XML 59 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Debt and Financing Arrangements (Tables)
12 Months Ended
Dec. 31, 2013
Fair Value of Long Term Debt

Estimated Fair Value of Long-Term Debt (millions)

   December 31,  
     2013      2012  

Estimated Fair Value of Long- Term Debt

   $ 327.3       $ 349.7   
Details on Long Term Debt

Details on long-term debt at December 31, 2013 and 2012 are shown below:

 

Long-Term Debt (millions)

   December 31,  
   2013      2012  

Unitil Corporation Senior Notes:

     

6.33% Notes, Due May 1, 2022

   $ 20.0       $ 20.0   

Unitil Energy First Mortgage Bonds:

     

5.24% Series, Due March 2, 2020

     15.0         15.0   

8.49% Series, Due October 14, 2024

     15.0         15.0   

6.96% Series, Due September 1, 2028

     20.0         20.0   

8.00% Series, Due May 1, 2031

     15.0         15.0   

6.32% Series, Due September 15, 2036

     15.0         15.0   

Fitchburg Long-Term Notes:

     

6.75% Notes, Due November 30, 2023

     19.0         19.0   

7.37% Notes, Due January 15, 2029

     12.0         12.0   

7.98% Notes, Due June 1, 2031

     14.0         14.0   

6.79% Notes, Due October 15, 2025

     10.0         10.0   

5.90% Notes, Due December 15, 2030

     15.0         15.0   

Northern Utilities Senior Notes:

     

6.95% Senior Notes, Series A, Due December 3, 2018

     30.0         30.0   

5.29% Senior Notes, Due March 2, 2020

     25.0         25.0   

7.72% Senior Notes, Series B, Due December 3, 2038

     50.0         50.0   

Granite State Senior Notes:

     

7.15% Senior Notes, Due December 15, 2018

     10.0         10.0   

Unitil Realty Corp. Senior Secured Notes:

     

8.00% Notes, Due August 1, 2017

     2.3         2.8   
  

 

 

    

 

 

 

Total Long-Term Debt

     287.3         287.8   

Less: Current Portion

     2.5         0.5   
  

 

 

    

 

 

 

Total Long-Term Debt, Less Current Portion

   $ 284.8       $ 287.3   
  

 

 

    

 

 

 
Summary of Interest Expense and Interest Income

A summary of interest expense and interest income is provided in the following table:

 

Interest Expense, net (millions)

 
     2013     2012     2011  

Interest Expense

      

Long-term Debt

   $ 20.2      $ 20.3      $ 20.3   

Short-term Debt

     1.2        1.5        1.7   

Regulatory Liabilities

     0.6        0.5          
  

 

 

   

 

 

   

 

 

 

Subtotal Interest Expense

     22.0        22.3        22.0   
  

 

 

   

 

 

   

 

 

 

Interest Income

      

Regulatory Assets

     (2.3     (3.4     (1.1

AFUDC(1) and Other

     (0.9     (0.8     (0.5
  

 

 

   

 

 

   

 

 

 

Subtotal Interest Income

     (3.2     (4.2     (1.6
  

 

 

   

 

 

   

 

 

 

Total Interest Expense, net

   $ 18.8      $ 18.1      $ 20.4   
  

 

 

   

 

 

   

 

 

 

 

  (1)

AFUDC—Allowance for Funds Used During Construction

Borrowing Limits Amounts Outstanding and Amounts Available Under Revolving Credit Facility

The following table details the borrowing limits, amounts outstanding and amounts available under the revolving Credit Facility as of December 31, 2013 and December 31, 2012:

 

Revolving Credit Facility (millions)

 
     December 31,  
     2013      2012  

Limit

   $ 120.0       $ 60.0   

Outstanding

   $ 60.2       $ 49.4   

Available

   $ 59.8       $ 10.6   
Future Operating Lease Payment Obligations and Future Minimum Lease Payments under Capital Leases

The following is a schedule of future operating lease payment obligations and future minimum lease payments under capital leases as of December 31, 2013:

 

Year Ending December 31, (000’s)

   Operating
Leases
     Capital
Leases
 

2014

   $ 1,244       $ 390   

2015

     1,114         174   

2016

     926         40   

2017

     647           

2018

     294           

2019 – 2023

     15           
  

 

 

    

 

 

 

Total Payments

   $ 4,240       $ 604