,592 | (56,942 | ) | 47,894 | (5,083 | ) | ||||||
Equity in earnings (loss) of unconsolidated subsidiaries | — | (47 | ) | — | (344 | ) | ||||||
Impairment of equity investments | — | (5,170 | ) | — | (5,170 | ) | ||||||
Income tax benefit (expense) | (309 | ) | 20,317 | (4,561 | ) | 2,605 | ||||||
Net income (loss) | 3,283 | (41,842 | ) | 43,333 | (7,992 | ) | ||||||
Net income attributable to noncontrolling interest | (2,614 | ) | — | (2,662 | ) | — | ||||||
Net income (loss) available for common stock | $ | 669 | $ | (41,842 | ) | $ | 40,671 | $ | (7,992 | ) | ||
Earnings (loss) per share of common stock: | ||||||||||||
Earnings (loss) per share, Basic | $ | 0.01 | $ | (0.94 | ) | $ | 0.79 | $ | (0.18 | ) | ||
Earnings (loss) per share, Diluted | $ | 0.01 | $ | (0.94 | ) | $ | 0.78 | $ | (0.18 | ) | ||
Weighted average common shares outstanding: | ||||||||||||
Basic | 51,514 | 44,617 | 51,279 | 44,579 | ||||||||
Diluted | 52,986 | 44,617 | 52,454 | 44,579 | ||||||||
Dividends declared per share of common stock | $ | 0.420 | $ | 0.405 | $ | 0.840 | $ | 0.810 |
(unaudited) | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
(in thousands) | ||||||||||||
Net income (loss) | $ | 3,283 | $ | (41,842 | ) | $ | 43,333 | $ | (7,992 | ) | ||
Other comprehensive income (loss), net of tax: | ||||||||||||
Fair value adjustments on derivatives designated as cash flow hedges (net of tax (expense) benefit of $5,346 and $1,171 for the three months ended 2016 and 2015 and $10,865 and $128 for the six months ended 2016 and 2015, respectively) | (9,720 | ) | (1,966 | ) | (20,066 | ) | (130 | ) | ||||
Reclassification adjustments for cash flow hedges settled and included in net income (loss) (net of tax (expense) benefit of $882 and $735 for the three months ended 2016 and 2015 and $1,884 and $1,989 for the six months ended 2016 and 2015, respectively) | (1,504 | ) | (1,261 | ) | (3,214 | ) | (2,502 | ) | ||||
Benefit plan liability adjustments - net gain (loss) (net of tax (expense) benefit of $0 and $0 for the three months ended 2016 and 2015 and $0 and $15 for the six months ended 2016 and 2015, respectively) | — | — | — | (27 | ) | |||||||
Reclassification adjustments of benefit plan liability - prior service cost (net of tax (expense) benefit of $19 and $19 for the three months ended 2016 and 2015 and $38 and $38 for the six months ended 2016 and 2015, respectively) | (36 | ) | (36 | ) | (72 | ) | (72 | ) | ||||
Reclassification adjustments of benefit plan liability - net gain (loss) (net of tax (expense) benefit of $(173) and $(247) for the three months ended 2016 and 2015 and $(346) and $(494) for the six months ended 2016 and 2015, respectively) | 321 | 458 | 643 | 916 | ||||||||
Other comprehensive income (loss), net of tax | (10,939 | ) | (2,805 | ) | (22,709 | ) | (1,815 | ) | ||||
Comprehensive income (loss) | (7,656 | ) | (44,647 | ) | 20,624 | (9,807 | ) | |||||
Less: comprehensive income attributable to noncontrolling interest | (2,614 | ) | — | (2,662 | ) | — | ||||||
Comprehensive income (loss) available for common stock | $ | (10,270 | ) | $ | (44,647 | ) | $ | 17,962 | $ | (9,807 | ) |
(unaudited) | As of | ||||||||||
June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||||
(in thousands) | |||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 116,805 | $ | 456,535 | $ | 87,210 | |||||
Restricted cash and equivalents | 1,975 | 1,697 | 2,316 | ||||||||
Accounts receivable, net | 150,227 | 147,486 | 123,661 | ||||||||
Materials, supplies and fuel | 85,189 | 86,943 | 73,749 | ||||||||
Derivative assets, current | 4,030 | — | — | ||||||||
Income tax receivable, net | — | 368 | 770 | ||||||||
Deferred income tax assets, net, current | — | — | 52,394 | ||||||||
Regulatory assets, current | 54,856 | 57,359 | 47,157 | ||||||||
Other current assets | 30,652 | 71,763 | 51,315 | ||||||||
Total current assets | 443,734 | 822,151 | 438,572 | ||||||||
Investments | 12,363 | 11,985 | 12,098 | ||||||||
Property, plant and equipment | 6,209,816 | 4,976,778 | 4,726,478 | ||||||||
Less: accumulated depreciation and depletion | (1,819,886 | ) | (1,717,684 | ) | (1,522,969 | ) | |||||
Total property, plant and equipment, net | 4,389,930 | 3,259,094 | 3,203,509 | ||||||||
Other assets: | |||||||||||
Goodwill | 1,303,453 | 359,759 | 353,396 | ||||||||
Intangible assets, net | 9,164 | 3,380 | 3,211 | ||||||||
Regulatory assets, non-current | 220,556 | 175,125 | 180,815 | ||||||||
Derivative assets, non-current | 226 | 3,441 | — | ||||||||
Other assets, non-current | 15,438 | 7,382 | 17,313 | ||||||||
Total other assets, non-current | 1,548,837 | 549,087 | 554,735 | ||||||||
TOTAL ASSETS | $ | 6,394,864 | $ | 4,642,317 | $ | 4,208,914 |
(unaudited) | As of | ||||||||||
June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||||
(in thousands, except share amounts) | |||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 170,149 | $ | 105,468 | $ | 78,021 | |||||
Accrued liabilities | 218,250 | 232,061 | 160,528 | ||||||||
Derivative liabilities, current | 28,855 | 2,835 | 3,289 | ||||||||
Accrued income taxes, net | 10,624 | — | — | ||||||||
Regulatory liabilities, current | 34,275 | 4,865 | 10,910 | ||||||||
Notes payable | 75,000 | 76,800 | 105,760 | ||||||||
Current maturities of long-term debt | 930,743 | — | — | ||||||||
Total current liabilities | 1,467,896 | 422,029 | 358,508 | ||||||||
Long-term debt | 2,221,347 | 1,853,682 | 1,556,370 | ||||||||
Deferred credits and other liabilities: | |||||||||||
Deferred income tax liabilities, net, non-current | 530,746 | 450,579 | 510,435 | ||||||||
Derivative liabilities, non-current | 231 | 156 | 1,433 | ||||||||
Regulatory liabilities, non-current | 195,166 | 148,176 | 150,835 | ||||||||
Benefit plan liabilities | 173,347 | 146,459 | 165,791 | ||||||||
Other deferred credits and other liabilities | 122,015 | 155,369 | 154,656 | ||||||||
Total deferred credits and other liabilities | 1,021,505 | 900,739 | 983,150 | ||||||||
Commitments and contingencies (See Notes 9, 10, 11, 17, 18) | |||||||||||
Redeemable noncontrolling interest | 4,171 | — | — | ||||||||
Equity: | |||||||||||
Stockholders’ equity — | |||||||||||
Common stock $1 par value; 100,000,000 shares authorized; issued 52,299,075; 51,231,861; and 44,871,771 shares, respectively | 52,299 | 51,232 | 44,872 | ||||||||
Additional paid-in capital | 1,072,927 | 953,044 | 751,679 | ||||||||
Retained earnings | 469,940 | 472,534 | 532,965 | ||||||||
Treasury stock, at cost – 18,900; 39,720; and 35,855 shares, respectively | (975 | ) | (1,888 | ) | (1,771 | ) | |||||
Accumulated other comprehensive income (loss) | (31,764 | ) | (9,055 | ) | (16,859 | ) | |||||
Total stockholders’ equity | 1,562,427 | 1,465,867 | 1,310,886 | ||||||||
Noncontrolling interest | 117,518 | — | — | ||||||||
Total equity | 1,679,945 | 1,465,867 | 1,310,886 | ||||||||
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTEREST AND TOTAL EQUITY | $ | 6,394,864 | $ | 4,642,317 | $ | 4,208,914 |
(unaudited) | Six Months Ended June 30, | |||||
2016 | 2015 | |||||
Operating activities: | (in thousands) | |||||
Net income (loss) available for common stock | $ | 40,671 | $ | (7,992 | ) | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||
Depreciation, depletion and amortization | 91,712 | 79,053 | ||||
Deferred financing cost amortization | 2,857 | 1,119 | ||||
Impairment of long-lived assets | 39,993 | 121,690 | ||||
Derivative fair value adjustments | (4,617 | ) | (5,249 | ) | ||
Stock compensation | 7,054 | 3,098 | ||||
Deferred income taxes | 32,606 | (6,277 | ) | |||
Employee benefit plans | 7,782 | 10,467 | ||||
Other adjustments, net | (1,715 | ) | 3,720 | |||
Changes in certain operating assets and liabilities: | ||||||
Materials, supplies and fuel | 17,722 | 20,218 | ||||
Accounts receivable, unbilled revenues and other operating assets | 82,361 | 63,172 | ||||
Accounts payable and other operating liabilities | (85,423 | ) | (66,294 | ) | ||
Regulatory assets - current | 1,862 | 27,178 | ||||
Regulatory liabilities - current | 2,994 | 7,290 | ||||
Contributions to defined benefit pension plans | (10,200 | ) | — | |||
Other operating activities, net | (2,884 | ) | 3,215 | |||
Net cash provided by (used in) operating activities | 222,775 | 254,408 | ||||
Investing activities: | ||||||
Property, plant and equipment additions | (199,854 | ) | (206,472 | ) | ||
Acquisition, net of long term debt assumed | (1,124,238 | ) | — | |||
Other investing activities | (649 | ) | (652 | ) | ||
Net cash provided by (used in) investing activities | (1,324,741 | ) | (207,124 | ) | ||
Financing activities: | ||||||
Dividends paid on common stock | (43,265 | ) | (36,292 | ) | ||
Common stock issued | 57,490 | 1,702 | ||||
Sale of noncontrolling interest | 216,370 | — | ||||
Short-term borrowings - issuances | 208,100 | 154,460 | ||||
Short-term borrowings - repayments | (209,900 | ) | (123,700 | ) | ||
Long-term debt - issuances | 574,672 | 300,000 | ||||
Long-term debt - repayments | (41,436 | ) | (275,000 | ) | ||
Other financing activities | 205 | (2,462 | ) | |||
Net cash provided by (used in) financing activities | 762,236 | 18,708 | ||||
Net change in cash and cash equivalents | (339,730 | ) | 65,992 | |||
Cash and cash equivalents, beginning of period | 456,535 | 21,218 | ||||
Cash and cash equivalents, end of period | $ | 116,805 | $ | 87,210 |
For the Three Months Ended June 30, 2015 | For the Six Months Ended June 30, 2015 | ||||||||||||||||||
(in thousands) | As Previously Reported | Presentation Reclassification | As Currently Reported | As Previously Reported | Presentation Reclassification | As Currently Reported | |||||||||||||
Utilities - operations and maintenance | $ | 67,264 | $ | (67,264 | ) | $ | — | $ | 138,348 | $ | (138,348 | ) | $ | — | |||||
Non-regulated energy operations and maintenance | $ | 23,146 | $ | (23,146 | ) | $ | — | $ | 45,196 | $ | (45,196 | ) | $ | — | |||||
Operations and maintenance | $ | — | $ | 90,410 | $ | 90,410 | $ | — | $ | 183,544 | $ | 183,544 |
(in thousands) | |||||
Preliminary Purchase Price | $ | 1,894,882 | |||
Less: Long-term debt assumed | (760,000 | ) | |||
Less: Working capital adjustment received | (10,644 | ) | |||
Consideration Paid, net of working capital adjustment received | $ | 1,124,238 | |||
Preliminary Allocation of Purchase Price: | |||||
Current Assets | $ | 111,629 | |||
Property, plant & equipment, net | 1,047,584 | ||||
Goodwill | 943,694 | ||||
Deferred charges and other assets, excluding goodwill | 132,534 | ||||
Current liabilities | (167,613 | ) | |||
Long-term debt | (764,337 | ) | |||
Deferred credits and other liabilities | (179,253 | ) | |||
Total preliminary consideration paid, net of working-capital adjustment received | $ | 1,124,238 |
Pro Forma Results | |||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
(in thousands, except per share amounts) | |||||||||||||
Revenue | $ | 325,441 | $ | 347,085 | $ | 854,362 | $ | 975,549 | |||||
Net income (loss) available for common stock | $ | 4,658 | $ | (49,751 | ) | $ | 72,978 | $ | 306 | ||||
Earnings (loss) per share, Basic | $ | 0.09 | $ | (0.98 | ) | $ | 1.42 | $ | 0.01 | ||||
Earnings (loss) per share, Diluted | $ | 0.09 | $ | (0.98 | ) | $ | 1.39 | $ | 0.01 |
Three Months Ended June 30, 2016 | External Operating Revenue | Inter-company Operating Revenue | Net Income (Loss) Available for Common Stock | |||||||||
Segment: | ||||||||||||
Electric | $ | 158,560 | $ | 2,921 | $ | 19,229 | ||||||
Gas | 153,767 | (1,806 | ) | 987 | ||||||||
Power Generation (e) | 1,546 | 20,168 | 5,683 | |||||||||
Mining | 3,922 | 7,125 | 724 | |||||||||
Oil and Gas (a) | 7,646 | — | (19,424 | ) | ||||||||
Corporate activities (c) | — | — | (6,530 | ) | ||||||||
Inter-company eliminations | — | (28,408 | ) | — | ||||||||
Total | $ | 325,441 | $ | — | $ | 669 |
Three Months Ended June 30, 2015 | External Operating Revenue | Inter-company Operating Revenue | Net Income (Loss) Available for Common Stock | |||||||||
Segment: | ||||||||||||
Electric (d) | $ | 161,514 | $ | 2,509 | 17,632 | |||||||
Gas (d) | 87,663 | — | 3,235 | |||||||||
Power Generation | 1,706 | 20,603 | 7,549 | |||||||||
Mining | 9,052 | 7,673 | 3,049 | |||||||||
Oil and Gas (a) (b) | 12,319 | — | (71,195 | ) | ||||||||
Corporate activities | — | — | (2,112 | ) | ||||||||
Inter-company eliminations | — | (30,785 | ) | — | ||||||||
Total | $ | 272,254 | $ | — | $ | (41,842 | ) |
Six Months Ended June 30, 2016 | External Operating Revenue | Inter-company Operating Revenue | Net Income (Loss) Available for Common Stock | |||||||||
Segment: | ||||||||||||
Electric | $ | 322,091 | $ | 6,666 | $ | 38,444 | ||||||
Gas | 422,434 | — | 32,914 | |||||||||
Power Generation (e) | 3,398 | 41,624 | 14,265 | |||||||||
Mining | 11,456 | 15,873 | 3,662 | |||||||||
Oil and Gas (a) | 16,021 | — | (26,448 | ) | ||||||||
Corporate activities (c) | — | — | (22,166 | ) | ||||||||
Inter-company eliminations | — | (64,163 | ) | — | ||||||||
Total | $ | 775,400 | $ | — | $ | 40,671 |
Six Months Ended June 30, 2015 | External Operating Revenue | Inter-company Operating Revenue | Net Income (Loss) Available for Common Stock | |||||||||
Segment: | ||||||||||||
Electric (d) | 328,007 | 5,933 | 35,185 | |||||||||
Gas (d) | 341,795 | — | 26,823 | |||||||||
Power Generation | 3,659 | 41,324 | 15,694 | |||||||||
Mining | 17,194 | 15,465 | 6,059 | |||||||||
Oil and Gas (a) (b) | 23,586 | — | (90,310 | ) | ||||||||
Corporate activities | — | — | (1,443 | ) | ||||||||
Inter-company eliminations | — | (62,722 | ) | — | ||||||||
Total | $ | 714,241 | $ | — | $ | (7,992 | ) |
(a) | Net income (loss) available for common stock for the three and six months ended June 30, 2016 and June 30, 2015 includes non-cash after-tax impairments of oil and gas properties of $16 million and $25 million and $63 million and $77 million, respectively. See Note 19 to the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q. |
(b) | Net income (loss) available for common stock for the three and six months ended June 30, 2015 included a non-cash after-tax impairment to equity investments of $3.4 million. See Note 19 to the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q. |
(c) | Net income (loss) available for common stock for the three and six months ended June 30, 2016 included incremental, non-recurring acquisition costs, net of tax of $4.1 million and $20 million, respectively, and after-tax internal labor costs attributable to the acquisition of $2.0 million and $5.7 million, respectively. See Note 2 to the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q. |
(d) | Effective January 1, 2016, Cheyenne Light’s natural gas utility results are reported in our Gas Utility segment. Cheyenne Light’s gas utility results for the three and six months ended June 30, 2015 have been reclassified from the Electric Utility segment to the Gas Utility segment. Revenue of $8.2 million and $25 million, respectively, and Net income of $0.1 million and $1.4 million, respectively, previously reported in the Electric Utility segment in 2015 are now included in the Gas Utility segment. |
(e) | Net income (loss) available for common stock is net of net income attributable to noncontrolling interests of $2.6 million for the three and six months ended June 30, 2016. |
Total Assets (net of inter-company eliminations) as of: | June 30, 2016 | December 31, 2015 | June 30, 2015 | ||||||||
Segment: | |||||||||||
Electric (a) (b) | $ | 2,777,142 | $ | 2,720,004 | $ | 2,732,663 | |||||
Gas (b) | 3,142,293 | 999,778 | 920,624 | ||||||||
Power Generation (a) | 80,360 | 60,864 | 72,270 | ||||||||
Mining | 71,319 | 76,357 | 76,079 | ||||||||
Oil and Gas (c) | 171,228 | 208,956 | 275,068 | ||||||||
Corporate activities (d) | 152,522 | 576,358 | 132,210 | ||||||||
Total assets | $ | 6,394,864 | $ | 4,642,317 | $ | 4,208,914 |
(a) | The PPA under which Black Hills Colorado IPP provides generation to support Colorado Electric customers from the Pueblo Airport Generation Station is accounted for as a capital lease. As such, assets owned by our Power Generation segment are recorded at Colorado Electric under accounting for a capital lease. |
