NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
This Annual Report on Form 10-K is a combined report of IDACORP, Inc. (IDACORP) and Idaho Power Company (Idaho Power). Therefore, these Notes to the Consolidated Financial Statements apply to both IDACORP and Idaho Power. However, Idaho Power makes no representation as to the information relating to IDACORP’s other operations.
Nature of Business
IDACORP is a holding company formed in 1998 whose principal operating subsidiary is Idaho Power. Idaho Power is an electric utility engaged in the generation, transmission, distribution, sales, and purchase of electric energy and capacity with a service area covering approximately 24,000 square miles in southern Idaho and eastern Oregon. Idaho Power is regulated primarily by the state utility regulatory commissions of Idaho and Oregon and the Federal Energy Regulatory Commission (FERC). Idaho Power is the parent of Idaho Energy Resources Co. (IERCo), a joint venturer in Bridger Coal Company (BCC), which mines and supplies coal to the Jim Bridger generating plant (Jim Bridger plant) owned in part by Idaho Power.
IDACORP’s other notable wholly-owned subsidiaries include IDACORP Financial Services, Inc. (IFS), an investor in affordable housing and other real estate tax credit investments, and Ida-West Energy Company (Ida-West), an operator of small hydropower generation projects that satisfy the requirements of the Public Utility Regulatory Policies Act of 1978 (PURPA).
Principles of Consolidation
IDACORP’s and Idaho Power’s consolidated financial statements include the assets, liabilities, revenues, and expenses of each company and its wholly-owned subsidiaries listed above, as well as any variable interest entity (VIE) for which the respective company is the primary beneficiary. Investments in VIEs for which the companies are not the primary beneficiaries, but have the ability to exercise significant influence over operating and financial policies, are accounted for using the equity method of accounting.
IDACORP also consolidates one VIE, Marysville Hydro Partners (Marysville), which is a joint venture owned 50 percent by Ida-West and 50 percent by Environmental Energy Company (EEC). At December 31, 2021, Marysville had approximately $16.0 million of assets, primarily a hydropower plant, and approximately $2.3 million of intercompany long-term debt, which is eliminated in consolidation. EEC has borrowed amounts from Ida-West to fund a portion of its required capital contributions to Marysville. The loans are payable from EEC’s share of distributions from Marysville and are secured by the stock of EEC and EEC’s interest in Marysville. Ida-West is identified as the primary beneficiary because the combination of its ownership interest in the joint venture with the intercompany note and the EEC note result in Ida-West's ability to control the activities of the joint venture. Creditors of Marysville have no recourse to the general credit of IDACORP and there are no other arrangements that could require IDACORP to provide financial support to Marysville or expose IDACORP to losses.
The BCC joint venture is also a VIE, but because the power to direct the activities that most significantly impact the economic performance of BCC is shared with the joint venture partner, Idaho Power is not the primary beneficiary. The carrying value of Idaho Power's investment in BCC was $22.7 million at December 31, 2021, and Idaho Power's maximum exposure to loss is the carrying value, any additional future contributions to BCC, and a $51.6 million guarantee for mine reclamation costs, which is discussed further in Note 10 - "Commitments."
IFS's affordable housing limited partnership and other real estate tax credit investments are also VIEs for which IDACORP is not the primary beneficiary. IFS's limited partnership interests range from 2 to 100 percent and were acquired between 1996 and 2021. As a limited partner, IFS does not control these entities and they are not consolidated. IFS’s maximum exposure to loss in these developments is limited to its net carrying value, which was $35.0 million at December 31, 2021.
Ida-West's other investments in PURPA facilities, Idaho Power's investment in BCC, and IFS's investments are accounted for under the equity method of accounting (see Note 15 - "Investments").
Except for amounts related to sales of electricity by Ida-West's PURPA projects to Idaho Power, all intercompany transactions and balances have been eliminated in consolidation.
The accompanying consolidated financial statements include Idaho Power's proportionate share of utility plant and related operations resulting from its interests in jointly-owned plants (see Note 13 - "Property, Plant and Equipment and Jointly-Owned Projects").
Regulation of Utility Operations
As a regulated utility, many of Idaho Power's fundamental business decisions are subject to the approval of governmental agencies, including the prices that Idaho Power is authorized to charge for its electric service. These approvals are a critical factor in determining IDACORP's and Idaho Power's results of operations and financial condition.
Idaho Power meets the requirements under accounting principles generally accepted in the United States of America (GAAP) to prepare its financial statements applying the specialized rules to account for the effects of cost-based rate regulation. IDACORP’s and Idaho Power’s financial statements reflect the effects of the different ratemaking principles followed by the jurisdictions regulating Idaho Power. Accounting for the economics of rate regulation impacts multiple financial statement line items and disclosures, such as property, plant, and equipment; regulatory assets and liabilities; operating revenues; operation and maintenance expense; depreciation expense; and income tax expense. The application of accounting principles related to regulated operations sometimes results in Idaho Power recording expenses and revenues in a different period than when an unregulated enterprise would record such expenses and revenues. In these instances, the amounts are deferred or accrued as regulatory assets or regulatory liabilities on the balance sheet. Regulatory assets represent incurred costs that have been deferred because it is probable they will be recovered from customers through future rates. Regulatory liabilities represent obligations to make refunds to customers for previous collections, or represent amounts collected in advance of incurring an expense. The effects of applying these regulatory accounting principles to Idaho Power’s operations are discussed in more detail in Note 3 - "Regulatory Matters."
Management Estimates
Management makes estimates and assumptions when preparing financial statements in conformity with GAAP. These estimates and assumptions include those related to rate regulation, retirement benefits, contingencies, asset impairment, income taxes, unbilled revenues, and bad debt. These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. These estimates involve judgments with respect to, among other things, future economic factors that are difficult to predict and are beyond management’s control. Accordingly, actual results could differ from those estimates.
System of Accounts
The accounting records of Idaho Power conform to the Uniform System of Accounts prescribed by the FERC and adopted by the public utility commissions of Idaho, Oregon, and Wyoming.
Cash and Cash Equivalents
Cash and cash equivalents include cash on-hand and highly liquid temporary investments that mature within 90 days of the date of acquisition.
Receivables and Allowance for Uncollectible Accounts
Customer receivables are recorded at the invoiced amounts and do not bear interest. A late payment fee of one percent per month may be assessed on account balances after 30 days. An allowance is recorded for potential uncollectible accounts. The measurement of expected credit losses on Idaho Power accounts receivable is based on historical experience, current economic conditions, and forecasted information that may affect collections on the outstanding balance. Generally, this includes adjustments based upon a combination of historical write-off experience, aging of accounts receivable, an analysis of specific customer accounts, and an evaluation of whether there are current or forecasted economic conditions that might cause variation in collection from the historical experience. Adjustments are charged to income. Customer accounts receivable balances that remain outstanding after reasonable collection efforts are written off.
In response to the COVID-19 public health crisis, Idaho Power provided certain relief to customers, including temporarily suspending disconnections for customers and temporarily waiving late fees. This relief as well as the economic conditions
created by the response to the COVID-19 public health crisis have resulted in higher aged accounts receivable and an increase in the number of late payments. Compared with historical levels, Idaho Power expects higher uncollectible account write-offs as a result of the COVID-19 public health crisis and, accordingly, has maintained its higher allowance for uncollectible accounts related to customer receivables at December 31, 2021.
The following table provides a rollforward of the allowance for uncollectible accounts related to customer receivables (in thousands of dollars):
| | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2021 | | 2020 |
Balance at beginning of period | | $ | 4,766 | | | $ | 1,401 | |
Additions to the allowance | | 2,017 | | | 5,222 | |
Write-offs, net of recoveries | | (2,284) | | | (1,857) | |
Balance at end of period | | $ | 4,499 | | | $ | 4,766 | |
Allowance for uncollectible accounts as a percentage of customer receivables | | 5.4 | % | | 6.1 | % |
Other receivables, primarily notes receivable from business transactions, are also reviewed for impairment periodically, based upon transaction-specific facts. When it is probable that IDACORP or Idaho Power will be unable to collect all amounts due according to the contractual terms of the agreement, an allowance is established for the estimated uncollectible portion of the receivable and charged to income.
