x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES |
EXCHANGE ACT OF 1934 | |
For the quarterly period ended September 30, 2010. | |
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 |
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 acc
elerated filer x | Accelerated filer o |
Non-accelerated filer o | Smaller reporting company o |
Yes o | < td style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;"> |
Class | Outstanding at October 29, 2010 |
Common stock, $1.00 par value | 39,248,927 shares |
TABLE OF CONTENTS | |||
Page | |||
Glossary of Terms and Ab
breviations and Accounting Standards | |||
PART I. | FINANCIAL INFORMATION | ||
Item 1. | Financial Statements | ||
td> | |||
Condensed Consolidated Statements of Income - unaudited | |||
Three and Nine Months Ended September 30, 2010 and 2009 | |||
Condensed Consolidated Balance Sheets - unaudited | |||
September 30, 2010, December 31, 2009 and September 30, 2009 | 6<
/div> | ||
Condensed Consolidated Statements of Cash Flows - unaudited | |||
Nine Months Ended September 30, 2010 and 2009 | |||
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 5. | Other Information | ||
Item 6. | Exhibits | ||
Signatures | |||
Exhibit Index |
Acquisition Facility | Our $1.0 billion single-draw, senior unsecured facility from which a $383 million draw was used to provide part of the funding for the Aquila Transaction |
AFUDC | Allowance for Funds Used During Construction |
Annexation Agreement | Agreement with the City of Pueblo, Colorado under which the City of Pueblo annexed the property on which Colorado Electric and Colorado IPP are constructing their generation facilities |
AOCI <
/td> | Accumulated Other Comprehensive Income (Loss) |
Aquila | Aquila, Inc. |
ASC | Accounting Standards Codification |
ASC 310-10-50 | ASC 310-10-50, "Disclosures About the Credit Quality of Financing Receivables and the Allowance for Credit Losses" |
ASC 810-10-15 | ASC 810-10-15, "Consolidation of Variable Interest Entities" |
ASC 820 | ASC 820, "Fair Value Measurements and Disclosures" |
ASC 932-10-S99 | ASC 932-10-S99, "Extractive Activities - Oil and Gas, SEC Materials" |
Bbl | Barrel |
Bcf | |
Bcfe | Billion cubic feet equivalent |
BHCRPP | Black Hills Corporation Risk Policies and Procedures |
BHEP | Black Hills Exploration and Production, Inc., representing our Oil and Gas segment, a direct, wholly-owned subsidiary of Black Hills Non-regulated Holdings |
Blackbox | Blackbox settlement with the utilities commission where the dollar figure is agreed upon, but the specific adjustments used by each party to arrive at the figure are not specified in public rate orders |
Black Hills Electric Generation | Black Hills Electric Generation, LLC, representing our Power Generation segment, a direct wholly-owned subsidiary of Black Hills Non-regulated Holdings |
Black Hills Energy | The name used to conduct the business activities of Black Hills Utility Holdings |
Black Hills Non-regulated Holdings | Black Hills Non-regulated Holdings, LLC, a direct, wholly-owned subsidiary of the Company that was formerly known as Black Hills Energy,
Inc. |
Black Hills Power | Black Hills Power, Inc., a direct, wholly-owned subsidiary of the Company |
Black Hills Service Company | Black Hills Service Com
pany, a direct wholly-owned subsidiary of the Company |
Black Hills Utility Holdings | Black Hills Utility Holdings, Inc., a direct, wholly-owned subsidiary of the Company |
Black Hills Wyoming | Black Hills Wyoming, LLC, a direct, wholly-owned subsidiary of Black Hills Electric Generation |
Btu | British thermal unit |
CFTC | Commodities Futures and Trading Commission |
Cheyenne Light | Cheyenne Light, Fuel and Power Company, a direct, wholly-owned subsidiary of the Company |
Colorado Electric | Black Hills Colorado Electric Utility Company, LP, (doing business as Black Hills Energy), an indirect, wholly-owned subsidiary of Black Hills Utility Holdings |
Colorado Gas | Black Hills Colorado Gas Utility Company, LP, (doing business as Black Hills Energy), an indirect, wholly-owned subsidiary of Black Hills Utility Holdings |
C
olorado IPP | Black Hills Colorado IPP, a direct wholly-owned subsidiary of Black Hills Electric Generation |
Corporate Credit Facility | Our $525 million credit facility which was terminated on April 15, 2010 |
CPUC | Colorado Public Utilities Commission |
De-designated interest rate swaps | The $250.0 million notional amount interest rate swaps that were originally designated as cash flow hedges under accounting for derivatives and hedges but subsequently de-designated in December 2008 |
Dodd-Frank | Dodd-Frank Wall Street Reform and Consumer Protection Act |
DOE | U.S. Department of Energy |
Dth | Dekath
erm. A unit of energy equal to 10 therms or one million British thermal units (MMBtu) |
EDF | EDF Trading North America, LLC |
Enserco | Enserco Energ
y Inc., representing our Energy Marketing segment, a direct, wholly-owned subsidiary of Black Hills Non-regulated Holdings |
FASB | Financial Accounting Standards Board |
FERC | Federal Energy Regulatory Commission |
GAAP | Generally Accepted Accounting Principles |
GHG | Greenhouse Gases
|
GSRS | Gas Safety and Reliability Surcharge |
Iowa Gas | Black Hills Iowa Gas Utility Company, LLC, (doing business as Black Hills Energy), a direct, wholly-owned s
ubsidiary of Black Hills Utility Holdings |
IPP | Independent Power Producer |
IPP Transaction | Our July 11, 2008 sale of seven of our IPP plants to affi
liates of Hastings Fund Management Ltd and IIF BH Investment LLC |
IRS | Internal Revenue Service |
IUB | Iowa Utilities Board | JPB | Consolidated Wyoming Municipalities Electric Power System Joint Powers Board |
Kansas Gas | Black Hills Kansas Gas Utility Company, LLC, (doing business as Black Hills En
ergy), a direct, wholly-owned subsidiary of Black Hills Utility Holdings |
LIBOR | London Interbank Offered Rate |
LOE | Lease Operating Expense
|
Mcf | One thousand standard cubic feet |
Mcfe | One thousand standard cubic feet equivalent |
MDU | MDU Resources Group, Inc. |
MEAN | Municipal Energy Agency of Nebraska |
MMBtu | One million British thermal units |
MW | Megawatt |
MWh | Megawatt-hour |
Nebraska Gas | Black Hills Nebraska Gas Utility Company, LLC, (doing business as Black Hills Energy), a direct, wholly-owned subsidiary of Black Hills Utility Holdings |
NPSC | Nebraska Public Service Commission |
NYMEX | New York Mercantile Exchange |
OCA | Office of Consumer Advocate |
Participation Agreement | Amended and Restated Wygen III Participation Agreement dated July 14, 2010 between BHP, MDU and JPB, which includes JPB as partial owner of Wygen III |
PGA
| Purchase Gas Adjustment |
PPA | Power Purchase Agreement |
PPACA | Patient Protection and Affordability Care Act |
Revolving Credit Facility | Our $500 million three-year revolving credit facility which commenced on April 15, 2010 and expires on April 14, 2013 |
SDPUC | South Dakota Public Utilities Commission |
SEC | United States Securities and Exchange Commission |
SEC Release No. 33-8995 | SEC Release No. 33-8995, "Modernization of Oil and Gas Reporting" |
WPSC | Wyoming Public Service Commission |
WRDC | Wyodak Resources Development Corp., a direct, wholly-owned subsidiary of Black Hills Non-regulated Holdings |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
(in thousands, except per share amounts) | |||||||||||||||
Operating revenues | $ | 264,355 | $ | 225,799 | $ | 977,978 | $ | 921,090 | |||||||
Operating expenses: | |||||||||||||||
Fuel and purchased power | 103,250 | 94,120 | 468,937 | 467,309 | |||||||||||
Operations and maintenance | 39,719 | 35,431 | 121,861 | 115,226 | |||||||||||
Gain on sale of operating assets | (6,238 | ) | — | (8,921 | ) | (25,971 | ) | ||||||||
38,709 | 38,344 | 124,201 | 117,817 | ||||||||||||
Depreciation, depletion and amortization | 30,036
| 29,824 | 88,691 | 92,535 | |||||||||||
Taxes, other than income taxes | 10,937 | 11,171 | 34,730 | 34,680 | |||||||||||
Impairment of long-lived assets | — | — | — | 43,301 | |||||||||||
Total operating expenses | 216,413 | 208,890 | 829,499 | 844,897 | |||||||||||
Operating income | 47,942 | 16,909 | 148,479 | 76,193 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense | (24,279 | ) | (20,691 | ) | (68,667 | ) | (62,930 | ) | |||||||
Interest rate swap - unrealized (loss) gain | (13,710 | ) | (8,694 | ) | (41,663 | ) | 37,775 | ||||||||
Interest income | 199 | 327 | 529 | 1,184 | |||||||||||
Allowance for funds used during construction - equity | 375 | 2,663 | 5,284 | ||||||||||||
Other income, net | 539 | 2,142 | 2,225 | 3,779 | |||||||||||
Total other income (expenses) | (36,876 | ) | (24,318 | ) | (104,913 | ) | (14,908 | ) | |||||||
Income (loss) from continuing operations before equity in earnings (loss) of unconsolidated subsidiaries and income taxes | 11,066 | (7,409 | ) | 43,566 | 61,285 | ||||||||||
Equity in earnings (loss) of unconsolidated subsidiaries | (137 | ) | 119 | 1,471 | 1,368 | ||||||||||
Income tax benefit (expense) | 1,461 | 3,437 | (9,872 | ) | (16,300 | ) | |||||||||
Income (loss) from continuing operations | 12,390 | (3,853 | ) | 35,165 | 46,353 | ||||||||||
Income from discontinued operations, net of
taxes | — | 1,673 | — | 2,439 | |||||||||||
Net income (loss) | $ | 12,390 | $ | (2,180 | ) | $ | <
font style="font-family:inherit;font-size:10pt;">35,165 | $ | 48,792
td> | ||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 38,933 | 38,643 | 38,895 | 38,584 | |||||||||||
Diluted | 39,133 | 38,643 | 39,052 | 38,646 | |||||||||||
Earnings (loss) per share: | |||||||||||||||
Basic- | |||||||||||||||
Continuing operations | $ | 0.32 | $ | (0.10 | ) | $ | 0.90 | $ | 1.20 | ||||||
Discontinued operations | — | 0.04 | — | 0.06 | |||||||||||
Total earnings (loss) per share - basic | $ | 0.32 | $ | (0.06 | ) | $ | 0.90 | $ | 1.26 | ||||||
Diluted- | |||||||||||||||
Continu
ing operations | $ | 0.32 | $ | (0.10 | ) | $ | 0.90 | $ | 1.20 | ||||||
Discontinued operations | — | 0.04 | — | 0.06 | |||||||||||
Total earnings (loss) per share - diluted | $ | 0.32 | $ | (0.06 | ) | $ | 0.90 | $ | 1.26 | ||||||
Dividends paid per share of common stock | $ | 0.360 | $ | 0.355 | $ | 1.080 | $ | 1.065 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||
(in thousands, except share amounts) | |||||||||||
ASSETS | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 58,975 | $ | 112,901 | $ | 137,681 | |||||
Restricted cash | 17,082 | 17,502 | 6 | ||||||||
Accounts receivables, net | 234,480 | 274,489 | 208,563 | ||||||||
Materials, supplies and fuel | 145,251 | 123,322 | 99,952 | ||||||||
Derivative assets, current | 71,688 | 37,747 | 56,951 | ||||||||
Income tax receivable, net | 25,156 | 2,031 | — | ||||||||
Deferred income tax asset, current | 15,073 | 4,523 | 13,221 | ||||||||
Regulatory assets, current | 55,941 | 25,085 | 12,775 | ||||||||
Other current assets | 20,932 | 27,270 | 31,565 | ||||||||
Total current assets | 644,578 | 624,870 | 560,714 | ||||||||
Investments | 17,981 | 18,524 | 19,462 | ||||||||
Property, plant and equipment | 3,243,641 | 2,975,993 | 2,891,102 | ||||||||
Less accumulated depre
ciation and depletion | (880,938 | ) | (815,263 | ) | (795,378 | ) | |||||
Total property, plant and equipment, net | 2,362,703 | 2,160,730 | 2,095,724 | ||||||||
Other assets: | |||||||||||
Goodwill | 35
3,734 | 353,734 | < /td> | 353,734 | |||||||
Intangible assets, net | 4,129 | 4,309 | 4,725 | ||||||||
Derivative assets, non-current | 12,762 | 3,777 | 5,438 | ||||||||
Regulatory assets, non-current | 124,134 | 135,578 | 120,677 | ||||||||
Other assets, non-current | 20,216 | 16,176 | 7,861 | ||||||||
Total other assets | 514,975 | 513,574 | 492,435 | ||||||||
TOTAL ASSETS | $ | 3,540,237 | $ | 3,3
17,698 | $ | 3,168,335 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||
(in thousands, except share amounts) | |||||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 201,072 | $ | 229,352 | $ | 184,208 | |||||
Accrued liabilities | 166,977 | 151,504 | 150,042 | ||||||||
Derivative liabilities, current | 108,318 | 57,166 | 68,634 | ||||||||
Accrued income taxes, net | — | — | 15,734 | ||||||||
Regulatory liabilities, current | 12,368 | 7,092 | 30,120 | ||||||||
Notes payable | 145,000 | 164,500 | 350,500 | ||||||||
Current maturities of long-term debt | 5,314 | 35,245 | 32,091 | ||||||||
Total current liabilities | 639,049 | 644,859 | 831,329 | ||||||||
Long-term debt, net of current maturities | 1,188,293 | 1,015,912 | 719,215 | ||||||||
Deferred income tax liability, non-current | 279,315 | &n
bsp; | 262,034 | 228,715 | |||||||
Derivative liabilities, non-current | 25,892 | 11,999 | 27,824 | ||||||||
Regulatory liabilities, non-current | 79,393 | 42,458 | 40,168 | ||||||||
Benefit plan liabilities | 122,178 | 140,671 | 135,027
font> | ||||||||
Other deferred credits and other liabilities | 125,710 | 114,928 | 123,527 | ||||||||
Total deferred credits and other liabilities | 632,488 | 572,090 | 555,261 | ||||||||
Stockholders' equity: | |||||||||||
Common stockholders' equity — | |||||||||||
Common stock $1 par value; 100,000,000 shares authorized; Issued 39,243,257; 38,977,526 and 38,872,925 shares, respectively | 39,243 | 38,978 | 38,873 | ||||||||
Additional paid-in capital | 597,108 | 591,390 | 588,556 | ||||||||
Retained earnings | 466,691 | 473,857 | 454,907 | ||||||||
Treasury stock at cost – 7,905; 8,834 and 7,605 shares, respectively | (226 | ) | (224 | ) | (197 | ) | |||||
Accumulated other comprehensive loss | (22,409 | ) | (19,164 | ) | (19,609 | ) | |||||
Total stockholders' equity | 1,080,407 | 1,084,837 | 1,062,530 | ||||||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ | 3,540,237 | $ | 3,317,698 | $<
/font> | 3,168,335 |
Nine Months Ended September 30, | |||||||
2010 | 2009 | ||||||
Operating activities: | (in thousands) | ||||||
Net income | $ | 35,165 | $ | 48,792 | |||
Income from discontinued operations, net of taxes | — | (2,439 | ) | ||||
Income from continuing operations | 35,165 | 46,353 | |||||
Adjustments to reconcile income from continuing operations to net cash provided by operating activities: | |||||||
Depreciation, depletion and amortization | 88,691 | 92,535 | |||||
Impairment of long-lived assets | — | 43,301 | |||||
Derivative fair value adjustments | (10,690
| ) | 19,647 | ||||
Gain on sale of operating assets | (8,921 | ) | (25,971 | ) | |||
Stock compensation | 2,908 | 1,747 | |||||
Unrealized mark-to-market loss (gain) on interest rate swaps | 41,663 | (37,775 | ) | ||||
32,366 | 5,164 | ||||||
Equity in (earnings) loss of unconsolidated subsidiaries | (1,471 | ) | (1,368 | ) | |||
A
llowance for funds used during construction - equity | (2,663 | ) | (5,284 | ) | |||
Employee benefit plans | 12,214 | 12,807 | |||||
Other non-cash adjustments | 6,663 | (126 | ) | ||||
Change in operating assets and liabilities: | |||||||
Materials, supplies and fuel | (40,344 | ) | < /td> | 23,210 | |||
Accounts receivable and other current assets | 8,754 | 157,118 | |||||
Accounts payable and other current liabilities | (21,295 | ) | (101,902 | ) | |||
Regulatory assets | (2,205 | ) | 31,081 | ||||
Regulatory liabilities | 7,176 | 23,191 | |||||
(30,015 | ) | (16,945 | ) | ||||
Other operating activities | 7,765 | 1,588 | |||||
Net cash provided
by operating activities of continuing operations | 125,761 | 268,371<
/font> | |||||
Net cash provided by operating activities of discontinued operations | — | 2,556 | |||||
Net cash provided by operating activities | 125,761 | 270,927 | |||||
Investing activities: | |||||||
Property, plant and equipment additions | (323,883 | ) | (245,114 | ) | |||
Proceeds from sale of ownership interest in operating assets | 68,105 | 84,661 | |||||
Payment for acquisition of business | (2,250 | ) | — | ||||
Working capital adjustment of purchase price allocation on Aquila assets | — | 7,098 | |||||
Other investing activities | 4,273 | 1,933 | |||||
Net cash used in investing activities | (253,755 | ) | (151,422 | ) | |||
Financing activities:
| |||||||
Dividends paid | (42,331 | ) | (41,338 | ) | |||
Common stock issued | 3,073 | 2,338 | |||||
Short-term borrowings - issuances | 451,500 | 484,500 | |||||
Short-term borrowings - repayments | (471,000 | ) | (837,800 | ) | |||
Long-term debt - issuances | 200,000 | 248,500 | |||||
Long-term debt - repayments | (57,550 | ) | (2,024 | ) | |||
Other financing activities | (9,624 | ) | (4,532 | ) | |||
Net cash provided by (used in) financing activities | 74,068 | (150,356 | ) | ||||