(b) | Effective January 1, 2016, Cheyenne Light’s natural gas utility results are reported in our Gas Utility segment. Cheyenne Light’s gas utility assets as of the six months ended June 30, 2015 have been reclassified from the Electric Utility segment to the Gas Utility segment. Assets of $135 million and $119 million, respectively, previously reported in the Electric Utility segment in 2015 are now presented in the Gas Utility segment as of December 31, 2015 and June 30, 2015. |
(c) | As a result of continued low commodity prices and the transition of Oil and Gas to support Cost of Service Gas programs, we recorded non-cash impairments of $40 million for the six months ended June 30, 2016, $250 million for the year ended December 31, 2015, and $117 million for the six months ended June 30, 2015. See Note 19 to the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q. |
(d) | Corporate assets at December 31, 2015 included approximately $440 million of cash from the November 23, 2015 equity offerings, which was used to partially fund the SourceGas acquisition on February 12, 2016. |
Accounts | Unbilled | Less Allowance for | Accounts | |||||||||
June 30, 2016 | Receivable, Trade | Revenue | Doubtful Accounts | Receivable, net | ||||||||
Electric Utilities | $ | 40,991 | $ | 34,174 | $ | (716 | ) | $ | 74,449 | |||
Gas Utilities | 47,600 | 23,124 | (2,997 | ) | 67,727 | |||||||
Power Generation | 1,229 | — | — | 1,229 | ||||||||
Mining | 1,114 | — | — | 1,114 | ||||||||
Oil and Gas | 3,094 | — | (13 | ) | 3,081 | |||||||
Corporate | 2,627 | — | — | 2,627 | ||||||||
Total | $ | 96,655 | $ | 57,298 | $ | (3,726 | ) | $ | 150,227 |
Accounts | Unbilled | Less Allowance for | Accounts | |||||||||
December 31, 2015 | Receivable, Trade | Revenue | Doubtful Accounts | Receivable, net | ||||||||
Electric Utilities (a) | $ | 41,679 | $ | 35,874 | $ | (727 | ) | $ | 76,826 | |||
Gas Utilities (a) | 30,331 | 32,869 | (1,001 | ) | 62,199 | |||||||
Power Generation | 1,187 | — | — | 1,187 | ||||||||
Mining | 2,760 | — | — | 2,760 | ||||||||
Oil and Gas | 3,502 | — | (13 | ) | 3,489 | |||||||
Corporate | 1,025 | — | — | 1,025 | ||||||||
Total | $ | 80,484 | $ | 68,743 | $ | (1,741 | ) | $ | 147,486 |
Accounts | Unbilled | Less Allowance for | Accounts | |||||||||
June 30, 2015 | Receivable, Trade | Revenue | Doubtful Accounts | Receivable, net | ||||||||
Electric Utilities (a) | $ | 44,126 | $ | 32,660 | $ | (746 | ) | $ | 76,040 | |||
Gas Utilities (a) | 27,890 | 10,259 | (1,198 | ) | 36,951 | |||||||
Power Generation | 1,199 | — | — | 1,199 | ||||||||
Mining | 3,402 | — | — | 3,402 | ||||||||
Oil and Gas | 5,099 | — | (13 | ) | 5,086 | |||||||
Corporate | 983 | — | — | 983 | ||||||||
Total | $ | 82,699 | $ | 42,919 | $ | (1,957 | ) | $ | 123,661 |
(a) | Effective January 1, 2016, Cheyenne Light’s natural gas utility results are reported in our Gas Utility segment. Cheyenne Light’s gas utility accounts receivable has been reclassified from the Electric Utility segment to the Gas Utility segment. Accounts receivable of $6.8 million and $3.1 million as of December 31, 2015 and June 30, 2015, respectively, previously reported in the Electric Utility segment is now presented in the Gas Utility segment. |
Maximum | As of | As of | As of | |||||||
Amortization (in years) | June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||
Regulatory assets | ||||||||||
Deferred energy and fuel cost adjustments - current (a) (d) | 1 | $ | 20,603 | $ | 24,751 | $ | 26,862 | |||
Deferred gas cost adjustments (a)(d) | 1 | 12,122 | 15,521 | 5,588 | ||||||
Gas price derivatives (a) | 7 | 11,515 | 23,583 | 17,907 | ||||||
AFUDC (b) | 45 | 13,879 | 12,870 | 12,321 | ||||||
Employee benefit plans (c) (e) | 12 | 109,522 | 83,986 | 96,734 | ||||||
Environmental (a) | subject to approval | 1,144 | 1,180 | 1,224 | ||||||
Asset retirement obligations (a) | 44 | 505 | 457 | 3,242 | ||||||
Bond issue cost (a) | 22 | 3,061 | 3,133 | 3,204 | ||||||
Renewable energy standard adjustment (b) | 5 | 2,679 | 5,068 | 5,629 | ||||||
Flow through accounting (c) | 35 | 31,554 | 29,722 | 27,861 | ||||||
Decommissioning costs (f) | 10 | 18,399 | 18,310 | 14,845 | ||||||
Gas supply contract termination | 5 | 28,385 | — | — | ||||||
Other regulatory assets (a) | 15 | 22,044 | 13,903 | 12,555 | ||||||
$ | 275,412 | $ | 232,484 | $ | 227,972 | |||||
Regulatory liabilities | ||||||||||
Deferred energy and gas costs (a) (d) | 1 | $ | 32,868 | $ | 7,814 | $ | 16,114 | |||
Employee benefit plans (c) (e) | 12 | 62,712 | 47,218 | 53,163 | ||||||
Cost of removal (a) | 44 | 126,002 | 90,045 | 84,118 | ||||||
Other regulatory liabilities (c) | 25 | 7,859 | 7,964 | 8,350 | ||||||
$ | 229,441 | $ | 153,041 | $ | 161,745 |
(a) | Recovery of costs, but we are not allowed a rate of return. |
(b) | In addition to recovery of costs, we are allowed a rate of return. |
(c) | In addition to recovery or repayment of costs, we are allowed a return on a portion of this amount or a reduction in rate base. |
(d) | Our deferred energy, fuel cost, and gas cost adjustments represent the cost of electricity and gas delivered to our electric and gas utility customers that is either higher or lower than current rates and will be recovered or refunded in future rates. Our electric and gas utilities file periodic quarterly, semi-annual, and/or annual filings to recover these costs based on the respective cost mechanisms approved by their applicable state utility commissions. |
(e) | Increase compared to December 31, 2015 was driven by addition of the SourceGas employee benefit plans. |
(f) | South Dakota Electric has approximately $13 million of decommissioning costs associated with the retirements of the Neil Simpson I and Ben French power plants that are allowed a rate of return, in addition to recovery of costs. |
June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||||
Materials and supplies | $ | 67,440 | $ | 55,726 | $ | 54,646 | |||||
Fuel - Electric Utilities | 4,659 | 5,567 | 6,644 | ||||||||
Natural gas in storage held for distribution | 13,090 | 25,650 | 12,459 | ||||||||
Total materials, supplies and fuel | $ | 85,189 | $ | 86,943 | $ | 73,749 |
Electric Utilities (b) | Gas Utilities (b) | Power Generation | Total | |||||||||
Ending balance at December 31, 2015 | $ | 250,487 | $ | 100,507 | $ | 8,765 | 359,759 | |||||
Acquisition of SourceGas (a) | — | 943,694 | — | 943,694 | ||||||||
Ending balance at June 30, 2016 | $ | 250,487 | $ | 1,044,201 | $ | 8,765 | $ | 1,303,453 |
(a) | Represents preliminary goodwill recorded with the acquisition of SourceGas. See Note 2 for more information. |
(b) | Goodwill of $6.3 million is now presented in the Gas Utilities segment as a result of the inclusion of Cheyenne Light’s Gas operations in the Gas Utility segment, previously reported in the Electric Utilities segment. See Note 1 for additional details. |
Intangible assets, net beginning balance December 31, 2015 | $ | 3,380 | |
Additions, net (a) | 6,225 | ||
Amortization expense | (441 | ) | |
Intangible assets, net, ending balance at June 30, 2016 | $ | 9,164 |
(a) | Intangible assets, net acquired from SourceGas are primarily non-regulated customer relationships, and are amortized over their 10-year estimated useful lives. See Note 2 for more information. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
Net income (loss) available for common stock | $ | 669 | $ | (41,842 | ) | $ | 40,671 | $ | (7,992 | ) | |||
Weighted average shares - basic | 51,514 | 44,617 | 51,279 | 44,579 | |||||||||
Dilutive effect of: | |||||||||||||
Equity Units (a) | 1,362 | — | 1,068 | — | |||||||||
Equity compensation | 110 | — | 107 | — | |||||||||
Weighted average shares - diluted (b) | 52,986 | 44,617 | 52,454 | 44,579 |
(a) | Calculated using the treasury stock method. |
(b) | Due to our net loss for the three and six months ended June 30, 2015, potentially dilutive securities were excluded from the diluted loss per share calculation due to their anti-dilutive effect. In computing dilutive net loss per share, 83,613 and 101,146 equity compensation shares were excluded from the computations for the three and six months ended June 30, 2015, respectively. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||
2016 | 2015 | 2016 | 2015 | ||||||
Equity compensation | 4 | 119 | 10 | 113 | |||||
Anti-dilutive shares | 4 | 119 | 10 | 113 |
June 30, 2016 | December 31, 2015 | June 30, 2015 | ||||||||||||||||
Balance Outstanding | Letters of Credit | Balance Outstanding | Letters of Credit | Balance Outstanding | Letters of Credit | |||||||||||||
Revolving Credit Facility | $ | 75,000 | $ | 24,700 | $ | 76,800 | $ | 33,399 | $ | 105,760 | $ | 23,100 |
As of June 30, 2016 | Covenant Requirement | |||
Recourse Leverage Ratio | 69% | Less than | 75% |
Interest Rate at | ||||||||||
June 30, 2016 | June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||
Corporate | ||||||||||
Remarketable junior subordinated notes due November 1, 2028 | 3.50% | $ | 299,000 | $ | 299,000 | $ | — | |||
Senior unsecured notes due January 15, 2026 | 3.95% | 300,000 | — | — | ||||||
Unamortized discount on Senior unsecured notes due 2026 | (867 | ) | — | — | ||||||
Senior unsecured notes due November 30, 2023 | 4.25% | 525,000 | 525,000 | 525,000 | ||||||
Unamortized discount on Senior unsecured notes due 2023 | (1,754 | ) | (1,890 | ) | (2,027 | ) | ||||
Senior unsecured notes due July 15, 2020 | 5.88% | 200,000 | 200,000 | 200,000 | ||||||
Senior unsecured notes due January 11, 2019 | 2.50% | 250,000 | — | — | ||||||
Unamortized discount on Senior unsecured notes due 2019 | (243 | ) | — | — | ||||||
Corporate term loan due June 30, 2017 (a) (b) | 1.38% | 340,000 | — | — | ||||||
Corporate term loan due April 12, 2017 (b) | 1.40% | 260,000 | 300,000 | 300,000 | ||||||
Corporate term loan due June 7, 2021 | 2.32% | 27,278 | — | — | ||||||
Total Corporate Debt | 2,198,414 | 1,322,110 | 1,022,973 | |||||||
Gas Utilities | ||||||||||
Senior secured notes due September 29, 2019 (a) (e) (f) | 3.98% | 99,272 | — | — | ||||||
Senior unsecured notes due April 1, 2017 (a) | 5.90% | 325,000 | — | — | ||||||
Unamortized discount on Senior unsecured notes due 2017 | (77 | ) | — | — | ||||||
424,195 | — | — | ||||||||
Electric Utilities | ||||||||||
First Mortgage Bonds due October 20, 2044 | 4.43% | 85,000 | 85,000 | 85,000 | ||||||
First Mortgage Bonds due October 20, 2044 | 4.53% | 75,000 | 75,000 | 75,000 | ||||||
First Mortgage Bonds due August 15, 2032 | 7.23% | 75,000 | 75,000 | 75,000 | ||||||
First Mortgage Bonds due November 1, 2039 | 6.13% | 180,000 | 180,000 | 180,000 | ||||||
Unamortized discount on First Mortgage Bonds due 2039 | (97 | ) | (99 | ) | (101 | ) | ||||
First Mortgage Bonds due November 20, 2037 | 6.67% | 110,000 | 110,000 | 110,000 | ||||||
Industrial development revenue bonds due September 1, 2021 (c) | 0.43% | 7,000 | 7,000 | 7,000 | ||||||
Industrial development revenue bonds due March 1, 2027 (c) | 0.43% | 10,000 | 10,000 | 10,000 | ||||||
Series 94A Debt, variable rate due June 1, 2024 (c) | 0.75% | 2,855 | 2,855 | 2,855 | ||||||
Total Electric Utilities Debt | 544,758 | 544,756 | 544,754 | |||||||
Total long-term debt | 3,167,367 | 1,866,866 | 1,567,727 | |||||||
Less current maturities | 930,743 | — | — | |||||||
Less deferred financing costs (d) | 15,277 | 13,184 | 11,357 | |||||||
Long-term debt, net of current maturities | $ | 2,221,347 | $ | 1,853,682 | $ | 1,556,370 |
(a) | Long-term debt assumed with the SourceGas Acquisition. |
(b) | Variable interest rate, based on LIBOR plus a spread. |
(c) | Variable interest rate. |
(d) | Includes deferred financing costs associated with our Revolving Credit Facility of $1.5 million, $1.7 million and $1.9 million as of June 30, 2016, December 31, 2015 and June 30, 2015, respectively. |
(e) | Currently unsecured, required to be ratably secured if Black Hills Gas Holdings incurs other secured indebtedness. |
(f) | Includes a $4.2 million fair value adjustment from the SourceGas purchase price allocation. |
Year Ended: | |||
2016 | $ | 2,871 | |
2017 | $ | 930,743 | |
2018 | $ | 5,743 | |
2019 | $ | 355,015 | |
2020 | $ | 205,742 | |
Thereafter | $ | 1,670,291 |
Loan | Interest Rate | Current Maturities at June 30, 2016 | |||
Corporate | |||||
Corporate term loan due April 12, 2017 | 1.40% | $ | 260,000 | ||
Corporate term loan due June 7, 2021 (a) | 2.32% | 5,743 | |||
Corporate term loan due June 30, 2017 | 1.38% | 340,000 | |||
605,743 | |||||
Gas Utilities | |||||
Senior unsecured notes due April 1, 2017 | 5.90% | 325,000 | |||
Current Maturities of Long-Term Debt | $ | 930,743 |
(a) | Principal payments of $1.4 million are due quarterly. |
• | $325 million, 5.9% senior unsecured notes with an original issue date of April 16, 2007, due April 1, 2017. |
• | $95 million, 3.98% senior secured notes with an original issue date of September 29, 2014, due September 29, 2019. |
• | $340 million unsecured corporate term loan due June 30, 2017. Interest under this term loan is LIBOR plus a margin of 0.875%. |
Six Months Ended June 30, 2016 | Total Stockholders’ Equity | Noncontrolling Interest | Total Equity | ||||||
(in thousands) | |||||||||
Balance at December 31, 2015 | $ | 1,465,867 | — | $ | 1,465,867 | ||||
Net income (loss) | 40,671 | 2,632 | 43,303 | ||||||
Other comprehensive income (loss) | (22,709 | ) | — | (22,709 | ) | ||||
Dividends on common stock | (43,270 | ) | — | (43,270 | ) | ||||
Share-based compensation | 2,192 | — | 2,192 | ||||||
Issuance of common stock | 55,802 | — | 55,802 | ||||||
Dividend reinvestment and stock purchase plan | 1,478 | — | 1,478 | ||||||
Other stock transactions | (20 | ) | — | (20 | ) | ||||
Sale of noncontrolling interest | 62,416 | 114,886 | 177,302 | ||||||
Balance at June 30, 2016 | $ | 1,562,427 | $ | 117,518 | $ | 1,679,945 |
Six Months Ended June 30, 2015 | Total Stockholders’ Equity | Noncontrolling Interest | Total Equity | ||||||
(in thousands) | |||||||||
Balance at December 31, 2014 | $ | 1,353,884 | — | $ | 1,353,884 | ||||
Net income (loss) | (7,992 | ) | — | (7,992 | ) | ||||
Other comprehensive income (loss) | (1,815 | ) | — | (1,815 | ) | ||||
Dividends on common stock | (36,292 | ) | — | (36,292 | ) | ||||
Share-based compensation | 1,601 | — | 1,601 | ||||||
Issuance of common stock | — | — | — | ||||||
Dividend reinvestment and stock purchase plan | 1,516 | — | 1,516 | ||||||
Other stock transactions | (16 | ) | — | (16 | ) | ||||
Balance at June 30, 2015 | $ | 1,310,886 | $ | — | $ | 1,310,886 |
June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||||
(in thousands) | |||||||||||
Assets | |||||||||||
Current assets | $ | 12,681 | $ | — | $ | — | |||||
Property, plant and equipment of variable interest entities, net | $ | 224,128 | $ | — | $ | — | |||||
Liabilities | |||||||||||
Current liabilities | $ | 4,174 | $ | — | $ | — |
• | Commodity price risk associated with our natural long position in crude oil and natural gas reserves and production; our retail natural gas marketing activities; and our fuel procurement for certain of our gas-fired generation assets; and |
• | Interest rate risk associated with our variable-rate debt and anticipated future refinancings. |
June 30, 2016 | December 31, 2015 | June 30, 2015 | ||||||||||||
Crude Oil Futures | Natural Gas Futures and Swaps | Crude Oil Futures | Natural Gas Futures and Swaps | Crude Oil Futures | Natural Gas Futures and Swaps | |||||||||
Notional (a) | 210,000 | 2,530,000 | 198,000 | 4,392,500 | 276,000 | 4,187,500 | ||||||||
Maximum terms in months (b) | 30 | 18 | 24 | 24 | 18 | 18 |
(a) | Crude oil in Bbls, natural gas in MMBtus. |
(b) | Term reflects the maximum forward period hedged. |
June 30, 2016 | December 31, 2015 | June 30, 2015 | ||||||||||||
Notional (MMBtus) | Maximum Term (months) (a) | Notional (MMBtus) | Maximum Term (months) (a) | Notional (MMBtus) | Maximum Term (months) (a) | |||||||||
Natural gas futures purchased | 18,080,000 | 54 | 20,580,000 | 60 | 17,270,000 | 66 | ||||||||
