XML 114 R32.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Note 4 - Regulatory Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 2019
Notes Tables  
Schedule of Regulatory Assets and Liabilities [Table Text Block]
   

December 31, 2019

   

Remaining

Recovery/

 

(in thousands)

 

Current

   

Long-Term

   

Total

   

Refund Period

(months)

 

Regulatory Assets:

                               

Prior Service Costs and Actuarial Losses on Pensions and Other Postretirement Benefits1

  $ 9,090     $ 129,102     $ 138,192    

see below

 

Accumulated Asset Retirement Obligation (ARO) Accretion/Depreciation Adjustment1

    -       7,772       7,772    

asset lives

 

Conservation Improvement Program Costs and Incentives2

    4,024       2,844       6,868       21  

Minnesota Transmission Cost Recovery Rider Accrued Revenues2

    4,208       -       4,208       12  

MISO Schedule 26/26A Transmission Cost Recovery Rider True-ups1

    2,033       968       3,001       24  

Nonservice Costs Components of Postretirement Benefits Capitalized for Ratemaking Purposes and Subject to Deferred Recovery1

    -       1,681       1,681    

asset lives

 

Big Stone II Unrecovered Project Costs – Minnesota1

    715       225       940       16  

Debt Reacquisition Premiums1

    201       548       749       153  

Deferred Marked-to-Market Losses1

    743       -       743       12  

Big Stone II Unrecovered Project Costs – South Dakota1

    144       253       397       33  

South Dakota Deferred Rate Case Expenses Subject to Recovery1

    138       245       383       34  

North Dakota Deferred Rate Case Expenses Subject to Recovery1

    122       244       366       36  

Minnesota SPP Transmission Cost Recovery Tracker1

    -       202       202    

see below

 

Minnesota Renewable Resource Rider Accrued Revenues2

    131       -       131       12  

South Dakota Transmission Cost Recovery Rider Accrued Revenues2

    97       -       97       2  

Deferred Lease Expenses1

    -       54       54       39  

Minnesota Environmental Cost Recovery Rider Accrued Revenues2

    4       -       4       12  

Total Regulatory Assets

  $ 21,650     $ 144,138     $ 165,788          

Regulatory Liabilities:

                               

Deferred Income Taxes

  $ -     $ 141,707     $ 141,707    

asset lives

 

Accumulated Reserve for Estimated Removal Costs – Net of Salvage

    -       97,726       97,726    

asset lives

 

Refundable Fuel Clause Adjustment Revenues

    3,982       -       3,982       12  

North Dakota Renewable Resource Recovery Rider Accrued Refund

    1,515       -       1,515       12  

North Dakota Transmission Cost Recovery Rider Accrued Refund

    700       -       700       12  

Prior Service Costs and Actuarial Gains on Postretirement Benefits

    471       -       471       12  

Revenue for Rate Case Expenses Subject to Refund – Minnesota

    -       401       401    

see below

 

South Dakota Phase-In Rate Plan Rider Accrued Refund

    355       -       355       9  

North Dakota Generation Cost Recovery Rider Accrued Refund

    287       -       287       6  

Minnesota Energy Intensive Trade Exposed Rider Accrued Refund

    164       -       164       12  

Other

    6       72       78       168  

Total Regulatory Liabilities

  $ 7,480     $ 239,906     $ 247,386          

Net Regulatory Asset/(Liability) Position

  $ 14,170     $ (95,768 )   $ (81,598 )        
 

December 31, 2018

Remaining

Recovery/

 

(in thousands)

 

Current

   

Long-Term

   

Total

Refund Period

(months)

 

Regulatory Assets:

                               

Prior Service Costs and Actuarial Losses on Pensions and Other Postretirement Benefits1

  $ 6,346     $ 118,433     $ 124,779    

see below

 

Accumulated ARO Accretion/Depreciation Adjustment1

    -       7,169       7,169    

asset lives

 

Conservation Improvement Program Costs and Incentives2

    5,995       3,285       9,280       21  

Minnesota Transmission Cost Recovery Rider Accrued Revenues2

    444       -       444       12  

MISO Schedule 26/26A Transmission Cost Recovery Rider True-up1

    240       -       240       12  

Nonservice Costs Components of Postretirement Benefits Capitalized for Ratemaking Purposes and Subject to Deferred Recovery1

    -       986       986    

asset lives

 

Big Stone II Unrecovered Project Costs – Minnesota1

    681       947       1,628       28  

Debt Reacquisition Premiums1

    207       753       960       165  

Deferred Marked-to-Market Losses1

    1,661       743       2,404       24  

Big Stone II Unrecovered Project Costs – South Dakota1

    100       342       442       53  

South Dakota Deferred Rate Case Expenses Subject to Recovery1

    178       -       178       12  

North Dakota Deferred Rate Case Expenses Subject to Recovery1

    455       -       455       12  

Minnesota SPP Transmission Cost Recovery Tracker1

    -       176       176    

see below

 

Minnesota Renewable Resource Recovery Rider Accrued Revenues2

    452       -       452       12  

Minnesota Environmental Cost Recovery Rider Accrued Revenues2

    121       -       121       12  

Deferred Income Taxes1

    -       2,423       2,423    

asset lives

 

Minnesota Energy Intensive Trade Exposed Rider Accrued Revenues1

    328       -       328       4  

North Dakota Environmental Cost Recovery Rider Accrued Revenues2

    17       -       17       12  

Total Regulatory Assets

  $ 17,225     $ 135,257     $ 152,482          

Regulatory Liabilities:

                               

Deferred Income Taxes

  $ -     $ 142,779     $ 142,779    

asset lives

 

Accumulated Reserve for Estimated Removal Costs – Net of Salvage

    -       83,229       83,229    

asset lives

 

Refundable Fuel Clause Adjustment Revenues

    121       -       121       12  

North Dakota Renewable Resource Recovery Rider Accrued Refund

    177       -       177       12  

North Dakota Transmission Cost Recovery Rider Accrued Refund

    60       -       60       12  

Revenue for Rate Case Expenses Subject to Refund – Minnesota

    -       166       166    

see below

 

MISO Schedule 26/26A Transmission Cost Recovery Rider True-up

    -       187       187       24  

South Dakota Transmission Cost Recovery Rider Accrued Refund

    168       -       168       12  

South Dakota Environmental Cost Recovery Rider Accrued Refund

    207       -       207       12  

Other

    5       108       113       180  

Total Regulatory Liabilities

  $ 738     $ 226,469     $ 227,207          

Net Regulatory Asset/(Liability) Position

  $ 16,487     $ (91,212 )   $ (74,725 )