Decrease in cash and cash equivalents | (53,926 | ) | (30,851 | ) | |||
Cash and cash equivalents: | |||||||
Beginning of period | 112,901 | 168,532 | |||||
End of period | $ | 58,975 | $ | 137,681 |
Nine Months Ended | |||||||
September 30, 2010 | September 30, 2009 | ||||||
(in thousands) | |||||||
Non-cash investing activities— | |||||||
Property, plant and equipment acquired with accrued liabilities | $ | 37,661 | $ | 31,202 | |||
Cash (paid) refunded during the period for— | |||||||
Interest (net of amounts capitalized) | $ | (62,740 | ) | $ | (50,311 | ) | |
Income taxes | $ | (488
td> | ) | $ | 23,311 |
Major Classification | September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||
Materials and supplies | $ | 31,192 | $ | 31,535 | $ | 31,650 | ||||||
Fuel - Electric Utilities | 9,056 | 7,128 | 7,234 | |||||||||
Natural gas in storage — Gas Utilities | 36,782 | 24,053 | 29,943 | |||||||||
Gas and oil held by Energy Marketing* | 68,221 | 60,606 | 31,125 | |||||||||
Total materials, supplies and fuel | $ | 145,251 | $ | <
td style="vertical-align:bottom;background-color:#d6f3e8;padding-top:2px;padding-bottom:2px;border-bottom:3px double #000000;">$ | 99,952 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||
Accounts receivable, trade | $ | 207,707 | $ | 217,723 | $ | 186,123 | |||||
Unbilled revenues | 29,066 | 61,387 | 27,942 | ||||||||
Total accounts receivable | 236,773 | 279,110 | 214,065 | ||||||||
Less allowance for doubtful accounts | (2,293 | ) | (4,621 | ) | (5,502 | ) | |||||
Accounts receivable, net | $ | 234,480 | $ | 274,489 | $ | 208,563 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||
Amortization Expense | $ | 481 | $ | 148 | $ | 866 | $ | 445 |
Actual | Covenant Requirement | |||||||
Consolidated Net Worth | $ | 1,080,407 | $ | 842,506 | ||||
Recourse leve
rage ratio | 56.1 | % | 65.0 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||
Amortization expense | $ | 263 | $ | 540 | $ | 1,245 | $ | 982 |
Period ended September 30, 2010 | Three Months | Nine Months | ||||||||||||
Income | Average Shares | Income | Average Shares | |||||||||||
Income from continuing operations | $ | 12,390 | $ | 35,165 | ||||||||||
< td style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;"> | ||||||||||||||
Basic earnings | $ | 12,390 | 38,933 | $ | 35,165 | 38,895 | ||||||||
Dilutive effect of: | ||||||||||||||
Restricted stock | — | 131 | — | 110 | ||||||||||
Options | — | 12 | — | 9
font> | ||||||||||
Other | — | 57 | — | 39 | ||||||||||
Diluted earnings | $ | 12,390 | 39,133 | $ | 35,165 | 39,052 | ||||||||
Diluted earnings per share from continuing operations | $ | 0.32 | $ | 0.90 |
Period ended September 30, 2009 | Three Months | Nine Months | ||||||||||||
Income | Average Shares | Income | Average Shares | |||||||||||
(Loss) income from continuing operations | $ | (3,853 | ) | $ | 46,353 | |||||||||
Basic earnings | $ | (3,853 | ) | 38,643 | $ | 46,353 | 38,584 | |||||||
Dilutive effect of: | ||||||||||||||
Restricted stock | — | — | — | 60 | ||||||||||
Other | — | — | — | 2 | ||||||||||
Diluted (loss) earnings | $ | (3,853 | ) | 38,643 | $ | 46,353 | 38,646 | |||||||
Diluted (loss) earnings per share from continuing operations | $ | (0.10 | ) | $ | 1.20 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||
Options to purchase common stock | 128 | 374 | 169 | 484 | |||||||
Restricted stock | 2 | 1 | 2 | 11 | |||||||
Other | 1 | 53 | 1 | <
font style="font-family:inherit;font-size:10pt;"> | 56 | ||||||
131 | 428 | 172 | 551 |
Three Months Ended September 30, 2010 | ||||||
Net income | $ | 12,390 | ||||
Other comprehensive income (loss), net of tax: | ||||||
Minimum pension liability adjustments | — | |||||
Taxes | — | |||||
Minimum pension liability adjustments, net of tax | — | |||||
Fair value adjustment on derivatives designated as cash flow hedges | 517 | |||||
Taxes | 486 | |||||
Fair value adjustment on derivatives designated as cash flow hedges, net of tax | 1,003 | |||||
Reclassification adjustments on cash flow hedges settled and included in net income (loss) | (4,730 | ) | ||||
Taxes | 1,761 | |||||
Reclassification adjustments on cash flow hedges settled and included in net income (loss), net of tax | (2,969 | ) | ||||
Comprehensive income | $ | 10,424 |
Three Months Ended September 30, 2009 | ||||||
Net loss
td> | $ | (2,180 | ) | |||
Other comprehensive (loss) income, net of tax: | ||||||
Minimum pension liability adjustments | 5,670 | |||||
Taxes | (1,999 | ) | ||||
Minimum pension liability adjustments, net of tax | 3,671 | |||||
Fair value adjustment on derivatives designated as cash flow hed
ges | (15,981 | ) | ||||
Taxes | 5,670 | |||||
Fair value adjustment on derivatives designated as cash flow hedges, net of tax | (10,311 | ) | ||||
Reclassification adjustments on cash flow hedges settled and included in net income (loss) | 5,394 | |||||
Taxes | (1,948 | ) | ||||
Reclassification adjustments on cash flow hedges settled and included in net income (loss), net of tax | 3,446 | |||||
Comprehensive loss | $ | (5,374 | ) |
Nine Months Ended September 30, 2010 | ||||||
Net income | $ | 35,165 | ||||
Other comprehensive income, net of tax: | ||||||
Minimum pension liability adjustments | (8 | ) | ||||
Taxes | (7 | ) | ||||
Minimum pension liability adjustments, net of tax | (15 | ) | ||||
Fair value adjustment on derivatives designated as cash flow hedges | 495 | |||||
Taxes | 641 | < td colspan="3" style="vertical-align:bottom;background-color:#d6f3e8;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;"> | ||||
Fair value adjustment on derivatives designated as cash flow hedges, net of tax | td> | 1,136 | ||||
Reclassification adjustments on cash flow hedges settled and included in net income | (6,909 | ) | ||||
Taxes | 2,543 | |||||
Reclassification adjustments on cash flow hedges settled and included in net income, net of tax | (4,366 | ) | ||||
Comprehensive income | $ | 31,920 |
Nine Months Ended September 30, 2009 | |||||||||||||||||||||||||
Net income | $ | 48,792 | |||||||||||||||||||||||
Other comprehensive income, net of tax: | |||||||||||||||||||||||||
Minimum pension liability adjustments | 5,670 | ||||||||||||||||||||||||
Taxes | (1,999 | ) | |||||||||||||||||||||||
Minimum pension liability adjustments, net of tax | 3,671 | <
td style="vertical-align:bottom;">||||||||||||||||||||||||
Fair value adjustment on derivatives designated as cash flow hedges | (23,704 | ) | |||||||||||||||||||||||
Taxes | 8,598
| ||||||||||||||||||||||||
Fair value adjustment on derivatives designated as cash flow hedges, net of tax | (15,106 | ) | |||||||||||||||||||||||
Reclassification adjustments on cash flow hedges settled and included in net income | 16,617 | ||||||||||||||||||||||||
Taxes | (6,008 | ) | |||||||||||||||||||||||
Reclassification adjustments on cash flow hedges settled and included in net income, net of tax | 10,609 | ||||||||||||||||||||||||
Comprehensive income | $ | 47,966 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||
Derivatives designated as cash flow hedges | $ | (12,741 | ) | $ | (9,462 | ) | $ | (9,037 | ) | ||
Employee benefit plans | (9,636 | ) | (9,636 | ) | (10,456 | ) | |||||
Amount from equity-method investees | (32
| ) | (66 | ) | (116 | ) | |||||
Total | $ | (22,409 | ) | $ | (19,164 | ) | $ | (19,609 | ) |
• | We granted 77,693 target performance shares to certain officers and business unit leaders for the January 1, 2010 through December 31, 2012 performance period. Actual shares are not issued until the end of the performance plan period (December 31, 2012). Performance shares are awarded based o
n our total stockholder return over the designated performance period as measured against a selected peer group and can range from 0% to 175% of target. In addition, the ending stock price must be at least equal to 75% of the beginning stock price for a payout to occur. The final value of the performance shares will vary according to the number of shares of common stock that are ultimately granted based upon the actual level of attainment of the performance criteria. The performance awards are paid 50% in the form of cash and 50% in shares of common stock. The grant date fair value was $24.25 per share. |
• | We issued 9,625 shares of common stock under the 2009 short-term incentive compensation plan during the nine months ended September 30, 2010. Pre-tax compensation cost related to the awards was approximately $0.3 million, which was accrued for in 2009. |
• | We granted 172,674 restricted common shares during the nine months ended September 30, 2010. The pre-tax compensation cost related to the awards of restricted stock and restricted stock units of approximately $4.7 million will be recognized over the three-year vesting period. |
• | 30,000 stock options were exercised during the nine months ended September 30, 2010 at a weighted-average exercise price of $21.875 per share which provided $0.7 million of proceeds. |
• | Our utility subsidiaries are generally limited to the amount of dividends allowed by state regulatory authorities to be paid to us as a utility holding company and also may be subject to further restrictions under the Federal Power Act. As of September 30, 2010, the restricted net assets at our Utilities Group were approximately $245.0 million. |
• | Our Enserco credit facility is a borrowing base credit facility, the structure of which requires certain levels of tangible net worth and net working capital to be maintained for a given borrowing base election level. In order to maintain a borrowing base election level, Enserco may be restricted from making di
vidend payments to its parent company. Enserco's restricted net assets at September 30, 2010 were $104.6 million. |
• | Pursuant to a covenant in the
Black Hills Wyoming project financing, Black Hills Non-regulated Holdings has restricted assets of $100.0 million. Black Hills Non-regulated Holdings is the parent of Black Hills Electric Generation which is the parent of Black Hills Wyoming. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2009 | 2010 | 2009 | |||||||||||||
Service cost | $ | 1,533 | $ | 1,877 | $ | 4,599 | $ | 5,736 | |||||||
Interest cost | 3,773 | 3,679 | 11,319 | 11,036 | |||||||||||
Expected return on plan assets | (3,623 | ) | (3,638 | ) | (10,869 | ) | (10,553 | ) | |||||||
Prior service cost | 305 | 25 | 915 | 108 | |||||||||||
Net loss | 500 | 637 | 1,500 | 2,140 | |||||||||||
Curtailment expense | — | 320 | — | 320 | |||||||||||
Net periodic benefit cost | $ | 2,488 | $ | 2,900 | $ | 7,464 | $ | 8,787 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Service cost | $ | 377 | $ | 260 | $ | 1,131 | $ | 780 | |||||||
Interest cost | 611 | 542 | 1,833 | 1,626 | |||||||||||
Expected return on plan assets | (52 | ) | (56 | ) | (156 | ) | (168 | ) | |||||||
Prior service benefit | (77 | ) | (22 | ) | (231 | ) | (66 | ) | |||||||
Net transition obligation | — | 15 | — | 45 | |||||||||||
Net loss (gain) | 159 | (8 | ) | 477 | (24 | ) | |||||||||
Net periodic benefit cost<
/div> | $ | 1,018 | $ | 731 | $ | 3,054 | $ | 2,193 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Service cost | $ | 171 | $ | 117 | $ | 513 | $ | 351 | |||||||
Interest cost | 321 | 344 | 963 |
1,032 | |||||||||||
Prior service cost | 1 | 1 | 3 | 3 | |||||||||||
Net loss | 71 | 147 | 213 | 441 | |||||||||||
Net periodic benefit cost | $ | 564 | $ | 609 | $ | 1,692 | $ | 1,827 |
Contributions Made | Contributions Made | |||||||||||
Three Months Ended September 30, 2010 | Nine Months Ended September 30, 2010 | Contributions Remaining for 2010 | Contributions Anticipated for 2011 | |||||||||
Defined Benefit Pension Plans | $ | 30,000 | $ | 30,015 | $ | — | $ | 5,100 | ||||
Non-Pension Defined Benefit Postretirement Healthcare Plans | $ | 950 | $ | 2,850 | $ | 950
font> | $ | 4,000 | ||||
Supplemental Non-Qualified Defined Benefit Plans | $ | 223 | $ | 669 | $ | 223 | $ | 900 |
• | Electric Utilities, which supplies electric utility service to areas in South Dakota, Wyoming, Colorado and Montana and natural gas utility service to Cheyenne, Wyoming and vicinity; and |
• | Gas Utilities, which supplies natural gas utility service in Colorado, Iowa, Kansas and Nebraska. |
• | Oil and Gas, which produces, explores and operates oil and natural gas interests located in the Rocky Mountain region and other states; |
• | Power Generation, which produces and sells power and capacity to wholesale customers from power plants located in Wyoming and Idaho. Additionally, in 2009 our Power Generation segment entered into a 20-year PPA to supply Colorado Electric with 200 MW of capacity and energy from power plants under construction in Colorado, which are expected to be placed into service by December 31, 2011; |
• | Coal Mining, which engages in the mining and sale of coal from our mine near Gillette, Wyoming; and |
• | Energy Marketing, which markets natural gas, crude oil and coal and related services in the United States and Canada. Add
itionally, during the third quarter of 2010, Enserco expanded business lines to include power and environmental marketing. |
Three Months Ended September 30, 2010 | External Operating Revenues | Inter-segment Operating Revenues | Income (Loss) from Continuing Operations | |||||||||
Utilities: | ||||||||||||
Electric (a) | $ | 142,587 | (942 | ) | $ | 18,537 | ||||||
Gas | 72,323 | — | (595 | ) | ||||||||
Non-regulated Energy: | ||||||||||||
Oil and Gas | 19,354 | — | 836 | |||||||||
Power Generation | 7,855 | — | 575 | |||||||||
Coal Mining | 7,744 | 6,533 | 1,673 | |||||||||
Energy Marketing | 8,973 | — | 1,370 | |||||||||
Corporate (b) | — | — | (10,093 | ) | ||||||||
Inter-segment eliminations | — | (72 | ) | 87 | ||||||||
Total | $ | 258,836 | $ | 5,519 | $ | 12,390 |
Three Months Ended September 30, 2009 | External Operating Revenues | Inter-segment Operating Revenues | Income (Loss) from Continuing Operations | |||||||||
Utilities: | ||||||||||||
Electric | $ | 128,943 | $ | 223 | $ | 10,537 | ||||||
Gas | 62,691 | — | (3,484 | ) | ||||||||
Non-regulated Energy: | ||||||||||||
Oil and Gas | 17,887 | — | ) | |||||||||
Power Generation | 7,538 | — | 575 | |||||||||
Coal Mining | 8,284 | 6,903 | 2,256 | |||||||||
Energy Marketing | (5,259 | ) | — | (4,404 | ) | |||||||
Corporate (b) | — | — | (9,110 | ) | ||||||||
Inter-segment eliminations | — | < div style="text-align:left;"> | (1,411 | ) | (74 | ) | ||||||
Total | $ | 220,084 | $ | 5,715 | $ | (3,853 | ) |
Nine Months Ended September 30, 2010 | External Operating Revenues | Inter-segment Operating Revenues | Income (Loss) from Continuing Operations | |||||||||
Utilities: | ||||||||||||
Electric | $ | 426,719 | $ | — | $ | 35,585 | ||||||
Gas (c) | 402,608 | — | 18,017 | |||||||||
Non-regulated Energy: | ||||||||||||
Oil and Gas | 57,755 | — | 3,405 | |||||||||
Power Generation | 22,602 | — | 1,239 | |||||||||
Coal Mining | 22,431 | 20,875 | 6,093 | |||||||||
Energy Marketing | 27,640 | — | 4,890 | |||||||||
Corporate (b) | <
font style="font-family:inherit;font-size:10pt;">— | — | (34,221 | ) | ||||||||
Inter-segment eliminations | — | (2,652 | ) | 157 | ||||||||
Total | $ | 959,755 | $ | 18,223 | $ | 35,165 |
Nine Months Ended September 30, 2009 | External Operating Revenues | Inter-segment Operating Revenues | Income (Loss) from Continuing Operations | |||||||||
Utilities: | ||||||||||||
Electric | $ | 384,607 | $ | 653 | $ | 24,395 | ||||||
Gas | 412,366 | — | 14,223 | |||||||||
Non-regulated Energy: | ||||||||||||
Oil and Gas (d) | 52,227 | — | (25,740 | ) | ||||||||
Power Generation (e) | 22,372 | — | 18,487 | |||||||||
Coal Mining | 23,967 | 19,115 |
2,575 | |||||||||
Energy Marketing | — | (1,156 | ) | |||||||||
Corporate (b) | — | — | < div style="text-align:left;"> | 13,205 | ||||||||
Inter-segment eliminations | — | (3,516 | ) | 364 | ||||||||
Total | $ | 904,838 | $ | 16,252 | $ | 46,353 |
Total assets | September 30, 2010 | December 31, 2009 | September 30, 2009 | ||||||||
Utilities: | |||||||||||
Electric | $ | 1,771,014 | $ | 1,659,375 | $ | 1,592,852 | |||||
Gas | 659,801 | 684,375 | 619,855 | ||||||||
Non-regulated Energy: | |||||||||||
Oil and Gas | 358,113 | 338,470 | 340,046 | ||||||||
Power Generation | 249,778 | 161,856 | 120,426 | ||||||||
Coal Mining | 94,149 | 76,209 | 79,796 | ||||||||
Energy Marketing | 287,173 | 321,207 | 341,720 | ||||||||
Corporate | 1
20,209 | 76,206 | < /td> | 73,640 | |||||||
Total | $ |
3,540,237 | $ | 3,317,698 | $ | 3,168,335 |
