XML 32 R23.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Debt and Financing Arrangements (Tables)
6 Months Ended
Jun. 30, 2024
Details on Long Term Debt

Details on long-term debt at June 30, 2024, June 30, 2023 and December 31, 2023 are shown below.

 

(millions)

 

June 30,

 

 

December 31,

 

 

2024

 

 

2023

 

 

2023

 

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:

 

 

 

 

 

 

 

 

 

6.96% Senior Secured Notes, Due September 1, 2028

 

 

10.0

 

 

 

12.0

 

 

 

10.0

 

8.00% Senior Secured Notes, Due May 1, 2031

 

 

10.5

 

 

 

12.0

 

 

 

12.0

 

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

 

 

 

 

 

2.0

 

 

 

 

3.52% Senior Notes, Due November 1, 2027

 

 

10.0

 

 

 

10.0

 

 

 

10.0

 

7.37% Senior Notes, Due January 15, 2029

 

 

6.0

 

 

 

7.2

 

 

 

7.2

 

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

 

5.70% Senior Notes, Due July 2, 2033

 

 

12.0

 

 

 

 

 

 

12.0

 

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

 

5.96% Senior Notes, Due July 2, 2053

 

 

13.0

 

 

 

 

 

 

13.0

 

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

 

 

3.9

 

 

 

4.1

 

 

 

4.0

 

Total Long-Term Debt

 

 

514.4

 

 

 

496.3

 

 

 

517.2

 

Less: Unamortized Debt Issuance Costs

 

 

3.1

 

 

 

3.2

 

 

 

3.2

 

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

 

 

511.3

 

 

 

493.1

 

 

 

514.0

 

Less: Current Portion

 

 

4.9

 

 

 

6.9

 

 

 

4.9

 

Total Long-term Debt, Less Current Portion

 

$

506.4

 

 

$

486.2

 

 

$

509.1

 

Fair Value of Long Term Debt

(millions)

 

June 30,

 

 

December 31,

 

 

2024

 

 

2023

 

 

2023

 

Estimated Fair Value of Long-Term Debt

 

$

462.7

 

 

$

446.2

 

 

$

470.5

 

Borrowing Limits Amounts Outstanding and Amounts Available under Credit Facility

 

 

Revolving Credit Facility (millions)

 

 

June 30,

 

 

December 31,

 

 

2024

 

 

2023

 

 

2023

 

Limit

 

$

200.0

 

 

$

200.0

 

 

$

200.0

 

Short-Term Borrowings Outstanding

 

 

157.8

 

 

 

131.7

 

 

 

162.0

 

Available

 

$

42.2

 

 

$

68.3

 

 

$

38.0

 

Classification of the Company Lease Obligations

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

 

 

June 30,

 

 

December 31,

 

Lease Obligations (millions)

 

2024

 

 

2023

 

 

2023

 

Operating Lease Obligations:

 

 

 

 

 

 

 

 

 

Other Current Liabilities (current portion)

 

$

1.7

 

 

$

1.7

 

 

$

1.9

 

Other Noncurrent Liabilities (long-term portion)

 

 

3.4

 

 

 

3.5

 

 

 

3.7

 

Total Operating Lease Obligations

 

 

5.1

 

 

 

5.2

 

 

 

5.6

 

Capital Lease Obligations:

 

 

 

 

 

 

 

 

 

Other Current Liabilities (current portion)

 

 

0.1

 

 

 

0.1

 

 

 

0.1

 

Other Noncurrent Liabilities (long-term portion)

 

 

0.3

 

 

 

0.3

 

 

 

0.4

 

Total Capital Lease Obligations

 

 

0.4

 

 

 

0.4

 

 

 

0.5

 

Total Lease Obligations

 

$

5.5

 

 

$

5.6

 

 

$

6.1

 

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 June 30, 2024. The payments for operating leases consist of $1.7 million of current operating lease obligations, which are included in Other Current Liabilities and $3.4 million of noncurrent operating lease obligations, which are included in Other Noncurrent Liabilities, on the Company’s Consolidated Balance Sheets as of June 30, 2024. The payments for capital leases consist of $0.1 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 June 30, 2024.

 

Lease Payments ($000’s)

 

Operating

 

 

Capital

 

Year Ending December 31,

 

Leases

 

 

Leases

 

Rest of 2024

 

$

1,443

 

 

$

110

 

2025

 

 

1,471

 

 

 

111

 

2026

 

 

1,255

 

 

 

107

 

2027

 

 

856

 

 

 

104

 

2028

 

 

284

 

 

 

13

 

2029 - 2033

 

 

223

 

 

 

 

Total Payments

 

 

5,532

 

 

 

445

 

Less: Interest

 

 

456

 

 

 

35

 

Amount of Lease Obligations Recorded on Consolidated
   Balance Sheets

 

$

5,076

 

 

$

410