Natural gas options purchased | 3,770,000 | 20 | 2,620,000 | 3 | 3,980,000 | 9 | ||||||||
Natural gas basis swaps purchased | 15,320,000 | 54 | 18,150,000 | 60 | 14,445,000 | 54 | ||||||||
Natural gas fixed for float swaps, net(b) | 5,029,500 | 23 | — | 0 | — | 0 | ||||||||
Natural gas physical commitments, net | 1,666,800 | 9 | — | 0 | — | 0 |
(a) | Term reflects the maximum forward period hedged. |
(b) | 2,974,500 MMBtus were designated as cash flow hedges for the natural gas fixed for float swaps purchased. |
June 30, 2016 | December 31, 2015 | June 30, 2015 | ||||||||||||||||||
Interest Rate Swaps (a) | Interest Rate Swaps (a) | Interest Rate Swaps (b) | Interest Rate Swaps (a) | Interest Rate Swaps (b) | Interest Rate Swaps (b) | |||||||||||||||
Notional | $ | 150,000 | $ | 250,000 | $ | 75,000 | $ | 250,000 | $ | 75,000 | $ | 75,000 | ||||||||
Weighted average fixed interest rate | 2.09 | % | 2.29 | % | 4.97 | % | 2.29 | % | 4.97 | % | 4.97 | % | ||||||||
Maximum terms in years | 0.83 | 0.83 | 0.50 | 1.33 | 1.00 | 1.50 | ||||||||||||||
Derivative assets, non-current | $ | — | $ | — | $ | — | $ | 3,441 | $ | — | $ | — | ||||||||
Derivative liabilities, current | $ | 8,553 | $ | 18,500 | $ | 1,505 | $ | — | $ | 2,835 | $ | 3,289 | ||||||||
Derivative liabilities, non-current | $ | — | $ | — | $ | — | $ | — | $ | 156 | $ | 1,433 |
(a) | These swaps are designated as cash flow hedges of anticipated debt refinancings. |
(b) | These swaps are designated to borrowings on our Revolving Credit Facility and are priced using three-month LIBOR, matching the floating portion of the related borrowings. |
Three Months Ended June 30, 2016 | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Reclassifications from AOCI into Income | Amount of (Gain)/Loss Reclassified from AOCI into Income (Settlements) | 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 | $ | (12,614 | ) | Interest expense | $ | 840 | Interest expense | $ | — | |||||||
Commodity derivatives | (2,847 | ) | Revenue | (3,287 | ) | Revenue | — | |||||||||
Commodity derivatives | 395 | Fuel, purchased power and cost of natural gas sold | 61 | Fuel, purchased power and cost of natural gas sold | — | |||||||||||
Total | $ | (15,066 | ) | $ | (2,386 | ) | $ | — |
Three Months Ended June 30, 2015 | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Reclassifications from AOCI into Income | Amount of (Gain)/Loss Reclassified from AOCI into Income (Settlements) | 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 | $ | (892 | ) | Interest expense | $ | (1,670 | ) | Interest expense | $ | — | ||||||
Commodity derivatives | (2,245 | ) | Revenue | 3,666 | Revenue | — | ||||||||||
Total | $ | (3,137 | ) | $ | 1,996 | $ | — |
Six Months Ended June 30, 2016 | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Reclassifications from AOCI into Income | Amount of (Gain)/Loss Reclassified from AOCI into Income (Settlements) | 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 | $ | (30,665 | ) | Interest expense | $ | 1,690 | Interest expense | $ | — | |||||||
Commodity derivatives | (1,039 | ) | Revenue | (6,939 | ) | Revenue | — | |||||||||
Commodity derivatives | 773 | Fuel, purchased power and cost of natural gas sold | 151 | Fuel, purchased power and cost of natural gas sold | — | |||||||||||
Total | $ | (30,931 | ) | $ | (5,098 | ) | $ | — |
Six Months Ended June 30, 2015 | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Reclassifications from AOCI into Income | Amount of (Gain)/Loss Reclassified from AOCI into Income (Settlements) | 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 | $ | (1,778 | ) | Interest expense | $ | (3,107 | ) | Interest expense | $ | — | ||||||
Commodity derivatives | 1,520 | Revenue | 7,598 | Revenue | — | |||||||||||
Total | $ | (258 | ) | $ | 4,491 | $ | — |
• | The commodity contracts for our Oil and Gas segment are valued using the market approach and include exchange-traded futures and basis swaps. Fair value was derived using exchange quoted settlement 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 contracts for our Utilities Segments, valued using the market approach, include exchange-traded futures, options, basis swaps and over-the-counter swaps (Level 2) for natural gas contracts. For exchange-traded futures, options and basis swap assets and liabilities, fair value was derived using broker quotes validated by the exchange settlement pricing for the applicable contract. For over-the-counter instruments, the fair value is obtained by utilizing a nationally recognized service that obtains observable inputs to compute the fair value, which we validate by comparing our valuation with the counterparty. The fair value of these swaps includes a CVA component based on the credit spreads of the counterparties when we are in an unrealized gain position or on our own credit spread when we are in an unrealized loss position. |
• | 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 a Level 2 disclosure by using the credit default spread of the obligor, if available, or a generic credit default spread curve that takes into account our credit ratings, and the credit rating of our counterparty. |
As of June 30, 2016 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Cash Collateral and Counterparty Netting | Total | ||||||||||||
(in thousands) | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Futures -- Oil | — | 1,950 | — | (816 | ) | 1,134 | ||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 798 | — | (334 | ) | 464 | ||||||||||
Commodity derivatives — Utilities | — | 6,833 | — | (4,175 | ) | 2,658 | ||||||||||
Interest Rate Swaps | — | — | — | — | — | |||||||||||
Total | $ | — | $ | 9,581 | $ | — | $ | (5,325 | ) | $ | 4,256 | |||||
Liabilities: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Futures -- Oil | — | 157 | — | — | 157 | |||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 71 | — | — | 71 | |||||||||||
Commodity derivatives — Utilities | — | 14,727 | — | (14,427 | ) | 300 | ||||||||||
Interest rate swaps | — | 28,558 | — | — | 28,558 | |||||||||||
Total | $ | — | $ | 43,513 | $ | — | $ | (14,427 | ) | $ | 29,086 |
As of December 31, 2015 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Cash Collateral and Counterparty Netting | Total | ||||||||||||
(in thousands) | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Futures -- Oil | — | 6,309 | — | (6,309 | ) | — | ||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 4,335 | — | (4,335 | ) | — | ||||||||||
Commodity derivatives —Utilities | — | 2,293 | — | (2,293 | ) | — | ||||||||||
Interest Rate Swaps | — | 3,441 | — | — | 3,441 | |||||||||||
Total | $ | — | $ | 16,378 | $ | — | $ | (12,937 | ) | $ | 3,441 | |||||
Liabilities: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Futures -- Oil | — | — | — | — | — | |||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 556 | — | (556 | ) | — | ||||||||||
Commodity derivatives — Utilities | — | 24,585 | — | (24,585 | ) | — | ||||||||||
Interest rate swaps | — | 2,991 | — | — | 2,991 | |||||||||||
Total | $ | — | $ | 28,132 | $ | — | $ | (25,141 | ) | $ | 2,991 |
As of June 30, 2015 | ||||||||||||||||
Level 1 | Level 2 | Level 3 | Cash Collateral and Counterparty Netting | Total | ||||||||||||
(in thousands) | ||||||||||||||||
Assets: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Futures -- Oil | — | 5,178 | — | (5,178 | ) | — | ||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 4,372 | — | (4,372 | ) | — | ||||||||||
Commodity derivatives — Utilities | — | 2,577 | — | (2,577 | ) | — | ||||||||||
Interest Rate Swaps | — | — | — | — | — | |||||||||||
Total | $ | — | $ | 12,127 | $ | — | $ | (12,127 | ) | $ | — | |||||
Liabilities: | ||||||||||||||||
Commodity derivatives — Oil and Gas | ||||||||||||||||
Futures -- Oil | — | 112 | — | (112 | ) | — | ||||||||||
Options -- Gas | — | — | — | — | — | |||||||||||
Basis Swaps -- Gas | — | 498 | — | (498 | ) | — | ||||||||||
Commodity derivatives — Utilities | — | 18,758 | — | (18,758 | ) | — | ||||||||||
Interest rate swaps | — | 4,722 | — | — | 4,722 | |||||||||||
Total | $ | — | $ | 24,090 | $ | — | $ | (19,368 | ) | $ | 4,722 |
As of June 30, 2016 | ||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability Derivatives | ||||||
Derivatives designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 2,549 | $ | — | |||
Commodity derivatives | Derivative assets — non-current | 81 | — | |||||
Interest rate swaps | Derivative assets — non-current | — | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 44 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 226 | |||||
Interest rate swaps | Derivative liabilities — current | — | 28,558 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | — | |||||
Total derivatives designated as hedges | $ | 2,630 | $ | 28,828 | ||||
Derivatives not designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 1,481 | $ | — | |||
Commodity derivatives | Derivative assets — non-current | 145 | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 254 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 4 | |||||
Total derivatives not designated as hedges | $ | 1,626 | $ | 258 |
As of December 31, 2015 | ||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability Derivatives | ||||||
Derivatives designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 9,981 | $ | — | |||
Commodity derivatives | Derivative assets — non-current | 663 | — | |||||
Interest rate swaps | Derivative assets — non-current | 3,441 | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 465 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 91 | |||||
Interest rate swaps | Derivative liabilities — current | — | 2,835 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | 156 | |||||
Total derivatives designated as hedges | $ | 14,085 | $ | 3,547 | ||||
Derivatives not designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | — | $ | — | |||
Commodity derivatives | Derivative assets — non-current | — | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 9,586 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 12,706 | |||||
Total derivatives not designated as hedges | $ | — | $ | 22,292 |
As of June 30, 2015 | ||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability Derivatives | ||||||
Derivatives designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | 6,931 | $ | — | |||
Commodity derivatives | Derivative assets — non-current | 2,619 | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 493 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 117 | |||||
Interest rate swaps | Derivative liabilities — current | — | 3,289 | |||||
Interest rate swaps | Derivative liabilities — non-current | — | 1,433 | |||||
Total derivatives designated as hedges | $ | 9,550 | $ | 5,332 | ||||
Derivatives not designated as hedges: | ||||||||
Commodity derivatives | Derivative assets — current | $ | — | $ | — | |||
Commodity derivatives | Derivative assets — non-current | — | — | |||||
Commodity derivatives | Derivative liabilities — current | — | 5,156 | |||||
Commodity derivatives | Derivative liabilities — non-current | — | 11,025 | |||||
Total derivatives not designated as hedges | $ | — | $ | 16,181 |
June 30, 2016 | December 31, 2015 | June 30, 2015 | ||||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Carrying Amount | Fair Value | |||||||||||||||
Cash and cash equivalents (a) | $ | 116,805 | $ | 116,805 | $ | 456,535 | $ | 456,535 | $ | 87,210 | $ | 87,210 | ||||||||
Restricted cash and equivalents (a) | $ | 1,975 | $ | 1,975 | $ | 1,697 | $ | 1,697 | $ | 2,316 | $ | 2,316 | ||||||||
Notes payable (a) | $ | 75,000 | $ | 75,000 | $ | 76,800 | $ | 76,800 | $ | 105,760 | $ | 105,760 | ||||||||
Long-term debt, including current maturities, net of deferred financing costs (b) | $ | 3,152,090 | $ | 3,427,587 | $ | 1,853,682 | $ | 1,992,274 | $ | 1,556,370 | $ | 1,700,487 |
(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. |
(15) | OTHER COMPREHENSIVE INCOME (LOSS) |
Location on the Condensed Consolidated Statements of Income (Loss) | Amount Reclassified from AOCI | ||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||
June 30, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | ||||||||||
(Gains) losses on cash flow hedges: | |||||||||||||
Interest rate swaps | Interest expense | $ | 840 | $ | 1,670 | $ | 1,690 | $ | 3,107 | ||||
Commodity contracts | Revenue | (3,287 | ) | (3,666 | ) | (6,939 | ) | (7,598 | ) | ||||
Commodity contracts | Fuel, purchased power and cost of natural gas sold | 61 | — | 151 | — | ||||||||
(2,386 | ) | (1,996 | ) | (5,098 | ) | (4,491 | ) | ||||||
Income tax | Income tax (benefit) expense | 882 | 735 | 1,884 | 1,989 | ||||||||
Reclassification adjustments related to cash flow hedges, net of tax | $ | (1,504 | ) | $ | (1,261 | ) | $ | (3,214 | ) | $ | (2,502 | ) | |
Amortization of defined benefit plans: | |||||||||||||
Prior service cost | Operations and maintenance | $ | (55 | ) | $ | (55 | ) | $ | (110 | ) | $ | (110 | ) |
Actuarial gain (loss) | Operations and maintenance | 494 | 705 | 988 | 1,410 | ||||||||
439 | 650 | 878 | 1,300 | ||||||||||
Income tax | Income tax (benefit) expense | (154 | ) | (228 | ) | (307 | ) | (456 | ) | ||||
Reclassification adjustments related to defined benefit plans, net of tax | $ | 285 | $ | 422 | $ | 571 | $ | 844 |
Derivatives Designated as Cash Flow Hedges | Employee Benefit Plans | Total | |||||||
Balance as of December 31, 2014 | $ | 5,093 | $ | (20,137 | ) | $ | (15,044 | ) | |
Other comprehensive income (loss), net of tax | 595 | 395 | 990 | ||||||
Balance as of March 31, 2015 | 5,688 | (19,742 | ) | (14,054 | ) | ||||
Other comprehensive income (loss), net of tax | 422 | (3,227 | ) | (2,805 | ) | ||||
Balance as of June 30, 2015 | $ | 6,110 | $ | (22,969 | ) | $ | (16,859 | ) | |
Balance as of December 31, 2015 | $ | 6,725 | $ | (15,780 | ) | $ | (9,055 | ) | |
Other comprehensive income (loss), net of tax | (12,056 | ) | 286 | (11,770 | ) | ||||
Balance as of March 31, 2016 | $ | (5,331 | ) | $ | (15,494 | ) | $ | (20,825 | ) |
Other comprehensive income (loss), net of tax | (11,224 | ) | 285 | (10,939 | ) | ||||
Balance as of June 30, 2016 | $ | (16,555 | ) | $ | (15,209 | ) | $ | (31,764 | ) |
Six months ended | June 30, 2016 | June 30, 2015 | |||||
(in thousands) | |||||||
Non-cash investing and financing activities— | |||||||
Property, plant and equipment acquired with accrued liabilities | $ | 52,917 | $ | 36,661 | |||
Cash (paid) refunded during the period — | |||||||
Interest (net of amounts capitalized) | $ | (48,139 | ) | $ | (37,698 | ) | |
Income taxes, net | $ | (1,162 | ) | $ | (1,202 | ) |
Defined Benefit Pension Plan | Non-Pension Defined Benefit Postretirement Plans | |||||
Unfunded postretirement benefit obligation | $ | 22,187 | $ | 11,751 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
Service cost | $ | 2,078 | $ | 1,494 | $ | 4,156 | $ | 2,988 | |||||
Interest cost | 3,936 | 3,880 | 7,872 | 7,760 | |||||||||
Expected return on plan assets | (5,766 | ) | (4,867 | ) | (11,531 | ) | (9,734 | ) | |||||
Prior service cost | 15 | 15 | 30 | 30 | |||||||||
Net loss (gain) | 1,793 | 2,759 | 3,586 | 5,518 | |||||||||
Net periodic benefit cost | $ | 2,056 | $ | 3,281 | $ | 4,113 | $ | 6,562 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
Service cost | $ | 467 | $ | 464 | $ | 934 | $ | 928 | |||||
Interest cost | 485 | 450 | 970 | 900 | |||||||||
Expected return on plan assets | (70 | ) | (33 | ) | (140 | ) | (66 | ) | |||||
Prior service cost (benefit) | (107 | ) | (107 | ) | (214 | ) | (214 | ) | |||||
Net loss (gain) | 84 | 102 | 168 | 204 | |||||||||
Net periodic benefit cost | $ | 859 | $ | 876 | $ | 1,718 | $ | 1,752 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
Service cost | $ | 878 | $ | 392 | $ | 907 | $ | 883 | |||||
Interest cost | 315 | 364 | 629 | 728 | |||||||||
Prior service cost | 1 | 1 | 1 | 2 | |||||||||
Net loss (gain) | 207 | 270 | 414 | 540 | |||||||||
Net periodic benefit cost | $ | 1,401 | $ | 1,027 | $ | 1,951 | $ | 2,153 |