There were no impaired receivables without related allowances at December 31, 2021 and 2020. Once a receivable is determined to be impaired, any further interest income recognized is fully reserved.
Derivative Financial Instruments
Financial instruments such as commodity futures, forwards, options, and swaps are used to manage exposure to commodity price risk in the electricity and natural gas markets. All derivative instruments are recognized as either assets or liabilities at fair value on the balance sheet unless they are designated as normal purchases and normal sales. With the exception of forward contracts for the purchase of natural gas for use at Idaho Power's natural gas generation facilities and a nominal number of power transactions, Idaho Power’s physical forward contracts are designated as normal purchases and normal sales. Because of Idaho Power’s regulatory accounting mechanisms, Idaho Power records the unrealized changes in fair value of derivative instruments related to power supply as regulatory assets or liabilities.
Revenues
Operating revenues are generally recorded when service is rendered or energy is delivered to customers. Idaho Power accrues estimated unbilled revenues for electric services delivered to customers but not yet billed at year-end. Idaho Power does not report any collections of franchise fees and similar taxes related to energy consumption on the income statement. In addition, regulatory mechanisms in place in Idaho and Oregon affect the reported amount of revenue. The effects of applying these regulatory mechanisms are discussed in more detail in Note 4 - "Revenues."
Property, Plant and Equipment and Depreciation
The cost of utility plant in service represents the original cost of contracted services, direct labor and material, allowance for funds used during construction (AFUDC), and indirect charges for engineering, supervision, and similar overhead items. Repair and maintenance costs associated with planned major maintenance are expensed as the costs are incurred, as are maintenance and repairs of property and replacements and renewals of items determined to be less than units of property. For utility property replaced or renewed, the original cost plus removal cost less salvage is charged to accumulated provision for depreciation, while the cost of related replacements and renewals is added to property, plant and equipment.
All utility plant in service is depreciated using the straight-line method at rates approved by regulatory authorities. Annual depreciation provisions as a percent of average depreciable utility plant in service approximated 2.9 percent in 2021, 2020, and 2019.
During the period of construction, costs expected to be included in the final value of the constructed asset, and depreciated once the asset is complete and placed in service, are classified as construction work in progress on the consolidated balance sheets. If the project becomes probable of being abandoned, these costs are expensed in the period such determination is made. Idaho Power may seek recovery of these costs in customer rates, although there can be no guarantee such recovery would be granted.
Long-lived assets are periodically reviewed for impairment when events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If the sum of the undiscounted expected future cash flows from an asset is less than the carrying value of the asset, impairment is recognized in the financial statements. There were no material impairments of long-lived assets in 2021, 2020, or 2019.
Allowance for Funds Used During Construction
AFUDC represents the cost of financing construction projects with borrowed funds and equity funds. With one exception, for the Hells Canyon Complex (HCC) relicensing project, cash is not realized currently from such allowance; it is realized under the ratemaking process over the service life of the related property through increased revenues resulting from a higher rate base and higher depreciation expense. The component of AFUDC attributable to borrowed funds is included as a reduction to total interest expense. Idaho Power’s weighted-average monthly AFUDC rate was 7.5 percent for 2021 and 2020, and 7.6 percent for 2019.
Income Taxes
IDACORP and Idaho Power account for income taxes under the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements. Under this method (commonly referred to as normalized accounting), deferred tax assets and liabilities are determined based on the differences between the financial statements and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse. In general, deferred income tax expense or benefit for a reporting period is recognized as the change in deferred tax assets and liabilities from the beginning to the end of the period. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in income in the period that includes the enactment date unless Idaho Power's primary regulator, the Idaho Public Utilities Commission (IPUC), orders direct deferral of the effect of the change in tax rates over a longer period of time.
Consistent with orders and directives of the IPUC, unless contrary to applicable income tax guidance, Idaho Power does not record deferred income tax expense or benefit for certain income tax temporary differences and instead recognizes the tax impact currently (commonly referred to as flow-through accounting) for rate making and financial reporting. Therefore, Idaho Power's effective income tax rate is impacted as these differences arise and reverse. Idaho Power recognizes such adjustments as regulatory assets or liabilities if it is probable that such amounts will be recovered from or returned to customers in future rates.
IDACORP and Idaho Power use judgment, estimation, and historical data in developing the provision for income taxes and the reporting of tax-related assets and liabilities, including development of current year tax depreciation, capitalized repair costs, capitalized overheads, and other items. Income taxes can be impacted by changes in tax laws and regulations, interpretations by taxing authorities, changes to accounting guidance, and actions by federal or state public utility regulators. Actual income taxes could vary from estimated amounts and may result in favorable or unfavorable impacts to net income, cash flows, and tax-related assets and liabilities.
In compliance with the federal income tax requirements for the use of accelerated tax depreciation, Idaho Power records deferred income taxes related to its plant assets for the difference between income tax depreciation and book depreciation used for financial statement purposes. Deferred income taxes are recorded for other temporary differences unless accounted for using flow-through.
Investment tax credits earned on regulated assets are deferred and amortized to income over the estimated service lives of the related properties.
Income taxes are discussed in more detail in Note 2 - "Income Taxes."
Other Accounting Policies
Debt discount, expense, and premium are deferred and amortized over the terms of the respective debt issuances. Losses on reacquired debt and associated costs are amortized over the life of the associated replacement debt, as allowed under regulatory accounting.
New and Recently Adopted Accounting Pronouncements
There have been no recently issued accounting pronouncements that have had or are expected to have a material impact on IDACORP's or Idaho Power's consolidated financial statements.