• | Commodity price risk associated with our marketing businesses, our natural long position with crude oil, natural gas and coal reserves and production, fuel procurement for certain of our gas-fired generation assets and variability in revenue due to changes in gas usage at our regulated Gas Utilities segment and from commodity price changes; |
• | Interest rate risk associated with variable rate credit facilities and changes in forward interest rates used to determine the mark-to-market adjustment on our interest rate swaps; and |
• | Foreign currency exchange risk associated with na
tural gas marketing transacted in Canadian dollars. |
Outstanding at September 30, 2010 | Outstanding at December 31, 2009 | Outstanding at September 30, 2009 | |||||||||||||||
Notional Amount
s | Latest Expiration (months) | Notional Amounts | Latest Expiration (months) | Notional Amounts | Latest Expiration (months) | ||||||||||||
(in thousands of MMBtus) | |||||||||||||||||
Natural gas basis swaps purchased | 335,805 | 25 | 231,703 | 22 | 246,175 | 25 | |||||||||||
Natural gas basis swaps sold | 358,929 | 25 | 232,673 | 22 | 242,246 | 25 | |||||||||||
Natural gas fixed-for-float swaps purchased | 84,636 | 36 | 60,927 | 16 | 89,371 | 18 | |||||||||||
Natural gas fixed-for-float swaps sold | 97,210 | 18 | 72,904 | 25 | 94,619 | 18 | |||||||||||
Natural gas physical purchases | 135,818 | 18 | 120,680 | 27 | 150,698 | 18 | |||||||||||
Natural gas physical sales | 136,530 | 36 | 124,830 | 27 | 179,134 | 18 | |||||||||||
Natural gas options purchased | — | — | — | — | 1,227 | 6 | |||||||||||
Natural gas options sold | — | — | — | — |
1,227 | 6 |
Outstanding at September 30, 2010 | Outstanding at December 31, 2009 | Outstanding at September 30, 2009 | |||||||||||||||
Notional Amounts | Latest Expiration (months) | Notional Amounts | Latest Expiration (months) | Notional Amounts | Latest Expiration (months) | ||||||||||||
(in thousands of Bbls) | |||||||||||||||||
Crude oil physical purchases | 5,561 | 15 | 5,048 | 12 | 3,263 | 4 | |||||||||||
Crude oil physical sales | 4,759 | 15 | 4,998 | 12 | 3,126 | 4 | |||||||||||
Crude oil swaps/options purchased | 135 | 1 | — |
div> | — | — | — | ||||||||||
Crude oil swaps/options sold | 289 | 3 | 69 | 2 | 64 | 3 |
Outstanding at September 30, 2010 * | ||||||
Notional Amounts | Latest Expiration (months) | |||||
(in thousands of tons) | ||||||
Coal fixed-for-float swaps purchased | 5,585 | 39 | ||||
Coal fixed-for-float swaps sold | 4,445 | 39 | ||||
Coal physical purchases | 24,100 | 51 | ||||
Coal physical sales | 6,213 | 35 | ||||
Coal options purchased | 1,980 | 27 | ||||
Coal options sold | 360 | 15 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||
Derivative assets, current | $ | 55,366 | $ | 25,366 | $ | 38,650 | |||||
Derivative assets, non-current | $ | 8,023 | $ | 3,090 | $ | 4,547 | |||||
Derivative liabilities, current | $ | 17,743 | $ | 9,377 | $ | 14,668 | |||||
Derivative liabilities, non-current | $ | 1,277 | $ | (733 | ) | $ | 646 | ||||
Cash collateral (receivable)/payable included in derivative assets/liabilities | $ | 7,365 | $ | (2,728 | ) | $ | (4,829 | ) | |||
Unrealized gain <
/td> | $ | 51,734 | $ | 17,084 | $ | 23,054 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||||||||||||||
Crude Oil Swaps/ Options | Natural Gas Swaps | Crude Oil Swaps/ Options | Natural Gas Swaps | Crude Oil Swaps/ Options | Natural Gas Swaps | <
/tr>||||||||||||||||||
Notional* | 484,500 | 8,109,800 | 472,500 | 9,602,300 | 450,000 | 9,448,050 | |||||||||||||||||
Maximum terms in years ** | 0.25 | 0.25 | 0.25 | 0.75 | 0.25 | 0.75 | |||||||||||||||||
Derivative assets, current | $ | 466 | $ | 8,816 | $ | 3,345 | $ | 5,994 | $ | 5,091 | $ | 8,607 | |||||||||||
Derivative assets, non-current | $ | 216 | $ | 4,523 | $ | 136 | $ | 551 | $ | 128 | $ | 241 | |||||||||||
Derivative liabilities, current | $ | 3,224 | $ | — | $ | 1,220 | $ | 1,435 | $ | — | $ | 1,079 | |||||||||||
Derivative liabilities, non-current | $ | 497 | $ | — | $ | 2,502 | $ | 391 | $ | 1,895 | $ | 1,934 | |||||||||||
Pre-tax accumulated other comprehensive income (loss) included in balance sheets | $ | (3,611 | ) | $ | 13,339 | $ | (862 | ) | $ | 4,719 | $ | 2,840 | $ | 5,835 | |||||||||
Earnings | $ | 572 | $ | — | $ | 621 | $ | — | $ | 484 | $ | — |
* | Crude in Bbls, gas in MMBtu. |
** | Refers to the term of the derivative instrument. Assets and liabilities are classified as current/non-current based on the timing of the hedged transaction and the corresponding settlement of the derivative instrument. |
Outstanding at September 30, 2010 | Outstanding at December 31, 2009 | Outstanding at September 30, 2009 | |||||||||||||||
Notional Amounts (MMBtus) | Latest Expiration (months) | Notional Amounts (MMBtus) | Latest Expiration (months) | Notional Amounts (MMBtus) | Latest Expiration (months) | ||||||||||||
Natural gas futures purchased | 11,800,000 | 18 | 6,220,000 | 15 | 9,790,000 | 18 | |||||||||||
Natural gas options purchased | 3,980,000 | 6 | 1,910,000 | 3 | 3,870,000 | 6 | |||||||||||
Natural gas basis swaps purchased | — | — | 225,000 | 3 | < /td> | 378,000 | 6 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||
Derivative assets, current | $ | 6,685 | $ | 3,042 | $<
/font> | 4,603 | |||||
Derivative assets, non-current | $ | &mda
sh; | $ | — | $ | 522 | |||||
Derivative liabilities, non-current | $ | 2,600 | $ | 764 | $ | 75 | |||||
Net unrealized gain (loss) included in regulatory assets | $ | 18,381 | $ | 2,578 | (1,105 | ) | |||||
Cash collateral (receivable) payable included in derivative assets/liabilities | $ | (20,519 | ) | $ | (3,789 | ) | $ | (1,840 | ) | ||
Option premium included in Derivative assets, current | $ | 1,947 | $ | 1,067 | $ | 2,105 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | ||||||
Notional - Forward purchase * | 232,500 | 232,500 | 232,500 | |||||
Notional - Forwar
d sale * | 232,500 | — | — | |||||
Maximum terms in months | 1 | 10 | 12 | |||||
Current derivative asset | $ <
/td> | 355 | $ | — | — | |||
Current derivative liability | $ | — | $ | 5 | 42 | |||
Pre-tax accumulated other comprehensive income (loss) included in the Condensed Consolidated Balance Sheets | $ | 355 | &
nbsp; | $ | (5 | ) | (42 | ) |
* | Gas in MMBtus |
September 30, 2010 | December 31, 2009 | September 30, 2009 | |||||||||||||||||||||
Designated Interest Rate Swaps | Dedesignated Interest Rate Swaps* | <
td style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;">Designated Interest Rate Swaps | Dedesignated Interest Rate Swaps* | Designated Interest Rate Swaps | Dedesignated Interest Rate Swaps* | ||||||||||||||||||
Current notional amount | $ | 150,000 | $ | 250,000 | $ | 150,000 | $ | 250,000 | $ | 150,000 | $ | 250,000 | |||||||||||
Weighted average fixed interest rate | 5.04 | % | 5.67 | % | 5.04 | % | 5.67 | % | 5.04 | % | 5.67 | % | |||||||||||
Maximum terms in years | 6.25 | 0.25 | 7.00 | 1.00 | 7.25 | 1.25 | |||||||||||||||||
Derivative liabilities, current | $ | 6,901 | $ | 80,450 | $ | 6,342 | $ | 38,787 | $ | 6,513 | &nbs
p; | $ | 46,332 | ||||||||||
Derivative liab
ilities, non-current | $ | 21,518 | $ | — | $ | 9,075 | $ | — | $ | 12,941 | $ | 10,333 | |||||||||||
Pre-tax accumulated other comprehensive loss included in Condensed Consolidated Balance Sheets | $ | (28,419 | ) | $ | — | $ | (15,417 | ) | $ | — | $ | (19,454 | ) | $ | — | ||||||||
Pre-tax (loss) gain included in Condensed Consolidated Income Statements | $ | — | $ | (41,663 | ) | $ | — | $ | 55,653 | $ | — | $ | 37,775 | ||||||||||
Cash collateral (receivable) payable included in accounts receivable | — | (25,000 | ) | — | — | — |
— |
* | Maximum terms in years reflect the amended mandatory early termination dates of the eight and eighteen year de-designated swaps. If the mandatory early termination dates are not extended, the swaps will require cash settlement based on the swap value on the termination date. |
As of September 30, 2010 | As of December 31, 2009 | As of September 30, 2009 |
tr>|||||||||||||||
Outstanding Notional Amounts | Latest Expiration (Months) | Outstanding Notional Amounts | Latest Expiration (Months) | Outstanding Notional Amounts | Latest Expiration (Months) | ||||||||||||
Canadian dollars purchased | $ | 5,000 | 1 | $ | — | — | $ | 2,500 | 1 | ||||||||
Canadian dollars sold | $ | — | — | $ | — | — | $ | 13,000 | 3 |
As of September 30, 2010 | As of December 31, 2009 | As of September 30, 2009 | |||||||
Fair Value | $ | (11 | ) | $ | &mda
sh; | $ | 40 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||
Unrealized foreign exchange gain (loss) | $ | 97 | $ | 304 | $ | 181 | $ | 281 | ||||
Realized foreign exchange gain (loss) | $ | (61 | ) | 946 | $ | (652 | )
| $ | 1,651 |
As of September 30, 2010 | ||||||||||||||||||||
Level 1 | Level 2 | Level 3 | < /td> | Counterparty Netting and Cash Collateral(a) | Total | |||||||||||||||
Assets: | ||||||||||||||||||||
Commodity derivatives — Energy Marketing | $ | — | $ | 221,740 | $ | 3,246 | $ | (161,693 | ) | $ | 63,293 | |||||||||
Commodity derivatives — Oil and Gas | — | 13,459 | 562 | — | 14,021 | |||||||||||||||
Commodity derivatives — Regulated Utilities Group | — | (13,382 | ) | — | 20,518 | 7,136 | ||||||||||||||
Money market funds | 10,050 | — | — | — | 10,050 | |||||||||||||||
Total | $ | 10,050 | $ | 221,817 | $ | 3,808 | $ | (141,175 | ) | $ | 94,500 | |||||||||
Liabilities: | ||||||||||||||||||||
Commodity derivatives — Energy Marketing | $ | — | $ | 172,401 | $ | 840 | $ | (154,327 | ) | $ | 18,914 | |||||||||
Commodity derivatives — Oil and Gas | — | 3,720 | — | — | 3,720 | |||||||||||||||
Commodity derivatives — Regulated Utilities Group | — | 2,696 | — | — | 2,696 | |||||||||||||||
Foreign currency derivative | — | 11 | — | — | 11 | |||||||||||||||
Interest rate swaps | — | 108,869 | — | — | 108,869 | |||||||||||||||
Total | $ | — | $ | 287,697 | $ | 840 | $ | (154,327 | ) | $ | 134,210 |
As of December 31, 2009 | ||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Counterparty Netting and Cash Collateral(a) | Total | ||||||||||||||||
Assets: | < td colspan="3" style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;padding-right:2px;"> | |||||||||||||||||||
Commodity derivatives | $ | — | $ | 154,205 | $ | 4,879 | $ | (117,560 | ) | $ | 41,524 | |||||||||
Money market funds | 6,000 | — | — | — | 6,000 | &n
bsp; | ||||||||||||||
Total | $ | 6,000 | $ | 154,205 | $ | 4,879 | $ | (117,560 | ) | $ | 47,524 | |||||||||
Liabilities: | ||||||||||||||||||||
Commodity derivatives | $ | — | $ | 133,604 | $ | 5,435 | $ | (124,078 | ) | $ | 14,961 | |||||||||
Interest rate swaps | — | 54,204 | — |
— | 54,204 | |||||||||||||||
Total | $ | — | $ | 187,808 | $ | 5,435 | $ | (124,078 | ) | $ | 69,165 |
As of September 30, 2009 | ||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Counterparty Netting and Cash Collateral(a) | Total | ||||||||||||||||
Assets: | ||||||||||||||||||||
Commodity derivatives | $ | —
| $ | 213,296 | $ | 11,519 | $ | (162,537 | ) | $ | 62,278 | |||||||||
Money market funds | 6,005 | — | — | 6,005 | ||||||||||||||||
Foreign currency derivatives | — | — | — | 111 | ||||||||||||||||
$ | 6,005 | $ | 213,407 | $ | 11,519 | $ | (162,537 | ) | $ | 68,394 | ||||||||||
tr> | ||||||||||||||||||||
Liabilities: | ||||||||||||||||||||
Commodity derivatives | $ | — | $ | 183,566 | $ | 5,908 | $ | (169,206 | ) | $ | 20,268 | |||||||||
Foreign currency derivatives | — | 71 | — | — | 71 | |||||||||||||||
Interest rate swaps | — | 76,119 | — | — | 76,119 | |||||||||||||||
Total | $ | — | $ | 259,756 | $ | 5,908 | $ | (169,206 | ) | $ | 96,458 |
Three Months Ended September 30, 2010 | Nine Months Ended September 30, 2010 | ||||||
Commodity Derivatives | Commodity Derivatives | ||||||
Balance as of beginning of period | $ | 2,176 | $ | (556 | ) | ||
Unrealized losses | 961 | (1,206 | ) | ||||
Unrealized gains | 850 | 4,576 | |||||
Purchases, issuance and settlements | (365 | ) | (1,170 | ) | |||
Transfers into level 3 (a) | (62 | ) | (78 | ) | |||
Transfers out of level 3(b) | (592 | ) | 1,402 | ||||
Balances at end of period | $ | $ | 2,968 | ||||
Changes in unrealized gains relating to instruments still held as of quarter-end | $ | ) | $ | 1,283 |
Three Months Ended September 30, 2009 | Nine Months Ended September 30, 2009 | ||||||
Commodity Derivatives | Commodity Derivatives | ||||||
Balance as of beginning of period | $ | 5,153 | $ | 16,398 | |||
Realized and unrealized losses | (2,628 | ) | (4,183 | ) | |||
Purchases, issuance and settlements | 2,590 | (3,464 | ) | ||||
Transfers in and/or out of level 3 (a) (b) | 496 | (3,140 | ) | ||||
Balances at end of period | $ | 5,611 | $ | 5,611 | |||
Changes in unrealized losses relating to instruments still held as of quarter-end | $ | 3,556 | $ | (6,899 | ) |
(a) | Transfers into level 3 represent assets and liabilities that were previously categorized as a higher level for which the inputs became unobservable. | |
(b) | Transfers out of level 3 represent assets and liabilities that were previously classified as level 3 for which the lowest significant input became observable during the period. |
As of September 30, 2010 | ||||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability Derivatives | ||||||||
Derivatives designated as hedges: | ||||||||||
Commodity derivatives | Derivative
assets — current | $ | 20,387 | $ | 1,329 | |||||
Commodity derivatives | Derivative assets — non-current | 11 | — | |||||||
Commodity derivatives | Derivative liabilities — current | — | 219 | |||||||
Commodity derivatives | Derivative liabilities — non-current | — | 3 | |||||||
Interest rate swaps | Derivative liabilities — current | — | 6,901 | |||||||
Interest rate swaps | Derivative liabilities — non-current | — | 21,519 | |||||||
Total derivatives designated as hedges | $ | 20,398 | $ | 29,971 | ||||||
Derivatives not designated as hedges: | ||||||||||
Commodity derivatives | Derivative assets — current | $ | 193,431 | $ | 154,470 | |||||
Commodity derivatives | Derivative assets — non-current | 22,321 | 9,032 | |||||||
Commodity derivatives | Derivative liabilities — current | 15,944 | 36,703 | |||||||
Commodity derivatives | Derivative liabilities — non-current | 2,460 | 6,830 | |||||||
Foreign currency derivatives | Derivative liabilities — current | — | 11 | |||||||
Interest rate swap | Derivative liabilities — current | — | 80,450 | |||||||
Total derivatives not designated as hedges | $ | 234,156 | $ | 287,496 |
As of December 31, 2009 | |||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability De
rivatives | |||||||
Derivatives designated as hedges: | |||||||||
Commodity derivatives | Derivative assets — current | $ | 4,163 | $ | 2,977 | ||||
Commodity derivatives | Derivative assets — non-current | 72 | — | ||||||
Commodity derivatives | Derivative liabil
ities — current | 16 | 801 | ||||||
Commodity derivatives | Derivative liabilities — non-current | — | 55 | ||||||
Interest rate swaps | Derivative liabilities — current | <
font style="font-family:inherit;font-size:9pt;">— | 6,342 | ||||||
Interest rate swaps | Derivative liabilities — non-current | — | 9,075 | ||||||
Total derivatives designated as hedges<
/font> | $ | 4,251 | $ | 19,250 | |||||
Derivatives not designated as hedges: | |||||||||
Commodity derivatives | Derivative assets — current | $ | 135,807 | $ | 103,035 | ||||
Commodity derivatives | Derivative assets — non-current | 6,490 |
2,785 | ||||||
Commodity derivatives | Derivative liabilities — current | 19,089 | 33,069 | ||||||
Commodity derivatives | Derivative liabilities — non-current | 946 | 3,815 | ||||||
Interest rate swap | Derivative liabilities — current | — | 38,787 | ||||||
Total derivatives not designated as hedges | $ | 162,332 | $ | 181,491 |
As of September 30, 2009 | |||||||||
Balance Sheet Location | Fair Value of Asset Derivatives | Fair Value of Liability Derivatives | |||||||
Derivatives designated as hedges: | |||||||||
Commodity derivatives | Derivative assets — current |
$ | 6,914 | $ | 4,762 | ||||
Commodity derivatives | Derivative assets — non-current | 7 | — | ||||||
Commodity derivatives | Derivative liabilities — current | — | 645 | ||||||
Commodity derivatives | Derivative liabilities — non-current | — | 9 | ||||||
Interest rate swaps | Derivative liabilities — current | — | 6,513 | ||||||
Interest rate swaps | Derivative liabilities — non-current | — | 12,941 | ||||||
Total derivatives designated as hedges | $ | 6,921 | $ | 24,870 | |||||
Derivatives designated as hedges: | |||||||||
Commodity derivatives | Derivative assets — current |
