XML 35 R21.htm IDEA: XBRL DOCUMENT v3.21.1
DEBT AND FINANCING ARRANGEMENTS (Tables)
3 Months Ended
Mar. 31, 2021
Details on Long Term Debt
Details on long-term debt at March 31, 2021, March 31, 2020 and December 31, 2020 are shown in the following table:
 
($ millions)
  
March 31,
     December 31,  
    
2021
     2020      2020  
Unitil Corporation:
                          
6.33% Senior Notes, Due May 1, 2022
  
$
9.0
 
   $ 20.0      $ 15.0  
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        30.0  
Unitil Energy First Mortgage Bonds:
                          
8.49% Senior Secured Notes, Due October 14, 2024
  
 
3.0
 
     4.5        3.0  
6.96% Senior Secured Notes, Due September 1, 2028
  
 
16.0
 
     18.0        16.0  
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  
3.58% Senior Secured Notes, Due September 15, 2040
  
 
27.5
 
     —          27.5  
4.18% Senior Secured Notes, Due November 30, 2048
  
 
30.0
 
     30.0        30.0  
Fitchburg:
                          
6.75% Senior Notes, Due November 30, 2023
  
 
1.9
 
     3.8        1.9  
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
  
 
9.6
 
     10.8        10.8  
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  
3.78% Senior Notes, Due September 15, 2040
  
 
27.5
 
     —          27.5  
4.32% Senior Notes, Due
 
November 1, 2047
  
 
15.0
 
     15.0        15.0  
Northern Utilities:
                          
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  
3.78% Senior Notes, Due
 
September 15, 2040
  
 
40.0
 
     —          40.0  
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        40.0  
Granite State:
                          
3.72% Senior Notes, Due November 1, 2027
  
 
15.0
 
     15.0        15.0  
Unitil Realty Corp.:
                          
2.64% Senior Secured Notes, Due December 18, 2030
  
 
4.7
 
     —          4.7  
    
 
 
    
 
 
    
 
 
 
Total Long-Term Debt
  
 
528.2
 
     446.1        535.4  
Less: Unamortized Debt Issuance Costs
  
 
3.9
 
     3.5        3.8  
    
 
 
    
 
 
    
 
 
 
Total Long-Term Debt, net of Unamortized Debt Issuance Costs
  
 
524.3
 
     442.6        531.6  
Less: Current Portion
  
 
8.5
 
     6.3        8.5  
    
 
 
    
 
 
    
 
 
 
Total Long-term Debt, Less Current Portion
  
$
515.8
 
   $ 436.3      $ 523.1  
    
 
 
    
 
 
    
 
 
 
Fair Value of Long Term Debt
($ millions)
  
March 31,
     December 31,  
    
2021
     2020      2020  
Estimated Fair Value of Long-Term Debt
  
$
581.0
     $ 494.7      $ 633.1  
    
 
 
    
 
 
    
 
 
 
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 2021, March 31, 2020 and December 31, 2020:
    
Revolving Credit Facility ($ millions)
 
    
March 31,
     December 31,  
    
2021
     2020      2020  
Limit
  
$
120.0
 
   $ 120.0      $ 120.0  
Short-Term Borrowings Outstanding
  
 
37.3
 
     71.6        54.7  
Letter of Credit Outstanding
  
 
—  
 
     0.1        0.1  
    
 
 
    
 
 
    
 
 
 
Available
  
$
82.7
 
   $ 48.3      $ 65.2  
    
 
 
    
 
 
    
 
 
 
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)
  
2021
     2020      2020  
Operating Lease Obligations:
                          
Other Current Liabilities (current portion)
  
$
1.6
 
   $ 1.4      $ 1.5  
Other Noncurrent Liabilities (long-term portion)
  
 
3.8
 
     3.5        3.7  
    
 
 
    
 
 
    
 
 
 
Total Operating Lease Obligations
  
$
5.4
 
   $ 4.9      $ 5.2  
    
 
 
    
 
 
    
 
 
 
Capital Lease Obligations:
                          
Other Current Liabilities (current portion)
  
$
0.2
 
   $ 0.2      $ 0.2  
Other Noncurrent Liabilities (long-term portion)
  
 
0.3
 
     0.4        0.2  
    
 
 
    
 
 
    
 
 
 
Total Capital Lease Obligations
  
$
0.5
 
   $ 0.6      $ 0.4  
    
 
 
    
 
 
    
 
 
 
Total Lease Obligations
  
$
5.9
 
   $ 5.5      $ 5.6  
    
 
 
    
 
 
    
 
 
 
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, 2021. The payments for operating leases consist of $1.6 million of current operating lease obligations, which are included in Other Current Liabilities and $3.8 million of noncurrent operating lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of March 31, 2021. The payments for capital leases consist of $0.2 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 March 31, 2021.
 
Lease Payments ($000’s)
Year Ending December 31,
  
Operating
Leases
    
Capital
Leases
 
Rest of 2021
   $ 1,390      $ 145  
2022
     1,589        150  
2023
     1,293        107  
2024
     963        52  
2025
     397        19  
2026-2030
     149        —    
    
 
 
    
 
 
 
Total Payments
  
 
5,781
 
  
 
473
 
    
 
 
    
 
 
 
Less: Interest
     422        21  
    
 
 
    
 
 
 
Amount of Lease Obligations Recorded on Consolidated Balance Sheets
  
$
5,359
 
  
$
452