2. INCOME TAXES
A reconciliation between the statutory federal income tax rate and the effective tax rate is as follows: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | IDACORP | | Idaho Power |
| | 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 |
| | (thousands of dollars) |
Federal income tax expense at statutory rate | | $ | 59,317 | | | $ | 55,885 | | | $ | 54,046 | | | $ | 59,111 | | | $ | 55,394 | | | $ | 53,099 | |
Change in taxes resulting from: | | | | | | | | | | | | |
AFUDC | | (9,141) | | | (8,637) | | | (7,941) | | | (9,141) | | | (8,637) | | | (7,941) | |
Capitalized interest | | 1,077 | | | 1,044 | | | 976 | | | 1,077 | | | 1,044 | | | 976 | |
Investment tax credits | | (2,866) | | | (2,906) | | | (6,252) | | | (2,866) | | | (2,906) | | | (6,252) | |
Removal costs | | (3,302) | | | (3,148) | | | (3,139) | | | (3,302) | | | (3,148) | | | (3,139) | |
Capitalized overhead costs | | (8,190) | | | (7,560) | | | (7,140) | | | (8,190) | | | (7,560) | | | (7,140) | |
Capitalized repair costs | | (17,430) | | | (18,480) | | | (18,480) | | | (17,430) | | | (18,480) | | | (18,480) | |
Bond redemption costs | | — | | | (726) | | | — | | | — | | | (726) | | | — | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
State income taxes, net of federal benefit | | 11,359 | | | 8,804 | | | 8,627 | | | 11,633 | | | 9,052 | | | 8,401 | |
Depreciation | | 14,233 | | | 13,589 | | | 14,641 | | | 14,233 | | | 13,589 | | | 14,641 | |
Excess deferred income tax reversal | | (8,958) | | | (4,885) | | | (6,181) | | | (8,958) | | | (4,885) | | | (6,181) | |
| | | | | | | | | | | | |
Income tax return adjustments | | 3,169 | | | (2,552) | | | 745 | | | 1,759 | | | (2,508) | | | 993 | |
Real Estate-related tax credits | | (6,245) | | | (5,315) | | | (2,874) | | | — | | | — | | | — | |
Real Estate-related investment distributions | | (1,010) | | | (13) | | | (3,232) | | | — | | | — | | | — | |
Real Estate-related investment amortization | | 4,095 | | | 3,754 | | | 1,825 | | | — | | | — | | | — | |
Other, net | | 804 | | | (154) | | | (1,114) | | | 331 | | | 319 | | | (560) | |
Total income tax expense | | $ | 36,912 | | | $ | 28,700 | | | $ | 24,507 | | | $ | 38,257 | | | $ | 30,548 | | | $ | 28,417 | |
Effective tax rate | | 13.1% | | 10.8% | | 9.5% | | 13.6% | | 11.6% | | 11.2% |
The items comprising income tax expense are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | IDACORP | | Idaho Power |
| | 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 |
| | (thousands of dollars) |
Income taxes current: | | | | | | | | | | | | |
Federal | | $ | 15,210 | | | $ | 7,800 | | | $ | 8,830 | | | $ | 40,525 | | | $ | 30,464 | | | $ | 25,338 | |
State | | 6,630 | | | 3,215 | | | 4,865 | | | 12,932 | | | 6,409 | | | (4,392) | |
Total | | 21,840 | | | 11,015 | | | 13,695 | | | 53,457 | | | 36,873 | | | 20,946 | |
Income taxes deferred: | | | | | | | | | | | | |
Federal | | (1,787) | | | 11,543 | | | 9,486 | | | (21,737) | | | (4,905) | | | (4,599) | |
State | | 1,154 | | | (1,414) | | | 1,159 | | | (5,295) | | | (4,241) | | | 10,054 | |
Total | | (633) | | | 10,129 | | | 10,645 | | | (27,032) | | | (9,146) | | | 5,455 | |
Investment tax credits: | | | | | | | | | | | | |
Deferred | | 14,698 | | | 5,727 | | | 8,268 | | | 14,698 | | | 5,727 | | | 8,268 | |
Restored | | (2,866) | | | (2,906) | | | (6,252) | | | (2,866) | | | (2,906) | | | (6,252) | |
Total | | 11,832 | | | 2,821 | | | 2,016 | | | 11,832 | | | 2,821 | | | 2,016 | |
Real estate-related investments at IFS | | 3,873 | | | 4,735 | | | (1,849) | | | — | | | — | | | — | |
Total income tax expense | | $ | 36,912 | | | $ | 28,700 | | | $ | 24,507 | | | $ | 38,257 | | | $ | 30,548 | | | $ | 28,417 | |
The components of the net deferred tax liability are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | IDACORP | | Idaho Power |
| | 2021 | | 2020 | | 2021 | | 2020 |
| | (thousands of dollars) |
Deferred tax assets: | | | | | | | | |
Regulatory liabilities | | $ | 96,880 | | | $ | 95,883 | | | $ | 96,880 | | | $ | 95,883 | |
| | | | | | | | |
Deferred compensation | | 23,333 | | | 22,576 | | | 23,333 | | | 22,576 | |
Deferred revenue | | 48,318 | | | 43,525 | | | 48,318 | | | 43,525 | |
Tax credits | | 41,896 | | | 61,707 | | | 35,781 | | | 30,215 | |
| | | | | | | | |
Partnership investments | | 12,265 | | | 10,189 | | | 11,949 | | | 7,211 | |
| | | | | | | | |
Retirement benefits | | 110,997 | | | 142,864 | | | 110,997 | | | 142,864 | |
Other | | 17,066 | | | 15,005 | | | 16,893 | | | 14,792 | |
Total | | 350,755 | | | 391,749 | | | 344,151 | | | 357,066 | |
Deferred tax liabilities: | | | | | | | | |
Property, plant and equipment | | 272,530 | | | 282,983 | | | 272,530 | | | 282,983 | |
Regulatory assets | | 721,276 | | | 687,628 | | | 721,276 | | | 687,628 | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Partnership investments | | 2,824 | | | 3,257 | | | — | | | — | |
Retirement benefits | | 138,154 | | | 164,399 | | | 138,154 | | | 164,399 | |
Other | | 58,346 | | | 53,733 | | | 57,062 | | | 51,202 | |
Total | | 1,193,130 | | | 1,192,000 | | | 1,189,022 | | | 1,186,212 | |
Net deferred tax liabilities | | $ | 842,375 | | | $ | 800,251 | | | $ | 844,871 | | | $ | 829,146 | |
IDACORP's tax allocation agreement provides that each member of its consolidated group compute its income taxes on a separate company basis. Amounts payable or refundable are settled through IDACORP and are reported as taxes accrued or income taxes receivable, respectively, on the consolidated balance sheets of Idaho Power. See Note 1 - "Summary of Significant Accounting Policies" for further discussion of accounting policies related to income taxes.
Tax Credit Carryforwards
As of December 31, 2021, IDACORP had $41.9 million of Idaho investment tax credit carryforwards, which expire from 2026 to 2035.
Uncertain Tax Positions
IDACORP and Idaho Power believe that they have no material income tax uncertainties for 2021 and prior tax years. Both companies recognize interest accrued related to unrecognized tax benefits as interest expense and penalties as other expense.
IDACORP and Idaho Power are subject to examination by their major tax jurisdictions - United States federal and the State of Idaho. The open tax years for examination are 2020-2021 for federal and 2016-2021 for Idaho. The Idaho State Tax Commission began its examination of the 2016-2018 tax years in March of 2020. In May 2009, IDACORP formally entered the U.S. Internal Revenue Service (IRS) Compliance Assurance Process (CAP) program for its 2009 tax year and has remained in the CAP program for all subsequent years. The CAP program provides for IRS examination and issue resolution throughout the current year with the objective of return filings containing no contested items. The IRS moved IDACORP from the maintenance phase of CAP to the bridge phase for both the 2020 and 2021 tax years.
3. REGULATORY MATTERS
IDACORP’s and Idaho Power’s financial statements reflect the effects of the different ratemaking principles followed by the jurisdictions regulating Idaho Power. Included below is a summary of Idaho Power's regulatory assets and liabilities, as well as a discussion of notable regulatory matters.
Regulatory Assets and Liabilities
The application of accounting principles related to regulated operations sometimes results in Idaho Power recording some expenses and revenues in a different period than when an unregulated enterprise would record those expenses and revenues. Regulatory assets represent incurred costs that have been deferred because it is probable they will be recovered from customers through future rates. Regulatory liabilities represent obligations to make refunds to customers for previous collections, or represent amounts collected in advance of incurring an expense.
The following table presents a summary of Idaho Power’s regulatory assets and liabilities (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | As of December 31, 2021 | | | | |
| | Remaining Amortization Period | | Earning a Return(1) | | Not Earning a Return | | Total as of December 31, |
Description | | | | | 2021 | | 2020 |
Regulatory Assets: | | | | | | | | | | |
Income taxes(2) | | | | $ | — | | | $ | 721,276 | | | $ | 721,276 | | | $ | 687,628 | |
Unfunded postretirement benefits(3) | | | | — | | | 315,011 | | | 315,011 | | | 444,470 | |
Pension expense deferrals(4) | | | | 197,623 | | | 36,814 | | | 234,437 | | | 200,686 | |
Energy efficiency program costs(5) | | | | 7,622 | | | — | | | 7,622 | | | 13,225 | |
Power supply costs(6) | | 2022-2023 | | 42,940 | | | (9,411) | | | 33,529 | | | — | |
Fixed cost adjustment(6) | | 2022-2023 | | 35,058 | | | 19,886 | | | 54,944 | | | 55,491 | |
North Valmy plant settlements(6) | | 2022-2028 | | 97,852 | | | — | | | 97,852 | | | 103,085 | |
Asset retirement obligations(7) | | | | — | | | 22,585 | | | 22,585 | | | 19,035 | |
Wildfire Mitigation Plan deferral(6) | | | | — | | | 6,075 | | | 6,075 | | | — | |
Long-term service agreement | | 2022-2043 | | 14,046 | | | 9,227 | | | 23,273 | | | 24,431 | |
Other | | 2022-2055 | | 2,846 | | | 14,204 | | | 17,050 | | | 10,844 | |
Total | | | | $ | 397,987 | | | $ | 1,135,667 | | | $ | 1,533,654 | | | $ | 1,558,895 | |
Regulatory Liabilities: | | | | | | | | | | |
Income taxes(8) | | | | $ | — | | | $ | 96,880 | | | $ | 96,880 | | | $ | 95,883 | |
Depreciation-related excess deferred income taxes(9) | | | | 170,039 | | | — | | | 170,039 | | | 178,997 | |
Removal costs(7) | | | | — | | | 184,670 | | | 184,670 | | | 182,334 | |
Investment tax credits | | | | — | | | 109,460 | | | 109,460 | | | 97,627 | |
Deferred revenue-AFUDC(10) | | | | 141,450 | | | 46,267 | | | 187,717 | | | 169,095 | |
| | | | | | | | | | |
Power supply costs(6) | | | | — | | | — | | | — | | | 15,009 | |
Settlement agreement sharing mechanism(6) | | 2022-2023 | | 569 | | | — | | | 569 | | | — | |
Mark-to-market liabilities | | | | — | | | 8,581 | | | 8,581 | | | 1,995 | |
Tax reform accrual for future amortization(11) | | | | — | | | 24,522 | | | 24,522 | | | 16,893 | |
Other | | | | 4,697 | | | 5,799 | | | 10,496 | | | 11,001 | |
Total | | | | $ | 316,755 | | | $ | 476,179 | | | $ | 792,934 | | | $ | 768,834 | |
| | | | | | | | | | |
(1) Earning a return includes either interest or a return on the investment as a component of rate base at the allowed rate of return.