$ | 201,011 | $ | 152,933 | ||||
Commodity derivatives | Derivative assets — non-current | 11,407 | 5,976 | ||||||
Commodity derivatives | Derivative liabilities — current | 10,672 | 25,803 | ||||||
Commodity derivatives | 1,201 | 5,742 | |||||||
Interest rate swap | Derivative liabilities — current | — | 46,332 | ||||||
Interest rate swap | Derivative liabilities — non-current | 10,333 | |||||||
Foreign currency derivatives | Derivative liabilities — current | 52 | — | ||||||
Foreign currency derivatives | Derivative li
abilities — current | 58 | 71 | ||||||
Total derivatives designated as hedges | $ | 224,401 | $ | 247,190 |
The Effect of Derivative Instruments on the Condensed Consolidated Statements of Income | ||||||||||
Fair Value Hedges | ||||||||||
Three Months Ended | Nine Months Ended | |||||||||
September 30, 2009 | September 30, 2009 | |||||||||
Derivatives in Fair Value Hedging Relationships | Location of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income | |||||||
Commodity derivatives | Operating revenue | < div style="text-align:left;font-size:9pt;">$ | 3,868 | $ | 10,749 | |||||
Fair value adjustment for natural gas inventory designated as the hedged item | Operating revenue | (2,552 | ) | (8,092 | ) | |||||
$ | 1,316 | $ | 2,657 |
The Effect of Derivative Instruments on the Condensed Consolidated Statements of Income and Balance Sheets | ||||||||||||||||
Three Months Ended September 30, 2010 | ||||||||||||||||
Cash Flow Hedges | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Reclassified Gain/(Loss) from AOCI into Income (Effective Portion) | Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | Amount of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | |||||||||||
Interest rate swaps | $ | 30,227 | Interest expense<
/div> | $ | (1,859 | ) | $ | — | ||||||||
Commodity derivatives | (24,912 | ) | Operating revenue | 14,540 | Operating revenue | (134 | ) | |||||||||
Total | $ | 5,315 | $ | 12,681 | $ | (134 | ) |
The Effect of Derivative Instruments on the Condensed Consolidated Statements of Income and Balance Sheets | ||||||||||||||||
Three Months Ended September 30, 2009 | ||||||||||||||||
Cash Flow Hedges | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Gain/(Loss) <
font style="font-family:inherit;font-size:9pt;">Reclassified from AOCI into Income (Effective Portion) | Amount
of Reclassified Gain/(Loss) from AOCI into Income (Effective Portion) | Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | Amount of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | |||||||||||
Interest rate swaps | $ | (2,941 | ) | Interest expense | $ | (582 | ) | $ | — | |||||||
Commodity derivatives | (7,781 | ) | Operating revenue | 5,976 | Operating revenue | (147 | ) | |||||||||
Total | $ | (10,722 | ) | $ | 5,394 | $ | (147 | ) |
The Effect of Derivative Instruments on the Condensed Consolidated Statements of Income and Balance Sheets | ||||||||||||||||
Nine Months Ended September 30, 2010 | ||||||||||||||||
Cash Flow Hedges | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | Location of Gain/(Loss) Recognized in Income on Derivative (Ineffective Portion) | Amount of Gain/(Loss) Recognized in Income on
Derivative (Ineffective Portion) | |||||||||||
Interest rate swaps | $ | 18,341 | Interest expense | (5,683 | ) | $ | — | |||||||||
Commodity derivatives | (18,822 | ) | Operating revenue | 12,592 | Operating revenue | (451 | ) | |||||||||
Total | $ | (481 | ) | $ | 6,909 | $ | (451 | ) |
The Effect of Derivative Instruments on the Condensed Consolidated Statements of Income and Balance Sheets | ||||||||||||||||
Nine Months Ended September 30, 2009 | ||||||||||||||||
Cash Flow Hedges | ||||||||||||||||
Derivatives in Cash Flow Hedging Relationships | Amount of Gain/(Loss) Recognized in AOCI Derivative (Effective Portion) | Location of Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | Amount of Gain/(Loss) Reclassified from AOCI into Income (Effective Port
ion) | 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 | $ | 8,780 | Interest expense | $ | (2,540 | ) | $ | — | Commodity derivatives | (16,289 | ) | Operating revenue | 19,157 | Operating revenue | (1,241 | ) |
Total | $ | (7,509 | ) | $ | 16,617 | $ | (1,241 | ) |
The Effect of Derivative Instruments on the Condensed Consolidated Statements of Income | ||||||||||
Derivatives Not Designated as Hedging Instruments | ||||||||||
Three Months Ended | Nine Months Ended | |||||||||
September 30, 2010 | September 30, 2010 | |||||||||
Derivatives Not Designated as Hedging Instruments | Location of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income | |||||||
Commodity derivatives | Ope
rating revenue | $ | 9,589 | $ | 13,798 | |||||
Interest rate swap - unrealized | Interest rate swap — unrealized (loss) gain |
(13,710 | ) | (41,663 | ) | |||||
Interest rate swaps - realized | Interest expense | (3,773 | ) | (9,953 | ) | |||||
Foreign currency contracts | Operating revenue | 3 | (12 | ) | ||||||
$ | (7,891 | ) | $ | (37,830 |
) |
The Effect of Derivative Instruments on the Condensed Consolidated Statements of Income | ||||||||||
Derivatives Not Designated as Hedging Instruments | ||||||||||
Three Months Ended | Nine Months Ended | |||||||||
September 30, 2009
| September 30, 2009 | |||||||||
Derivatives Not Designated as Hedging Instruments | Location of Gain/(Loss) on Derivatives Recognized in Income | Amount of Gain/(Loss) on Derivatives Recognized in Income |
Amount of Gain/(Loss) on Derivatives Recognized in Income | |||||||
Commodity derivatives | Operating
revenue | $ | (8,531 | ) | $ | (25,895 | ) | |||
Interest rate swap - unrealized | Interest rate swap — unrealized (loss) gain | (8,694 | ) | 37,775 | ||||||
Interest rate swaps - realized | Interest expense | (3,015 | ) | (9,816 | ) | |||||
Foreign currency contracts | Operating revenue | 374 | 267 | |||||||
$ | (19,866 | ) | $ | 2,331 |
September 30, 2010 | December 31, 2009 | September 30, 2009 | ||||||||||||||||||||||
Carrying Amount | Fair Value | Carrying Amount | Fair Value | Carrying
Amount | Fair Value | |||||||||||||||||||
Cash, cash equivalents | $ | 58,975 | $ | 58,975 | $ | 112,901 | $ | 112,901 | $ | 137,681 | $ | 137,681 | ||||||||||||
Restricted cash | $ | 17,082 | $ | 17,082 | $ | 17,502 | $ | 17,502 | $ | 6 | $ | 6 | ||||||||||||
Derivative financial instruments - assets | $ | 84,450 | $ | 84,450 | $ | 41,524 | $ | 41,524 | $ | 62,389 | $ | 62,389 | ||||||||||||
Derivative financial instruments - liabilities | $ | 134,210 | $ | 134,210 | $ | 69,165 | $ | 69,165 | $ | 96,458 | $ | 96,458 | ||||||||||||
Notes payable | $ | 145,000 | $ | 145,000 | $ | 164,500 | 164,500 | $ | 350,500 | $ | 350,500 | |||||||||||||
Long-term debt, including current maturities | $ | 1,193
,607 | $ | 1,303,338 | $ | 1,051,157 | $ | 1,123,703 | $ | 751,306 | $ | 848,900 |
• | A deposit of $6.2 million held in accordance with terms of a settlement at our Oil and Gas segment; and |
• | Restricted cash accounts required by Black Hills Wyoming project financing agreements total $10.9 million, held in 30-day Guaranteed Investment Certificates. |
• | We recorded a $2.4 million reduction in tax expense reflecting a re-measurement of certain tax positions in accordance with accounting for uncertain tax positions for our Corporate and Oil and Gas segments. The re-measurement was prompted by a settlement agreement that was reached with the IRS Appeals Division in regards primarily to tax depreciation method changes; and |
• | We filed an application for a method change with the 2008 tax return and received consent from the IRS to make such change in September 2009. The effect of the change allows us to take a current tax deduction for repair costs that were previously capitalized for tax purposes. These costs continue to be capitalized and depreciated for book purposes. We recorded a deferred income tax liability in recognition of the temporary difference created between book and tax treatment and we flowed the tax benefit through to our customers in the form of lower rates. A regulatory asset was established to reflect that future increases in taxes payable will be recovered from customers as the temporary differences reverse. Due to this regulatory treatment, we recorded an income tax benefit of $2.2 mil
lion, during the third quarter of 2010 to reflect this change in accounting method for tax purposes, of which approximately $1.0 million, $0.7 million, and $0.5 million relate to 2008, 2009, and 2010 tax years, respectively. For years prior to 2008, we have not recorded a regulatory asset for the repairs deduction as the tax benefit was not flowed through to customers. |
• | Our effective tax rate for the nine months ended September 30, 2009 was also impacted by a positive adjustment in the first quarter of 2009 for a previously recorded tax position. We recorded a $3.8 million reduction in tax expense reflecting a re-measurement of a tax position in accordance with accounting for uncertain tax positions for our Oil and Gas segment. |
ITEM 2. | MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND |
RESULTS OF OPERATIONS |
Business Group | Financial Segment |
Utilities Group | Electric Utilities |
Gas Utilities | |
Non-regulated Energy Group | Oil and Gas
|
Power Generation | |
Coal Mining | |
Energy Marketing |
See Forward-Looking Information in the Liquidity and Capital Resources section of this Item 2, beginning on Page 82. |
• | The Wygen III generating facility commenced commercial operations on April 1, 2010. In July 2010, Black Hills Power sold a 23% ownership interest in the Wygen III power generation facility to the JP
B for $62.0 million. A gain of $6.2 million was recognized on the sale. The JPB exists for the purpose of, among other things, financing the electric system of the City of Gillette, Wyoming. Under the terms of the purchase agreement, the City of Gillette will pay Black Hills Power for ongoing administrative services and share in the cost of operating the plant for the life of the facility; |
• | In September
2009, Black Hills Power filed a request with the SDPUC for annual revenue increases of $32.0 million to recover the costs associated with Wygen III and increases in other costs. On July 7, 2010, the SDPUC approved new rates representing an increase of $15.2 million in annual revenues which were effective retroactive to April 1, 2010; |
• | In October 2009, Black Hills Power filed a rate requ
est with the WPSC for annual revenue increases of $3.8 million. On May 13, 2010, WPSC approved a rate increase of $3.1 million effective June 1, 2010; |
• | In January 2010, Colorado Electric filed a request with the CPUC seeking a $22.9 million increase in annual revenues. On August 5, 2010, the CPUC approved a settlement agreement for $17.9 million in annual revenues, with an effective date of August 6, 20
10; |
• | In June 2010, Iowa Gas filed a request for a $4.7 millio
n increase in annual revenues with the IUB. An interim rate increase equal to $2.4 million, or 1.6%, of revenues went into effect on June 18, 2010; |
• | In December 2009, Nebraska Gas filed a $12.1 million increase in annual revenues with the NPSC. Interim rates subject to refund went into effect on March 1, 2010. The NPSC approved a final increase of $8.3 million in annual revenues effective September 1,
2010; |
• | On October 1, 2010 Black Hills Power suspended the operations of its 62 year old, 34.5 MW coal-fired Osage Power Plant located in Osage, Wyoming beginning October 1, 2010. The Osage plant consumed 142,350 tons of coal during the first nine months of 2010 and 247,100 tons of coal during 2009. We now have more economical power supply alternatives available to provide for present
customer energy demands; however, the plant's operating permits will be retained so that full operations can be restored if needed; |
• | During the quarter, the effective tax rate decreased primarily as a result of a $2.2 million tax benefit for a repairs deduction taken for tax purposes and the flow-through treatment of the associated tax benefit resulting from a rate case settlement. This decrease in the c
ompany's effective tax rate is partially offset by a lower tax benefit from AFUDC-equity which decreased upon commercial operations of Wygen III; |
• | Our Electric Utilities reached agreement with the DOE for smart grid funding through matching grants totaling $20.7 million, made available through the American Recovery and Reinvestment Act of 2009. As of September 30, 2010, we have completed 63% of the installations related to these meters. We expect to have expended all grant funds by the end of 2011; |
• | Construction of gas-fired generation to serve Colorado Electric customers is moving forward to start providing energy on January 1, 2012.
The 180 MW generation project is expected to cost between $250 million and $260 million, of which $130.7 million has been expended through September 30, 2010. Construction commenced in July 2010 subsequent to the City of Pueblo annexing our site into the city and the receipt of the final air permit from the State of Colorado Department of Public Health and Environment; and |
• | Due to the annexation of an outlying suburb by the City of Omaha, Nebraska, Nebraska Gas sold assets serving approximately 3,000 customers to Metropolitan Utilities District on March 2, 2010. Nebraska Gas received $6.1 million in cash and recognized a $1.7 million after-tax gain on the sale of assets in the first quarter of 2010. |
•
| Construction of gas-fired generation at Colorado IPP to serve a 20-year PPA with Colorado Electric is moving forward to start providing energy on January 1, 2012. The 200 MW project is expected to cost between $240 million and $265 million, of which $104.9 million has been expended through September 30, 2010. Construction commenced in July 2010 subsequent to the City of Pueblo annexing our site into the city and the receipt of the final air permit from the State of Colorado Department of Public Health and Environment; |
• | During the third quarter of 2010, Enserco expanded business lines to include power and environmental marketing. The expansion does not have a material impact on credit facility utilization and our risk tolerances and capital allocated to the energy marketing segment are expected to remain the same; |
• | In June 2010, Enserco expanded the commodities it markets through the acquisition of a coal marketing business for $2.25 million; |
• | In May 2010, Enserco entered into a two-year $250 million committed stand-alone credit facility. The new facilit
y includes a $100 million accordion feature; |
• | The first quarter of 2009 included
a $16.9 million after-tax gain at our Power Generation segment on the sale to MEAN of a 23.5% ownership interest in the Wygen I power generation facility; and |
• | The first quarter of 2009 included a $27.8 million after-tax non-cash ceiling test impairment charge due to a write-down in value of our natural gas and crude oil properties resulting from low quarter-end prices for the commodities at our Oil and G
as segment. The write-down of gas and oil properties was based on period-end NYMEX prices of $3.63 per Mcf, adjusted to $2.23 per Mcf at the wellhead, for natural gas; and $49.66 per barrel, adjusted to $45.32 per barrel at the wellhead, for crude oil. |
• | We recognized a non-cash unrealized mark-to-market loss related to certain interest rate swaps of $41.7 million for the first nine months of 2010 compared to a $37.8 million unrealized gain on these swaps for the same period in 2009; |
• | On April 15, 2010, we entered
into a new three-year $500 million Revolving Credit Facility, which includes a $100 million accordion feature, that will be used to fund working capital needs and for other corporate purposes. The new facility replaces the Corporate Credit Facility which terminated on April 15, 2010; |
• | On July 16, 2010, we completed a public offering of $200 million aggregate principal amount of senior unsecured notes due July 15, 2020. The notes were priced at par a
nd carry an interest rate of 5.875%; and |
• | We recorded a $2.4 million reduction in tax expense reflecting a re-measurement of a tax position in accordance with accounting for uncertain tax positions. The re-measurement was prompted by a settlement agreement that was reached with the IRS Appeals Division primarily in regards to tax depreciation method changes. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Revenues | |||||||||||||||
Uti
