XML 43 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Note 4 - Regulatory Assets and Liabilities (Tables)
3 Months Ended
Mar. 31, 2020
Notes Tables  
Schedule of Regulatory Assets and Liabilities [Table Text Block]
   

March 31, 2020

   

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

  $ 9,018     $ 127,038     $ 136,056    

 

see below  

Accumulated Asset Retirement Obligation (ARO) Accretion/Depreciation Adjustment1

    -       8,007       8,007    

 

asset lives  

Minnesota Transmission Cost Recovery Rider Accrued Revenues2

    5,965       -       5,965       12  

Conservation Improvement Program Costs and Incentives2

    1,288       3,511       4,799       18  

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

    1,767       928       2,695       21  

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

    -       1,826       1,826    

 

asset lives  

Big Stone II Unrecovered Project Costs – Minnesota1

    724       38       762       13  

Debt Reacquisition Premiums1

    204       482       686       150  

Deferred Marked-to-Market Losses1

    557       -       557       9  

Big Stone II Unrecovered Project Costs – South Dakota1

    144       217       361       30  

Minnesota Renewable Resource Rider Accrued Revenues2

    354       -       354       12  

South Dakota Deferred Rate Case Expenses Subject to Recovery1

    138       211       349       31  

North Dakota Deferred Rate Case Expenses Subject to Recovery1

    122       213       335       33  

Minnesota SPP Transmission Cost Recovery Tracker1

    -       206       206    

 

see below  

South Dakota Phase-In Rate Plan Rider Accrued Revenues2

    73       -       73       12  

Deferred Lease Expenses1

    -       57       57       36  

Minnesota Environmental Cost Recovery Rider Accrued Revenues2

    4       -       4       12  

Total Regulatory Assets

  $ 20,358     $ 142,734     $ 163,092          

Regulatory Liabilities:

                               

Deferred Income Taxes

  $ -     $ 140,112     $ 140,112    

 

asset lives  

Accumulated Reserve for Estimated Removal Costs – Net of Salvage

    -       98,465       98,465    

 

asset lives  

Refundable Fuel Clause Adjustment Revenues

    8,078       -       8,078       12  

North Dakota Transmission Cost Recovery Rider Accrued Refund

    662       -       662       12  

Prior Service Costs and Actuarial Gains on Postretirement Benefits

    471       -       471       12  

Revenue for Rate Case Expenses Subject to Refund – Minnesota

    -       460       460    

 

see below  

North Dakota Renewable Resource Recovery Rider Accrued Refund

    325       -       325       12  

Minnesota Energy Intensive Trade Exposed Rider Accrued Refund

    201       -       201       11  

South Dakota Transmission Cost Recovery Rider Accrued Refund

    33       -       33       11  

North Dakota Generation Cost Recovery Rider Accrued Refund

    28       -       28       12  

Other

    6       71       77       165  

Total Regulatory Liabilities

  $ 9,804     $ 239,108     $ 248,912          

Net Regulatory Asset/(Liability) Position

  $ 10,554     $ (96,374 )   $ (85,820 )        
   

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  

Minnesota Transmission Cost Recovery Rider Accrued Revenues2

    4,208       -       4,208       12  

Conservation Improvement Program Costs and Incentives2

    4,024       2,844       6,868       21  

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  

Minnesota Renewable Resource Rider Accrued Revenues2

    131       -       131       12  

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  

Deferred Lease Expenses1

    -       54       54       39  

Minnesota Environmental Cost Recovery Rider Accrued Revenues2

    4       -       4       12  

South Dakota Transmission Cost Recovery Rider Accrued Revenues2

    97       -       97       2  

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 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  

North Dakota Renewable Resource Recovery Rider Accrued Refund

    1,515       -       1,515       12  

Minnesota Energy Intensive Trade Exposed Rider Accrued Refund

    164       -       164       12  

North Dakota Generation Cost Recovery Rider Accrued Refund

    287       -       287       6  

Other

    6       72       78       168  

South Dakota Phase-In Rate Plan Rider Accrued Refund

    355       -       355       9  

Total Regulatory Liabilities

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

Net Regulatory Asset/(Liability) Position

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