Contributions Made | Contributions Made | Additional Contributions | Contributions | |||||||||
Three Months Ended June 30, 2016 | Six Months Ended June 30, 2016 | Anticipated for 2016 | Anticipated for 2017 | |||||||||
Defined Benefit Pension Plans | $ | 10,200 | $ | 10,200 | $ | — | $ | 10,200 | ||||
Non-pension Defined Benefit Postretirement Healthcare Plans | $ | 1,192 | $ | 2,384 | $ | 2,384 | $ | 4,744 | ||||
Supplemental Non-qualified Defined Benefit and Defined Contribution Plans | $ | 392 | $ | 784 | $ | 784 | $ | 1,627 |
2016 | 2017 | 2018 | 2019 | 2020 | Thereafter | Total | |||||||||||||||||||||
Future minimum payments | |||||||||||||||||||||||||||
Pipeline capacity obligations | $ | 29,411 | $ | 44,789 | $ | 44,434 | $ | 40,636 | $ | 40,636 | $ | 192,651 | $ | 392,557 | |||||||||||||
Facilities and equipment | 1,247 | 2,216 | 2,207 | 1,676 | 1,359 | 3,326 | 12,031 | ||||||||||||||||||||
Total | $ | 30,658 | $ | 47,005 | $ | 46,641 | $ | 42,312 | $ | 41,995 | $ | 195,977 | $ | 404,588 |
• | 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 and financing agreements. As of June 30, 2016, the restricted net assets at our Electric Utilities and Gas Utilities were approximately $257 million. |
• | During the first quarter of 2016, we recorded a $14 million pre-tax non-cash impairment of oil and gas assets included in our Oil and Gas segment. During the second quarter of 2016, we recorded an $11 million pre-tax non-cash impairment of oil and gas assets. At June 30, 2016, for natural gas, the average NYMEX price was $2.24 per Mcf, adjusted to $1.01 per Mcf at the wellhead; for crude oil, the average NYMEX price was $43.12 per barrel, adjusted to $37.19 per barrel at the wellhead. |
• | During the first quarter of 2015, we recorded a $22 million pre-tax non-cash impairment of oil and gas assets included in our Oil and Gas segment. During the second quarter of 2015, we recorded a $94 million pre-tax non-cash impairment of oil and gas assets. At June 30, 2015, for natural gas, the average NYMEX price was $3.39 per Mcf, adjusted to $2.14 per Mcf at the wellhead; for crude oil, the average NYMEX price was $71.68 per barrel, adjusted to $63.76 per barrel at the wellhead. |
Three Months Ended June 30, | ||||
Tax (benefit) expense | 2016 | 2015 | ||
Federal statutory rate | 35.0 | % | 35.0 | % |
State income tax (net of federal tax effect) (a) | 16.9 | 2.6 | ||
Percentage depletion in excess of cost | (5.9 | ) | 0.8 | |
Accounting for uncertain tax positions adjustment | 1.9 | (0.5 | ) | |
Noncontrolling interest (b) | (25.1 | ) | — | |
Flow-through adjustments | (10.6 | ) | 1.0 | |
Inter-period adjustment | 1.7 | (6.5 | ) | |
AFUDC equity | (5.8 | ) | 0.3 | |
Other tax differences | 0.5 | — | ||
8.6 | % | 32.7 | % |
(a) | The increase in state income tax expense was due primarily to a change in projections, the impact of which was more pronounced in the current period due to significantly lower consolidated pre-tax net income. |
(b) | The reconciling item reflects limited liability company (LLC) income not subject to tax. Black Hills Colorado IPP went from a single member LLC wholly-owned by Black Hills Electric Generation to a partnership as a result of the sale of 49.9% of its membership interests in April 2016. |
Six Months Ended June 30, | ||||
Tax (benefit) expense | 2016 | 2015 | ||
Federal statutory rate | 35.0 | % | 35.0 | % |
State income tax (net of federal tax effect) | 3.8 | 2.4 | ||
Percentage depletion in excess of cost (c) | (13.5 | ) | 9.5 | |
Inter-period adjustment | (3.5 | ) | (22.6 | ) |
Accounting for uncertain tax positions adjustment (d) | (10.4 | ) | (11.9 | ) |
Noncontrolling interest | (1.9 | ) | — | |
Transaction costs | 2.3 | — | ||
Flow-through adjustments | (1.7 | ) | 9.5 | |
Other tax differences | (0.6 | ) | 2.7 | |
9.5 | % | 24.6 | % |
(c) | The tax benefit relates to additional percentage depletion deductions that are being claimed with respect to the oil and gas properties involving prior tax years. Such deductions are primarily the result of a change in the application of the maximum daily limitation of 1,000 barrels of oil equivalent as allowed under the Internal Revenue Code. |
(d) | The tax benefit relates to the release of after-tax interest expense that was previously accrued with respect to the liability for uncertain tax positions involving the like-kind exchange transaction effectuated in connection with the IPP Transaction and Aquila Transaction that occurred in 2008. In addition, the tax benefit includes the release of reserves involving research and development credits and deductions. Both adjustments are the result of a re-measurement of the liability for uncertain tax positions predicated on an agreement reached with IRS Appeals in early 2016. |
June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||
Accrued employee compensation, benefits and withholdings | $ | 45,991 | $ | 43,342 | $ | 35,126 | |||
Accrued property taxes | 33,295 | 32,393 | 26,820 | ||||||
Accrued payments related to litigation expenses and settlements | — | 38,750 | 25,000 | ||||||
Customer deposits and prepayments | 44,200 | 53,496 | 26,384 | ||||||
Accrued interest and contract adjustment payments | 42,330 | 25,762 | 13,656 | ||||||
CIAC current portion (a) | 20,211 | 14,745 | — | ||||||
Other (none of which is individually significant) | 32,223 | 23,573 | 33,542 | ||||||
Total accrued liabilities | $ | 218,250 | $ | 232,061 | $ | 160,528 |
(a) | Prior to December 31, 2015, CIACs were classified as non-current liabilities. |
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. |
• | Black Hills Energy South Dakota Electric - includes all Black Hills Power utility operations in South Dakota, Wyoming and Montana. |
• | Black Hills Energy Wyoming Electric - includes all Cheyenne Light electric utility operations. |
• | Black Hills Energy Colorado Electric - includes all Colorado Electric utility operations. |
• | Black Hills Energy Arkansas Gas - includes the results from the acquired SourceGas utility Black Hills Energy Arkansas operations. |
• | Black Hills Energy Colorado Gas - includes Black Hills Energy Colorado Gas utility operations, as well as the acquired SourceGas utility Black Hills Gas Distribution’s Colorado operations and RMNG operations. |
• | Black Hills Energy Nebraska Gas - includes Black Hills Energy Nebraska gas utility operations, as well as the acquired SourceGas utility Black Hills Gas Distribution’s Nebraska operations. |
• | Black Hills Energy Iowa Gas - includes Black Hills Energy Iowa gas utility operations. |
• | Black Hills Energy Kansas Gas - includes Black Hills Energy Kansas gas utility operations. |
• | Black Hills Energy Wyoming Gas - includes Cheyenne Light’s natural gas utility operations, as well as the acquired SourceGas utility Black Hills Gas Distribution’s Wyoming operations. |
See Forward-Looking Information in the Liquidity and Capital Resources section of this Item 2, beginning on Page 82. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
2016 | 2015 | Variance | 2016 | 2015 | Variance | |||||||||||||
Revenue | ||||||||||||||||||
Revenue | $ | 353,849 | $ | 303,039 | $ | 50,810 | $ | 839,563 | $ | 776,963 | $ | 62,600 | ||||||
Inter-company eliminations | (28,408 | ) | (30,785 | ) | 2,377 | (64,163 | ) | (62,722 | ) | (1,441 | ) | |||||||
$ | 325,441 | $ | 272,254 | $ | 53,187 | $ | 775,400 | $ | 714,241 | $ | 61,159 | |||||||
Net income (loss) available for common stock | ||||||||||||||||||
Electric Utilities | $ | 19,229 | $ | 17,632 | $ | 1,597 | $ | 38,444 | $ | 35,185 | $ | 3,259 | ||||||
Gas Utilities | 987 | 3,235 | (2,248 | ) | 32,914 | 26,823 | 6,091 | |||||||||||
Power Generation | 5,683 | 7,549 | (1,866 | ) | 14,265 | 15,694 | (1,429 | ) | ||||||||||
Mining | 724 | 3,049 | (2,325 | ) | 3,662 | 6,059 | (2,397 | ) | ||||||||||
Oil and Gas (a) (b) (c) | (19,424 | ) | (71,195 | ) | 51,771 | (26,448 | ) | (90,310 | ) | 63,862 | ||||||||
7,199 | (39,730 | ) | 46,929 | 62,837 | (6,549 | ) | 69,386 | |||||||||||
Corporate activities and eliminations (d) (e) | (6,530 | ) | (2,112 | ) | (4,418 | ) | (22,166 | ) | (1,443 | ) | (20,723 | ) | ||||||
Net income (loss) available for common stock | $ | 669 | $ | (41,842 | ) | $ | 42,511 | $ | 40,671 | $ | (7,992 | ) | $ | 48,663 |
(a) | Net income (loss) available for common stock for the three and six months ended June 30, 2016 and June 30, 2015 included non-cash after-tax impairments of our oil and gas properties of $16 million and $25 million and $63 million and $77 million, respectively. See Note 19 of the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q. |
(b) | Net income (loss) available for common stock for the six months ended June 30, 2016 included a tax benefit of approximately $5.8 million recognized from additional percentage depletion deductions that are being claimed with respect to our oil and gas properties involving prior tax years. |
(c) | Net income (loss) available for common stock for the three and six months ended June 30, 2015 included a non-cash after-tax impairment to equity investments of $3.4 million. |
(d) | Net income (loss) available for common stock for the three and six months ended June 30, 2016 included incremental, non-recurring acquisition costs, after-tax of $4.1 million and $20 million, respectively, and after-tax internal labor costs attributable to the acquisition of $2.0 million and $5.7 million respectively. See Note 2 of the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q. |
(e) | Net income (loss) available for common stock for the six months ended June 30, 2016 included tax benefits of approximately $4.4 million as a result of the re-measurement of the liability for uncertain tax positions predicated on an agreement reached with IRS Appeals in early 2016. |
• | Electric Utilities experienced hotter weather during the three and six months ended June 30, 2016 compared to the three and six months ended June 30, 2015. Cooling degree days were 60% higher for the three and six months ended June 30, 2016, compared to the same periods in 2015. Cooling degree days for the three and six months ended June 30, 2016 were 68% higher than normal, compared to 4% higher than normal for the same periods in 2015. |
• | On May 3, 2016, Colorado Electric filed a request with the Colorado Public Utilities Commission to increase its annual revenues by $8.9 million to recover investments in a $65 million, 40 MW natural gas-fired combustion turbine, currently under construction. Construction on the turbine continued in the second quarter of 2016. Through June 30, 2016, approximately $49 million was expended, and the project is on schedule to be completed and placed into service in the fourth quarter of 2016. Construction riders related to the project increased gross margins by approximately $1.1 million and $2.3 million for the three and six months ended June 30, 2016, respectively. |
• | During the first quarter of 2016, South Dakota Electric commenced construction of the $54 million, 230-kV, 144 mile-long transmission line that will connect the Teckla Substation in northeast Wyoming to the Lange Substation near Rapid City, South Dakota. The first segment of this project connecting Teckla to Osage, WY is expected to be placed in service by the end of 2016. |
• | On June 23, 2015, Colorado Electric filed for a CPCN with the CPUC to acquire the planned $109 million, 60 MW Peak View Wind Project, to be located near Colorado Electric's Busch Ranch wind farm. This renewable energy project was originally submitted in response to Colorado Electric's all-source generation request on May 5, 2014. The project is being built by Invenergy Wind Development Colorado LLC and is expected to be completed in the fourth quarter of 2016. On October 21, 2015, the Commission approved a build transfer proposal and settlement agreement. The settlement provides for recovery of the costs of the project through Colorado Electric’s Electric Cost Adjustments and Renewable Energy Standard Surcharge for 10 years, after which Colorado Electric can propose base rate recovery. Colorado Electric will be required to make an annual comparison of the cost of the renewable energy generated by the facility against the bid cost of a PPA from the same facility. Colorado Electric will purchase the project for approximately $109 million through progress payments throughout 2016, with ownership transfer occurring just before achieving commercial operation. Through June 30, 2016, approximately $68 million was expended on the project. |
• | Gas Utilities experienced milder weather during the three and six months ended June 30, 2016 compared to the three and six months ended June 30, 2015. Heating degree days were 5% and 20% lower, respectively, for the three and six months ended June 30, 2016, compared to the same periods in 2015. Heating degree days for the three and six months ended June 30, 2016 were 10% and 11% lower than normal, respectively, compared to 9% lower than normal and comparable to normal for the same periods in 2015. |
• | On July 26, 2016, BHC announced a request for withdrawal of proceedings for its Cost of Service Gas application in Wyoming and will be requesting withdrawals of its Cost of Service Gas applications in Iowa, Kansas and South Dakota. In consideration of the July 19, 2016 denial of the application from the NPSC and the April 2016 dismissal of its application from the CPUC, the Company is re-evaluating its Cost of Service Gas regulatory approval strategy. |
• | Black Hills Colorado IPP owns and operates a 200 MW, combined cycle natural gas generating facility located in Pueblo, Colorado. On April 14, 2016, Black Hills Electric Generation sold a 49.9%, noncontrolling interest in Black Hills Colorado IPP for $216 million. FERC approval of the sale was received on March 29, 2016. Proceeds from the sale were used to pay down short-term debt. Black Hills Colorado IPP continues to be the majority owner and operator of the facility, which is contracted to provide capacity and energy through 2031 to Black Hills Colorado Electric. |
• | Our Oil and Gas segment was impacted by lower commodity prices for crude oil and natural gas for the three and six months ended June 30, 2016 compared to the same periods in 2015. The average hedged price received for natural gas decreased by 48% and 44%, respectively, for the three and six months ended June 30, 2016 compared to the same periods in 2015. The average hedged price received for oil decreased by 8% and 19%, respectively, for the three and six months ended June 30, 2016 compared to the same periods in 2015. Oil and Gas production volumes decreased 10% and 3%, respectively, for the three and six months ended June 30, 2016 compared to the same periods in 2015. |
• | Oil and Gas results benefited by $5.8 million from a change in estimate related to income taxes. The tax benefit relates to additional percentage depletion deductions that are being claimed with respect to the oil and gas properties. The benefit recorded in the first quarter of 2016 includes a change in estimate recorded for income tax accounting purposes. This benefit was the result of completion of a study to analyze prior depletion claimed dating back to 2007. |
• | We review the carrying value of our natural gas and oil properties under the full cost accounting rules of the SEC on a quarterly basis, known as a ceiling test. In the first and second quarters of 2016, our Oil and Gas segment recorded pre-tax, non-cash ceiling test impairments of $14 million and $11 million, respectively as a result of continued low commodity prices. Using our current reserves information, further ceiling test impairments are likely to occur in the third quarter of 2016 if commodity prices for crude oil and natural gas remain at current levels. We also recorded a $14 million impairment of other Oil and Gas depreciable properties not included in our full cost pool during the second quarter of 2016 as we advanced our strategy to transition our Oil and Gas segment to support Cost of Service Gas programs. |