lities | $ | 214,910 | $ | 191,634 | $ | 829,327 | $ | 796,973 | |||||||
Non-regulated Energy | 49,445 | 34,165 | 148,651 | 124,117 | |||||||||||
$ | 264,355 | $ | 225,799 |
$ | 977,978 | $ | 921,090 | ||||||||
Income (loss) from continuing operations | |||||||||||||||
Utilities | $ | 17,942 | $ |
7,053 | $ | 53,601 | $ | 38,618 | |||||||
Non-regulated Energy | 4,541 | (1,796 | ) | 15,785 | (5,470 | ) | |||||||||
Corporate | (10,093 | ) | (9,110 | ) | (34,221 | ) | 13,205 | ||||||||
$ | 12,390 | $ | (3,853 | ) | $ | 35,165 | $ | 46,353 | |||||||
Net income (loss) | |||||||||||||||
Utilities | $ | 17,942 | $ | 8,726 | $ | 53,601 | $ | 40,291 | |||||||
Non-regulated Energy | 4,541 | (1,796 | ) | 15,785 | (5,470 | ) | |||||||||
Corporate | (10,093 | ) | < td colspan="2" style="vertical-align:bottom;background-color:#d6f3e8;padding-left:2px;padding-top:2px;padding-bottom:2px;"> | ) | (34,221 | ) | 13,971 | ||||||||
$ | 12,390 | $ | (2,180 | ) | $ | 35,165 | 48,792 |
• | An $8.0 million increase in Electric Utilities earnings; |
• | A $2.9 million increase in the Gas Utilities earnings; |
• | A $1.0 million increase in Oil and Gas earnings; |
• | A $0.6 million decrease in Coal Mining ea
rnings; |
• | A $5.9 million increase in Energy Marketing earnings; |
• | Power Generation earnings are comparable to third quarter of 2009; and |
• | A $1.0 million increase in unallocated Corporate expenses. |
• | An $11.2 million increase in Electric Utilities earnings; |
•  
; | A $3.8 million increase in the Gas Utilities earnings; |
• &n
bsp; | A $29.1 million increase in Oil and Gas earnings; |
• | A $3.5 million increase in Coal Mining earnings; |
• | A $5.8 million increase in Energy Marketing earnings; |
• | A $17.2 million decrease in Power Generation earnings; and |
• | A $47.4 million increase in unallocated Corporate expenses. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
(in thousands) | |||||||||||||||
Revenue — electric | $ | 138,122 | $ | 126,025 | $ | 399,298 | $ | 361,198 | |||||||
Revenue — gas | 3,523 | 3,141 | 27,421 | 24,062 | |||||||||||
Total revenue | 141,645 | 129,166 | 426,719 | 385,260 | |||||||||||
Fuel and purchased power — electric | 67,104 | 66,994 | < div style="overflow:hidden;font-size:10pt;"> | 205,409 | 190,831 | ||||||||||
Purchased gas | 1,157 | 912 | 16,929 | 13,873 | |||||||||||
Total fuel and pur
chased power | 68,261 |
67,906 | 222,338 | 204,704 | |||||||||||
Gross margin — electric | 71,018 | 59,031 | 193,889 | 170,367 | |||||||||||
Gross margin — gas | 2,366 | 2,229 | 10,492 | 10,189 | |||||||||||
Total gross margin | 73,384 | 61,260 | 204,381 | 180,556 | |||||||||||
Operating, general and administrative costs | 33,428 | 31
,811 | 102,152 | 96,098 | |||||||||||
Gain on sale of operating assets | (6,238 | ) | — | (6,238 | ) | — | |||||||||
Depreciation and amortization | 12,481 | 10,682 | 35,567 | 32,605 | |||||||||||
Total operating expenses | <
td colspan="2" style="vertical-align:bottom;padding-left:2px;padding-top:2px;padding-bottom:2px;border-top:1px solid #000000;border-bottom:1px solid #000000;">42,493 | 131,481 | 128,703 | ||||||||||||
Operating income | 33,713 | 18,767 | 72,900 | 51,853 | |||||||||||
Interest expense, net | ) | (7,097 | ) | (27,275 | ) | (24,082 | ) | ||||||||
Other income | 400 | 2,579 | 2,840 | 6,110 | |||||||||||
Income tax expense | (5,003 | ) | (3,712 | ) | (12,880 | ) | (9,486 | ) | |||||||
Income from continuing operations and net income | $ | 18,537 | $ | 10,537 | $ | 35,585 | $ | 24,395 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
Revenues (in thousands) | 2010 | 2009 | 2010 | 2009 | |||||||||||
Residential: | |||||||||||||||
Black Hills Power | $ | 13,492 | $ | 11,132 | $ | 39,517 | $ | 35,804 | |||||||
Cheyenne Light | 7,235 | 6,512 | 21,945 | 21,093 | |||||||||||
Colorado Electric | 21,674 | 18,586 <
/td> | 57,697 | 50,274 | |||||||||||
Total Residential | 42,401 | 36,230 | 119,159 | 107,171 | |||||||||||
Commercial: | |||||||||||||||
Black Hills Power | 18,529 | 15,694 | 49,172 | 44,888 | |||||||||||
Cheyenne Light | 14,379 | 13,424 | 40,251 | 38,050 | |||||||||||
Colorado Electric | 17,833 | 15,088 | 49,528 | 42,259 | |||||||||||
50,741 | 44,206 | 138,951 | 125,197 | ||||||||||||
< div style="overflow:hidden;height:17px;font-size:10pt;"> | |||||||||||||||
Industrial: | |||||||||||||||
Black Hills Power | 5,402 | 4,714 | 16,243 | 14,494 | |||||||||||
Cheyenne Light | 2,156 | 2,888 | 7,568 | 8,179 | |||||||||||
7,606 | 8,021 | 21,391 | 23,074 | ||||||||||||
Total Industrial | 15,164 | 15,623 | 45,202 | 45,747 | |||||||||||
Municipal: | |||||||||||||||
Black Hills Power | 850 | 778 | 2,251 | 2,074 | |||||||||||
Cheyenne Light | 419 | 230 | 887 | 701 | |||||||||||
Colorado Electric | 3,130 | 1,179 | 7,688 | 3,351 | |||||||||||
Total Municipal | 4,399 | 2,187 | 10,826 | 6,126 | |||||||||||
Black Hills Power | 4,758 | 6,488 | 18,554 | 18,672 | |||||||||||
Off-system Wholesale: | |||||||||||||||
Black Hills Power | 9,695 | 9,625 | 26,950 | ||||||||||||
Cheyenne Light | 2,545 | 1,863 | 7,255 | 5,795 | |||||||||||
Colorado Electric | 506 | 2,697 | 10,742 | 9,724 | |||||||||||
Total Off-system Wholesale | 12,746 | 14,185 | 44,947 | 40,129 | |||||||||||
Other: | |||||||||||||||
Black Hills Power | 6,325 | 4,655 | 17,291 | 13,838 | |||||||||||
Cheyenne Light | 773 | 253 | 2,474 | 466 | |||||||||||
Colorado Electric | 815 | 2,198 | 1,894 | 3,852 | |||||||||||
Total Other | 7,913 | 7,106 | 21,659 | 18,156 | |||||||||||
Total Revenues | $ | 138,122 | $ | 126,025 | $ | 399,298 | $ | 361,198 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
Quantities Generated and Purchased (in MWh) | 2010 | 2009 | 2010 | 2009 | |||||||
Generated — | td> | ||||||||||
Coal-fired: | |||||||||||
Black Hills Power | 525,000 | 465,068 | 1,514,831 | 1,251,276 | |||||||
Cheyenne Light | 196,079 | 200,489 | 553,978 | 577,217 | |||||||
Colorado Electric | 66,951 | 63,760 | 193,195 | 187,091 | |||||||
Total Coal | 788,030 | 729,317 | 2,262,004 | 2,015,584 | |||||||
Gas and Oil-fired: | |||||||||||
Black Hills Power | 11,780 | 28,251 | 15,724 | 35,076 | |||||||
Cheyenne Light | — | — | — | — | |||||||
Colorado Electric | 1,061 | 2,297 | 1,154 | 2,496 | |||||||
Total Gas and Oil-fired | 12,841 | 30,548 | 16,878 | 37,572 | |||||||
Total Generated: | |||||||||||
Black Hills Power | 536,780 | 493,319 | 1,530,555 | 1,286,352
div> | |||||||
Cheyenne Light | 196,079 | 200,489 | 553,978 | 577,217 | |||||||
Colorado Electric | 68,012 | 66,057 | 194,349 | 189,587 | |||||||
Total Generated | 800,871 | 759,865 | 2,278,882 | 2,053,156 | |||||||
Purchased — | |||||||||||
Black Hills Power | 314,924 | 420,332 | 1,035,124 | 1,304,362 | |||||||
Cheyenne Light | 166,082 | 151,992 | 510,509 | 464,265 | |||||||
Colorado Electric | 540,192 | 514,980 | 1,569,350 | 1,495,825 | |||||||
Total Purchased | 1,021,198 | 1,087,304 | 3,114,983 | 3,264,452 | |||||||
Total Generated and Purchased: | |||||||||||
Black Hills Power | 851,704 | 913,651 | <
font style="font-family:inherit;font-size:10pt;">2,565,679 | 2,590,714 | |||||||
Cheyenne Light | 362,161 | 352,481 | 1,064,487 | 1,041,482 | |||||||
Colorado Electric | 608,204 | 581,037 | 1,763,699 | 1,685,412 | |||||||
Total Generated and Purchased | 1,822,069 | 1,847,169 | 5,393,865 | 5,317,608 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
Quantity Sold (in MWh) | 2009 | 2010 | 2009 | ||||||||
Residential: | |||||||||||
Black Hills Power | 122,123 | 113,266 | 410,561 | 395,865 | |||||||
Cheyenne Light | 62,150 | 59,384 | 196,122 | 189,610 | |||||||
Colorado Electric | 180,771 | 166,993 | 485,381 | 444,223 | |||||||
Total Residential | 365,044 | 339,643 | 1,092,064 | 1,029,698 | |||||||
Commercial: | |||||||||||
Black Hills Power | 195,634 | 207,939 | 544,935 | 553,150 | |||||||
170,523 | 152,376 | 459,647 | 439,476 | ||||||||
Colorado Electric | 201,989 | 187,959 | 554,584 | 507,123 | |||||||
Total Commercial | 568,146 | 548,274 | 1,559,166 | 1,499,749 | |||||||
Industrial: | |||||||||||
Black Hills Power | 90,426 | 80,222 | 278,514 | 260,190 | |||||||
Cheyenne Light | 32,943 | 45,447 | 117,373 | 131,694 | |||||||
Colorado Electric | 95,795 | 121,789 | 265,789 | 342,206 | |||||||
Total Industrial | 219,164 | 247,458 | 661,676 | 734,090 | |||||||
Municipal: | |||||||||||
Black Hills Power | 9,008 | 9,894 | 24,811 | 25,556 | |||||||
Cheyenne Light | 2,223 | 742 | 3,836 | 2,449 | |||||||
Colorado Electric | 36,465 | 11,705 | 85,881 | 29,696 |
| ||||||
Total Municipal | 47,696 | 22,341 | 114,528 | 57,701 | |||||||
Contract Wholesale: | |||||||||||
Black Hills Power | 83,013 | 161,796 | 371,736 | 473,723 | |||||||
Off-system Wholesale: | |||||||||||
Black Hills Power | 309,297 | 309,770 | 839,408 | 784,173 | |||||||
Cheyenne Light | 86,675 | 72,771 | 234,937 | 216,822 | |||||||
Colorado Electric | 59,453 | 71,886 | 292,741 | 272,694 | |||||||
Total Off-system Wholesale | 455,425 | 454,427 | 1,367,086 | 1,273,689 | |||||||
Total Quantity Sold: | |||||||||||
Black Hills Power | 809,501 | 882,887 | 2,469,965 | 2,492,657 | |||||||
Cheyenne Light | 354,514 | 330,720 | 1,011,915 | 980,051 | |||||||
Colorado Electric | 574,473 | 560,332 | 1,684,376 | 1,595,942 | |||||||
Total Quantity Sold | 1,738,488 | 1,773,939 | 5,166,256 | 5,068,650
td> | |||||||
Losses and Company Use: | |||||||||||
Black Hills Power | 42,203 | 30,764 | 95,714 | 98,057 | |||||||
Cheyenne Light | 7,647 | 21,761 | 52,572 | 61,431 | &nb
sp; | ||||||
Colorado Electric | 33,731 | 20,705 | 79,323 | 89,470 | |||||||
Total Losses and Company Use | 83,581 | 73,230 | 227,609 | 248,958 | |||||||
Total Energy | 1,822,069 | 1,847,169 | 5,393,865 | 5,317,608 |
Three Months Ended September 30, | |||||||||||
Degree Days | 2010 | 2009 | |||||||||
Heating Degree Days: | Actual | Variance from Normal | Actual | Variance from Normal | |||||||
Actual — | |||||||||||
188 | (17 | )% | 178 | (22 | )% | ||||||
Cheyenne Light | 159 | (51 | )% | 298 | (9 | )% | |||||
Colorado Electric | 11 | (88 | )% | 104 | 13 | % | |||||
Cooling Degree Days: | |||||||||||
Actual — | |||||||||||
Black Hills Power | 456 | (8 | )% | 303 | (39 | )% | |||||
Cheyenne Light | 310 | 34 | % | 179 | (23 | )% | |||||
Colorado Electric | 793 | 13 | % | 620 | (12 | )% |
Nine Months Ended September 30, | |||||||||||
Degree Days | 2010 | 2009 | |||||||||
Heating Degree Days: | Actual | Variance from Normal | Actual | Variance from Normal | |||||||
Actual — | |||||||||||
Black Hills Power | 4,484 | (3 | )% | 4,705 | 4 | % | |||||
Cheyenne Light | 4,577 | (3 | )% | 4,383 | (7 | )% | |||||
Colorado Electric | 3,435 | 2 | % | 3,053 | (10 | )% | |||||
Cooling Degree Days: | |||||||||||
Actual — | |||||||||||
Black Hills Power | 521 | (12 | )%<
/font> | 354 | (41 | )% | |||||
Cheyenne Light | 345 | 26 | % | 203 | (26 | )% | |||||
Colorado Electric | 1,073 | 17 | % | 804 | (13 | )% |
Electric Utilities Power Plant Availability | ||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
2010 | 2009 | 2010 | 2009 | |||||||||
Coal-fired plants | 95.9 | % | (a) | 94.5 | % | 93.2 | % | 92.0 | % | |||
Other plants | 98.5 | % | 96.5 | % | (b) | 98.5 | % | 96.1 | % | (b) | ||
Total availability | 96.8 | % | 96.8 | % | 95.1 | % | 93.6 | % |
(a) | Reflects addition of Wygen III which commenced commercial operations on April 1, 2010. Wygen III's availability during the three and nine months ended September 30, 2010 was 96.6% and 91.2%, respectively. |
(b) | Reflects unplanned outage at Pueblo Unit 5 gas-fired plant. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Revenues (in thousands): | |||||||||||||||
Residential | $ | 2,359 | $ | 2,053 | $ | 16,642 | $ | 14,699 | |||||||
Commercial | 736 | 657 | 7,791 | 6,716 | |||||||||||
Industrial | 257 | 266 | 2,378 | 2,073 | |||||||||||
Other<
/div> | 171 | 165 | 610 | 574 | |||||||||||
Total Revenues | $ | 3,523 | $ | 3,141 | $ | 27,421 | $ | 24,062 | |||||||
Gross Margins (in thousands): | |||||||||||||||
Residential | $ | 1,779 | $ | 1,624 | $ | 7,329 | $ | 6,990 | |||||||
Commercial | 372 | 379 | 2,341 | 2,296 | |||||||||||
Industrial | 49 | 61 | 276 | 329 | |||||||||||
Other | 166 | 165 | 546 | 574 | |||||||||||
Total Gross Margins | $ | 2,366 | $ | 2,229 | $ |
10,492 | $<
/font> | 10,189 | |||||||
Volumes Sold (Dth): | |||||||||||||||
Residential | 173,430 | 176,996 | 1,868,609 | 1,745,760 | |||||||||||
Commercial | 111,643 | 120,348 | 1,104,484 | 1,037,984 | |||||||||||
Industrial | 76,056 | 79,161 | 453,601 | 462,276 | |||||||||||
Total Volumes Sold | 361,129 | 376,505 | 3,426,694 | 3,246,020 |
< td width="1%"> | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Sales revenue: | |||||||||||||||
Natural gas — regulated | $ | 64,109 | $ | 56,854 | $ | 379,291 | $ | 392,595 | |||||||
Other — non-regulated services | 8,214 | 5,837 | 23,317 | 19,771 | |||||||||||
Total sales revenue | 72,323 | 62,691 | 402,608
| 412,366 | |||||||||||
Cost of sales: | |||||||||||||||
Natural gas — regulated | 27,804 | 23,
376 | 230,555 | 251,252 | |||||||||||
Other — non-regulated services | 5,729 | 2,894 | 13,501 | 11,295 | |||||||||||
Total cost of sales | 33,533 | 26,270 | 244,056 | 262,547 | |||||||||||
Gross margin | 38,790 | 36,421 | 158,552 | 149,819 | |||||||||||
Operating, general and administrative costs | 26,957 | 30,291 | 93,406 | 93,523 | |||||||||||
Gain on sale of operating assets | — | — | (2,683 | ) | — | ||||||||||
Depreciation and amortization | 5,711 | 7,365 | 19,530 | 23,045 | |||||||||||
Total operating expenses | 32,668 | 37,656 | 110,253 | 116,568 | |||||||||||
Operating income (loss) | 6,122 | (1,235 | ) | 48,299 | 33,251 | ||||||||||
Interest expense, net | (6,983 | ) | (4,076 | ) | (19,992 | ) | (10,645 | ) | |||||||
Other expense | (7 | ) | (76 | ) | 42 | (195 | ) | ||||||||
Income tax benefit (expense) | 273 | 1,903 | (10,332 | ) | (8,188 | ) | |||||||||
(Loss) income from continuing operations and net (loss) income | $
| (595 | ) | $ | (3,484 | ) | $ | 18,017 | $ | 14,223 |
Revenues | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Residential: | |||||||||||||||
Colorado | $ | 5,104 | $ | 5,127 | $ | 38,553 | $ | 43,277 | |||||||
Nebraska | 13,134 | 12,552 | 86,904 | 90,698 | |||||||||||
Iowa | 11,239 | 9,773 | 74,814 | 81,184 | |||||||||||
Kansas | 7,711 | 7,703 | 51,640 | 49,591 | |||||||||||
Total Residential | 37,188 | 35,155 | 251,911 | 264,750 | |||||||||||
Commercial: | |||||||||||||||
Colorado | 1,156 | 1,131 | 8,384 | 9,444 | |||||||||||
Nebraska | 3,441 | 2,896 | 30,101 | 31,219 | |||||||||||
Iowa | 4,881 | 3,950 | 33,894 | 36,325 | |||||||||||
Kansas | 2,048 | <
/font> | 1,976 | 16,352 | 15,542 | ||||||||||
Total Commercial | 11,526 | 9,953 | 88,731 | 92,530 | |||||||||||
Industrial: | |||||||||||||||
Colorado | 920 | 450 | 1,213 | 1,159 | |||||||||||
Nebraska | 441 | 345 | 2,582 | 2,435 | |||||||||||
Iowa | 183 | 307 | 1,366 | 958 | |||||||||||
Kansas | 8,831 | 5,764 | 13,166 | 10,349 | |||||||||||
Total Industrial | 10,375 | 6,866 | 18,327 | 14,901 | |||||||||||
Transportation: | |||||||||||||||
Colorado | 95 | 115 | 546 | 477 | |||||||||||
Nebraska | 1,735 | 1,519 | 8,308 | 7,441 | |||||||||||
Iowa | 746 | 793 | 2,704 | 2,837 | |||||||||||
Kansas | 1,222 | 1,251 | 4,206 | 4,047 | |||||||||||
Total Transportation | 3,798 | 3,678 | 15,764 | 14,802 | |||||||||||
Other: | |||||||||||||||
Colorado | 22 | 24 | 78 | 82 | |||||||||||
Nebraska | 396 | 406 | 1,492 | ||||||||||||
Iowa | 95 | 109 | 677 | 802 | |||||||||||
Kansas | 709 | 663 | 2,311 | 3,136 | |||||||||||
Total Other | 1,222
td> | 1,202 | 4,558 | 5,612 | |||||||||||
Total Regulated | 64,109 | 56,854 | 392,595 | ||||||||||||
Non-regulated Services | 8,214 | 5,837 | 23,317 | 19,771 | |||||||||||
< div style="overflow:hidden;height:17px;font-size:10pt;"> | |||||||||||||||
Total Revenues | $ | 72,323 | $ | 62,691 | $ | 402,608 | $ | 412,366 |
Gross Margins | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Resi
dential: | |||||||||||||||
Colorado | $ | 2,710 | $ | 2,895 | $ | 13,265 | $ | 11,577 | |||||||
Nebraska | 9,019 | 7,637 | 35,069 | 31,767 | |||||||||||
Iowa | 8,053 | 7,075 | 32,128 | 31,237 | |||||||||||
Kansas |
5,385 | 5,433 | 21,677 | 20,781 | |||||||||||
Total Residential | 25,167 | 23,040 | 102,139 | 95,362 | |||||||||||
Commercial: | |||||||||||||||
Colorado | 462 | 515 | 2,372 | 2,130 | |||||||||||
Nebraska | 1,542 | 1,357 | 8,720 | 8,298 | |||||||||||
Iowa | 1,895 | 1,706 | 8,524 | 9,022 | |||||||||||
Kansas | 991 | 1,021 | 4,771 | 4,516 | |||||||||||
Total Commercial | 4,890 | 4,599 | 24,387 | 23,966 | |||||||||||
Industrial: | |||||||||||||||
Colorado<