(2) Represents flow-through income tax accounting differences which have a corresponding deferred tax liability disclosed in Note 2 - "Income Taxes."
(3) Represents the unfunded obligation of Idaho Power’s pension and postretirement benefit plans, which are discussed in Note 12 - "Benefit Plans."
(4) Idaho Power records a regulatory asset for the difference between net periodic pension cost and pension cost considered for rate-making purposes relating to Idaho Power's defined benefit pension plan. In its Idaho jurisdiction, Idaho Power’s inclusion of pension costs for the establishment of retail rates is based upon contributions made to the pension plan. This regulatory asset account represents the difference between cumulative cash contributions and amounts collected in rates. Deferred costs are amortized into expense as the amounts are provided for in Idaho retail revenues.
(5) The energy efficiency asset includes both the Idaho and Oregon jurisdiction balances at December 31, 2021 and 2020.
(6) This item is discussed in more detail in this Note 3 - "Regulatory Matters."
(7) Asset retirement obligations and removal costs are discussed in Note 14 - "Asset Retirement Obligations (ARO)."
(8) Represents the tax gross-up related to the depreciation-related excess deferred income taxes and investment tax credits included in this table and has a corresponding deferred tax asset disclosed in Note 2 - "Income Taxes."
(9) In 2017, income tax reform reduced deferred income tax assets and liabilities. For depreciation-related temporary differences under the normalized tax accounting method, the resulting excess deferred taxes will flow back to customers ratably over the remaining regulatory lives of Idaho Power's plant assets under the alternative method provided in the statute. The average rate assumption method was used to compute this reversal for fiscal years 2018-2020.
(10) Idaho Power is collecting revenue in the Idaho jurisdiction for AFUDC on HCC relicensing costs but is deferring revenue recognition of the amounts collected until the license is issued and the asset is placed in service under the new license.
(11) Represents amount accrued under the May 2018 Idaho Tax Reform Settlement Stipulation (described below) for the future amortization of existing or future unspecified regulatory deferrals that would otherwise be a future liability recoverable from Idaho customers.
Idaho Power’s regulatory assets and liabilities are typically amortized over the period in which they are reflected in customer rates. In the event that recovery of Idaho Power’s costs through rates becomes unlikely or uncertain, regulatory accounting would no longer apply to some or all of Idaho Power’s operations and the items above may represent stranded investments. If
not allowed full recovery of these items, Idaho Power would be required to write off the applicable portion, which could have a materially adverse financial impact.
Power Cost Adjustment Mechanisms and Deferred Power Supply Costs
In both its Idaho and Oregon jurisdictions, Idaho Power's power cost adjustment mechanisms address the volatility of power supply costs and provide for annual adjustments to the rates charged to its retail customers. The power cost adjustment mechanisms compare Idaho Power's actual net power supply costs (primarily fuel and purchased power less wholesale energy sales) against net power supply costs being recovered in Idaho Power's retail rates. Under the power cost adjustment mechanisms, certain differences between actual net power supply costs incurred by Idaho Power and costs being recovered in retail rates are recorded as a deferred charge or credit on the balance sheets for future recovery or refund. The power supply costs deferred primarily result from changes in the levels of Idaho Power's own hydroelectric generation, changes in contracted power purchase prices and volumes, changes in wholesale market prices and transaction volumes, and changes in fuel prices.
Idaho Jurisdiction Power Cost Adjustment Mechanism: In the Idaho jurisdiction, the annual power cost adjustment (PCA) consists of (a) a forecast component, based on a forecast of net power supply costs in the coming year as compared with net power supply costs included in base rates; and (b) a true-up component, based on the difference between the previous year’s actual net power supply costs and the previous year’s forecast. The latter component also includes a balancing mechanism so that, over time, the actual collection or refund of authorized true-up dollars matches the amounts authorized. The PCA mechanism also includes:
•a cost or benefit sharing ratio that allocates the deviations in net power supply expenses between customers (95 percent) and Idaho Power (5 percent), with the exceptions of expenses associated with PURPA power purchases and demand response incentive payments, which are allocated 100 percent to customers; and
•a sales-based adjustment intended to ensure that power supply expense recovery resulting solely from sales changes does not distort the results of the mechanism.
The Idaho deferral period or Idaho-jurisdiction PCA year runs from April 1 through March 31. Amounts deferred during the PCA year are primarily recovered or refunded during the subsequent June 1 through May 31 period. In May 2021, the IPUC ordered Idaho Power to initiate a case to review the PCA mechanism and propose any modifications it determines are appropriate so the case may be processed before the filing of the 2022 PCA application in April 2022. In January 2022, the IPUC approved Idaho Power's proposed modifications to the PCA, which simplify the mechanism without impairing the intent or effectiveness of the PCA and have no material impact on overall cost recovery.
The table below summarizes the three most recent Idaho-jurisdiction PCA rate adjustments, which also include non-PCA-related rate adjustments as ordered by the IPUC: | | | | | | | | | | | | | | |
Effective Date | | $ Change (millions) | | Notes |
June 1, 2021 | | $ | 39.1 | | | The net increase in PCA revenues reflects a forecasted reduction in low-cost hydroelectric generation as well as higher costs associated with forecasted PURPA power purchases. The net increase in PCA revenues also reflects a smaller credit to customers thru the true-up component. |
June 1, 2020 | | $ | 58.7 | | | The $58.7 million increase in PCA rates reflects a return to a more normal level of power supply costs as wholesale market energy prices came down from unusually high levels in the previous year's PCA and a forecasted reduction in low-cost hydropower generation. |
June 1, 2019 | | $ | (50.1) | | | The $$50.1 million decrease in PCA rates includes a $5.0 million credit to customers for sharing of 2018 earnings under the October 2014 Idaho Earnings Support and Sharing Settlement Stipulation and a $2.7 million credit for income tax reform benefits related to Idaho Power's open access transmission tariff (OATT) rate under a May 2018 Idaho tax reform settlement stipulation as described below in this Note 3 - Regulatory Matters. |
Oregon Jurisdiction Power Cost Adjustment Mechanism: Idaho Power’s power cost recovery mechanism in Oregon has two components: an annual power cost update (APCU) and a power cost adjustment mechanism (PCAM). The APCU allows Idaho Power to reestablish its Oregon base net power supply costs annually, separate from a general rate case, and to forecast net power supply costs for the upcoming water year. The PCAM is a true-up filed annually in February. The filing calculates the deviation between actual net power supply expenses incurred for the preceding calendar year and the net power supply expenses recovered through the APCU for the same period. Oregon jurisdiction power supply cost changes under the APCU and PCAM during each of 2021, 2020, and 2019 did not have a material impact on the companies' financial statements.
