XML 35 R21.htm IDEA: XBRL DOCUMENT v3.19.1
DEBT AND FINANCING ARRANGEMENTS (Tables)
3 Months Ended
Mar. 31, 2019
Details on Long Term Debt

Details on long-term debt at March 31, 2019, March 31, 2018 and December 31, 2018 are shown below:

 

($ millions)

   March 31,      December 31,  
     2019      2018      2018  

Unitil Corporation:

        

6.33% Senior Notes, Due May 1, 2022

   $ 20.0      $ 20.0      $ 20.0  

3.70% Senior Notes, Due August 1, 2026

     30.0        30.0        30.0  

Unitil Energy First Mortgage Bonds:

        

5.24% Senior Secured Notes, Due March 2, 2020

     5.0        10.0        10.0  

8.49% Senior Secured Notes, Due October 14, 2024

     6.0        7.5        6.0  

6.96% Senior Secured Notes, Due September 1, 2028

     20.0        20.0        20.0  

8.00% Senior Secured Notes, Due May 1, 2031

     15.0        15.0        15.0  

6.32% Senior Secured Notes, Due September 15, 2036

     15.0        15.0        15.0  

4.18% Senior Secured Notes, Due November 30, 2048

     30.0        —          30.0  

Fitchburg:

        

6.75% Senior Notes, Due November 30, 2023

     5.7        7.6        5.7  

6.79% Senior Notes, Due October 15, 2025

     10.0        10.0        10.0  

3.52% Senior Notes, Due November 1, 2027

     10.0        10.0        10.0  

7.37% Senior Notes, Due January 15, 2029

     12.0        12.0        12.0  

5.90% Senior Notes, Due December 15, 2030

     15.0        15.0        15.0  

7.98% Senior Notes, Due June 1, 2031

     14.0        14.0        14.0  

4.32% Senior Notes, Due November 1, 2047

     15.0        15.0        15.0  

Northern Utilities:

        

6.95% Senior Notes, Due December 3, 2018

     —          10.0        —    

5.29% Senior Notes, Due March 2, 2020

     8.2        16.6        16.6  

3.52% Senior Notes, Due November 1, 2027

     20.0        20.0        20.0  

7.72% Senior Notes, Due December 3, 2038

     50.0        50.0        50.0  

4.42% Senior Notes, Due October 15, 2044

     50.0        50.0        50.0  

4.32% Senior Notes, Due November 1, 2047

     30.0        30.0        30.0  

Granite State:

        

7.15% Senior Notes, Due December 15, 2018

     —          3.3        —    

3.72% Senior Notes, Due November 1, 2027

     15.0        15.0        15.0  
  

 

 

    

 

 

    

 

 

 

Total Long-Term Debt

     395.9        396.0        409.3  

Less: Unamortized Debt Issuance Costs

     3.4        3.2        3.5  
  

 

 

    

 

 

    

 

 

 

Total Long-Term Debt, net of Unamortized Debt Issuance Costs

     392.5        392.8        405.8  

Less: Current Portion

     19.5        29.8        18.4  
  

 

 

    

 

 

    

 

 

 

Total Long-term Debt, Less Current Portion

   $ 373.0      $ 363.0      $ 387.4  
  

 

 

    

 

 

    

 

 

 
Fair Value of Long Term Debt

($ millions)

   March 31,      December 31,  
     2019      2018      2018  

Estimated Fair Value of Long-Term Debt

   $ 418.0      $ 428.0      $ 422.0  
  

 

 

    

 

 

    

 

 

 
Borrowing Limits Amounts Outstanding and Amounts Available under Credit Facility

The following table details the borrowing limits, amounts outstanding and amounts available under the Credit Facility as of March 31, 2019, March 31, 2018 and December 31, 2018:

 

     Revolving Credit Facility
($ millions)
 
     March 31,      December 31,  
     2019      2018      2018  

Limit

   $ 120.0      $ 120.0      $ 120.0  

Short-Term Borrowings Outstanding

   $ 65.8      $ 45.3      $ 82.8  
  

 

 

    

 

 

    

 

 

 

Available

   $ 54.2      $ 74.7      $ 37.2  
  

 

 

    

 

 

    

 

 

 
Classification of the Company Lease Obligations

The balance sheet classification of the Company’s lease obligations was as follows:

 

     March 31,      December 31,  

Lease Obligations ($ millions)

   2019      2018      2018  

Operating Lease Obligations:

        

Other Current Liabilities (current portion)

   $ 1.1      $ —        $ —    

Other Noncurrent Liabilities (long-term portion)

     2.8        —          —    
  

 

 

    

 

 

    

 

 

 

Total Operating Lease Obligations

   $ 3.9      $ —        $ —    
  

 

 

    

 

 

    

 

 

 

Capital Lease Obligations:

        

Other Current Liabilities (current portion)

   $ 3.0      $ 3.1      $ 3.1  

Other Noncurrent Liabilities (long-term portion)

     1.9        4.9        2.7  
  

 

 

    

 

 

    

 

 

 

Total Capital Lease Obligations

   $ 4.9      $ 8.0      $ 5.8  
  

 

 

    

 

 

    

 

 

 

Total Lease Obligations

   $ 8.8      $ 8.0      $ 5.8  
  

 

 

    

 

 

    

 

 

 
Future Operating Lease Payment Obligations and Future Minimum Lease Payments under Capital Leases

The following table is a schedule of future operating lease payment obligations and future minimum lease payments under capital leases as of March 31, 2019. The payments for capital leases consist of $3.0 million of current capital lease obligations, which are included in Other Current Liabilities and $1.9 million of noncurrent capital lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of March 31, 2019. $2.8 million of the current capital lease obligations and $1.6 million of the noncurrent capital lease obligations reflect amounts under a financing arrangement entered into in April 2014 for various information systems and technology equipment. The financing arrangement is structured as a capital lease obligation.

The payments for operating leases consist of $1.1 million of current operating lease obligations, which are included in Other Current Liabilities and $2.8 million of noncurrent operating lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of March 31, 2019.

 

Lease Payments ($000’s)    Operating      Capital  

Year Ending December 31,

   Leases      Leases  

Rest of 2019

   $ 967      $ 2,369  

2020

     1,141        2,576  

2021

     972        96  

2022

     691        33  

2023

     391        15  

2024-2028

     119        —    
  

 

 

    

 

 

 

Total Payments

     4,281        5,089  
  

 

 

    

 

 

 

Less: Interest

     426        122  
  

 

 

    

 

 

 

Amount of Lease Obligations Recorded on Consolidated Balance Sheets

   $ 3,855      $ 4,967  
  

 

 

    

 

 

 

The payment amounts in the following table, which are as of December 31, 2018, would not differ substantially from the payment amounts as of March 31, 2018.

 

Lease Payments ($000’s)    Operating      Capital  

Year Ending December 31,

   Leases      Leases  

2019

   $ 1,372      $ 3,069  

2020

     1,138        2,535  

2021

     969        93  

2022

     689        32  

2023

     390        14  

2024-2028

     120        —    
  

 

 

    

 

 

 

Total Payments

   $ 4,678      $ 5,743