/font> | 218 | 141 | 309 | 325 | |||||||||||
Nebraska | 60 | 64 | 294 | 276 | |||||||||||
Iowa | 26 | 145 | 116 | ||||||||||||
Kansas | 976 | 834 | 1,639 | 1,584 | |||||||||||
Total Industrial | 1,281 | 1,065 | 2,387 | 2,301 | |||||||||||
Transportation: | |||||||||||||||
Colorado | 95 | 114 | 546 | 476 | |||||||||||
Nebraska | 1,735 | 1,520 | 8,308 | 7,441 | |||||||||||
Iowa | 746 | 793 | 2,704 | 2,838 | |||||||||||
Kansas | 1,222 | 1,251 | 4,219 | 4,048 | |||||||||||
Total Transportation | 3,798 | 3,678 | 15,777 | 14,803 | |||||||||||
Other: | |||||||||||||||
Colorado | 22 | 25 | 78 | 82 | |||||||||||
Nebraska | 396 | 404 | 1,491 | 1,591 | |||||||||||
Iowa | 95 | 110 | 678 | 803 | |||||||||||
Kansas | 656 | 559 | 1,799 | 2,496 | |||||||||||
1,169 | 1,098 | 4,046 | 4,972 | ||||||||||||
Total Regulated | 36,305 | 33,480 | 148,736 | 141,404 | |||||||||||
Non-regulated Services | 2,485 | 2,941 | 9,816 | 8,415 | |||||||||||
Total Gross Mar
gins | $ | 38,790 | $ | 36,421 | $ | 158,552 | $ | 149,819 |
Volumes Sold | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||
2010 | 2009 | 2010 | 2009 | ||||||||
Residential: | |||||||||||
Colorado | 415,476 | 505,857 |
4,386,492 | 3,998,997 | |||||||
Nebraska | 795,150 | 909,794 | 8,515,902 | 8,349,868 | |||||||
Iowa | 611,373 | 605,788 | 7,205,381 | 7,558,458 | |||||||
Kansas | 542,182 | 4,835,615 | 4,551,485 | ||||||||
Total Residential | 2,252,281 | 2,563,621 | 24,943,390 | 24,458,808 | |||||||
Commercial: | |||||||||||
Colorado | 121,682 | 142,070 | 1,046,490 | 945,349 | |||||||
Nebraska | 378,760 | 366,579 | 3,576,684 | 3,567,604 | |||||||
Iowa | 568,192 | 499,487 | 4,275,759 | 4,233,967 | |||||||
Kansas | 198,604 | 230,693 | 1,887,456 | 1,759,774 | |||||||
Total Commercial |
1,267,238 | 1,238,829 | 10,786,389 | 10,506,694 | |||||||
Industrial: | |||||||||||
Colorado | 182,467 | 110,474 | 232,123 | 241,267 | |||||||
Nebraska
div> | 87,531 | 79,710 | 425,171 | 394,475 | |||||||
Iowa | 29,875 | 63,646 | 207,376 | 154,329 | |||||||
Kansas | 1,677,072 | 1,401,415 | 2,494,629 | 2,402,633 | |||||||
Total Industrial | 1,976,945 | 1,655,245 | 3,359,299 | 3,192,704 | |||||||
Transportation: | |||||||||||
Colorado | 88,106 | 110,158 | 563,325 | 541,958 | |||||||
Nebraska | 5,782,468 | 5,222,591 | 19,331,381 | 18,637,020 | |||||||
Iowa | 3,069,669 | 13,059,843 | 10,375,
438 | ||||||||
Kansas | 3,982,029 | 3,756,752 | 11,284,332 | 10,774,330 | |||||||
Total Transportation | 13,655,534 | 12,159,170 | 44,238,881 | 40,328,746 | |||||||
Other: | |||||||||||
Colorado | — | — | — | — | |||||||
Nebraska |
3,315 | 5 | 4,464 | 1,140 | |||||||
Iowa | 7,250 | 3,833 | 59,779 | 52,341 | |||||||
Kansas | 2 | 21,360 | 70,855 | 98,878 | |||||||
Total Other | 10,567 | 25,198 | 135,098 | 152,359 | |||||||
Total volumes | 19,162,565 | 17,642,063 | 83,463,057 | 78,639,311 |
As of September 30, 2010 | As of December 31, 2009 | As of September 30, 2009 | ||||
Natural gas in storage | 8,582,287 | &
nbsp; | 6,866,550 | 8,598,428 |
Degree Days | Three Months Ended September 30, 2010 | Nine Months Ended September 30, 2010 | |||||||||
Heating Degree Days: | Actual | Variance From Normal
td> | Actual | Variance From Normal | |||||||
Colorado | 29 | (85 | )% | 3,722 | (4
| )% | |||||
Nebraska | 56 | (38 | )% | 3,923 | 2 | % | |||||
Iowa | 148 | (6 | )% | 4,229 | (8 | )% | |||||
Kansas* | 8 | (79 | )% | 3,126 | 3 | % | |||||
Combined Gas Utilities Heating Degree Days | 58 | (48 | )% | 3,819 | (2 | )% |
Degree Days | Three Months Ended September 30, 2009 | Nine Months Ended September 30, 2009 | |||||||||
Heating D
egree Days: | Actual | Variance From Normal | Actual | Variance From Normal | |||||||
Colorado | 224 | 20 | % | 3,735 | (1 | )% | |||||
Nebraska | 100 | 10 | % | 3,645 | 3 | % | |||||
Iowa | 142 | (8 | )% | 4,353 | 3 | % | |||||
Kansas*<
/div> | 67 | 68 | % | 2,765 | (10 | )% | |||||
Combined Gas Utilities Heating Degree Days | 141 | &nb
sp; | 5 | % | 3,831 | (5 | )% |
Approved Capital Structure | |||||||||||||||||||||||
Type of Service | Date Requested | Date Effective | Amount Requested | Amount Approved | Return on Equity | Equity | Debt | ||||||||||||||||
Nebraska Gas (1) | Gas | 12/2009 | 9/2010 | $ | 12.1 | $ | 8.3 | 10.1 | % | 52.0 | % | 48.0 | % | ||||||||||
Iowa Gas | Gas | 6/2008 | 7/2009 | $ | 13.6 | $ | 10.8 | 10.1 | % | 51.4 | % | 48.6 | % | ||||||||||
Iowa Gas (2) | Gas | 6/2010 | Pendin
g | $ | 4.7 | Pending | Pending | Pending | Pending | ||||||||||||||
Colorado Gas | Gas | 6/2008 | 4/2009 | $ | 2.7 | $ | 1.4 | 10.3 | % | 50.5 | % | 49.5 | % | ||||||||||
Kansas Gas | Gas | 5/2009 | 10/2009 | $ | 0.5 | $ | 0.5 | 10.2 | % | 50.7 | % | 49.3 | % | ||||||||||
Black Hills Power (3) | Electric | 9/2008 | 1/2009 | $ | 4.5 | $ | 3.8 | 10.8 | % | 57.0 | %<
/div> | 43.0 | % | ||||||||||
Black Hills Power (4) | Electric | 9/2009 | 4/2010 | $ | 32.0 | $ | 15.2 | Black Box | Black Box | Black Box | |||||||||||||
Black Hills Power (5) | Electric | 10/2009 | 6/2010 | $ | 3.8 | $ | 3.1 | 10.5 | % | 52.0 | % | 48.0 | % | ||||||||||
Colorado Electric (6) | Electric | 1/2010 | 8/2010 | $ | 22.9 | $ | 17.9 | 10.5 | % | 52.0 | % | 48.0 | % |
(1) | In December 2009, Nebraska Gas filed with the NPSC a $12.1 million rate case requesting a gas revenue increase to recover increased operating costs and distribution system investments. The proposed increase in revenues is approximately 6.5%. Interim rates, subject to refund, for the entire amount of the proposed increase went into effect on March 1, 2010. On August 18, 2010 NPSC issued a decision approving an annual revenue increase of approximately $8.3 million, based on a return on equity of 10.1% with a capital structure of 52% equity effective on September 1, 2010. An appeal was filed by
the OCA to appeal the entire rate case decision. However, the NPSC denied this appeal. Subsequently, the OCA filed an appeal in September 2010 appealing a portion of the Commission's order addressing our affiliate transactions. |
(2) | On June 8, 2010, Iowa Gas filed a request with the IUB for a $4.7 million, or 2.9%, revenue increase to recover the cost of capital investments we made in our gas distribution system and other expense increases incurred since December 2008. Interim rates, subject to refund, equal to a $2.6 million increase, or 1.6%, in revenues went into effect on June 18, 2010. In August 2010, we reached a settlement with the OCA for a revenue increase of $3.4 million and hearings on the settlement were held in October 2010. Approval from the IUB is pending. |
(3) | On February 10, 2009, the FERC approved a formulaic approach to the method used to determine the revenue component of Black Hills Power's open access transmission tariff,
and increased the utility's annual transmission revenue requirement by approximately $3.8 million. The annual revenue requirement is based on an equity return of 10.8%, and a capital structure consisting of 57% equity and 43% debt. Under the formulaic approach, Black Hills Power annually implements new rates on January 1 of each year that reflect current transmission costs. |
(4) | On September 30, 2009, Black Hills Power filed a rate case with the SDPUC requesting an electric revenue increase to recover costs associated with Wygen III and other generation, transmission and distribution assets and increased operating expenses incurred during the past four years. Black Hills Power requested a $32.0 million, or 26.6%, increase in annual utility revenues. In March 2010, the SDPUC approved a 20% increase in interim revenues, subject to refund, effective April 1, 2010 for South Dakota customers. On July 7, 2010, the SDPUC approved a final revenue increase of $15.2 million, or 12.7%, and a base rate increase of $22 million, or 19.4% with an effective date of April 1, 2010. The approved capital structure and return on equity are confidential.
|
As part of the settlement stipulation, Black Hills Power agreed (1) to credit customers 65% of off-system income with a minimum of $2.0 million per year; (2) that rates will include a SD Surplus Energy Credit of $2.5 million in year one (fiscal year ending March 2011), $2.25 million in year two, $2.0 million in year three and zero thereafter; and (3) a moratorium until April 2013 for any base rate increases excluding any extraordinary events as defined in the stipulation agreement. |
(5) | On October 19, 2009, Black Hills Power filed a rate case with the WPSC requesting an electric revenue increase of $3.8 million to recover costs associated with Wygen III and other generation, transmission and distr
ibution assets and increased operating expenses incurred since 1995. On May 4, 2010, Black Hills Power filed a settlement stipulation agreement with the WPSC for a $3.1 million increase in annual revenues. On May 13, 2010, WPSC approved these new rates based on a return on equity of 10.5% with a capital structure of 52% equity and 48% debt. Rates went into effect on June 1, 2010. |
(6) | On January 5, 2010, Colorado Electric filed a rate case with CPUC requesting an electric revenue increase primarily related to the recovery of rising costs from electricity supply contracts, as well as recovery for investment in equipment and electricity distribution facilities necessary to maintain and strengthen the reliability of the electric delivery system. Colorado Electric requested a $22.9 million, or approximately 12.8%, increase in annual revenues. On August 5, 2010, the CPUC approved a settlement agreement for $17.9 million in annual revenues with a return on equity of 10.5% and a capital structure of 52% equity and 48% debt. New rates were effective August 6, 2010. |
Included in the rate case order was a provision that off-system sales margins be shared with customers commencing August 1, 2010. The percentage of margin to be shared with the customers was not resolved at the time of the rate case settlement.&
nbsp; The CPUC has therefore required that the off-system margins earned beginning August 1, 2010 be deferred on the balance sheet until settlement of the sharing mechanism. Colorado Electric is preparing a proposal for a sharing mechanism to be filed by the end of the year. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Revenue | $ | 19,354 | $ | 17,887 | $ | 57,755 | $ | 52,227 | <
td style="vertical-align:bottom;background-color:#d6f3e8;">|||||||
Operating, general and administrative costs | 9,731 | 9,914 | 29,964 | 29,982 | |||||||||||
Depreciation, depletion and amortization | 7,326 | 7,143 | 20,279 | 22,281 |
| ||||||||||
Impairment of long-lived assets | — | — | — | 43,301 | |||||||||||
Total operating expenses | 17,057 | 17,057 | 50,243 | 95,564 | |||||||||||
Operating income (loss)<
/div> | 2,297 | 830 | 7,512 | (43,337 | ) | ||||||||||
Interest expense | (1,565 | ) | (1,096 | ) | (3,738 | ) | (3,549 | ) | |||||||
Other income | 129 | 2 | 671 | 332 | |||||||||||
Income tax (expense) benefit | (25 | ) | 115 | (1,040 | ) | 20,814 | |||||||||
Income (loss) from continuing operations and net income (loss) | $ | 836 | $ | (149
td> | ) | $ | 3,405 | $ | (25,740 | ) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||
Fuel production: | |||||||||||
Bbls of oil sold | 99,950 | 91,091 | 268,768 | 286,405 | |||||||
Mcf of natural gas sold | 2,285,016 | 2,574,036 | 6,793,866 | 7,916,515 | |||||||
Mcf equivalent sales | 2,884,716 | 3,120,582 | 8,406,474 | 9,634,945 |
Three Months Ended September 30, | <
font style="font-family:inherit;font-size:10pt;">Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
Average price received: (a) | |||||||||||||||
Gas/Mcf (b) | $ | 4.64 | $ | 4.50 | $ | 5.12 | 4.44 | ||||||||
Oil/Bbl | $ | 80.87 | $ | 60.43
font> | $ | 81.70 | <
/div> | $ | 56.25 | ||||||
Depletion expense/Mcfe | $ | 2.18 | $ | 2.07 | $ | 2.11 | $ | 2.08 |
(a) | Net of hedge settlement gains/losses | |
(b) | Exclusive of gas liquids |
< td width="1%"> | |||||||||||||||||||||||||
Three Months Ended September 30, 2010 | Three Months Ended September 30, 2009 | ||||||||||||||||||||||||
Location | LOE | Gathering, Compression and Processing | Total | LOE | Gathering, Compression and Processing
td> | Total | |||||||||||||||||||
New Mexico | $ | 1.15 | $ | 0.25 | $ | 1.40 | $ | 1.47 | $ | 0.31 | $ | 1.78 | |||||||||||||
Colorado | 1.06 | 0.49 | 1.55 | 1.07 | 0.41 | 1.48 | |||||||||||||||||||
Wyoming
div> | 1.50 | — | 1.50 | 1.29 | — | 1.29 | |||||||||||||||||||
All other properties | 0.75 | — | 0.75 | 0.83 | (0.02 | ) | 0.81 | (a) | |||||||||||||||||
All locations | $ | 1.13 | $ | 0.16 | $ | 1.29 | $ | 1.24 | $ | 0.16 | $ | 1.40 | (a) |
Nine Months Ended September 30, 2010 | < /td> | Nine Months Ended September 30, 2009 | |||||||||||||||||||||||
Location | LOE | Gathering, Compression and Processing | Total | LOE | Gathering, Compression and Processing | Total | |||||||||||||||||||
New Mexico | $ | 1.31 | $ | 0.31 | $ | 1.62 | $ | 1.29 | $ | 0.28 | $
| 1.57 | |||||||||||||
Colorado | 0.66 | 0.64 | 1.30 | 1.02 | 0.41 | 1.43 | |||||||||||||||||||
Wyoming | 1.42 | — | 1.42 | 1.41 | — | 1.41 | |||||||||||||||||||
All other properties | 0.78 | 0.02 | 0.80 | 0.83 | 0.04 | 0.87 | (a) | ||||||||||||||||||
All locations | $ | 1.16 | $ |
0.20 | $ | 1.36 | $ | 1.19 | $ | 0.17 | $ | 1.36 | (a) |
(a) | During the first quarter of 2010, our Oil and Gas segment transferred midstream assets to a new subsidiary in our Energy Marketing segment. As a result, 2009 Ga
thering, Compression and Processing have been modified to reflect the removal of these assets for comparability purposes. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2009 | 2010 | 2009 | |||||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | 14,277 | $ | 15,187 | $ | 43,306 | $ | 43,082 | |||||||
Operating, general and administrative costs | 10,750 | 10,665 | 30,041 | 31,761 | |||||||||||
Depreciation, depletion and amortization | 3,342 | 3,502 | 9,553 | 11,075 | |||||||||||
Total operating expenses | 14,092 | 14,167 | 39,594 | 42,836 | |||||||||||
Operating income | 185 | 1,020 | 3,712 | 246 | |||||||||||
Interest income, net | 1,086 | 330 | 2,191 | 913 | |||||||||||
Other income | 510 | 2,226 | 1,593 | 2,931 | |||||||||||
Income tax expense | (108 | ) | (1,320 | ) | (1,403 | ) | (1,515 | ) | |||||||
Income from continuing operations and net income | $ | 1,673 | $ | 2,256 | $ | 6,093 | $ | 2,575 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||
Tons of coal sold | 1,489 | 1,591 | 4,340 | 4,460 | |||||||
Cubic yards of overburden moved | 4,482 | 4,187 | 11,805 | 10,822 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
(in thousands) | |||||||||||||||
Revenue and gross margins — | |||||||||||||||
Realized gas marketing gross margin | $ | (3,897 | ) | $ | 262 | $ | 8,670 | $ | 22,617 | ||||||
Unrealized gas marketing gross margin | 6,016 | (5,252 | ) | 5,056 | (12,230 | ) | |||||||||
Realized oil marketing gross margin | 2,952 | 1,525 | 5,526 | 9,633 | |||||||||||
Unrealized oil marketing gross margin | (1,268 | ) | (1,794 | ) | (504 | ) | (10,721 | ) | |||||||
Realized coal marketing gross margin | 241 | — | (202 | ) | — | ||||||||||
Unrealized coal marketing gross margin
font> | 4,929 | — | 9,094 | — | |||||||||||
Total revenue and gross margins | 8,973 | (5,259 | ) | 27,640 | 9,299 | ||||||||||
Operating, general and administrative costs | 6,349 | 482 | 17,807 | 9,652 | |||||||||||
Depreciation and amortization | 128 | 122 | 387 | 384 | |||||||||||
Total operating expenses | 6,477 | 604 | &nb
sp; | 18,194 | 10,036 | ||||||||||
Operating income | 2,496 | (5,863 | ) | 9,446 | (737 | ) | |||||||||
Interest expense, net | (380 | ) | (668 | ) | (1,942 | ) | (731 | ) | |||||||
Other income | (1 | ) | 1 | 152 | 19 | ||||||||||
Income tax (expense) benefit | (745 | ) | 2,126 | (2,766 | ) | 293 | |||||||||
Income (loss) from continuing operations and net income (loss) | $ | 1,370 | $ | (4,404 | ) | $ | 4,890 | $ | (1,156 | ) |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||
Natural gas physical sales — MMBtus | 1,666,674 | 2,206,300 | 1,589,261 | 2,013,900 | |||||||
Crude oil physical sales — Bbls | 19,410 | 13,300 | 17,947 | 12,100 | |||||||
Coal physical sales — Tons(a) | 28,549 | — | 28,407 | — |
As of September 30, 2010 | As of December 31, 2009
| As of September 30, 2009 | ||||
Natural gas (MMBtu) | 16,262,328 | 12,177,802 | 8,163,455 | |||
Crude oil (Bbl) | 156,000 | 69,000 | 71,000 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||||||
(in thousands) | |||||||||||||||
Revenue | $ | 7,855 | $ | 7,538 | $ | 22,602 | $ | 22,372 | |||||||
Cost of sales | 1,616 | 1,258 | 5,358 | 3,873 | |||||||||||