Notable Idaho Base Rate Adjustments
Idaho base rates were most recently established through a general rate case in 2012, and adjusted in 2014, 2017, 2018, and 2019.
January 2012 and June 2014 Idaho Base Rate Adjustments: Effective January 1, 2012, Idaho Power implemented new Idaho base rates resulting from IPUC approval of a settlement stipulation that provided for a 7.86 percent authorized overall rate of return on an Idaho-jurisdiction rate base of approximately $2.36 billion. The settlement stipulation resulted in a 4.07 percent, or $34.0 million, overall increase in Idaho Power's annual Idaho-jurisdiction base rate revenues. Idaho base rates were subsequently adjusted again in 2012, in connection with Idaho Power's completion of the Langley Gulch power plant. In June 2012, the IPUC issued an order approving a $58.1 million increase in annual Idaho-jurisdiction base rates, effective July 1, 2012. The order also provided for a $335.9 million increase in Idaho rate base. Neither the settlement stipulation nor the IPUC orders adjusting base rates specified an authorized rate of return on equity or imposed a moratorium on Idaho Power filing a general rate case at a future date.
The IPUC issued a March 2014 order approving Idaho Power's request for an increase in the normalized or "base level" net power supply expense to be used to update base rates and in the determination of the PCA rate that became effective June 1, 2014.
October 2014 Idaho Earnings Support and Sharing Settlement Stipulation: In October 2014, the IPUC issued an order approving an extension, with modifications, of the terms of a December 2011 Idaho settlement stipulation for the period from 2015 through 2019, or until the terms are otherwise modified or terminated by order of the IPUC or the full $45 million of additional accumulated deferred investment tax credits (ADITC) contemplated by the settlement stipulation has been amortized (October 2014 Idaho Earnings Support and Sharing Settlement Stipulation). The provisions of the October 2014 Idaho Earnings Support and Sharing Settlement Stipulation are described in the table below.
May 2018 Idaho Tax Reform Settlement Stipulation: In December 2017, the Tax Cuts and Jobs Act was signed into law, which, among other things, lowered the corporate federal income tax rate from 35 percent to 21 percent and modified or eliminated certain federal income tax deductions for corporations. In March 2018, Idaho House Bill 463 was signed into law reducing the Idaho state corporate income tax rate from 7.4 percent to 6.925 percent.
In May 2018, the IPUC issued an order approving a settlement stipulation (May 2018 Idaho Tax Reform Settlement Stipulation) related to income tax reform. Beginning June 1, 2018, the settlement stipulation provided an annual (a) $18.7 million reduction to Idaho customer base rates and (b) $7.4 million amortization of existing regulatory deferrals for specified items or future amortization of other existing or future unspecified regulatory deferrals that would otherwise be a future regulatory asset recoverable from Idaho customers. The May 2018 Idaho Tax Reform Settlement Stipulation also provided for the indefinite extension, with modifications noted in the table below, of the October 2014 Idaho Earnings Support and Sharing Settlement Stipulation beyond its termination date of December 31, 2019.
The table below summarizes and compares the terms of the October 2014 Idaho Earnings Support and Sharing Settlement Stipulation with the terms in the May 2018 Idaho Tax Reform Settlement Stipulation that became applicable on January 1, 2020.
| | | | | | | | |
October 2014 Idaho Earnings Support and Sharing Settlement Stipulation (Effective through December 31, 2019) | | May 2018 Idaho Tax Reform Settlement Stipulation (Effective January 1, 2020, with no defined end date) |
If Idaho Power's actual annual Idaho ROE in any year is less than 9.5 percent, then Idaho Power may record additional ADITC amortization up to $25 million to help achieve a 9.5 percent Idaho ROE for that year, and may record additional ADITC amortization up to a total of $45 million over the 2015 through 2019 period. If the $45 million of ADITC are completely amortized, the revenue sharing provisions below would no longer be applicable. | | If Idaho Power's actual annual Idaho ROE in any year is less than 9.4 percent, then Idaho Power may amortize up to $25 million of additional ADITC to help achieve a 9.4 percent Idaho ROE for that year, so long as the cumulative amount of ADITC used does not exceed $45 million (Idaho Power will have available and may continue to use any unused portion of the $45 million of additional ADITC from the October 2014 Idaho Earnings Support and Sharing Settlement Stipulation); however, Idaho Power may seek approval from the IPUC to replenish the total amount of ADITC it is permitted to amortize. If there are no remaining amounts of ADITC authorized to be amortized, the revenue sharing provisions below would not be applicable until ADITC is replenished. |
If Idaho Power's annual Idaho ROE in any year exceeds 10.0 percent, the amount of earnings exceeding a 10.0 percent Idaho ROE and up to and including a 10.5 percent Idaho ROE will be allocated 75 percent to Idaho Power's Idaho customers as a rate reduction to be effective at the time of the subsequent year's PCA, and 25 percent to Idaho Power. | | If Idaho Power's annual Idaho ROE in any year exceeds 10.0 percent, the amount of earnings exceeding a 10.0 percent Idaho ROE and up to and including a 10.5 percent Idaho ROE will be allocated 80 percent to Idaho Power's Idaho customers as a rate reduction to be effective at the time of the subsequent year's PCA, and 20 percent to Idaho Power. |
If Idaho Power's annual Idaho ROE in any year exceeds 10.5 percent, the amount of earnings exceeding a 10.5 percent Idaho ROE will be allocated 50 percent to Idaho Power's Idaho customers as a rate reduction to be effective at the time of the subsequent year's PCA, 25 percent to Idaho Power's Idaho customers in the form of a reduction to the pension regulatory asset balancing account (to reduce the amount to be collected in the future from Idaho customers), and 25 percent to Idaho Power. | | If Idaho Power's annual Idaho ROE in any year exceeds 10.5 percent, the amount of earnings exceeding a 10.5 percent Idaho ROE will be allocated 55 percent to Idaho Power's Idaho customers as a rate reduction to be effective at the time of the subsequent year's PCA, 25 percent to Idaho Power's Idaho customers in the form of a reduction to the pension regulatory asset balancing account (to reduce the amount to be collected in the future from Idaho customers), and 20 percent to Idaho Power. |
In the event the IPUC approves a change to Idaho Power's allowed annual Idaho ROE as part of a general rate case proceeding before December 31, 2019, the Idaho ROE thresholds will be adjusted on a prospective basis as follows: (a) the Idaho ROE under which Idaho Power will be permitted to amortize an additional amount of ADITC will be set at 95 percent of the newly authorized Idaho ROE, (b) sharing with customers on an 75 percent basis as a customer rate reduction will begin at the newly authorized Idaho ROE, and (c) sharing with customers on a 75 percent basis but allocated 50 percent to a rate reduction, and 25 percent to a pension expense deferral regulatory asset, will begin at 105 percent of the newly authorized Idaho ROE. | | In the event the IPUC approves a change to Idaho Power's allowed annual Idaho ROE as part of a general rate case proceeding effective on or after January 1, 2020, the Idaho ROE thresholds will be adjusted on a prospective basis as follows: (a) the Idaho ROE under which Idaho Power will be permitted to amortize an additional amount of ADITC will be set at 95 percent of the newly authorized Idaho ROE, (b) sharing with customers on an 80 percent basis as a customer rate reduction will begin at the newly authorized Idaho ROE, and (c) sharing with customers on an 80 percent basis but allocated 55 percent to a rate reduction, and 25 percent to a pension expense deferral regulatory asset, will begin at 105 percent of the newly authorized Idaho ROE. |
The May 2018 Idaho Tax Reform Settlement Stipulation did not impose a moratorium on Idaho Power filing a general rate case or other form of rate proceeding in Idaho during its respective term.
In 2021, Idaho Power recorded a $0.6 million provision against current revenue for sharing with customers, as its full-year return on year-end equity in the Idaho jurisdiction (Idaho ROE) exceeded 10.0 percent. In 2020, Idaho Power recorded no provision against current revenue for sharing with customers, as its Idaho ROE was between 9.4 percent and 10.0 percent in 2020. Accordingly, at December 31, 2021, the full $45 million of additional ADITC remained available for future use under the terms of the May 2018 Idaho Tax Reform Settlement Stipulation.