• | During the first quarter of 2016, we reached an agreement in principle with IRS Appeals with respect to our liability for unrecognized tax benefits attributable to the like-kind exchange effectuated in connection with the 2008 IPP Transaction and the 2008 Aquila Transaction. This agreement resulted in a tax benefit of approximately $5.1 million in the first quarter of 2016. See Note 20 of the Condensed Consolidated Financial Statements in this Quarterly Report on Form 10-Q for additional details on this agreement. |
• | On March 18, 2016, we implemented an at-the-market equity offering program allowing us to sell shares of our common stock with an aggregate value of up to $200 million. The shares may be offered from time to time pursuant to a sales agreement dated March 18, 2016. Shares of common stock are offered pursuant to our shelf registration statement filed with the SEC. During the three months ended June 30, 2016, we sold 809,649 common shares for $49 million, net of $0.5 million in commissions under the ATM equity offering program. Through June 30, 2016, we have sold and issued an aggregate of 930,649 shares of common stock under the ATM equity offering program for $56 million, net of $0.6 million in commissions. Additionally, 46,576 shares for net proceeds of $2.9 million have been sold, but were not settled and are not considered issued and outstanding as of June 30, 2016. |
• | On February 12, 2016, Black Hills Utility Holdings acquired SourceGas, pursuant to the purchase and sale agreement executed on July 12, 2015 for approximately $1.89 billion, which included the assumption of $760 million in long-term debt at closing. In June 2016 we agreed to and received a purchase price adjustment of $11 million. SourceGas operates four regulated natural gas utilities serving approximately 429,000 customers in Arkansas, Colorado, Nebraska and Wyoming, and a 512 mile regulated intrastate natural gas transmission pipeline in Colorado. We funded the majority of the SourceGas Transaction with the following financings: |
• | On January 13, 2016, we completed a public debt offering of $550 million in senior unsecured notes. The debt offering consisted of $300 million of 3.95%, 10-year senior notes due 2026, and $250 million of 2.50%, 3-year senior notes due 2019. Net proceeds after discounts and fees were approximately $546 million; and |
• | On November 23, 2015, we completed the offerings of common stock and equity units. We issued 6.325 million shares of common stock for net proceeds of $246 million and 5.98 million equity units for net proceeds of $290 million. |
• | On February 12, 2016, Moody's affirmed the BHC credit rating of Baa1 and maintained a negative outlook following our acquisition of SourceGas. Moody’s has maintained a negative outlook as BHC focuses on integrating the newly acquired SourceGas assets over the 12 months subsequent to closing, consummation of the sale of the 49.9% noncontrolling interest of our Colorado IPP assets and utilizing an ATM equity offering program. In addition, the negative outlook reflects overall weaker consolidated metrics when compared to historical ranges. |
• | On February 12, 2016, S&P affirmed the BHC credit rating of BBB and maintained a stable outlook after our acquisition of SourceGas, reflecting their expectation that management will continue to focus on the core utility operations while maintaining an excellent business risk profile following the acquisition. |
• | On February 12, 2016, Fitch affirmed the BHC credit rating of BBB+ and maintained a negative outlook after our acquisition of SourceGas, which reflects the initial increased leverage associated with the SourceGas Acquisition. |
• | On January 20, 2016, we executed a 10-year, $150 million notional, forward starting pay fixed interest rate swap at an all-in interest rate of 2.09%, with a mandatory early termination date of April 12, 2017 to hedge the risks of interest rate movement between the hedge date and the expected pricing date for anticipated future long-term debt refinancings. This swap is accounted for as a cash flow hedge and any gain or loss is recorded in AOCI. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
2016 | 2015 | Variance | 2016 | 2015 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue | $ | 161,481 | $ | 164,023 | $ | (2,542 | ) | $ | 328,757 | $ | 333,940 | $ | (5,183 | ) | ||||
Total fuel and purchased power | 61,418 | 64,185 | (2,767 | ) | 127,524 | 131,875 | (4,351 | ) | ||||||||||
Gross margin | 100,063 | 99,838 | 225 | 201,233 | 202,065 | (832 | ) | |||||||||||
Operations and maintenance | 38,879 | 40,734 | (1,855 | ) | 78,204 | 81,971 | (3,767 | ) | ||||||||||
Depreciation and amortization | 20,473 | 19,954 | 519 | 41,731 | 40,222 | 1,509 | ||||||||||||
Total operating expenses | 59,352 | 60,688 | (1,336 | ) | 119,935 | 122,193 | (2,258 | ) | ||||||||||
Operating income | 40,711 | 39,150 | 1,561 | 81,298 | 79,872 | 1,426 | ||||||||||||
Interest expense, net | (12,131 | ) | (12,961 | ) | 830 | (24,630 | ) | (26,215 | ) | 1,585 | ||||||||
Other income (expense), net | 838 | 167 | 671 | 1,493 | 241 | 1,252 | ||||||||||||
Income tax benefit (expense) | (10,189 | ) | (8,724 | ) | (1,465 | ) | (19,717 | ) | (18,713 | ) | (1,004 | ) | ||||||
Net income (loss) | $ | 19,229 | $ | 17,632 | $ | 1,597 | $ | 38,444 | $ | 35,185 | $ | 3,259 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
Revenue - Electric (in thousands) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Residential: | |||||||||||||||
South Dakota Electric | $ | 16,241 | $ | 15,470 | $ | 35,556 | $ | 35,610 | |||||||
Wyoming Electric | 9,241 | 8,929 | 19,698 | 19,194 | |||||||||||
Colorado Electric | 23,148 | 22,147 | 46,261 | 46,717 | |||||||||||
Total Residential | 48,630 | 46,546 | 101,515 | 101,521 | |||||||||||
Commercial: | |||||||||||||||
South Dakota Electric | 23,723 | 24,433 | 47,312 | 49,174 | |||||||||||
Wyoming Electric | 15,839 | 15,739 | 31,512 | 31,559 | |||||||||||
Colorado Electric | 24,392 | 23,555 | 46,875 | 45,719 | |||||||||||
Total Commercial | 63,954 | 63,727 | 125,699 | 126,452 | |||||||||||
Industrial: | |||||||||||||||
South Dakota Electric | 7,764 | 8,459 | 16,265 | 16,758 | |||||||||||
Wyoming Electric | 10,352 | 8,538 | 20,449 | 17,164 | |||||||||||
Colorado Electric | 9,782 | 10,400 | 19,047 | 21,156 | |||||||||||
Total Industrial | 27,898 | 27,397 | 55,761 | 55,078 | |||||||||||
Municipal: | |||||||||||||||
South Dakota Electric | 960 | 859 | 1,791 | 1,717 | |||||||||||
Wyoming Electric | 552 | 582 | 1,063 | 1,098 | |||||||||||
Colorado Electric | 2,885 | 2,956 | 5,580 | 6,018 | |||||||||||
Total Municipal | 4,397 | 4,397 | 8,434 | 8,833 | |||||||||||
Total Retail Revenue - Electric | 144,879 | 142,067 | 291,409 | 291,884 | |||||||||||
Contract Wholesale: | |||||||||||||||
Total Contract Wholesale - South Dakota Electric | 3,947 | 3,979 | 8,121 | 9,399 | |||||||||||
Off-system Wholesale: | |||||||||||||||
South Dakota Electric | 2,734 | 6,666 | 7,320 | 13,301 | |||||||||||
Wyoming Electric | 1,007 | 992 | 2,853 | 2,953 | |||||||||||
Colorado Electric | 573 | 418 | 707 | 502 | |||||||||||
Total Off-system Wholesale | 4,314 | 8,076 | 10,880 | 16,756 | |||||||||||
Other Revenue: | |||||||||||||||
South Dakota Electric | 6,650 | 8,172 | 14,296 | 12,362 | |||||||||||
Wyoming Electric | 520 | 566 | 1,110 | 1,041 | |||||||||||
Colorado Electric | 1,171 | 1,163 | 2,941 | 2,498 | |||||||||||
Total Other Revenue | 8,341 | 9,901 | 18,347 | 15,901 | |||||||||||
Total Revenue - Electric | $ | 161,481 | $ | 164,023 | $ | 328,757 | $ | 333,940 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
Quantities Generated and Purchased (in MWh) | 2016 | 2015 | 2016 | 2015 | |||||||
Generated — | |||||||||||
Coal-fired: | |||||||||||
South Dakota Electric (a) | 265,032 | 399,763 | 653,033 | 776,597 | |||||||
Wyoming Electric | 180,081 | 180,082 | 359,774 | 374,798 | |||||||
Total Coal-fired | 445,113 | 579,845 | 1,012,807 | 1,151,395 | |||||||
Natural Gas and Oil: | |||||||||||
South Dakota Electric (a) | 39,433 | 16,883 | 54,995 | 19,761 | |||||||
Wyoming Electric (a) | 27,191 | 7,711 | 35,070 | 10,550 | |||||||
Colorado Electric | 61,123 | 34,255 | 63,890 | 37,747 | |||||||
Total Natural Gas and Oil | 127,747 | 58,849 | 153,955 | 68,058 | |||||||
Wind: | |||||||||||
Colorado Electric | 10,588 | 10,177 | 23,649 | 19,268 | |||||||
Total Wind | 10,588 | 10,177 | 23,649 | 19,268 | |||||||
Total Generated: | |||||||||||
South Dakota Electric | 304,465 | 416,646 | 708,028 | 796,358 | |||||||
Wyoming Electric | 207,272 | 187,793 | 394,844 | 385,348 | |||||||
Colorado Electric | 71,711 | 44,432 | 87,539 | 57,015 | |||||||
Total Generated | 583,448 | 648,871 | 1,190,411 | 1,238,721 | |||||||
Purchased — | |||||||||||
South Dakota Electric | 315,379 | 350,892 | 655,069 | 789,335 | |||||||
Wyoming Electric | 186,085 | 173,151 | 408,880 | 360,930 | |||||||
Colorado Electric | 467,365 | 454,859 | 945,248 | 927,046 | |||||||
Total Purchased | 968,829 | 978,902 | 2,009,197 | 2,077,311 | |||||||
Total Generated and Purchased: | |||||||||||
South Dakota Electric | 619,844 | 767,538 | 1,363,097 | 1,585,693 | |||||||
Wyoming Electric | 393,357 | 360,944 | 803,724 | 746,278 | |||||||
Colorado Electric | 539,076 | 499,291 | 1,032,787 | 984,061 | |||||||
Total Generated and Purchased | 1,552,277 | 1,627,773 | 3,199,608 | 3,316,032 |
(a) | An increase in gas-fired generation from Cheyenne Prairie was due to lower coal fired generation driven by outages at the coal-fired Wyodak plant during the three and six months ended June 30, 2016. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||
Quantity Sold (in MWh) | 2016 | 2015 | 2016 | 2015 | |||||
Residential: | |||||||||
South Dakota Electric | 114,851 | 110,017 | 257,604 | 256,980 | |||||
Wyoming Electric | 59,587 | 58,169 | 127,900 | 125,668 | |||||
Colorado Electric | 144,318 | 136,767 | 293,346 | 293,981 | |||||
Total Residential | 318,756 | 304,953 | 678,850 | 676,629 | |||||
Commercial: | |||||||||
South Dakota Electric | 190,207 | 189,889 | 379,095 | 384,967 | |||||
Wyoming Electric | 130,550 | 130,456 | 260,880 | 261,559 | |||||
Colorado Electric | 184,150 | 169,508 | 360,346 | 334,589 | |||||
Total Commercial | 504,907 | 489,853 | 1,000,321 | 981,115 | |||||
Industrial: | |||||||||
South Dakota Electric | 102,620 | 102,494 | 210,641 | 214,353 | |||||
Wyoming Electric | 150,332 | 118,180 | 293,074 | 229,276 | |||||
Colorado Electric (a) | 113,454 | 110,925 | 212,943 | 229,032 | |||||
Total Industrial | 366,406 | 331,599 | 716,658 | 672,661 | |||||
Municipal: | |||||||||
South Dakota Electric | 8,487 | 7,036 | 15,928 | 14,736 | |||||
Wyoming Electric | 2,102 | 2,174 | 4,647 | 4,724 | |||||
Colorado Electric | 30,026 | 28,808 | 56,609 | 56,921 | |||||
Total Municipal | 40,615 | 38,018 | 77,184 | 76,381 | |||||
Total Retail Quantity Sold | 1,230,684 | 1,164,423 | 2,473,013 | 2,406,786 | |||||
Contract Wholesale: | |||||||||
Total Contract Wholesale - South Dakota Electric (b) | 56,087 | 64,896 | 119,540 | 149,167 | |||||
Off-system Wholesale: | |||||||||
South Dakota Electric | 117,064 | 246,213 | 310,437 | 491,851 | |||||
Wyoming Electric | 21,253 | 24,662 | 58,746 | 73,534 | |||||
Colorado Electric (c) | 28,233 | 13,501 | 35,695 | 15,970 | |||||
Total Off-system Wholesale | 166,550 | 284,376 | 404,878 | 581,355 | |||||
Total Quantity Sold: | |||||||||
South Dakota Electric | 589,316 | 720,545 | 1,293,245 | 1,512,054 | |||||
Wyoming Electric | 363,824 | 333,641 | 745,247 | 694,761 | |||||
Colorado Electric | 500,181 | 459,509 | 958,939 | 930,493 | |||||
Total Quantity Sold | 1,453,321 | 1,513,695 | 2,997,431 | 3,137,308 | |||||
Other Uses, Losses or Generation, net (d): | |||||||||
South Dakota Electric | 30,528 | 46,993 | 69,852 | 73,639 | |||||
Wyoming Electric | 29,533 | 27,303 | 58,477 | 51,517 | |||||
Colorado Electric | 38,895 | 39,782 | 73,848 | 53,568 | |||||
Total Other Uses, Losses and Generation, net | 98,956 | 114,078 | 202,177 | 178,724 | |||||
Total Energy | 1,552,277 | 1,627,773 | 3,199,608 | 3,316,032 |
(a) | Decrease was due to a planned outage at a large industrial customer during the first quarter of 2016. |
(b) | Decrease was driven by load requirements related to a unit-contingent PPA. |
(c) | Increase in 2016 generation was primarily driven by commodity prices that impacted power marketing sales. |
(d) | Includes company uses, line losses, and excess exchange production. |
Three Months Ended June 30, | |||||||||||||
Degree Days | 2016 | 2015 | |||||||||||
Actual | Variance from 30-Year Average | Actual Variance to Prior Year | Actual | Variance from 30-Year Average | |||||||||
Heating Degree Days: | |||||||||||||
South Dakota Electric | 877 | (13 | )% | (13)% | 1,005 | — | % | ||||||
Wyoming Electric | 1,134 | (15 | )% | (3)% | 1,173 | (2 | )% | ||||||
Colorado Electric | 516 | (15 | )% | (17)% | 624 | 2 | % | ||||||
Combined (a) | 762 | (14 | )% | (12)% | 863 | — | % | ||||||
Cooling Degree Days: | |||||||||||||
South Dakota Electric | 186 | 74 | % | 94% | 96 | (10 | )% | ||||||
Wyoming Electric | 102 | 100 | % | 65% | 62 | 22 | % | ||||||
Colorado Electric | 369 | 63 | % | 51% | 245 | 8 | % | ||||||
Combined (a) | 253 | 68 | % | 60% | 158 | 4 | % |
Six Months Ended June 30, | |||||||||||||
Degree Days | 2016 | 2015 | |||||||||||
Actual | Variance from 30-Year Average | Actual Variance to Prior Year | Actual | Variance from 30-Year Average | |||||||||
Heating Degree Days: | |||||||||||||
South Dakota Electric | 3,683 | (13 | )% | (5)% | 3,878 | (8 | )% | ||||||
Wyoming Electric | 3,910 | (12 | )% | 2% | 3,824 | (9 | )% | ||||||
Colorado Electric | 2,801 | (13 | )% | (7)% | 3,022 | (6 | )% | ||||||
Combined (a) | 3,323 | (13 | )% | (4)% | 3,473 | (8 | )% | ||||||
Cooling Degree Days: | |||||||||||||
South Dakota Electric | 186 | 74 | % | 94% | 96 | (10 | )% | ||||||
Wyoming Electric | 102 | 100 | % | 65% | 62 | 22 | % | ||||||
Colorado Electric | 369 | 63 | % | 51% | 245 | 8 | % | ||||||
Combined (a) | 253 | 68 | % | 60% | 158 | 4 | % |
(a) | Combined actuals are calculated based on the weighted average number of total customers by state. |
Electric Utilities Power Plant Availability | Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||
Coal-fired plants (a) | 75.1 | % | 96.4 | % | 84.5 | % | 93.8 | % | ||||
Other plants | 97.6 | % | 93.7 | % | 96.3 | % | 94.7 | % | ||||
Total availability | 89.5 | % | 94.7 | % | 92.0 | % | 94.4 | % |
(a) | Decrease is due to a planned outage at Wygen III and an extended planned outage at Wyodak. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
2016 | 2015 | Variance | 2016 | 2015 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue: | ||||||||||||||||||
Natural gas — regulated | $ | 138,023 | $ | 80,316 | $ | 57,707 | $ | 392,477 | $ | 325,945 | $ | 66,532 | ||||||
Other — non-regulated services | 13,938 | 7,347 | 6,591 | 29,957 | 15,850 | 14,107 | ||||||||||||
Total revenue | 151,961 | 87,663 | 64,298 | 422,434 | 341,795 | 80,639 | ||||||||||||
Cost of sales | ||||||||||||||||||
Natural gas — regulated | 43,159 | 33,499 | 9,660 | 172,923 | 195,882 | (22,959 | ) | |||||||||||
Other — non-regulated services | 5,146 | 3,571 | 1,575 | 13,346 | 7,484 | 5,862 | ||||||||||||
Total cost of sales | 48,305 | 37,070 | 11,235 | 186,269 | 203,366 | (17,097 | ) | |||||||||||
Gross margin | 103,656 | 50,593 | 53,063 | 236,165 | 138,429 | 97,736 | ||||||||||||
Operations and maintenance | 62,237 | 33,966 | 28,271 | 114,924 | 72,145 | 42,779 | ||||||||||||
Depreciation and amortization | 19,931 | 7,943 | 11,988 | 35,903 | 15,765 | 20,138 | ||||||||||||
Total operating expenses | 82,168 | 41,909 | 40,259 | 150,827 | 87,910 | 62,917 | ||||||||||||
Operating income (loss) | 21,488 | 8,684 | 12,804 | 85,338 | 50,519 | 34,819 | ||||||||||||
Interest expense, net | (19,074 | ) | (4,178 | ) | (14,896 | ) | (32,591 | ) | (8,566 | ) | (24,025 | ) | ||||||
Other income (expense), net | (261 | ) | 23 | (284 | ) | 390 | 7 | 383 | ||||||||||
Income tax benefit (expense) | (1,184 | ) | (1,294 | ) | 110 | (20,193 | ) | (15,137 | ) | (5,056 | ) | |||||||