Gross margin | 6,280 | 17,244 | 18,499 | ||||||||||||
Operating, general and administrative costs | 2,108 | 1,671 | 6,931 | 5,398 | |||||||||||
Depreciation and amortization | 1,048 | 961 | 3,374 | 2,812 | |||||||||||
Gain on sale of operating asset | — | — | — | (25,971 | ) | ||||||||||
Total operating expense (income) | 3,156 | 2,632 | 10,305 | (17,761 | ) | ||||||||||
Operating income | 3,083 | 3,648 | 6,939 | 36,260 | |||||||||||
Interest expense, net |
(2,194 | ) | (3,152 | ) | (6,177 | ) | (9,191 | ) | |||||||
Other (expense) income | (266 | ) | 119 | 894 | 1,114 | ||||||||||
Income tax expense | (48 | ) | (40 | ) | (417 | ) | (9,696 | ) | |||||||
Income from continuing operations and net income | $ | 575 | $ | 575 | 1,239 | $ | 18,487 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||
2010 | 2009 | 2010 | 2009 | ||||||||
Contracted power plant fleet availability: | |||||||||||
Coal-fired plant | 96.9 | % | 98.7 | % | 98.6 | % | 95.6 |
% | |||
Natural gas-fired plants | 100.0 | % | 99.7 | % | 100.0 | % | 98.8 | % | |||
Total availability | 98.2 | % | 99.1 | % | 99.2 | % | 96.9 | % |
• | A $131.3 million decrease in cash flows from working capital changes. This decrease primarily resulted from a $63.6 million decrease in materials, supplies and fuel,
a $148.4 million decrease from changes in accounts receivable and other current assets and an $80.6 million increase from changes in accounts payable and other current liabilities. Changes in materials, supplies and fuel primarily relate to natural gas held in storage by Energy Marketing and the Gas Utilities segment which fluctuates based on seasonal trends and economic decisions reflecting current market conditions; |
• | A $3.8 million decrease in depreciation, depletion and amortization expense; |
• | In 2009, an adjustment of $43.3 million for the non-cash ceiling test impairment charges to write down the net carrying value of our natural gas and crude oil properties due to low period-end commodity prices; |
•  
; | A $30.3 million decrease in cash flows from the net change in derivative assets and liabilities primarily from commodity price fluctuations associated with normal operations of our Energy Marketing segment, our Oil and Gas segment and our Gas Utilities segment. |
• | An $8.9 million adjustment in 2010 for the effect of the gain on sale of operating assets, which relates to the partial sale of Wygen III to the City of Gillette and the sale of gas utility assets at Nebraska Gas compared to a $26.0 million adjustment in 2009 related to the gain on sale of a 23.5% ownership interest in Wygen I; |
• | A $79.4 million increase to adjust for the non-cash effect of unrealized mark-to-market losses on interest rate swaps; |
• | A $27.2 million increase in cash flows related to changes in deferred income taxes which is primarily due to certain property related temporary differences: and |
• | A $13.1 million decrease due to a cash contribution to the employee
pension benefit plans. |
• | Cash outflows of $323.9 million for property, plant and equipment additions. These outflows include approximately $9.1 million related to the construction of our Wygen III power plant, which began commercial operations on April
1, 2010, approximately $82.6 million for construction of 180 MW of natural gas-fired electric generation at Colorado Electric, approximately $88.5 million for construction of 200 MW of natural gas-fired electric generation at Power Generation, approximately $24.3 million in oil and gas property maintenance capital and development drilling, and approximately $17.6 million for new transmission at the Electric Utilities; |
• | Cash inflows of $68.1 million of proceeds from the partial sale of Wygen III to the City of Gillette and the sale of gas utility assets at Nebraska Gas; and |
• | Cash outflows of $2.25 million for the acquisition of the coal marketing business at our Energy Marketing segment. |
• | A $19.5 million net outflows for reduction in net borrowings on the Revolving Credit Facility; |
• | A $42.3 million outflow for payments of cash dividends on common stock; and |
• | A $200.0 million inflow from the issuance of aggregate principal of senior unsecured notes due in 2020. The notes were priced at par and carry a fixed interest rate of 5.875%. We received proceeds of $198.7 million, net of underwriting fees. |
Rating Agency | Rating | Outlook |
Fitch * | BBB | Stable |
Moody's ** | Baa3 | Stable |
S&P ** | BBB-
td> | Stable |
Rating Agency | Rating | Outlook |
Fitch | A- | Stable |
Moody's | A3 | Stable |
S&P | BBB+ | Stable |
Expenditures for the | Total | ||||||
Nine Months Ended September 30, 2010 | 2010 Planned Expenditures | ||||||
Utilities:
| |||||||
Electric Utilities (1) (2) (3) | $ | 161,700 | $ | 264,590 | |||
Gas Utilities | 32,956 | 51,080 | |||||
Non-regulated Energy: | |||||||
Oil and Gas(4) | 27,405 | 45,300 | |||||
Power Generation (5) | 92,827 | 127,545 | |||||
Coal Mining | 12,872 | 18,460 | |||||
Energy Marketing (6) | 314 | 4,920 | |||||
Corporate | 8,918 | — | |||||
<
font style="font-family:inherit;font-size:10pt;font-style:normal;font-weight:normal;text-decoration:none;">$ | 336,992 | $ | 511,895 |
• | We are evaluating financing options including senior notes, first mortgage bonds, term loans, project financing and equity issuance. Some important factors that could cause actual results to d
iffer materially from those anticipated include: |
• | Our ability to access the bank loan and debt and equity capital markets depends on market conditions beyond our control. If the capital markets deteriorate, we may not be able to permanently refinance some short-term debt and fund our power generation projects on reasonable terms, if at all. |
• | Our ability to raise capital in the debt capital markets depends upon our financial condition and credit ratings, among other things. If our financial condition deteriorates unexpectedly, or our credit ratings are lowered, we may not be able to refinance some short-term debt and fund our power generation projects on reasonable terms, if at all. |
• | We anticipate that our existing credit capacity and available cash will be sufficient to fund our working capital needs and our maintenance capital requirements. Some important factors that could cause actual results to differ materially from those anticipated include: |
• | Our access to revolving credit capacity depends on maintaining compliance with loan covenants. If we violate these covenants, we may lose revolving credit capacity and not have sufficient cash available for our peak winter needs and other working capital requirements, and our forecasted capital expenditure requirements. |
• | Counterparties may default on their obligations to supply commodities, return collateral to us, or otherwise meet their obligations under commercial contracts, including those designed to hedge against movements in commodity prices. |
• | We expect to fund a portion of our capital requirements for the planned regulated and non-regulated generation additions to supply our Colorado Electric subsidiary through a combination of long-term debt and issuance of equity. |
• | We expect contributions to our defined benefit pension plans to be approximately $0.0 million and $5.1 million for the remainder of 2010 and for 2011, respectively. Some important factors that could cause actual contributions to differ materially from anticipated amounts include: |
• | The actual value of the plans' invested assets. |
• | The discount rate used in determining the funding requirement. <
/td> |
• | The outcome of pending labor negotiations relating to benefit participation of our collective bargaining agreements. |
• | We expect the goodwill related to our utility assets to fairly reflect the long-term value of stable, long-lived utility assets. Some important factors that could cause us to revisit the fair value of this goodwill include: |
• | A significant and sustained deterioration of the market value of our common stock. |
• | Negative regulatory orders, condemnation proceedings or other events that materially impact our Utilities' ability to generate sufficient stable cash flow over an extended period of time. |
• | We expect to make approximately $511.9 million of capital expenditures in 2010. Some important factors that could cause actual expenditures to differ materially from those anticipated include: |
• | The timing o
f planned generation, transmission or distribution projects for our Utilities is influenced by state and federal regulatory authorities and third parties. The occurrence of events that impact (favorably or unfavorably) our ability to make planned or unplanned capital expenditures could cause our forecasted capital expenditures to change. |
• | Forecasted capital expenditures
associated with our Oil and Gas segment are driven, in part, by current market prices. Changes in crude oil and natural gas prices may cause us to change our planned capital expenditures related to our oil and gas operations. |
• | Our ability to complete the planning, permitting, construction, start-up and operation of power generation facilities in a cost-efficient and tim
ely manner. |
• | The timing, volatility, and extent of changes in energy and commodity prices, supply or volume, the cost and availability of transportation of commodities, changes in interest or foreign exchange rates, and the demand for our services, any of which can affect our earnings, our financial liquidity and the underlying value of our assets including the possibility that we may be r
equired to take future impairment charges under the SEC's full cost ceiling test for natural gas and oil reserves. |
• | Federal and state laws concerning climate change and air emissions, including emission reduction mandates, carbon emissions and renewable energy portfolio standards, may materially increase our generation and production costs and could render some of our gen
erating units uneconomical to operate and maintain or which could mandate or require closure of one or more of our generating units. |
• | The effect of Dodd-Frank and the regulations to be adopted there under on our use of oil and natural gas derivative instruments in connection with our energy marketing activities and to hedge our expected production of oil and natural gas and on our use of interest rate deriv
ative instruments. |
September 30, 2010 | December&
nbsp;31, 2009 | September 30, 2009 | ||||||||
Net derivative (liabilities) assets | $ | (16,078 | ) | $ | (1,511 | ) | 3,210 | |||
Cash collateral | 20,519 | 3,789 | 1,840 | |||||||
$ | 4,441 | $ | 2,278 | 5,050 |
Total fair value of energy marketing positions marked-to-ma
rket at December 31, 2009 | $ | 19,521 | (a) | |
(7,876 | ) | |||
Unrealized gain (loss) on new positions entered during the period and still existing at September 30, 2010 | 28,560 | |||
Realized (gain) loss on positions that existed at December 31, 2009 and were settled during the period | (3,663 | ) | ||
Change in cash collateral | (10,093 | ) | ||
Unrealized gain (loss) on positions that existed at December 31, 2009 and still exist at September 30, 2010 | (796 | ) | ||
Total fair value of energy marketing positions at September 30, 2010 | $ | 25,653 | (a) |
(a) | The fair value of energy marketing positions consists of derivative assets/liabilities held at fair value in accordance with accounting standards for fair value measurements and market value adjustments to natural gas inventory that has been designated as a hedged item as part of a fair value hedge in accordance with accounting standards for derivatives and hedges, as follows (in
thousands): |
September 30, 2010 | June 30, 2010 | March 31, 2010 | December 31, 2009 | ||||||||||||
Net derivative assets |
$ | 51,734 | 31,720 | $ | 25,634 | $ | 17,084 | ||||||||
Cash collateral | (7,365 | ) | — | 171 | 2,728 | ||||||||||
Market adjustment recorded in material, supplies and fuel | (18,716 | ) | (8,469 | ) | (11,039 | ) | (291 | ) | |||||||
Total fair value of energy marketing positions mar
ked-to-market | $ | 25,653 | $ | 23,251 | $ | 14,766 | $ | 19,521 |
td> | |||||||||||
Source of Fair Value of Energy Marketing Positions | Maturities | ||||||||||
Less than 1 year | 1 - 2 years | Total Fair Value | |||||||||
Cash collateral | $ | (6,827 | ) | $ | (538 | ) | $ | (7,365 | ) | ||
Level 1 | — | — | — | ||||||||
Level 2 | 43,432 | 5,896 | 49,328 | ||||||||
Level 3 | 1,273 | 1,133 | 2,406 | ||||||||
Market value adjustment for inventory (see footnote (a) above) | (18,716 | ) | — | (18,716 | ) | ||||||
Total fair value of our energy marketing positions | $ | 19,162 | $ | 6,491
| $ | 25,653 |
Fair value of our energy marketing positions marked-to-market in accordance with GAAP (see footnote (a) above) | $ | 25,653 | |
Market value adjustments for inventory, storage and transportation positions that are part of our forward trading book, but that are not marked-to-market under GAAP | (30,777 | ) | |
Fair value of all forward positions (non-GAAP) | (5,124 | ) | |
Cash collateral included in GAAP marked-to-market fair value | 7,365 | ||
Fair value of all forward positions excluding cash collateral (non-GAAP) * | $ | 2,241 |
* | We consider this measure a Non-GAAP financial measure. This measure is presented because we believe it provides a more comprehensive view to our investors of our energy trading a
ctivities and thus a better understanding of these activities than would be presented by a GAAP measure alone. |
Location | Transaction Date | Hedge Type | Term | Volume | Price | ||||||||
(MMBtu/day) | |||||||||||||
AECO | 10/24/2008 | Swap | 10/10 - 12/10 | 1,000 | $ | 7.05 | |||||||
San Juan El Paso | 12/19/2008 | Swap | 10/10 - 12/10 | 5,000 | $ | 5.89 | |||||||
CIG | 1/26/2009 | Swap | 10/10 - 12/10 | 2,000 | $ | 4.68 | |||||||
CIG | 1/26/2009 | Swap | 01/11 - 03/11 | 2,000 | $ | 6.00 | |||||||
NWR | 1/26/2009 | Swap | 01/11 - 03/11 | 2,000 | $ | 6.05 | |||||||
San
Juan El Paso | 1/26/2009 | Swap
div> | 01/11 - 03/11 | 5,000 | $ | 6.38 | |||||||
San Juan El Paso | 2/13/2009 | Swap | 01/11 - 03/11 | 2,500 | $ | 6.16 | |||||||
San Juan El Paso | 2/13/2009 | Swap | 10/10 - 12/10 | 3,000 | $ | 5.35 | &n
bsp; | ||||||
NWR | 2/13/2009 | Swap | 04/10 - 12/10 | 1,000 | $ | 4.20 | |||||||
AECO | 3/4/2009 | Swap | 01/11 - 03/11 | 1,000 | $ | 5.95 | |||||||
NWR | 3/4/2009 | Swap | 10/10 - 12/10 |
1,000 | $ | 4.55 | |||||||
San Juan El Paso | 6/2/2009 | Swap | 04/11 - 06/11 | 5,000 | $ | 5.99 | |||||||
AECO | 6/2/2009 | Swap | 04/11 - 06/11 | 800 | $ | 5.89 | |||||||
NWR | 6/2/2009 | Swap | 04/11 - 06/11 | 1,500 | $ | 5.54 | |||||||
San Juan El Paso | 6/25/2009 | Swap | 04/11 - 06/11 | 2,500 | $ | 5.55 | |||||||
CIG | 6/25/2009 | Swap | 04/11 - 06/11 | 1,750 | $ | 5.33 | <
td style="vertical-align:bottom;background-color:#d6f3e8;">|||||||
CIG | 9/2/2009 | Swap | 07/11 - 09/11 | 500 | $ | 5.32 | |||||||
NWR | 9/2/2009 | Swap | 07/11 - 09/11 | 500 | $ | 5.32 | |||||||
San Juan El Paso | 9/2/2009 | Swap | 07/11 - 09/11 | 2,500 | $ | 5.54 | |||||||
CIG | 9/25/2009 | Swap | 07/11 - 09/11 | 500 | $ | 5.59 | |||||||
NWR | 9/25/2009 | Swap | 07/11 - 09/11 | 1,000 | $ | 5.59 | |||||||
AECO | 9/25/2009 | Swap | 07/11 - 09/11 | 500 | $ | 5.76 | |||||||
San Juan El Paso | 9/25/2009 | Swap | 07/11 - 09/11 | 5,000 | $ | 5.91 | |||||||
San Juan El Paso | 10/9/2009 | Swap | 10/10 - 12/10 | 1,000 | $ | 5.90 | |||||||
San Juan El Paso | 10/23/2009 | Swap | 10/11 - 12/11 | 2,500 | $ | 6.23 | |||||||
NWR | 10/23/2009 | Swap | 10/11 - 12/11 | 1,500 | $ | 6.12 | |||||||
San Juan El Paso | 10/23/2009 | Swap | 01/11 - 03/11 | 1,000 | $ |
6.59 | |||||||
AECO | 12/11/2009 | Swap | 10/11 - 12/11 | 500 | $ | 6.27 | |||||||
CIG | 12/11/2009 | Swap | 10/11 - 12/11 | 1,500 | $ | 6.03 | |||||||
San Juan El Paso | 12/11/2009 | Swap | 10/11 - 12/11 | 5,000 |
$ | 6.15 | |||||||
San Juan El Paso | 1/8/2010 | Swap | 1/12 - 3/12 | 2,500 | $ | 6.38 | |||||||
NWR | 1/8/2010 | Swap | 01/12 - 03/12 | 1,500 | $ | 6.47 | |||||||
AECO | 1/8/2010 | Swap | 01/1
2 - 03/12 | 500 | $ | 6.32 | |||||||
CIG | 1/8/2010 | Swap | 01/12 - 03/12 | 1,500 | $ | 6.43 | |||||||
San Juan El Paso | 1/25/2010 | Swap | 1/12 - 3/12 | 5,000 | $ | 6.44 | |||||||
San Juan El Paso | 3/19/2010 | Swap | 7/11 - 9/11 | 500 | $ | 5.19 | |||||||
San Juan El Paso | 3/19/2010 | Swap | 4/12 - 6/12 | 7,000 | $ | 5.27 | |||||||
CIG | 3/19/2010 | Swap | 4/12 - 6/12 | 1,500 | 5.17 | ||||||||
NWR | 3/19/2010 | Swap | 4/12 - 6/12 | 1,500 | 5.20 | ||||||||