Valmy Base Rate Adjustment Settlement Stipulations: In May 2017, the IPUC approved a settlement stipulation allowing accelerated depreciation and cost recovery for Idaho Power’s jointly-owned North Valmy coal-fired power plant. The settlement stipulation provides for an increase in Idaho jurisdictional revenues of $13.3 million per year, and (1) levelized collections and associated cost recovery through December 2028, (2) accelerated depreciation on unit 1 through 2019 and unit 2 through 2025, and (3) Idaho Power to use prudent and commercially reasonable efforts to end its participation in the operation of unit 1 by the end of 2019 and unit 2 no later than the end of 2025. The costs intended to be recovered by the increased jurisdictional revenues include current investments as of May 31, 2017, in both units, forecasted unit 1 investments from 2017 through 2019, and forecasted decommissioning costs for unit 1 and unit 2, offset by forecasted operation and maintenance costs
savings. The settlement stipulation also provides for the regulatory accrual or deferral of the difference between actual revenue requirements and levelized collections, and provides for the regulatory accrual or deferral of the difference between actual costs incurred (including accelerated depreciation expense on unit 1 through 2019 and unit 2 through 2025) compared with costs permitted to be recovered during the cost recovery period specified in the settlement stipulation (including depreciation expense through 2028). If actual costs incurred differ from forecasted amounts included in the settlement stipulation, collection or refund of any differences would be subject to regulatory approval. In February 2019, Idaho Power reached an agreement with NV Energy that facilitates the planned end of Idaho Power's participation in coal-fired operations at units 1 and 2 of its jointly-owned North Valmy coal-fired power plant in 2019 and no later than 2025, respectively. In May 2019, the IPUC issued an order approving the North Valmy plant agreement and allowing Idaho Power to recover through customer rates the $1.2 million incremental annual levelized revenue requirement associated with required North Valmy plant investments and other exit costs, effective June 1, 2019, through December 31, 2028. In December 2019, as planned, Idaho Power ended its participation in coal-fired operations of North Valmy plant unit 1. In September 2021, the IPUC issued an order acknowledging Idaho Power's year-end 2025 exit date from Valmy unit 2 is appropriate based on economics and reliability needs.
Other Notable Idaho Regulatory Matters
Fixed Cost Adjustment: The Idaho jurisdiction fixed cost adjustment (FCA) mechanism, applicable to Idaho residential and small commercial customers, is designed to remove a portion of Idaho Power’s financial disincentive to invest in energy efficiency programs by separating (or decoupling) the recovery of fixed costs from the variable kilowatt-hour (kWh) charge and linking it instead to a set amount per customer. Under Idaho Power's current rate design, recovery of a portion of fixed costs is included in the variable kWh charge, which may result in over-collection or under-collection of fixed costs. To return over-collection to customers or to collect under-collection from customers, the FCA mechanism allows Idaho Power to accrue, or defer, the difference between the authorized fixed-cost recovery amount per customer and the actual fixed costs per customer recovered by Idaho Power during the year. The IPUC has discretion to cap the annual increase in the FCA recovery at 3 percent of base revenue, with any excess deferred for collection in a subsequent year. In May 2021, the IPUC ordered Idaho Power to work with interested parties and initiate a case to review the FCA mechanism and propose modifications it determines are appropriate. In December 2021, the IPUC approved Idaho Power's proposed modifications to the FCA mechanism to institute separate, and reduced, fixed cost tracking for customers added to Idaho Power's system after December 31, 2021.
The following table summarizes FCA amounts approved for collection in the prior three FCA years:
| | | | | | | | | | | | | | |
FCA Year | | Period Rates in Effect | | Annual Amount (in millions) |
2020 | | June 1, 2021-May 31, 2022 | | $38.3 |
2019 | | June 1, 2020-May 31, 2021 | | $35.5 |
2018 | | June 1, 2019-May 31, 2020 | | $34.8 |
Wildfire Mitigation Cost Recovery: In June 2021, the IPUC authorized Idaho Power to defer for future amortization incremental operations and maintenance (O&M) and depreciation expense for certain capital investments necessary to implement Idaho Power's Wildfire Mitigation Plan (WMP). The IPUC also authorized Idaho Power to record these deferred expenses as a regulatory asset until Idaho Power can request amortization of the deferred costs in a future IPUC proceeding, at which time the IPUC will have the opportunity to review actual costs and determine the amount of prudently incurred costs that Idaho Power can recover through retail rates. In the filing, Idaho Power projected spending approximately $47 million in incremental wildfire mitigation-related O&M and roughly $35 million in wildfire mitigation system-hardening capital incremental expenditures over a five-year period. The IPUC authorized a deferral period of five years, or until rates go into effect from Idaho Power's next general rate case, whichever is first. As of December 31, 2021, Idaho Power's deferral related to the WMP was $6.1 million.
Jim Bridger Power Plant Rate Request: In June 2021, Idaho Power filed an application with the IPUC requesting authorization to (a) accelerate depreciation for the Jim Bridger plant, to allow the plant to be fully depreciated and recovered by December 31, 2030, (b) establish a balancing account to track the incremental costs and benefits associated with ceasing participation in coal-fired operations at the Jim Bridger plant, and (c) adjust customer rates to recover the associated incremental annual levelized revenue requirement.
In September 2021, the co-owner and operator of the Jim Bridger Plant submitted its IRP to the IPUC that contemplates ceasing coal-fired generation in units 1 and 2 in 2023 and converting those units to natural gas generation by 2024. Idaho Power's 2021 IRP includes the same plan. At a public meeting in October 2021, the IPUC approved a joint motion by Idaho Power and the IPUC Staff to suspend the procedural schedule in Idaho Power's rate request case to assess new developments that impact
operations at the Jim Bridger plant, citing the potential option to convert the two units to natural gas generation as well as ongoing regional haze compliance discussions. In February 2022, Idaho Power filed a request to resume the procedural schedule with an amended application to the IPUC that contemplates the conversion of units 1 and 2 to natural gas in 2024 and therefore removes from the application all investments for the portion of the plant that will be converted to support gas-fired operations, leaving just coal-related plant investments in the requested regulatory treatment. The updated filing requests authorization to adjust customer rates to recover the associated incremental annual levelized revenue requirement in the aggregate amount of $27.1 million, which included Idaho Power's share of all electric plant in service related to coal-fired operations at the Jim Bridger plant. The proposed adjustment in this application would result in an overall rate increase of 2.12 percent in Idaho. As of the date of this report, the case remains pending at the IPUC.
Notable Oregon Regulatory Matters
Oregon Base Rate Changes: Oregon base rates were most recently established in a general rate case in 2012. In February 2012, the Public Utility Commission of Oregon (OPUC) issued an order approving a settlement stipulation that provided for a $1.8 million base rate increase, a return on equity of 9.9 percent, and an overall rate of return of 7.757 percent in the Oregon jurisdiction. New rates in conformity with the settlement stipulation were effective March 1, 2012. Subsequently, in September 2012, the OPUC issued an order approving an approximately $3.0 million increase in annual Oregon jurisdiction base rates, effective October 1, 2012, for inclusion of the Langley Gulch power plant in Idaho Power's Oregon rate base. Additionally, in October 2020, the OPUC approved an increase in Oregon customer rates of $0.4 million annually associated with amortization of deferred Langley Gulch power plant revenue requirement variances, effective November 1, 2020, through October 31, 2024.
In May 2018, the OPUC issued an order approving a settlement stipulation that provides for an annual $1.5 million reduction to Oregon customer base rates beginning June 1, 2018, through May 31, 2020, related to income tax reform. In May 2020, the OPUC issued an order to approve the quantification of $1.5 million in annualized Oregon jurisdictional benefits associated with federal and state income tax changes resulting from tax reform and adjusting customer rates to reflect this amount, effective June 1, 2020, until its next general rate case or other proceeding where the tax-related revenue requirement components are reflected in rates.
