XML 33 R21.htm IDEA: XBRL DOCUMENT v3.22.2.2
DEBT AND FINANCING ARRANGEMENTS (Tables)
9 Months Ended
Sep. 30, 2022
Details on Long Term Debt
Details on long-term debt at September 30, 2022, September 30, 2021 and December 31, 2021 are shown
below:
 
($ millions)
  
September 30,
 
  
December 31,
 
 
  
2022
 
  
2021
 
  
2021
 
Unitil Corporation:
  
  
  
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
  
 
1.5
 
     3.0        1.5  
6.96% Senior Secured Notes, Due September 1, 2028
  
 
12.0
 
     14.0        14.0  
8.00% Senior Secured Notes, Due May 1, 2031
  
 
13.5
 
     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        27.5  
4.18% Senior Secured Notes, Due November 30, 2048
  
 
30.0
 
     30.0        30.0  
Fitchburg:
                          
6.79% Senior Notes, Due October 15, 2025
  
 
6.0
 
     10.0        6.0  
3.52% Senior Notes, Due November 1, 2027
  
 
10.0
 
     10.0        10.0  
7.37% Senior Notes, Due January 15, 2029
  
 
8.4
 
     9.6        9.6  
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        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        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
  
 
4.3
 
     4.5        4.5  
    
 
 
    
 
 
    
 
 
 
Total Long-Term Debt
  
 
504.7
 
     515.1        509.6  
Less: Unamortized Debt Issuance Costs
  
 
3.4
 
     3.7        3.6  
    
 
 
    
 
 
    
 
 
 
Total Long-Term Debt, net of Unamortized Debt Issuance Costs
  
 
501.3
 
     511.4        506.0  
Less: Current Portion
  
 
8.2
 
     10.1        8.2  
    
 
 
    
 
 
    
 
 
 
Total Long-term Debt, Less Current Portion
  
$
493.1
 
   $ 501.3      $ 497.8  
    
 
 
    
 
 
    
 
 
 
Fair Value of Long Term Debt
 
($ millions)
  
September 30,
 
  
December 31,
 
 
  
2022
 
  
2021
 
  
2021
 
Estimated Fair Value of Long-Term Debt
  
$
458.3
 
   $ 598.2      $ 584.9  
    
 
 
    
 
 
    
 
 
 
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, 2022 and the prior credit facility as of September 31, 2021 and December 31,
 
 
  
Revolving Credit Facility ($ millions)
 
 
  
September 30,
 
  
December 31,
 
 
  
2022
 
  
2021
 
  
2021
 
Limit
  
$
 200.0
 
   $  120.0      $  120.0  
Short-Term Borrowings Outstanding
  
 
72.0
 
     30.5        64.1  
    
 
 
    
 
 
    
 
 
 
Available
  
$
128.0
 
   $ 89.5      $ 55.9  
    
 
 
    
 
 
    
 
 
 
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)
  
2022
 
  
2021
 
  
2021
 
Operating Lease Obligations:
                          
Other Current Liabilities (current portion)
  
$
1.6
 
   $ 1.6      $ 1.6  
Other Noncurrent Liabilities (long-term portion)
  
 
3.0
 
     3.5        3.1  
    
 
 
    
 
 
    
 
 
 
Total Operating Lease Obligations
  
$
4.6
 
   $ 5.1      $ 4.7  
    
 
 
    
 
 
    
 
 
 
Capital Lease Obligations:
                          
Other Current Liabilities (current portion)
  
$
0.1
 
   $ 0.2      $ 0.1  
Other Noncurrent Liabilities (long-term portion)
  
 
0.1
 
     0.2        0.2  
    
 
 
    
 
 
    
 
 
 
Total Capital Lease Obligations
  
$
0.2
 
   $ 0.4      $ 0.3  
    
 
 
    
 
 
    
 
 
 
Total Lease Obligations
  
$
4.8
 
   $ 5.5      $ 5.0  
    
 
 
    
 
 
    
 
 
 
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, 2022. The payments for operating leases consist of $1.6 million of current operating lease obligations, which are included in Other Current Liabilities and $3.0 million of noncurrent operating lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of September 30, 2022. The payments for capital leases consist of $0.1 million of current capital lease obligations, which are included in Other Current Liabilities and $0.1 million of noncurrent capital lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of
September 30,
2022.
 
Lease Payments ($000’s)
Year Ending December 31,
  
Operating
Leases
 
  
Capital
Leases
 
Rest of 2022
   $ 457      $ 36  
2023
     1,655        114  
2024
     1,325        59  
2025
     759        26  
2026
     456        6  
2027-2031
     291        3  
    
 
 
    
 
 
 
Total Payments
  
 
4,943
 
  
 
244
 
    
 
 
    
 
 
 
Less: Interest
     329        9  
    
 
 
    
 
 
 
Amount of Lease Obligations Recorded on Consolidated Balance Sheets
  
$
4,614
 
  
$
235