XML 40 R21.htm IDEA: XBRL DOCUMENT v3.20.1
DEBT AND FINANCING ARRANGEMENTS (Tables)
3 Months Ended
Mar. 31, 2020
Details on Long Term Debt
Details on long-term debt at March 31, 2020, March 31, 2019 and December 31, 2019 are shown below:
                         
($ millions)
 
March 31,
   
December 31,
 
 
2020
 
 
2019
   
2019
 
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
 
3.43% Senior Notes, Due December 18, 2029
 
 
30.0
 
   
—  
     
30.0
 
Unitil Energy First Mortgage Bonds:
 
 
 
 
 
 
 
 
 
5.24% Senior Secured Notes, Due March 2, 2020
 
 
—  
 
   
5.0
     
5.0
 
8.49% Senior Secured Notes, Due October 14, 2024
 
 
4.5
 
   
6.0
     
4.5
 
6.96% Senior Secured Notes, Due September 1, 2028
 
 
18.0
 
   
20.0
     
18.0
 
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
     
30.0
 
Fitchburg:
 
 
 
 
 
 
 
 
 
6.75% Senior Notes, Due November 30, 2023
 
 
3.8
 
   
5.7
     
3.8
 
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
 
 
10.8
 
   
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:
 
 
 
   
     
 
5.29% Senior Notes, Due March 2, 2020
 
 
—  
 
   
8.2
     
8.2
 
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
 
   
—  
     
40.0
 
Granite State:
 
 
 
 
 
 
 
 
 
3.72% Senior Notes, Due November 1, 2027
 
 
15.0
 
   
15.0
     
15.0
 
                         
Total Long-Term Debt
 
 
446.1
 
   
395.9
     
460.5
 
Less: Unamortized Debt Issuance Costs
 
 
3.5
 
   
3.4
     
3.5
 
                         
Total Long-Term Debt, net of Unamortized Debt Issuance Costs
 
 
442.6
 
   
392.5
     
457.0
 
Less: Current Portion
 
 
6.3
 
   
19.5
     
19.5
 
                         
Total Long-term Debt, Less Current Portion
 
$
436.3
 
  $
373.0
    $
437.5
 
                         
 
 
 
 
Fair Value of Long Term Debt
                         
($ millions)
 
March 31,
   
December 31,
 
 
2020
 
 
2019
   
2019
 
Estimated Fair Value of Long-Term Debt
 
$
494.7
 
  $
418.0
    $
 518.7
 
 
 
 
 
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 2020, March 30, 2019 and December 31, 2019:
                         
 
Revolving Credit Facility
($ millions)
 
 
March 31,
   
December 31,
 
 
2020
 
 
2019
   
2019
 
Limit
 
$
120.0
 
  $
120.0
    $
 120.0
 
Short-Term Borrowings Outstanding
 
 
71.6
 
   
65.8
     
58.6
 
Letter of Credit Outstanding
 
 
0.1
 
   
—  
     
0.1
 
                         
Available
 
$
48.3
 
  $
54.2
    $
61.3
 
                         
 
 
 
 
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)
 
2020
 
 
2019
   
2019
 
Operating Lease Obligations:
   
     
     
 
Other Current Liabilities (current portion)
 
$
1.4
 
  $
1.1
    $
1.2
 
Other Noncurrent Liabilities (long-term portion)
 
 
3.5
 
   
2.8
     
2.8
 
                         
Total Operating Lease Obligations
 
$
4.9
 
  $
3.9
    $
4.0
 
                         
Capital Lease Obligations:
   
     
     
 
Other Current Liabilities (current portion)
 
$
0.2
 
  $
3.0
    $
 0.2
 
Other Noncurrent Liabilities (long-term portion)
 
 
0.4
 
   
1.9
     
0.3
 
                         
Total Capital Lease Obligations
 
$
0.6
 
  $
4.9
    $
0.5
 
                         
Total Lease Obligations
 
$
5.5
 
  $
8.8
    $
4.5
 
                         
 
 
 
 
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, 2020. The payments for capital leases consist of $0.2 million of current capital lease obligations, which are included in Other Current Liabilities and $0.4 million of noncurrent capital lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of March 31, 2020.
The payments for operating leases consist of $1.4 million of current operating lease obligations, which are included in Other Current Liabilities and $3.5 million of noncurrent operating lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of March 31, 2020.
                 
Lease Payments ($000’s)
Year Ending December 31,
 
Operating
Leases
 
 
Capital
Leases
 
Rest of 2020
  $
1,211
    $
215
 
2021
   
1,455
     
193
 
2022
   
1,174
     
130
 
2023
   
873
     
88
 
2024
   
544
     
33
 
2025-2029
   
140
     
 
                 
Total Payments
 
 
5,397
 
 
 
659
 
                 
Less: Interest
   
497
     
35
 
                 
Amount of Lease Obligations Recorded on Consolidated Balance Sheets
 
$
4,900
 
 
$
624