In June 2017, the OPUC approved a settlement stipulation allowing for (1) accelerated depreciation of North Valmy plant units 1 and 2 through December 31, 2025, (2) cost recovery of incremental North Valmy plant investments through May 31, 2017, and (3) forecasted North Valmy plant decommissioning costs. The settlement stipulation provides for an increase in the Oregon jurisdictional revenue requirement of $1.1 million, with yearly adjustments, if warranted. In May 2018, the OPUC also deemed prudent Idaho Power's decision to pursue the end of its participation in coal-fired operations of unit 1 by the end of 2019 and approved Idaho Power's request to recover annual incremental accelerated depreciation relating to unit 1, ending December 31, 2019, resulting in a $2.5 million annualized revenue requirement. In October 2019, the OPUC approved the North Valmy plant agreement and authorized Idaho Power to adjust customer rates in Oregon, effective January 1, 2020, to reflect a decrease in the annual levelized revenue requirement of $3.2 million, which mostly relates to the decrease in depreciation expense and other costs associated with the December 2019 end of Idaho Power's participation in coal-fired operations of North Valmy plant unit 1.
Other Notable Regulatory Matters
Depreciation Rate Requests: In 2021, Idaho Power conducted a depreciation study of electric plant-in-service, which it performs approximately every five years. The study provided updates to net salvage percentages and service life estimates for Idaho Power plant assets. In November 2021, in each of the Idaho and Oregon jurisdictions, Idaho Power and other stakeholders filed a joint motion for approval of a settlement stipulation adopting new depreciation rates and agreeing to no increase in the jurisdictional revenue requirement and no change in customer rates. In December 2021 and January 2022, respectively, the IPUC and OPUC approved Idaho Power's requests, which were effective January 1, 2022.
Federal Regulatory Matters - Open Access Transmission Tariff Rates
Idaho Power uses a formula rate for transmission service provided under its OATT, which allows transmission rates to be updated annually based primarily on actual financial and operational data Idaho Power files with the FERC and allows Idaho
Power to recover costs associated with its transmission system. Idaho Power's OATT rates submitted to the FERC in Idaho Power's four most recent annual OATT Final Informational Filings were as follows:
| | | | | | | | |
Applicable Period | | OATT Rate (per kW-year) |
October 1, 2021 to September 30, 2022 | | $ | 31.19 | |
October 1, 2020 to September 30, 2021 | | $ | 29.95 | |
October 1, 2019 to September 30, 2020 | | $ | 27.32 | |
October 1, 2018 to September 30, 2019 | | $ | 31.25 | |
Idaho Power's current OATT rate is based on a net annual transmission revenue requirement of $127.3 million, which represents the OATT formulaic determination of Idaho Power's net cost of providing OATT-based transmission service.
4. REVENUES
The following table provides a summary of electric utility operating revenues for IDACORP and Idaho Power (in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2021 | | 2020 | | 2019 |
Electric utility operating revenues: | | | | | | |
Revenue from contracts with customers | | $ | 1,382,653 | | | $ | 1,286,637 | | | $ | 1,285,286 | |
Alternative revenue programs and derivative revenues | | 72,757 | | | 60,703 | | | 57,654 | |
Total electric utility operating revenues | | $ | 1,455,410 | | | $ | 1,347,340 | | | $ | 1,342,940 | |
Revenues from Contracts with Customers
Revenues from contracts with customers are primarily related to Idaho Power’s regulated tariff-based sales of energy or related services. Generally, tariff-based sales do not involve a written contract, but are classified as revenues from contracts with customers. Idaho Power assesses revenues on a contract-by-contract basis to determine the nature, amount, timing, and uncertainty, if any, of revenues being recognized. The following table presents revenues from contracts with customers disaggregated by revenue source (in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2021 | | 2020 | | 2019 |
Revenues from contracts with customers: | | | | | | |
Retail revenues: | | | | | | |
Residential (includes $34,835, $34,409, and $35,587, respectively, related to the FCA(1)) | | $ | 583,061 | | | $ | 547,404 | | | $ | 526,966 | |
Commercial (includes $1,407, $1,543, and $1,336, respectively, related to the FCA(1)) | | 314,745 | | | 293,057 | | | 295,203 | |
Industrial | | 195,214 | | | 181,258 | | | 181,372 | |
Irrigation | | 168,664 | | | 154,791 | | | 135,850 | |
Provision for sharing | | (569) | | | — | | | — | |
Deferred revenue related to HCC relicensing AFUDC(2) | | (8,780) | | | (8,780) | | | (8,780) | |
| | | | | | |
Total retail revenues | | 1,252,335 | | | 1,167,730 | | | 1,130,611 | |
Less: FCA mechanism revenues(1) | | (36,242) | | | (35,952) | | | (36,923) | |
Wholesale energy sales | | 40,839 | | | 33,656 | | | 71,198 | |
Transmission wheeling-related revenues | | 67,997 | | | 51,592 | | | 53,828 | |
Energy efficiency program revenues | | 29,920 | | | 42,478 | | | 40,128 | |
Other revenues from contracts with customers | | 27,804 | | | 27,133 | | | 26,444 | |
Total revenues from contracts with customers | | $ | 1,382,653 | | | $ | 1,286,637 | | | $ | 1,285,286 | |
| | | | | | |
(1) The FCA mechanism is an alternative revenue program in the Idaho jurisdiction and does not represent revenue from contracts with customers.
(2) The IPUC allows Idaho Power to recover a portion of the AFUDC on construction work in progress related to the HCC relicensing process, even though the relicensing process is not yet complete and the costs have not been moved to electric plant in service. Idaho Power is collecting $8.8 million annually in the Idaho jurisdiction but is deferring revenue recognition of the amounts collected until the license is issued and the accumulated license costs approved for recovery are placed in service.
Retail Revenues: Idaho Power’s retail revenues primarily relate to the sale of electricity to customers based on regulated tariff-based prices. Idaho Power recognizes retail revenues in amounts for which it has the right to invoice the customer in the period when energy is delivered or services are provided to customers. The total energy price generally has a fixed component related to having service available and a usage-based component related to the demand, delivery, and consumption of energy. The revenues recognized reflect the consideration Idaho Power expects to be entitled to in exchange for energy and services. Retail customers are classified as residential, commercial, industrial, or irrigation. Approximately 95 percent of Idaho Power's retail revenue originates from customers located in Idaho, with the remainder originating from customers located in Oregon. Idaho Power’s retail customer rates are based on Idaho Power’s cost of service and are determined through general rate case proceedings, settlement stipulations, and other filings with the IPUC and OPUC. Changes in rates and changes in customer demand are typically the primary causes of fluctuations in retail revenue from period to period. The primary influences on changes in customer demand for electricity are weather, economic conditions (including growth in the number of Idaho Power customers), and energy efficiency. Idaho Power's utility revenues are not earned evenly during the year.
Retail revenues are billed monthly based on meter readings taken throughout the month. Payments for amounts billed are generally due from the customer within 15 days of billing. Idaho Power accrues estimated unbilled revenues for energy or related services delivered to customers but not yet billed at period-end based on actual meter readings at period-end and estimated rates.
Residential Customers: Idaho Power’s energy sales to residential customers typically peak during the winter heating season and summer cooling season. Extreme temperatures increase sales to residential customers who use electricity for cooling and heating, compared with normal temperatures. Idaho Power's rate structure provides for higher rates during the summer when overall system loads are at their highest, and includes tiers such that rates increase as a customer's consumption level increases. These seasonal and tiered rate structures contribute to the seasonal fluctuations in revenues and earnings. Economic and demographic conditions can also affect residential customer demand; strong job growth and population growth in Idaho Power’s service area have led to increasing customer growth rates in recent years. Residential demand is also impacted by energy efficiency initiatives. Idaho Power’s FCA mechanism mitigates some of the fluctuations caused by weather and energy efficiency initiatives.
