XML 62 R21.htm IDEA: XBRL DOCUMENT v3.19.3
DEBT AND FINANCING ARRANGEMENTS (Tables)
9 Months Ended
Sep. 30, 2019
Details on Long Term Debt
Details on long-term debt at September 30, 2019, Sept
e
mber 30, 2018 and December 31, 2018 are shown below:
($ millions)
 
September 30,
   
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
   
18.0
     
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
 
4.04% Senior Notes, Due September 12, 2049
 
 
40.0
 
 
 
 
 
 
 
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
   
433.9
     
396.0
     
409.3
 
Less: Unamortized Debt Issuance Costs
   
3.5
     
3.1
     
3.5
 
                         
Total Long-Term Debt, net of Unamortized Debt Issuance Costs
   
430.4
     
392.9
     
405.8
 
Less: Current Portion
(1)
   
19.5
     
31.8
     
18.4
 
                         
Total Long-term Debt, Less Current Portion
 
$
410.9
    $
361.1
    $
387.4
 
                         
 
(1)
The Current Portion of Long-Term Debt ​​​​​​​includes sinking ​​​​​​​fund payments.
Fair Value of Long Term Debt
($ millions)
 
September 30,
   
December 31,
 
 
2019
   
2018
   
2018
 
Estimated Fair Value of Long-Term Debt
  $
495.1
    $
418.7
    $
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 September 30 2019, September 30, 2018 and December 31, 2018:
 
Revolving Credit Facility
($ millions)
 
 
September 30,
   
December 31,
 
 
2019
   
2018
   
2018
 
Limit
 
$
120.0
    $
120.0
    $
120.0
 
Short-Term Borrowings Outstanding
   
49.2
     
69.1
     
82.8
 
Letter of Credit Outstanding
 
 
0.1
 
 
 
—  
 
 
 
—  
 
Available
 
$
70.7
    $
50.9
    $
37.2
 
Classification of the Company Lease Obligations
The balance sheet classification of the Company’s lease obligations was as follows:
 
September 30,
 
 
December 31,
 
Lease Obligations ($ millions)
 
2019
 
 
2018
 
 
2018
 
Operating Lease Obligations:
   
     
     
 
Other Current Liabilities (current portion)
 
$
1.2
    $
 —  
    $
 —  
 
Other Noncurrent Liabilities (long-term portion)
   
3.0
     
—  
     
—  
 
                         
Total Operating Lease Obligations
   
4.2
     
 —  
     
 —  
 
                         
Capital Lease Obligations:
   
     
     
 
Other Current Liabilities (current portion)
   
0.3
     
3.1
     
3.1
 
Other Noncurrent Liabilities (long-term portion)
   
0.3
     
3.4
     
2.7
 
                         
Total Capital Lease Obligations
   
0.6
     
6.5
     
5.8
 
                         
Total Lease Obligations
 
$
4.8
    $
6.5
    $
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 September 30, 2019. The payments for capital leases consist of $0.3​​​​​​​​​​​​​​ million of current capital lease obligations, which are included in Other​​​​​​​ Current Liabilities and $
0.3
 million of noncurrent capital lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of September 30, 2019.
 
                     
Lease Payments ($000’s)
Year Ending December 31,
 
 
Operating
Leases
   
Capital
Leases
 
Rest of 2019
 
  $
356
    $
 80
 
2020
 
   
1,338
     
262
 
2021
 
   
1,168
     
161
 
2022
 
   
887
     
97
 
2023
 
   
587
     
55
 
2024-2028
 
   
400
     
—  
 
                     
Total Payments
 
   
4,736
     
655
 
                     
Less: Interest
 
   
507
     
35
 
                     
Amount of Lease Obligations Recorded on Consolidated Balance Sheets
 
$
 4,229
   
$
 620
 
                     
 
The payment amounts in the following table, which are as of December 31, 2018, would not differ substantially from the payment amounts as of September 30, 2018.
                     
Lease Payments ($000’s)
Year Ending December 31,
 
 
Operating
Leases
   
Capital
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