Net income (loss) | 969 | 3,235 | (2,266 | ) | 32,944 | 26,823 | 6,121 | |||||||||||
Net (income) loss attributable to noncontrolling interest | 18 | — | 18 | (30 | ) | — | (30 | ) | ||||||||||
Net income (loss) available for common stock | $ | 987 | $ | 3,235 | $ | (2,248 | ) | $ | 32,914 | $ | 26,823 | $ | 6,091 |
System Infrastructure (in line miles) as of | Intrastate Gas Transmission Pipelines | Gas Distribution Mains | Gas Distribution Service Lines | |||
June 30, 2016 | ||||||
Arkansas | 886 | 4,572 | 906 | |||
Colorado | 678 | 6,481 | 2,323 | |||
Nebraska | 1,249 | 8,330 | 3,319 | |||
Iowa | 180 | 2,740 | 2,639 | |||
Kansas | 293 | 2,826 | 1,328 | |||
Wyoming | 1,299 | 3,375 | 1,208 | |||
Total | 4,585 | 28,324 | 11,723 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
Revenue (in thousands) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Residential: | |||||||||||||||
Arkansas | $ | 9,799 | $ | — | $ | 25,577 | $ | — | |||||||
Colorado | 21,361 | 9,861 | 53,141 | 35,597 | |||||||||||
Nebraska | 20,314 | 15,628 | 66,848 | 72,072 | |||||||||||
Iowa | 12,787 | 12,978 | 47,634 | 59,344 | |||||||||||
Kansas | 9,320 | 8,814 | 31,668 | 38,142 | |||||||||||
Wyoming | 11,126 | 4,541 | 24,673 | 13,253 | |||||||||||
Total Residential | $ | 84,707 | $ | 51,822 | $ | 249,541 | $ | 218,408 | |||||||
Commercial: | |||||||||||||||
Arkansas | $ | 4,764 | $ | — | $ | 12,436 | $ | — | |||||||
Colorado | 7,956 | 1,827 | 18,163 | 6,924 | |||||||||||
Nebraska | 3,256 | 3,895 | 16,339 | 22,107 | |||||||||||
Iowa | 4,336 | 4,894 | 19,473 | 26,523 | |||||||||||
Kansas | 2,090 | 2,992 | 10,260 | 14,058 | |||||||||||
Wyoming | 3,476 | 2,413 | 9,179 | 7,367 | |||||||||||
Total Commercial | $ | 25,878 | $ | 16,021 | $ | 85,850 | $ | 76,979 | |||||||
Industrial: | |||||||||||||||
Arkansas | $ | 747 | $ | — | $ | 1,584 | $ | — | |||||||
Colorado | 260 | 218 | 505 | 247 | |||||||||||
Nebraska | 69 | 582 | 187 | 899 | |||||||||||
Iowa | 250 | 443 | 825 | 1,698 | |||||||||||
Kansas | 1,959 | 2,756 | 2,589 | 4,497 | |||||||||||
Wyoming | 703 | 534 | 1,657 | 2,434 | |||||||||||
Total Industrial | $ | 3,988 | $ | 4,533 | $ | 7,347 | $ | 9,775 | |||||||
Transportation: | |||||||||||||||
Arkansas | $ | 2,123 | $ | — | $ | 3,758 | $ | — | |||||||
Colorado | 916 | 238 | 1,852 | 603 | |||||||||||
Nebraska | 8,162 | 2,431 | 15,951 | 7,827 | |||||||||||
Iowa | 1,080 | 1,037 | 2,555 | 2,699 | |||||||||||
Kansas | 1,355 | 1,430 | 3,398 | 3,931 | |||||||||||
Wyoming | 2,266 | 675 | 4,881 | 1,506 | |||||||||||
Total Transportation | $ | 15,902 | $ | 5,811 | $ | 32,395 | $ | 16,566 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
Revenue (in thousands) (continued) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Transmission: | |||||||||||||||
Arkansas | $ | — | $ | — | $ | — | $ | — | |||||||
Colorado | 3,074 | — | 7,617 | — | |||||||||||
Nebraska | 179 | — | 206 | — | |||||||||||
Iowa | — | — | — | — | |||||||||||
Kansas | — | — | — | — | |||||||||||
Wyoming | 637 | — | 974 | — | |||||||||||
Total Transmission | $ | 3,890 | $ | — | $ | 8,797 | $ | — | |||||||
Pipeline Revenue | $ | 859 | $ | — | $ | 1,506 | $ | — | |||||||
Other Sales Revenue: | |||||||||||||||
Arkansas | $ | 582 | $ | — | $ | 1,407 | $ | — | |||||||
Colorado | 74 | 373 | 181 | 416 | |||||||||||
Nebraska | 873 | 613 | 1,674 | 1,270 | |||||||||||
Iowa | 213 | 208 | 313 | 347 | |||||||||||
Kansas | 643 | 861 | 2,633 | 2,026 | |||||||||||
Wyoming | 414 | 74 | 833 | 158 | |||||||||||
Total Other Sales Revenue | $ | 2,799 | $ | 2,129 | $ | 7,041 | $ | 4,217 | |||||||
Total Regulated Revenue | $ | 138,023 | $ | 80,316 | $ | 392,477 | $ | 325,945 | |||||||
Non-regulated Services | 13,938 | 7,347 | 29,957 | 15,850 | |||||||||||
Total Revenue | $ | 151,961 | $ | 87,663 | $ | 422,434 | $ | 341,795 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
Gross Margin (in thousands) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Residential: | |||||||||||||||
Arkansas | $ | 7,752 | $ | — | $ | 17,381 | $ | — | |||||||
Colorado | 9,819 | 3,689 | 21,296 | 10,026 | |||||||||||
Nebraska | 15,923 | 9,716 | 38,395 | 28,706 | |||||||||||
Iowa | 8,989 | 8,814 | 22,596 | 22,712 | |||||||||||
Kansas | 6,444 | 6,204 | 16,529 | 17,682 | |||||||||||
Wyoming | 8,475 | 2,745 | 17,206 | 6,523 | |||||||||||
Total Residential | $ | 57,402 | $ | 31,168 | $ | 133,403 | $ | 85,649 | |||||||
Commercial: | |||||||||||||||
Arkansas | $ | 2,975 | $ | — | $ | 6,951 | $ | — | |||||||
Colorado | 3,089 | 574 | 6,254 | 1,614 | |||||||||||
Nebraska | 1,756 | 1,714 | 6,213 | 6,383 | |||||||||||
Iowa | 2,168 | 2,117 | 6,457 | 6,753 | |||||||||||
Kansas | 1,100 | 1,493 | 4,011 | 4,880 | |||||||||||
Wyoming | 1,714 | 891 | 4,378 | 2,319 | |||||||||||
Total Commercial | $ | 12,802 | $ | 6,789 | $ | 34,264 | $ | 21,949 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||
Gross Margin (in thousands) (continued) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Industrial: | |||||||||||||||
Arkansas | $ | 344 | $ | — | $ | 662 | $ | — | |||||||
Colorado | 130 | 69 | 241 | 90 | |||||||||||
Nebraska | 50 | 158 | 95 | 239 | |||||||||||
Iowa | 44 | 50 | 87 | 131 | |||||||||||
Kansas | 539 | 557 | 768 | 950 | |||||||||||
Wyoming | 147 | 83 | 350 | 345 | |||||||||||
Total Industrial | $ | 1,254 | $ | 917 | $ | 2,203 | $ | 1,755 | |||||||
Transportation: | |||||||||||||||
Arkansas | $ | 2,123 | $ | — | $ | 3,758 | $ | — | |||||||
Colorado | 916 | 238 | 1,852 | 603 | |||||||||||
Nebraska | 8,162 | 2,431 | 15,951 | 7,827 | |||||||||||
Iowa | 1,080 | 1,037 | 2,555 | 2,699 | |||||||||||
Kansas | 1,355 | 1,430 | 3,398 | 3,931 | |||||||||||
Wyoming | 2,266 | 675 | 4,881 | 1,506 | |||||||||||
Total Transportation | $ | 15,902 | $ | 5,811 | $ | 32,395 | $ | 16,566 | |||||||
Transmission: | |||||||||||||||
Arkansas | $ | — | $ | — | $ | — | $ | — | |||||||
Colorado | 3,064 | — | 7,608 | — | |||||||||||
Nebraska | 179 | — | 206 | — | |||||||||||
Iowa | — | — | — | — | |||||||||||
Kansas | — | — | — | — | |||||||||||
Wyoming | 673 | — | 950 | — | |||||||||||
Total Transmission | $ | 3,916 | $ | — | $ | 8,764 | $ | — | |||||||
Pipeline | $ | 789 | $ | — | $ | 1,495 | $ | — | |||||||
Other Sales Margins: | |||||||||||||||
Arkansas | $ | 582 | $ | — | $ | 1,407 | $ | — | |||||||
Colorado | 74 | 374 | 181 | 417 | |||||||||||
Nebraska | 873 | 613 | 1,674 | 1,270 | |||||||||||
Iowa | 213 | 208 | 313 | 347 | |||||||||||
Kansas | 643 | 863 | 2,622 | 1,952 | |||||||||||
Wyoming | 414 | 74 | 833 | 158 | |||||||||||
Total Other Sales Margins | $ | 2,799 | $ | 2,132 | $ | 7,030 | $ | 4,144 | |||||||
Total Regulated Gross Margin | $ | 94,864 | $ | 46,817 | $ | 219,554 | $ | 130,063 | |||||||
Non-regulated Services | 8,792 | 3,776 | 16,611 | 8,366 | |||||||||||
Total Gross Margin | $ | 103,656 | $ | 50,593 | $ | 236,165 | $ | 138,429 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||
Distribution Quantities Sold and Transportation (in Dth) | 2016 | 2015 | 2016 | 2015 | |||||
Residential: | |||||||||
Arkansas | 852,523 | — | 2,745,603 | — | |||||
Colorado | 2,528,067 | 1,049,937 | 6,945,901 | 3,996,742 | |||||
Nebraska | 1,984,185 | 1,147,696 | 8,425,278 | 7,106,652 | |||||
Iowa | 1,227,179 | 1,045,198 | 6,265,928 | 6,561,235 | |||||
Kansas | 736,678 | 596,296 | 3,654,752 | 3,950,110 | |||||
Wyoming | 1,685,312 | 469,750 | 4,122,162 | 1,410,157 | |||||
Total Residential | 9,013,944 | 4,308,877 | 32,159,624 | 23,024,896 | |||||
Commercial: | |||||||||
Arkansas | 683,030 | — | 1,823,369 | — | |||||
Colorado | 993,923 | 218,528 | 2,438,460 | 835,726 | |||||
Nebraska | 425,341 | 442,952 | 2,416,070 | 2,623,646 | |||||
Iowa | 728,477 | 685,373 | 3,302,428 | 3,565,464 | |||||
Kansas | 275,512 | 334,343 | 1,550,400 | 1,769,847 | |||||
Wyoming | 660,375 | 398,228 | 1,812,102 | 1,068,817 | |||||
Total Commercial | 3,766,658 | 2,079,424 | 13,342,829 | 9,863,500 | |||||
Industrial: | |||||||||
Arkansas | 181,305 | — | 342,996 | — | |||||
Colorado | 90,351 | 43,535 | 128,328 | 45,937 | |||||
Nebraska | 14,375 | 107,625 | 32,712 | 153,325 | |||||
Iowa | 64,611 | 87,777 | 191,810 | 278,782 | |||||
Kansas (a) | 765,078 | 701,122 | 929,423 | 1,025,901 | |||||
Wyoming | 215,507 | 118,781 | 488,032 | 420,058 | |||||
Total Industrial | 1,331,227 | 1,058,840 | 2,113,301 | 1,924,003 | |||||
Wholesale and Other: | |||||||||
Arkansas | 16,405 | — | 29,640 | — | |||||
Colorado | — | — | — | — | |||||
Nebraska | — | — | — | — | |||||
Iowa | — | — | — | — | |||||
Kansas (a) | — | 927 | — | 14,902 | |||||
Wyoming | — | — | — | — | |||||
Total Wholesale and Other | 16,405 | 927 | 29,640 | 14,902 | |||||
Total Distribution Quantities Sold | 14,128,234 | 7,448,068 | 47,645,394 | 34,827,301 | |||||
Transportation: | |||||||||
Arkansas | 2,137,720 | — | 3,549,312 | — | |||||
Colorado | 800,220 | 230,437 | 1,598,813 | 610,486 | |||||
Nebraska | 10,616,454 | 6,509,208 | 21,830,950 | 15,558,983 | |||||
Iowa | 4,635,739 | 4,599,639 | 10,466,083 | 10,687,688 | |||||
Kansas | 3,234,621 | 3,564,124 | 7,048,006 | 7,861,476 | |||||
Wyoming | 6,409,106 | 2,693,738 | 10,945,275 | 5,886,418 | |||||
Total Transportation | 27,833,860 | 17,597,146 | 55,438,439 | 40,605,051 | |||||
Total Distribution Quantities Sold and Transportation | 41,962,094 | 25,045,214 | 103,083,833 | 75,432,352 |
(a) | Change from prior year due to a change in Wholesale customer classification to Industrial classification. |
Three Months Ended June 30, | |||||||||
2016 | 2015 | ||||||||
Heating Degree Days: (c) | Actual | Variance from 30-Year Average | Actual Variance to Prior Year | Actual | Variance from 30-Year Average | ||||
Arkansas (a) | 232 | 62% | N/A | — | —% | ||||
Colorado | 889 | 3% | —% | 887 | (4)% | ||||
Nebraska | 440 | (30)% | (7)% | 474 | (18)% | ||||
Iowa | 633 | (8)% | (2)% | 649 | (5)% | ||||
Kansas (a) | 407 | (9)% | 1% | 403 | (10)% | ||||
Wyoming | 1,171 | (12)% | —% | 1,173 | (2) | ||||
Combined (b) | 620 | (10)% | (5)% | 655 | (9)% |
Six Months Ended June 30, | |||||||||||||
2016 | 2015 | ||||||||||||
Heating Degree Days: | Actual | Variance from 30-Year Average | Actual Variance to Prior Year | Actual | Variance from 30-Year Average | ||||||||
Arkansas (a) | 1,189 | (7 | )% | N/A | — | — | % | ||||||
Colorado | 3,517 | (7 | )% | 3% | 3,422 | (8 | )% | ||||||
Nebraska | 3,121 | (16 | )% | (11)% | 3,488 | (3 | )% | ||||||
Iowa | 3,715 | (9 | )% | (17)% | 4,483 | 10 | % | ||||||
Kansas (a) | 2,570 | (13 | )% | (6)% | 2,725 | (6 | )% | ||||||
Wyoming | 4,020 | (9 | )% | 5% | 3,824 | (9 | ) | ||||||
Combined (b) | 3,069 | (11 | )% | (20)% | 3,832 | — | % |
(a) | Kansas Gas has an approved weather normalization mechanism within its rate structure, which minimizes weather impact on gross margins. Arkansas has a weather normalization mechanism in effect during the months of November through April and is included for those customers with residential and business rate schedules. The weather normalization mechanism in Arkansas differs from that in Kansas in that it only uses one location to calculate the weather, compared to Kansas, which uses multiple locations. The weather normalization mechanism in Arkansas minimizes weather impact, but does not eliminate the impact. |
(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. |
(c) | The combined 2015 variance from 30-Year Average reflects the inclusion of Cheyenne Light’s natural gas utility operations. |
Subsidiary | Jurisdic-tion | Authorized Rate of Return on Equity | Authorized Return on Rate Base | Capital Structure Debt/Equity | Authorized Rate Base (in millions) | Effective Date | Tariff and Rate Matters |
Arkansas Gas | AR | 9.4% | 6.47%(a) | 52%/48% | $299.4(b) | 2/2015 | Gas Cost Adjustment, Main Replacement Program, At-Risk Meter Replacement Program, legislative/regulatory mandate and relocations rider, Energy Efficiency, Weather Normalization Adjustment, Billing Determinant Adjustment |
Colorado Gas | CO | 10% | 8.02% | 49.52%/50.48% | $127.1 | 12/2010 | Gas Cost Adjustment, DSM |
Nebraska Gas | NE | 9.60% | 7.67% | 48.84%/51.16% | $87.6/$69.8(c) | 6/2012 | Choice Gas Program, System Safety and Integrity Rider, Bad Debt expense recovered through Choice supplier fee |
Wyoming Gas | WY | 9.92% | 7.98% | 49.66%/50.34% | $100.5 | 1/2011 | Choice Gas Program, Purchased Gas Cost Adjustment, Usage Per Customer Adjustment |
RMNG | CO | 10.6% | 7.93% | 49.23%/50.77% | $90.5 | 3/2013 | System Safety Integrity Rider, liquids/off-system/market center services Revenue Sharing |
(a) | Arkansas return on rate base adjusted to remove current liabilities from rate case capital structure for comparison with other subsidiaries. |
(b) | Arkansas rate base adjusted to include current liabilities for comparison with other subsidiaries. |
(c) | Total Nebraska rate base of $87.6 million includes amounts allocated to serve non-jurisdictional and agricultural customers. Jurisdictional Nebraska rate base of $69.8 million excludes those amounts allocated to serve non-jurisdictional and agricultural customers and is used for calculation of jurisdictional base rates. |
• | In Arkansas, we have tariff adjustment mechanisms for weather normalization and revenue erosion from a decline in billing determinants. We also have tariffs that allow more timely recovery of main replacements, at-risk meter replacements and expenditures due to legislative/regulatory mandates and relocations outside of a rate case. |
• | In Nebraska and for RMNG, we have a system safety and integrity rider that recovers forecast safety and integrity capital expenditure-related costs and operating and maintenance expenses. |
• | In Nebraska, we are allowed to recover uncollectible accounts expenses through a choice supplier fee. |
• | In Wyoming, we have a cost adjustment to recover lost revenue due to declining usage per customer and a rider to recover the cost of replacing above ground pipe. |
Type of Service | Date Requested | Effective Date | Revenue Amount Requested | Revenue Amount Approved | |||||
Arkansas Gas (a) | Gas | 4/2015 | 2/2016 | $ | 12.6 | $ | 8.0 | ||
RMNG(b) | Gas - transmission and storage | 11/2015 | 1/2016 | $ | 1.5 | $ | 1.5 | ||
Nebraska Gas (c) | Gas | 10/2015 | 2/2016 | $ | 3.8 | $ | 3.8 | ||
Wyoming Gas (d) | Gas | 2/2010 | 1/2011 | $ | 7.5 | $ | 4.3 | ||
Colorado Gas (e) | Gas | 6/2010 | 12/2010 | $ | 6.0 | $ | 2.8 |
(a) | In February 2016, Arkansas Gas implemented new base rates resulting in a revenue increase of $8.0 million. The APSC modified a stipulation reached between the APSC Staff and all intervenors except the Attorney General and Arkansas Gas in its order issued on January 28, 2016. The modified stipulation revised the capital structure to 52% debt and 48% equity and also limited recovery of portions of cost related to incentive compensation. |
(b) | On November 1, 2015, RMNG filed with the CPUC requesting recovery of $1.5 million related to system safety and integrity “SSIR” expenditures expected to be incurred in 2016. The SSIR rate was adjusted downward to reflect a true up of $0.7 million from the expenditure projection for 2014. The SSIR tariff was allowed to go into effect by operation of law on January 1, 2016. |
(c) | On November 1, 2015, Nebraska Gas filed with the NPSC requesting recovery of $3.8 million related to system safety and integrity expenditures expected to be incurred in 2016. The SSIR tariff was approved by the NPSC on January 12, 2016 to go into effect on February 1, 2016. |
(d) | On January 1, 2011, Wyoming Gas implemented new base rates in accordance with the order by the WPSC issued on December 23, 2010. The approved rates were based upon an authorized return on equity of 9.92% and a capital structure of 49.66% debt and 50.34% equity. The rate increase represented a $4.3 million increase over existing rates. |
(e) | On December 1, 2010, the CPUC issued an order approving a stipulation to increase Colorado Gas base rates by $2.8 million. The stipulated rate increase was based upon an authorized return on equity of 10.00% and a capital structure of 49.23% debt and 50.77% equity. Increased rates became effective on December 3, 2010. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