AECO | 3/19/2010 | Swap | 4/12 - 6/12 | 250 | $ | 5.15 | |||||||
San Juan El Paso | 6/28/2010 | Swap | 7/12 - 9/12 | 3,500 | $ | 5.19 | |||||||
NWR | 6/28/2010 | Swap | 7/12 - 9/12 | 1,500 | $ | 5.01 | |||||||
CIG | 6/28/2010 | Swap | 7/12 - 9/12 | 1,500 | $ | 4.98 |
Location | Transaction Date | Hedge Type | Term | Volume | Price | ||||||||
(Bbls/month) | |||||||||||||
NYMEX | 12/5/2008 | Swap | 10/10 - 12/10 | 5,000 | $ | 65.20 | |||||||
NYMEX | 1/26/2009 | Swap | 10/10 - 12/10 | 5,000 | $ | 60.15 | |||||||
NYMEX | 1/26/2009 | Swap | 01/11 - 03/11 | 5,000 | $ | 60.90 | |||||||
NYMEX | 2/13/2009 | Swap | 01/11 - 03/11 | 5,000 | $ | 60.05 | |||||||
NYMEX | 3/4/2009 | Swap | 10/10 - 12/10 | 5,000 | $ | 55.80 | |||||||
NYMEX | 3/4/2009 | Swap | 01/11 - 03/11 | 5,000 | $ | 57.00 | |||||||
NYMEX | 4/8/2009 | Swap | 04/11 - 06/11 | 5,000 | $ | 68.80 | |||||||
NYMEX | 4/23/2009 | Swap | 04/11 - 06/11 | 5,000 | $ | 65.10 | |||||||
NYMEX | 6/2/2009 | Swap | 10/10 - 12/10 | 5,000 | $ | 74.30 | |||||||
NYMEX | 6/2/2009 | Swap | 01/11 - 03/11 | 5,000 | $ | 75.05 | |||||||
NYMEX | 6/2/2009 | Swap | 04/11 - 06/11 | 5,000 | $ | 75.86 | |||||||
NYMEX | 6/4/2009 | Put | 04/11 - 06/11 | 5,000 | $ | 67.00 | |||||||
NYMEX | 9/2/2009 | Swap | 07/11 - 09/11 | 5,000 | $ | 75.10 | |||||||
NYMEX | 9/2/2009 | Put | 07/11 - 09/11 | 5,000 | $ | 63.00 | |||||||
NYMEX | 9/29/2009 | Swap | 07/11 - 09/11 | 5,000 | $ | 74.00 | |||||||
NYMEX | 10/6/2009 | Put | 07/11 - 09/11 | 5,000 | $ | 65.00 | |||||||
NYMEX | 10/9/2009 | Swap | 10/11 - 12/11 | 5,000 | $ | 79.35 | |||||||
NYMEX | 10/23/2009 | Put | 10/11 - 12/11 | 5,000 | <
/div> | $ | 75.00 | ||||||
NYMEX | 11/19/2009 | Swap | 04/11 - 06/11 | 1,000 |
| $ | 85.35 | ||||||
NYMEX | 11/19/2009 | Swap | 07/11 - 09/11 | 1,500 | $ | 85.95 | |||||||
NYMEX | 11/19/2009 | Swap | 10/11 - 12/11 | 5,000 | $ | 87.50 | |||||||
NYMEX | 1/8/2010 | Swap | 10/10 - 12/10 | 5,000 | $ | 86.88 | |||||||
1/8/2010 | Put | 10/11 - 12/11 | 6,000
| $ | 75.00 | ||||||||
NYMEX | 1/8/2010 | Put | 01/12 - 03/12 | 5,000 | $ | 75.00 | |||||||
NYMEX | 1/25/2010 | Swap | 01/12 - 03/12 | 5,000 | $ | 83.30 | |||||||
NYMEX | 2/26/2010 | Swap | 01/12 - 03/12 | 5,000 | $ | 83.80 | |||||||
NYMEX | 3/19/2010 | 01/12 - 03/12 | 5,000 | $ | 83.80 |
Location | Transaction Date | Hedge Type | Term | Volume | Price | ||||||||
(Bbls/month) | |||||||||||||
NYMEX | 3/19/2010 | Swap | 04/12 - 06/12 | 5,000 | $ | 84.00 | |||||||
NYMEX | 3/31/2010 | Put | 04/12 - 06/12 | 5,000 | $ | 75.00 | |||||||
NYMEX | 5/13/2010 | Swap | 04/12 - 06/12 | 5,000 | $ | 87.85 | |||||||
NYMEX | 6/28/2010 |
Swap | 07/12 - 09/12 | 5,000 | $ | 83.80 | |||||||
NYMEX | 8/17/2010 | Swap | 04/12 - 06/12 | 3,000 | $ | 82.60 | |||||||
NYMEX | 8/17/2010 | Swap | 07/12 - 09/12 | 5,000 | $ | 82.85 | |||||||
NYMEX | 9/16/2010 | Swap | 07/12 - 09/12 | 5,000 | $ | 84.60 | |||||||
ITEM 1. | Legal Proceedings |
ITEM 1A. | Risk Factors |
ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds |
Period | Total Number of Shares Purchased(1) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans fo r Programs | Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs | |||||||||
July 1, 2010 - | |||||||||||||
July 31, 2010 | — | $ | — | — | — | ||||||||
August 1, 2010 - | |||||||||||||
August 31, 2010 | 3,837 | $ | 31.30 | — | — | ||||||||
September 1, 2010 - | |||||||||||||
September 30, 2010 | — | $ | — | — | — | ||||||||
Total | 3,837 | $ | 31.30 | — | — |
(1) | Shares were acquired from certain officers and key employees under the share withholding provisions of the Omnibus Incentive Plan for the payment of taxes associated with the vesting of shares of Restricted Stock. |
• | Total number of violations of mandatory health and safety standards that could significantly and substantially contribute to the cause and effect of a coal or other mine safety or health hazard under section 104 of the Mine Act for which we have received a citation from MSHA; |
• | Total number of orders issued under section 104(b) of the Mine Act; |
• | Total number of citations and orders for unwarrantable failure of the mine operator to comply with mandatory health and safety standards under section 104(d) of the Mine Act; |
• | Total number of imminent danger orders issued u
nder section 107(a) of the Mine Act; and |
• | Total dollar value of proposed assessments from MSHA under the Mine Act. |
Mine Act Section 104 Significant and Substantial Citations | Mine Act Section 104(b) Order
s | Mine Act Section 104(d) Citations and Orders | Mine Act Section 107(a) Imminent Danger Orders | Total Dollar Value of Proposed MSHA Assessments | Number of Legal Actions Pending Before the Federal Mining Safety and Health Review Commission | ||||||||
5 | — | — | — | $ | 6,300 | 2 |
ITEM 6. | Exhibits |
Exhibit 4 | Third Supplemental Indenture dated as of July 16, 2010, between the Company and Wells Fargo Bank, National Association, as trustee (filed as Exhibit 4 to the Company's Form 8-K filed on July 15, 2010 and incorporated by reference herein). | |
Exhibit 10.1 | Fifth Amendment to Third Amendment and Restated Credit Agreement effective July 12, 2010, among Enserco Energy, Inc., as borrower, BNP Paribas, as administrative agent, collateral agent and the document agent, as an issuing bank, and a bank, Societe Generale, as an issuing bank, a bank and the syndication agent, and each of the other financial institutions which are parties thereto (filed as Exhibit 10 to the Company's Form 8-K filed on July 13, 2010 and incorporated by reference herein). | |
Exhibit 10.2 | Sixth Amendment t
o Third Amendment and Restated Credit Agreement effective September 21, 2010, among Enserco Energy, Inc., as borrower, BNP Paribas, as administrative agent, collateral agent and the document agent, as an issuing bank, and a bank, Societe Generale, as an issuing bank, a bank and the syndication agent, and each of the other financial institutions which are parties thereto. | |
Exhibit 10.3 | Change in Control Agreement dated September 7, 2010 between Black Hills Corporation and David R. Emery filed as Exhibit 10.1 to the Company's Form 8-K (filed on September 10, 2010 and incorporated by reference herein). | |
Exhibit 10.4 | Form of Change in Control Agreement dated September 7, 2010 between Black Hills Corporation and its Non-CEO Senior Executive Officers (filed on September 10, 2010 and incorporated by reference herein). | |
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. S
ection 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 101 | Financials for XBRL Format |
/s/ David R. Emery | |
David R. Emery, Chairman, President and | |
Chief Executive Officer | |
/s/ Anthony S. Cleberg | |
Anthony S. Cleberg, Executive Vice President and | |
Chief Financial Officer | |
Dated: November 4, 2010 |
Exhibit Number | Description |
Exhibit 4 | Third Supplemental Indenture dated as of July 16, 2010, between the Company and Wells Fargo Bank, National Association, as trustee (filed as Exhibit 4 to the Company's Form 8-K filed
on July 15, 2010 and incorporated by reference herein). |
Exhibit 10.1 | Fifth Amendment to Third Am
endment and Restated Credit Agreement effective July 12, 2010, among Enserco Energy, Inc., as borrower, BNP Paribas, as administrative agent, collateral agent and the document agent, as an issuing bank, and a bank, Societe Generale, as an issuing bank, a bank and the syndication agent, and each of the other financial institutions which are parties thereto (filed as Exhibit 10 to the Company's Form 8-K filed on July 13, 2010 and incorporated by reference herein). |
Exhibit 10.2 | Sixth Amendment to Third Amendment and Restated Credit Agreement effective September 21, 2010, among Enserco Energy, Inc., as borrower, BNP Paribas, as administrative agent, collateral agent and the document agent, as an issuing bank, and a bank, Societe Generale, as an issuing bank, a bank and the syndication agent, and each of the other financial institutions which are parties thereto. |
Exhibit 10.3 | Change in Control Agreement dated September 7, 2010 between Black Hills Corporation and David R. Emery filed as Exhibit 10.1 to the Company's Form 8-K (filed on September 10, 2010 and incorporated by reference herein). |
Exhibit 10.4 | Form of Change in Control Agreement dated September 7, 2010 between Black Hills Corporation and its Non-CEO Senior Executive Officers (filed on September 10, 2010 and incorporated by reference herein). |
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 | Certifi
cation 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 101 | Financials for XBRL Format |
(a) | balances of all Cash Collateral, |
(b) | Tier I Accounts (describing in sufficient detail any offsets, counterclaims, deductions, or reconciliations, by counterparty,
as provided in the definitions of “Eligible Accounts” or “Tier I Accounts”, as well as credit limits), |
(c) | Tier II Accounts (describing in sufficient detail any offsets, counterclaims or deductions, by counterparty, as provided in the definitions of “Eligible Accounts” or “Tier II Accounts”, as well as credit limits), |
(d) | Tier I Unbilled Eligible Accounts (including any offsets, counterclaims or deductions by counterparty, as provided in the definitions of “Eligible Accounts” or “Tier I Accounts”, as well as credit limits), |
(e) | Tier II Unbilled Eligible Accounts (including any offsets, counterclaims or deductions by counterparty, as provided in the definitions of “Eligible Accounts” or “Tier II Accounts”, as well as credit limits), |
(f) | a
schedule of Eligible Inventory (including Eligible Inventory that is line fill and/or tank bottom, detailed as separate items) together with supporting information including but not limited to market values, |
(g) | a schedule of Eligible Hedged Coal Inventory, |
(h) | any broker's account statements reflecting the net liquidating value of Approved Brokerage Accounts and balances in such accounts, |
(i) | a schedule of Eligible Exchange Receivables (describing in sufficient detail any offsets, counterclaims or deductions by counterparty, as provided in the definition of “Eligible Exchange Receivables”, as well as credit limits), |
(j) | Undelivered Product Value, by counterparty, showing all related liabilities including accounts payable, accrued payables, and mark-to-market losses, |
(k) | a schedule of Eligible Environmental Products together with supporting information including but not limited to market values, |
(l) | a schedule of all actual and potential first purchaser liabilities, |
(m) | the amount of mark-to-market exposure owed to the Swap Banks under Swap Contracts as reported by the Swap Banks, and |
(n) | all Loans and Letters of Credit outstanding. |
(b) | Ninety (90) Day Transportation and Storage L/Cs - $150,000
,000.00 but not to exceed the Elected Ninety (90) Day Transportation and Storage L/C Cap then in effect; |
(c) | Three Hundred Sixty-Five (365) Day Transportation and Storage L/Cs - $100,000,000.00 but not to exceed the Elected Three Hundred Sixty-Five (365) Day Transportation and Storage L/C Cap then in effect; |
(d) | Ninety (90) Day Swap L/Cs - $100,000,000.00, but not to exceed the Elected Ninety (90) Day Swap L/C Cap then in effect; |
(e) | Three Hundred Sixty-Five (365) Day Swap L/Cs - $75,000,000.00 but not to exceed the Elected Three Hundred Sixty-Five (365) Day Swap L/C then in effect; |
(f) | Three Hundred Sixty-Five (365) Day Supply L/Cs (including Three Hundred Sixty-Five (365) Day Supply L/Cs of the Type described in (g) and (h) below) - $50,000,000.00; |
(g) | Supply L/Cs (regardless of tenor), to the extent such Supply L/Cs are Issued to facilitate the purchase of natural gas liquids for resale or to secure the purchase of natural gas liquids - $25,000,000.00; |
(h) | Supply L/Cs (regardless of tenor), to the extent such Supply L/Cs are Issued to facilitate the purchase of coal for resale or to secure the purchase of coal - $25,000,000.00; and |
(i) | Ninety (90) Day Supply L/Cs - the lesser of (A) Committed L
ine Portions subscribed to by the Banks as shown on Schedule 2.01 and (B) the Borrowing Base Sub-Cap then in effect less (i) any amounts outstanding, without duplication, under (a), (b), (c), (d), (e), (f), (g) and (h) above, and (ii) the Effective Amount of all Loans.” |
OFFICER | TITLE | DIRECTOR |
David R. Emery 625 Ninth Street Rapid City, SD 57701 | Chairman and Chief Executive Officer | X |
Anthony S. Cleberg 625 Ninth Street Rapid City, SD 57701 | Executive Vice President and Chief Financial Officer (also Assistant Treasurer and Assistant Secretary) | X |
Steven J. Helmers 625 Ninth Street Rapid City, SD 57701 | Senior Vice President, General Counsel and Chief Compliance Officer (also Assistant Secretary) | X |
Garner M. Anderson 625 Ninth Street | Vice President, Treasurer and Chief Risk Officer | |
Victoria J. Campbell 350 Indiana St., Suite 400 Golden, CO 80401 | Vice President and General Manager | |
I. | Borrowing Base Sub-Cap = $ |
II. | Financial Covenants and Net Cumulative Loss Covenant: |
Actual | Requirement | |
Net Working Capital ($) | ___________ | ___________1 |
Tangible Net Worth ($) | ___________ | ___________ 1 |
Realized Net Working Capital ($) | __
________ | 60,000,000 1 |
Total Liabilities to Tangible Net Worth | __________ | 5:1 1 |
Net Cumulative (Loss) / Gain ($) | ___________ | ___________ 2 |
III. | Other Covenants |
Actual | Requirement | ||
Net Fixed Price Volumes: | |||
Natural Gas (MMBTU's) | __________ 3 | 3,000,000 | |
Crude Oil and Distillates (bbls) | __________3 | 50,000 | |
Natural Gas Liquids (gallons) | __________3 | 1,000,000 | |
Coal (tons) | __________3 | 2,000,000 | |
Electrical Power (MWh) | __________3 | 1,000,000 | |
RECs (MWh) | __________3 | 2,000,000 | |
Carbon Credits (metric tons) | __________3 | 2,000,000 | |
NOx/SOx Credits (tons) | __________3 | 100,000 | |
Value-at-Risk (1-day/95%): | |||
Proprietary ($) | __________4 | 8,000,000 | |
Transportation ($) | __________4 | 10,000,000 | |
Coal ($) | __________4 | 3,000,000 | |
Electrical Power and Environmental Products ($) | __________4 | 4,000,000 | |
Unhedged Transportation Exposure ($) | __________5 | ___________6 |
I. | COLLATERAL | ||||
A. | Cash Collateral | $_______ | 100 | % | $________ |
B. | Equity in Approved Brokerage Accounts | $_______ | 90 | % | $________ |
C. | Tier I Accounts | $_______ | 90 | % | $________ |
D. | Tier II Accounts | $_______ | 85 | % | $________<
/font> |
E. | Tier I Unbilled Eligible Accounts | $_______ | 85 |
% | $________ |
F. | Tier II Unbilled Eligible Accounts | $_______ | 80 | % | $________ |
G. | Eligible Inventory (other than Line Fill or Tank Bottom) | $_______ | 80 | % | $________ | <
/tr>
H. | Eligible Inventory that is Line Fill | $_______ | 70 | % | $________ |
I. | Eligible Hedged Coal Inventory | $_______
| 75 | % | $________2 |
J. | Eligible Exchange Receivables | $_______ | 80 | % | $________ |
K. | Undelivered Product Value | $_______ | 80 | % | $________ |
L. | Eligible Environmental Products | $_______ | 50 | % | $________ |
M. | Amount subject to First Purchaser Lien that is not secured by a L/C | ($______) | 100 | % | ($_______) |
N. | The mark to market amounts owed to the Swap Banks under Swap Contracts as reported by the Swap Banks | ($______) | 120 | % | (________) |
----------- | ---------- | ------------ | |||
======= | ====== | ======= | |||
TOTAL COLLATERAL | $_______ | _______ | $________3 | ||
BORROWING BASE SUB-CAP | $________ | ||||
BORROWING BASE ADVANCE CAP (Least of $_______________, Borrowing Base Sub-Cap or Total Collateral) | $________ | ||||
II. | BANK OUTSTANDINGS | $________ | |||
A. | Loans from the Banks | $________ | |||
B. | L/Cs from the Banks | $________ | |||
TO
TAL OUTSTANDINGS UNDER BORROWING BASE LINE | $________ | ||||
III. | EXCESS/(DEFICIT) (I-II) | $________ |
Long Position | Short Position | Net Position | |
MMBTUS | |||
CRUDE OIL AND DISTILLATES | |||
NATURAL GAS LIQUIDS | |||
COAL | |||
ELECTRICAL POWER | |||
RECS | |||
CARBON CREDITS | |||
NOx/SOx CREDITS |
I. | Elected L/C Sub-limit Caps: |
Elections | ||
Performance L/Cs | 25,000,000 | |
90 Day Transportation and Storage L/Cs 1 | 100,000,000 | |
365 Day Transportation and Storage L/Cs 1 | 75,000,000 | |
90 Day Swap L/Cs | 75,000,000 | |
365 Day Swap L/Cs | 75,000,000 | |
90 Day Supply L/Cs | 200,000,000 | |
365 Day Supply L/Cs | 25,000,000 | |
Supply L/Cs (regardless of tenor) - NGL | 25,000,000 |
|
Supply L/Cs (regardless of tenor) - Coal | 25,000,000 |
II.
div> | Financial Covenants and Net Cumulative Loss Covenant: |