2016 | 2015 | Variance | 2016 | 2015 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue (a) | $ | 21,714 | $ | 22,309 | $ | (595 | ) | $ | 45,022 | $ | 44,983 | $ | 39 | |||||
Operations and maintenance | 8,648 | 8,483 | 165 | 16,690 | 16,311 | 379 | ||||||||||||
Depreciation and amortization (a) | 1,053 | 1,115 | (62 | ) | 2,084 | 2,249 | (165 | ) | ||||||||||
Total operating expense | 9,701 | 9,598 | 103 | 18,774 | 18,560 | 214 | ||||||||||||
Operating income | 12,013 | 12,711 | (698 | ) | 26,248 | 26,423 | (175 | ) | ||||||||||
Interest expense, net | (120 | ) | (788 | ) | 668 | (934 | ) | (1,674 | ) | 740 | ||||||||
Other (expense) income, net | (19 | ) | 7 | (26 | ) | 4 | 5 | (1 | ) | |||||||||
Income tax (expense) benefit | (3,559 | ) | (4,381 | ) | 822 | (8,421 | ) | (9,060 | ) | 639 | ||||||||
Net income (loss) | $ | 8,315 | $ | 7,549 | $ | 766 | $ | 16,897 | $ | 15,694 | $ | 1,203 | ||||||
Net income attributable to noncontrolling interest | (2,632 | ) | — | (2,632 | ) | (2,632 | ) | — | (2,632 | ) | ||||||||
Net income (loss) available for common stock | $ | 5,683 | $ | 7,549 | $ | (1,866 | ) | $ | 14,265 | $ | 15,694 | $ | (1,429 | ) |
(a) | The generating facility located in Pueblo, Colorado is accounted for as a capital lease under GAAP; as such, revenue and depreciation expense are impacted by the accounting for this lease. Under the lease, the original cost of the facility is recorded at Colorado Electric and is being depreciated by Colorado Electric for segment reporting purposes. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||
2016 | 2015 | 2016 | 2015 | ||||||
Quantities Sold, Generated and Purchased (MWh) (a) | |||||||||
Sold | |||||||||
Black Hills Colorado IPP | 310,442 | 267,360 | 644,320 | 551,851 | |||||
Black Hills Wyoming (b) | 141,976 | 165,557 | 309,007 | 325,115 | |||||
Total Sold | 452,418 | 432,917 | 953,327 | 876,966 | |||||
Generated | |||||||||
Black Hills Colorado IPP | 310,442 | 267,360 | 644,320 | 551,851 | |||||
Black Hills Wyoming | 119,985 | 139,267 | 258,904 | 277,240 | |||||
Total Generated | 430,427 | 406,627 | 903,224 | 829,091 | |||||
Purchased | |||||||||
Black Hills Wyoming (b) | 16,936 | 13,099 | 45,239 | 37,491 | |||||
Total Purchased | 16,936 | 13,099 | 45,239 | 37,491 |
(a) | Company uses and losses are not included in the quantities sold, generated, and purchased. |
(b) | Under the 20-year economy energy PPA with the City of Gillette, effective September 2014, Black Hills Wyoming purchases energy on behalf of the City of Gillette and sells that energy to the City of Gillette. |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||
2016 | 2015 | 2016 | 2015 | ||||||
Contracted power plant fleet availability: | |||||||||
Coal-fired plant (a) | 85.9 | % | 97.4 | % | 91.8 | % | 97.8 | % | |
Natural gas-fired plants | 99.2 | % | 99.0 | % | 99.3 | % | 99.0 | % | |
Total availability | 95.8 | % | 98.6 | % | 97.4 | % | 98.7 | % |
(a) | Decrease due to a planned outage on Wygen I during the three months ended June 30, 2016. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
2016 | 2015 | Variance | 2016 | 2015 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue | $ | 11,047 | $ | 16,725 | $ | (5,678 | ) | $ | 27,329 | $ | 32,659 | $ | (5,330 | ) | ||||
Operations and maintenance | 8,287 | 10,661 | (2,374 | ) | 18,721 | 20,565 | (1,844 | ) | ||||||||||
Depreciation, depletion and amortization | 2,448 | 2,461 | (13 | ) | 4,927 | 4,964 | (37 | ) | ||||||||||
Total operating expenses | 10,735 | 13,122 | (2,387 | ) | 23,648 | 25,529 | (1,881 | ) | ||||||||||
Operating income (loss) | 312 | 3,603 | (3,291 | ) | 3,681 | 7,130 | (3,449 | ) | ||||||||||
Interest (expense) income, net | (91 | ) | (102 | ) | 11 | (183 | ) | (191 | ) | 8 | ||||||||
Other income, net | 532 | 548 | (16 | ) | 1,066 | 1,133 | (67 | ) | ||||||||||
Income tax benefit (expense) | (29 | ) | (1,000 | ) | 971 | (902 | ) | (2,013 | ) | 1,111 | ||||||||
Net income (loss) | $ | 724 | $ | 3,049 | $ | (2,325 | ) | $ | 3,662 | $ | 6,059 | $ | (2,397 | ) |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
Tons of coal sold | 614 | 1,076 | 1,616 | 2,095 | |||||||||
Cubic yards of overburden moved (a) | 1,686 | 1,392 | 3,451 | 2,805 | |||||||||
Revenue per ton | $ | 17.99 | $ | 15.54 | $ | 16.91 | $ | 15.59 |
(a) | Increase is driven by mining in areas with more overburden than in the prior year. |
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||
2016 | 2015 | Variance | 2016 | 2015 | Variance | |||||||||||||
(in thousands) | ||||||||||||||||||
Revenue | $ | 7,646 | $ | 12,319 | $ | (4,673 | ) | $ | 16,021 | $ | 23,586 | $ | (7,565 | ) | ||||
Operations and maintenance | 7,912 | 10,988 | (3,076 | ) | 16,947 | 21,905 | (4,958 | ) | ||||||||||
Depreciation, depletion and amortization | 3,819 | 8,790 | (4,971 | ) | 7,932 | 16,301 | (8,369 | ) | ||||||||||
Impairment of long-lived assets | 25,497 | 94,484 | (68,987 | ) | 39,993 | 116,520 | (76,527 | ) | ||||||||||
Total operating expenses | 37,228 | 114,262 | (77,034 | ) | 64,872 | 154,726 | (89,854 | ) | ||||||||||
Operating income (loss) | (29,582 | ) | (101,943 | ) | 72,361 | (48,851 | ) | (131,140 | ) | 82,289 | ||||||||
Interest income (expense), net | (1,159 | ) | (478 | ) | (681 | ) | (2,233 | ) | (862 | ) | (1,371 | ) | ||||||
Other income (expense), net | 30 | 7 | 23 | 69 | (216 | ) | 285 | |||||||||||
Impairment of equity investments | — | (5,170 | ) | 5,170 | — | (5,170 | ) | 5,170 | ||||||||||
Income tax benefit (expense) | 11,287 | 36,389 | (25,102 | ) | 24,567 | 47,078 | (22,511 | ) | ||||||||||
Net income (loss) | $ | (19,424 | ) | $ | (71,195 | ) | $ | 51,771 | $ | (26,448 | ) | $ | (90,310 | ) | $ | 63,862 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||
2016 | 2015 | 2016 | 2015 | ||||||
Production: | |||||||||
Bbls of oil sold | 76,152 | 98,905 | 174,219 | 179,635 | |||||
Mcf of natural gas sold | 2,435,454 | 2,701,721 | 4,722,060 | 4,955,763 | |||||
Bbls of NGL sold | 40,892 | 33,271 | 77,895 | 62,041 | |||||
Mcf equivalent sales | 3,137,718 | 3,494,780 | 6,234,744 | 6,405,823 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
Average price received: (a) (b) | |||||||||||||
Oil/Bbl | $ | 60.16 | $ | 65.09 | $ | 53.22 | $ | 65.88 | |||||
Gas/Mcf | $ | 0.93 | $ | 1.79 | $ | 1.11 | $ | 1.98 | |||||
NGL/Bbl | $ | 11.23 | $ | 19.82 | $ | 10.82 | $ | 17.00 | |||||
Depletion expense/Mcfe | $ | 0.83 | $ | 2.22 | $ | 0.88 | $ | 2.21 |
(a) | Net of hedge settlement gains and losses. |
(b) | Pre-tax impairments of long-lived Oil and Gas properties of $25 million and $40 million, and $94 million and $117 million were recorded for the three and six months ended June 30, 2016 and June 30, 2015, respectively. |
Three Months Ended June 30, 2016 | Three Months Ended June 30, 2015 | ||||||||||||||||||||||||
Producing Basin | LOE | Gathering, Compression, Processing and Transportation (a) | Production Taxes | Total | LOE | Gathering, Compression, Processing and Transportation (a) | Production Taxes | Total | |||||||||||||||||
San Juan | $ | 1.51 | $ | 1.05 | $ | 0.23 | $ | 2.79 | $ | 1.25 | $ | 1.38 | $ | 0.57 | $ | 3.20 | |||||||||
Piceance | 0.34 | 1.80 | 0.09 | 2.23 | 0.62 | 1.76 | 0.17 | 2.55 | |||||||||||||||||
Powder River | 2.95 | — | 0.57 | 3.52 | 2.09 | — | 0.83 | 2.92 | |||||||||||||||||
Williston | 2.88 | — | 1.00 | 3.88 | 1.13 | — | 0.36 | 1.49 | |||||||||||||||||
All other properties | 0.19 | — | 0.12 | 0.31 | 2.10 | — | 1.08 | 3.18 | |||||||||||||||||
Total weighted average | $ | 1.07 | $ | 1.20 | $ | 0.23 | $ | 2.50 | $ | 1.12 | $ | 1.18 | $ | 0.44 | $ | 2.74 |
Six Months Ended June 30, 2016 | Six Months Ended June 30, 2015 | ||||||||||||||||||||||||
Producing Basin | LOE | Gathering, Compression, Processing and Transportation (a) | Production Taxes | Total | LOE | Gathering, Compression, Processing and Transportation (a) | Production Taxes | Total | |||||||||||||||||
San Juan | $ | 1.63 | $ | 1.07 | $ | 0.27 | $ | 2.97 | $ | 1.42 | $ | 1.34 | $ | 0.47 | $ | 3.23 | |||||||||
Piceance | 0.34 | 1.87 | 0.11 | 2.32 | 0.51 | 2.05 | 0.18 | 2.74 | |||||||||||||||||
Powder River | 2.78 | — | 0.56 | 3.34 | 2.47 | — | 0.70 | 3.17 | |||||||||||||||||
Williston | 1.53 | — | 0.52 | 2.05 | 0.74 | — | 0.24 | 0.98 | |||||||||||||||||
All other properties | 0.40 | — | 0.07 | 0.47 | 1.64 | — | 0.68 | 2.32 | |||||||||||||||||
Total weighted average | $ | 1.08 | $ | 1.17 | $ | 0.24 | $ | 2.49 | $ | 1.15 | $ | 1.25 | $ | 0.38 | $ | 2.78 |
(a) | These costs include both third-party costs and operations costs. |
Cash provided by (used in): | 2016 | 2015 | Increase (Decrease) | ||||||
Operating activities | $ | 222,775 | $ | 254,408 | $ | (31,633 | ) | ||
Investing activities | $ | (1,324,741 | ) | $ | (207,124 | ) | $ | (1,117,617 | ) |
Financing activities | $ | 762,236 | $ | 18,708 | $ | 743,528 |
• | Cash earnings (net income plus non-cash adjustments) were $17 million higher for the six months ended June 30, 2016 compared to the same period in the prior year; and |
• | Net cash inflows from operating assets and liabilities were $20 million for the six months ended June 30, 2016, compared to net cash inflows of $52 million in the same period in the prior year. This $32 million variance was primarily due to: |
• | Cash inflows increased by approximately $17 million for the six months ended June 30, 2016 compared to the same period in the prior year primarily as a result of changes in accounts receivable and materials and supplies; |
• | Cash inflows decreased by approximately $30 million primarily as a result of changes in our current regulatory assets and liabilities driven by differences in fuel cost adjustments and commodity price impacts on working capital compared to the same period in the prior year; |
• | Cash outflows increased by approximately $19 million as a result of changes in accounts payable and accrued liabilities driven primarily by working capital requirements primarily related to acquisition and transition costs and the change in liability with respect to uncertain tax positions in the six months ended June 30, 2016; |
• | Cash outflows increased by $10 million due to pension contributions; and |
• | Cash outflows increased by approximately $6 million primarily driven by changes in other non-current assets and other regulatory assets and liabilities. |
• | Cash outflows of $1.124 billion for the acquisition of SourceGas, net of $11 million cash received from a working capital adjustment and $760 million of long term debt assumed (see Note 2 in Item 1 of Part I of this Quarterly Report on Form 10-Q); and |
• | Capital expenditures of approximately $200 million for the six months ended June 30, 2016 compared to $206 million for the six months ended June 30, 2015. The decrease is primarily due to higher prior year capital expenditures at our Oil and Gas segment due to drilling and completion activity in the Piceance basin, partially offset by current year capital expenditures at our Electric and Gas Utilities. |
• | Proceeds of $216 million from the sale of a 49.9% noncontrolling interest of Black Hills Colorado IPP; (see Note 11 in Item 1 of Part I of this Quarterly Report on Form 10-Q) |
• | Long-term borrowings increased by $275 million due to the $546 million of net proceeds from our January 13, 2016 public debt offering used to partially finance the SourceGas Acquisition, and proceeds from a $29 million term loan used to fund the early settlement of a gas gathering contract, compared to proceeds of $300 million from long-term borrowings from a term loan in the prior year; |
• | Payments on long term borrowings decreased by $234 million due to payments made in the current year of $41 million compared to the payment of a $275 million made as part of a term-loan refinancing in the prior year; |
• | Proceeds of approximately $56 million from issuing common stock under our ATM equity offering program; |
• | Net short-term borrowings under the revolving credit facility for the six months ended June 30, 2016 were $33 million lower than the prior year primarily due to using proceeds of our ATM equity offering program to fund working capital requirements in the current year; and |
• | Increased dividend payments of approximately $7.0 million. |
Current | Borrowings at | Letters of Credit at | Available Capacity at | ||||||||||
Credit Facility | Expiration | Capacity | June 30, 2016 | June 30, 2016 | June 30, 2016 | ||||||||
Revolving Credit Facility | June 26, 2020 | $ | 500 | $ | 75 | $ | 25 | $ | 400 |
• | On January 13, 2016, we completed a public debt offering of $550 million in senior unsecured notes. The debt offering consisted of $300 million of 3.95%, 10-year senior notes due 2026, and $250 million of 2.5%, 3-year senior notes due 2019. Net proceeds after discounts and fees were approximately $546 million; and |
• | On November 23, 2015, we completed offerings of common stock and equity units. We issued 6.325 million shares of common stock for net proceeds of $246 million and 5.98 million equity units for net proceeds of $290 million. Each equity unit has a stated amount of $50 and consists of (i) a contract to purchase Company common stock and (ii) a 1/20, or 5%, undivided beneficial ownership interest in $1,000 principal amount of remarketable junior subordinated notes due 2028. Pursuant to the purchase contracts, holders are required to purchase Company common stock no later than November 1, 2018. |
• | $325 million, 5.9% senior unsecured notes with an original issue date of April 16, 2007, due April 16, 2017. |
• | $95 million, 3.98% senior secured notes with an original issue date of September 29, 2014, due September 29, 2019. |
• | $340 million unsecured corporate term-loan due June 30, 2017. Interest expense under this term loan is LIBOR plus a margin of 0.88%. |
• | Continue our At-the-Market equity offering program to issue up to $200 million of common stock; |
• | Extend and upsize our existing $500 million Revolving Credit Facility to $750 million with a one year extension to 2021; |
• | Implement a commercial paper program; and |
• | Refinance approximately $1 billion of near-term debt maturities; any such refinancing may include, among other things, any one or more of the following; a potential issuance of new debt securities in the capital markets, the incurrence of new debt under new or existing credit facilities, amendments to our existing credit facilities, redemption or early prepayment of certain debt; and the settlement or early termination of all or part of our interest rate hedges. Any such new debt issued or incurred will be used to repay existing debt and terminate interest rate hedges of the Company and its subsidiaries. |
Rating Agency | Senior Unsecured Rating | Outlook |
S&P (a) | BBB | Stable |
Moody’s (b) | Baa1 | Negative |
Fitch (c) | BBB+ | Negative |
(a) | On February 12, 2016, S&P affirmed BBB rating and maintained a Stable outlook following the closing of the SourceGas Acquisition, reflecting their expectation that management will continue to focus on the core utility operations while maintaining an excellent business risk profile following the acquisition. |
(b) | On February 12, 2016, Moody’s affirmed Baa1 rating and maintained a Negative outlook following the closing of the SourceGas Acquisition. Moody’s has maintained a negative outlook as BHC focuses on integrating the newly acquired SourceGas assets over 12 months following the acquisition, closing the 49.9% minority interest sale of Colorado IPP and implementing and utilizing an at-the-market (ATM) equity offering program. In addition, the negative outlook reflects overall weaker consolidated metrics when compared to historical ranges. |
(c) | On February 12, 2016, Fitch affirmed BBB+ rating and maintained a Negative outlook following the closing of the SourceGas Acquisition, which reflects the initial increased leverage associated with the SourceGas acquisition. |
Rating Agency | Senior Secured Rating |
S&P | A- |
Moody’s | A1 |
Fitch | A |
Rating Agency | Senior Unsecured Rating | Outlook |
S&P | BBB | Stable |
Moody’s | Baa1 | Stable |
Fitch | BBB+ | Positive |
Expenditures for the | Total | Total | Total | ||||||||||||
Six Months Ended June 30, 2016 (a) | 2016 Planned Expenditures (b)(c) | 2017 Planned Expenditures | 2018 Planned Expenditures | ||||||||||||
Electric Utilities (c) | $ | 135,520 | $ | 324,000 | $ | 140,000 | $ | 148,000 | |||||||
Gas Utilities (d) | 73,560 | 163,000 | 179,000 | 156,000 | |||||||||||
Power Generation | 4,260 | 4,000 | 5,000 | 1,000 | |||||||||||
Mining | 1,390 | 6,000 | 7,000 | 7,000 | |||||||||||
Oil and Gas | 1,240 | 14,000 | 10,000 | 10,000 | |||||||||||
Corporate (e) | 2,120 | 10,000 | 10,000 | 9,000 | |||||||||||
$ | 218,090 | $ | 521,000 | $ | 351,000 | $ | 331,000 |
(c) | 2016 forecasted capital expenditures for the electric utilities include approximately $97 million for the Peak View Wind Project and the remaining $29 million for Colorado Electric’s 40 MW natural gas fired generating unit. |
(d) | Includes planned expenditures for Black Hills Gas Holdings of $107 million, $105 million and $78 million for 2016, 2017 and 2018, respectively. |
(e) | Approximately $8 million of capital previously reported as Corporate has been charged to the utilities. |
Payments Due by Calendar Period | |||||||||||||||
Contractual Obligations | Total | 2016 | 2017-2018 | 2019-2020 | Thereafter | ||||||||||
Long-term debt(a)(b) | $ | 3,170,405 | $ | 2,871 | $ | 936,486 | $ | 560,757 | $ | 1,670,291 | |||||
Unconditional purchase obligations(c) | 861,381 | 89,688 | 282,944 | 170,366 | 318,383 | ||||||||||
Operating lease obligations(d) | 27,613 | 2,701 | 9,183 | 6,204 | 9,525 | ||||||||||
Other long-term obligations(e) | 46,192 | — | — | — | 46,192 | ||||||||||
Employee benefit plans(f) | 161,054 | 15,859 | 48,050 | 32,132 | 65,013 | ||||||||||
Liability for unrecognized tax benefits in accordance with accounting guidance for uncertain tax positions(g) | 31,986 | 26,285 | 5,701 | — | — | ||||||||||
Notes payable | 75,000 | 75,000 | — | — | — | ||||||||||
Total contractual cash obligations(h) | $ | 4,373,631 | $ | 212,404 | $ | 1,282,364 | $ | 769,459 | $ | 2,109,404 |
(a) | Long-term debt amounts do not include discounts or premiums on debt. |
(b) | The following amounts are estimated for interest payments over the next five years based on a mid-year retirement date for long-term debt expiring during the identified period and are not included within the long-term debt balances presented: $80 million in 2016, $111 million in 2017, $98 million in 2018, $95 million in 2019 and $87 million in 2020. Estimated interest payments on variable rate debt are calculated by utilizing the applicable rates as of June 30, 2016. |
(c) | Unconditional purchase obligations include the energy and capacity costs associated with our PPAs, capacity and certain transmission, gas transportation and storage agreements, and gathering commitments for our Oil and Gas segment. The energy charge under the PPAs are variable costs, which for purposes of estimating our future obligations, were based on costs incurred during 2016 and price assumptions using existing prices at June 30, 2016. Our transmission obligations are based on filed tariffs as of December 31, 2015. A portion of our gas purchases are purchased under evergreen contracts and therefore, for purposes of this disclosure, are carried out for 60 days. The gathering commitments for our Oil and Gas segment are described in Part I, Delivery Commitments, of our 2015 Annual Report filed on Form 10-K. |
(d) | Includes operating leases associated with several office buildings, warehouses and call centers, equipment and vehicles. |
(e) | Includes estimated asset retirement obligations associated with our Electric Utilities, Gas Utilities, Mining and Oil and Gas segments as discussed in Note 8 of the Notes to Consolidated Financial Statements in our 2015 Annual Report on Form 10-K. |
(f) | Represents both estimated employer contributions to Defined Benefit Pension Plans and payments to employees for the Non-Pension Defined Benefit Postretirement Healthcare Plans and the Supplemental Non-Qualified Defined Benefit Plans through the year 2024. |
(g) | Less than 1 Year includes a reversal of approximately $26 million associated with the gain deferred from the tax treatment related to the IPP Transaction and the Aquila Transaction. Such reversal is the result of an agreement that was reached with IRS Appeals during the first quarter of 2016. See Note 20 for additional details. |
(h) | Amounts in the table exclude: (1) any obligation that may arise from our derivatives, including interest rate swaps and commodity related contracts that have a negative fair value at June 30, 2016. These amounts have been excluded as it is impractical to reasonably estimate the final amount and/or timing of any associated payments; and (2) a portion of our gas purchases are hedged. These hedges are in place to reduce our customers' underlying exposure to commodity price fluctuations. The impact of these hedges is not included in the above table. |
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||||
Net derivative (liabilities) assets | $ | (7,894 | ) | $ | (22,292 | ) | $ | (16,181 | ) | ||
Cash collateral offset in Derivatives | 10,251 | 22,292 | 16,181 | ||||||||
Cash collateral included in Other current assets | 8,067 | 5,367 | 5,059 | ||||||||
Net asset (liability) position | $ | 10,424 | $ | 5,367 | $ | 5,059 |
March 31 | June 30 | September 30 | December 31 | Total Year | |||||||||||
2016 | |||||||||||||||
Swaps - MMBtu | — | — | 905,000 | 545,000 | 1,450,000 | ||||||||||
Weighted Average Price per MMBtu | $ | — | $ | — | $ | 3.51 | $ | 3.90 | $ | 3.66 | |||||
2017 | |||||||||||||||
Swaps - MMBtu | 270,000 | 270,000 | 270,000 | 270,000 | 1,080,000 | ||||||||||
Weighted Average Price per MMBtu | $ | 2.88 | $ | 2.88 | $ | 2.88 | $ | 2.88 | $ | 2.88 |
March 31 | June 30 | September 30 | December 31 | Total Year | |||||||||||
2016 | |||||||||||||||
Swaps - Bbls | — | — | 51,000 | 51,000 | 102,000 | ||||||||||
Weighted Average Price per Bbl | $ | — | $ | — | $ | 72.83 | $ | 73.14 | $ | 72.98 | |||||
2017 | |||||||||||||||
Swaps - Bbls | 18,000 | 18,000 | 18,000 | 18,000 | 72,000 | ||||||||||
Weighted Average Price per Bbl | $ | 50.07 | $ | 50.85 | $ | 51.55 | $ | 52.33 | $ | 51.20 | |||||
2018 | |||||||||||||||
Swaps - Bbls | 9,000 | 9,000 | 9,000 | 9,000 | 36,000 | ||||||||||
Weighted Average Price per Bbl | $ | 49.58 | $ | 49.85 | $ | 50.12 | $ | 50.45 | $ | 50.00 |
June 30, 2016 | December 31, 2015 | June 30, 2015 | |||||||||
Net derivative (liabilities) assets | $ | 2,520 | $ | 10,088 | $ | 8,940 | |||||
Cash collateral offset in Derivatives | (1,150 | ) | (10,088 | ) | (8,940 | ) | |||||
Cash Collateral included in Other current assets | — | 1,673 | 2,119 | ||||||||
Net asset (liability) position | $ | 1,370 | $ | 1,673 | $ | 2,119 |
June 30, 2016 | December 31, 2015 | June 30, 2015 | ||||||||||||||||||
Designated Interest Rate Swaps (a) | Designated Interest Rate Swaps (a) | Designated Interest Rate Swaps (b) | Designated Interest Rate Swaps (a) | Designated Interest Rate Swaps (b) | Designated Interest Rate Swaps (b) | |||||||||||||||
Notional | $ | 150,000 | $ | 250,000 | $ | 75,000 | $ | 250,000 | $ | 75,000 | $ | 75,000 | ||||||||
Weighted average fixed interest rate | 2.09 | % | 2.29 | % | 4.97 | % | 2.29 | % | 4.97 | % | 4.97 | % | ||||||||
Maximum terms in years | 0.83 | 0.83 | 0.50 | 1.33 | 1.00 | 1.50 | ||||||||||||||
Derivative assets, non-current | $ | — | $ | — | $ | — | $ | 3,441 | $ | — | $ | — | ||||||||
Derivative liabilities, current | $ | 8,553 | $ | 18,500 | $ | 1,505 | $ | — | $ | 2,835 | $ | 3,289 | ||||||||
Derivative liabilities, non-current | $ | — | $ | — | $ | — | $ | — | $ | 156 | $ | 1,433 | ||||||||
Pre-tax accumulated other comprehensive income (loss) | $ | (8,553 | ) | $ | (18,500 | ) | $ | (1,505 | ) | $ | 3,441 | $ | (2,991 | ) | $ | (4,722 | ) |
(a) | These swaps are designated as cash flow hedges of anticipated debt refinancings. |
(b) | These swaps are designated to borrowings on our Revolving Credit Facility and are priced using three-month LIBOR, matching the floating portion of the related borrowings. |
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 |
Exhibit Number | Description |
Exhibit 2.1* | Purchase and Sale Agreement by and among Alinda Gas Delaware LLC, Alinda Infrastructure Fund I, L.P. and Aircraft Services Corporation, as Sellers, and Black Hills Utility Holdings, Inc., as Buyer dated as of July 12, 2015 (filed as Exhibit 2.1 to the Registrant's Form 8-K file on July 14, 2015). First Amendment to Purchase and Sale Agreement effective December 10, 2015, by and among, Alinda Gas Delaware LLC, Alinda Infrastructure Fund I L.P. and Aircraft Services Corporation, as Sellers, and Black Hills Utility Holdings, Inc., as Buyer (filed as Exhibit 2.2 to the Registrant’s Form 10-K for 2015). |
Exhibit 2.2* | Option Agreement by and among Aircraft Services Corporation, as ASC, SourceGas Holdings LLC, as the Company and Black Hills Utility Holdings, Inc., as Buyer (filed as Exhibit 2.2 to the Registrant's Form 8-K file on July 14, 2015). |
Exhibit 2.3* | Guaranty of Black Hills Corporation in favor of Alinda Gas Delaware LLC, Alinda Infrastructure Fund I, L.P. and Aircraft Services Corporation, dated as of July 12, 2015 (filed as Exhibit 2.3 to the Registrant's Form 8-K file on July 14, 2015). |
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 Registrant’s Form 8-K filed on July 15, 2010). Fourth Supplemental Indenture dated as of November 19, 2013 (filed as Exhibit 4 to the Registrant’s Form 8-K filed on November 18, 2013). Fifth Supplemental Indenture dated as of January 13, 2016 (filed as Exhibit 4.1 to the Registrant’s Form 8-K filed on January 13, 2016). |
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)). Third Supplemental Indenture, dated as of October 1, 2014, between Black Hills Power, Inc. and The Bank of New York Mellon (filed as Exhibit 10.1 to the Registrant’s Form 8-K filed on October 2, 2014). |
Exhibit 4.3* | Restated Indenture of Mortgage, Deed of Trust, Security Agreement and Financing Statement, amended and restated as of November 20, 2007, between Cheyenne Light, Fuel and Power Company and Wells Fargo Bank, National Association (filed as Exhibit 10.2 to the Registrant’s Form 8-K filed on October 2, 2014). First Supplemental Indenture, dated as of September 3, 2009, between Cheyenne Light, Fuel and Power Company and Wells Fargo Bank, National Association (filed as Exhibit 10.3 to the Registrant’s Form 8-K filed on October 2, 2014). Second Supplemental Indenture, dated as of October 1, 2014, between Cheyenne Light, Fuel and Power Company and Wells Fargo Bank, National Association (filed as Exhibit 10.4 to the Registrant’s Form 8-K filed on October 2, 2014). |
Exhibit 4.4* | Junior Subordinated Indenture dated as of November 23, 2015 between Black Hills Corporation and U.S. Bank National Association, as trustee (filed as Exhibit 4.1 to the Registrant’s Form 8-K filed on November 23, 2015). First Supplemental Indenture dated as of November 23, 2015 (filed as Exhibit 4.2 to the Registrant’s Form 8-K filed on November 23, 2015). |
Exhibit 4.5* | Purchase Contract and Pledge Agreement dated as of November 23, 2015 between Black Hills Corporation and U.S. Bank National Association, as purchase contract agent, collateral agent, custodial agent and securities intermediary (filed as Exhibit 4.4 to the Registrant’s Form 8-K filed on November 23, 2015). |
Exhibit 4.6* | Indenture dated as of April 16, 2007 between SourceGas LLC and U.S. Bank National Association, as Trustee (relating to $325 million, 5.90% Senior Notes due 2017) (filed as Exhibit 10.1 to the Registrant’s Form 8-K filed on March 18, 2016). |
Exhibit 4.7* | 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 12 | Computation of Ratio of Earnings to Fixed Charges |
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. |
† | Indicates a board of director or management compensatory plan. |
/s/ David R. Emery | ||
David R. Emery, Chairman and | ||
Chief Executive Officer | ||
/s/ Richard W. Kinzley | ||
Richard W. Kinzley, Senior Vice President and | ||
Chief Financial Officer | ||
Dated: | August 4, 2016 |
Exhibit Number | Description |
Exhibit 2.1* | Purchase and Sale Agreement by and among Alinda Gas Delaware LLC, Alinda Infrastructure Fund I, L.P. and Aircraft Services Corporation, as Sellers, and Black Hills Utility Holdings, Inc., as Buyer dated as of July 12, 2015 (filed as Exhibit 2.1 to the Registrant's Form 8-K file on July 14, 2015). First Amendment to Purchase and Sale Agreement effective December 10, 2015, by and among, Alinda Gas Delaware LLC, Alinda Infrastructure Fund I L.P. and Aircraft Services Corporation, as Sellers, and Black Hills Utility Holdings, Inc., as Buyer (filed as Exhibit 2.2 to the Registrant’s Form 10-K for 2015). |
Exhibit 2.2* | Option Agreement by and among Aircraft Services Corporation, as ASC, SourceGas Holdings LLC, as the Company and Black Hills Utility Holdings, Inc., as Buyer (filed as Exhibit 2.2 to the Registrant's Form 8-K file on July 14, 2015). |
Exhibit 2.3* | Guaranty of Black Hills Corporation in favor of Alinda Gas Delaware LLC, Alinda Infrastructure Fund I, L.P. and Aircraft Services Corporation, dated as of July 12, 2015 (filed as Exhibit 2.3 to the Registrant's Form 8-K file on July 14, 2015). |
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). Fourth Supplemental Indenture dated as of November 19, 2013 (filed as Exhibit 4 to the Registrants’ Form 8-K filed on November 18, 2013). Fifth Supplemental Indenture dated as of January 13, 2016 (filed as Exhibit 4.1 to the Registrant’s Form 8-K filed on January 13, 2016). |
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)). Third Supplemental Indenture, dated as of October 1, 2014, between Black Hills Power, Inc. and The Bank of New York Mellon (filed as Exhibit 10.1 to the Registrant’s Form 8-K filed on October 2, 2014). |
Exhibit 4.3* | Restated Indenture of Mortgage, Deed of Trust, Security Agreement and Financing Statement, amended and restated as of November 20, 2007, between Cheyenne Light, Fuel and Power Company and Wells Fargo Bank, National Association (filed as Exhibit 10.2 to the Registrant’s Form 8-K filed on October 2, 2014). First Supplemental Indenture, dated as of September 3, 2009, between Cheyenne Light, Fuel and Power Company and Wells Fargo Bank, National Association (filed as Exhibit 10.3 to the Registrant’s Form 8-K filed on October 2, 2014). Second Supplemental Indenture, dated as of October 1, 2014, between Cheyenne Light, Fuel and Power Company and Wells Fargo Bank, National Association (filed as Exhibit 10.4 to the Registrant’s Form 8-K filed on October 2, 2014). |
Exhibit 4.4* | Junior Subordinated Indenture dated as of November 23, 2015 between Black Hills Corporation and U.S. Bank National Association, as trustee (filed as Exhibit 4.1 to the Registrant’s Form 8-K filed on November 23, 2015). First Supplemental Indenture dated as of November 23, 2015 (filed as Exhibit 4.2 to the Registrant’s Form 8-K filed on November 23, 2015). |
Exhibit 4.5* | Purchase Contract and Pledge Agreement dated as of November 23, 2015 between Black Hills Corporation and U.S. Bank National Association, as purchase contract agent, collateral agent, custodial agent and securities intermediary (filed as Exhibit 4.4 to the Registrant’s Form 8-K filed on November 23, 2015). |
Exhibit 4.6* | Indenture dated as of April 16, 2007 between SourceGas LLC and U.S. Bank National Association, as Trustee (relating to $325 million, 5.90% Senior Notes due 2017) (filed as Exhibit 10.1 to the Registrant’s Form 8-K filed on March 18, 2016). |
Exhibit 4.7* | 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 12 | Computation of Ratio of Earnings to Fixed Charges |
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. |
† | Indicates a board of director or management compensatory plan. |