Commercial Customers: Most businesses are included in Idaho Power's commercial customer class, as are small industrial companies, and public street and highway lighting accounts. Idaho Power’s commercial customers are less influenced by weather conditions than residential customers, although weather does still affect commercial customer energy use. Economic conditions, including manufacturing activity levels, and energy efficiency initiatives also affect energy use of commercial customers. In 2021, a return to more normal economic conditions for commercial customers compared with 2020 increased sales volumes on a per customer basis, as 2020 was affected by negative COVID-19-related business conditions.
Industrial Customers: Industrial customers consist of large industrial companies, including special contract customers. Energy use of industrial customers is primarily driven by economic conditions, with weather having little impact on this customer class. In 2021, a return to more normal economic conditions for industrial customers compared with 2020 increased sales volumes on a per customer basis, as 2020 was affected by negative COVID-19-related business conditions.
Irrigation Customers: Irrigation customers use electricity to operate irrigation pumps, primarily during the agricultural growing season. The amount and timing of precipitation as well as temperature levels affect the timing and amounts of sales to irrigation customers, with increased precipitation generally resulting in decreased sales.
Provision for Sharing: Idaho Power has regulatory settlement stipulations in Idaho that provide for the potential sharing between Idaho Power and its Idaho customers of Idaho-jurisdictional earnings in excess of 10.0 percent of Idaho ROE. Based on full-year 2021 Idaho ROE, Idaho Power recorded $0.6 million provision against current revenues for sharing of earnings with customers for 2021. During 2020 and 2019, no provision against current revenues for sharing of earnings with customers was recorded. The regulatory settlement stipulations are described further in Note 3 - "Regulatory Matters."
Wholesale Energy Sales: As a public utility under the Federal Power Act (FPA), Idaho Power has the authority to charge market-based rates for wholesale energy sales under its FERC tariff. Idaho Power’s wholesale electricity sales are primarily to utilities and power marketers and are predominantly short-term and consist of a single performance obligation satisfied as
energy is transferred to the counterparty. Idaho Power's wholesale energy sales depend largely on the availability of generation resources in excess of the amount necessary to serve customer loads as well as adequate market power prices and demand at the time when those resources are available. A reduction in any of those factors may lead to lower wholesale energy sales.
Transmission Wheeling-Related Revenues: As a public utility under the FPA, Idaho Power has the authority to provide cost-based wholesale and retail access transmission services under its OATT. Services under the OATT are offered on a nondiscriminatory basis such that all potential customers have an equal opportunity to access the transmission system. Idaho Power’s transmission revenue is primarily related to third parties reserving capacity on Idaho Power’s transmission system to transmit electricity through Idaho Power’s service area. Reservations are predominantly short-term contracts or on-demand when available, but may be part of a long-term capacity contract. Transmission wheeling-related revenues consist of a single performance obligation satisfied as capacity on Idaho Power’s transmission system is provided to the third party. Transmission wheeling-related revenues are affected by changes in Idaho Power’s OATT rate and customer demand. Demand for transmission services can be affected by regional market factors, such as loads and generation of utilities in Idaho Power’s region.
Energy Efficiency Program Revenues: Idaho Power collects most of its energy efficiency program costs through an energy efficiency rider on customer bills. The rider collections are deferred until expenditures are incurred. Energy efficiency program expenditures funded through the rider are reported as an operating expense with an equal amount recognized in revenues, resulting in no net impact on earnings. Fewer energy efficiency projects were completed in 2021 due mostly to impacts of the COVID-19 public health crisis which decreased energy efficiency program revenues compared with prior years. The cumulative variance between expenditures and amounts collected through the rider is recorded as a regulatory asset or liability. A liability balance indicates that Idaho Power has collected more than it has spent, and an asset balance indicates that Idaho Power has spent more than it has collected. At December 31, 2021, Idaho Power's energy efficiency rider balances were a $6.9 million regulatory asset in the Idaho jurisdiction and a $0.7 million regulatory asset in the Oregon jurisdiction. In December 2020, the IPUC authorized Idaho Power to increase the Idaho energy efficiency rider collection percentage from 2.75 percent to 3.1 percent, effective January 1, 2021.
Alternative Revenue Programs and Other Revenues
While revenues from contracts with customers make up most of Idaho Power’s revenues, the IPUC has authorized the use of an additional regulatory mechanism, the Idaho FCA mechanism, which may increase or decrease tariff-based customer rates. The Idaho FCA mechanism is described in Note 3 - "Regulatory Matters." The FCA mechanism revenues include only the initial recognition of FCA revenues when they meet the regulator-specified conditions for recognition. Revenue from contracts with customers excludes the portion of the tariff price representing FCA revenues that Idaho Power initially recorded in prior periods when revenues met regulator-specified conditions. When Idaho Power includes those amounts in the price of utility service and billed to customers, Idaho Power records such amounts as recovery of the associated regulatory asset or liability and not as revenues.
Derivative revenues include gains from settled electricity swaps and sales of electricity under forward sales contracts that are bundled with renewable energy credits. Related to these forward sales, Idaho Power simultaneously enters into forward purchases of electricity for the same quantity at the same location, which are recorded in purchased power on the consolidated statements of income. For more information on settled electricity swaps, see Note 16 - "Derivative Financial Instruments."
The table below presents the FCA mechanism revenues and derivative revenues (in thousands):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2021 | | 2020 | | 2019 |
Alternative revenue programs and derivative revenues: | | | | | | |
FCA mechanism revenues | | $ | 36,242 | | | $ | 35,952 | | | $ | 36,923 | |
Derivative revenues | | 36,515 | | | 24,751 | | | 20,731 | |
Total alternative revenue programs and derivative revenues | | $ | 72,757 | | | $ | 60,703 | | | $ | 57,654 | |
IDACORP's Other Operating Revenues
Other operating revenues on IDACORP's consolidated statements of income are primarily comprised of revenues from IDACORP’s subsidiary, Ida-West. Ida-West operates small hydropower generation projects that satisfy the requirements of PURPA.
5. LONG-TERM DEBT
The following table summarizes IDACORP's and Idaho Power's long-term debt at December 31 (in thousands of dollars):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
First mortgage bonds: | | | | |
2.50% Series due 2023 | | $ | 75,000 | | | $ | 75,000 | |
1.90% Series due 2030 | | 80,000 | | | 80,000 | |
6.00% Series due 2032 | | 100,000 | | | 100,000 | |
5.50% Series due 2033 | | 70,000 | | | 70,000 | |
5.50% Series due 2034 | | 50,000 | | | 50,000 | |
5.875% Series due 2034 | | 55,000 | | | 55,000 | |
5.30% Series due 2035 | | 60,000 | | | 60,000 | |
6.30% Series due 2037 | | 140,000 | | | 140,000 | |
6.25% Series due 2037 | | 100,000 | | | 100,000 | |
4.85% Series due 2040 | | 100,000 | | | 100,000 | |
4.30% Series due 2042 | | 75,000 | | | 75,000 | |
4.00% Series due 2043 | | 75,000 | | | 75,000 | |
3.65% Series due 2045 | | 250,000 | | | 250,000 | |
4.05% Series due 2046 | | 120,000 | | | 120,000 | |
4.20% Series due 2048 | | 450,000 | | | 450,000 | |
Total first mortgage bonds | | 1,800,000 | | | 1,800,000 | |
Pollution control revenue bonds: | | | | |
1.45% Series due 2024(1) | | 49,800 | | | 49,800 | |
1.70% Series due 2026(1) | | 116,300 | | | 116,300 | |
Variable Rate Series 2000 due 2027 | | 4,360 | | | 4,360 | |
Total pollution control revenue bonds | | 170,460 | | | 170,460 | |
American Falls bond guarantee | | 19,885 | | | 19,885 | |
Unamortized premium/discount and issuance costs | | 10,295 | | | 10,069 | |
Total IDACORP and Idaho Power outstanding debt(2) | | 2,000,640 | | | 2,000,414 | |
Current maturities of long-term debt | | — | | | — | |
Total long-term debt | | $ | 2,000,640 | | | $ | 2,000,414 | |
| | | | |
(1) Humboldt County and Sweetwater County Pollution Control Revenue Bonds are secured by the first mortgage bonds, bringing the total first mortgage bonds outstanding at December 31, 2021, to $1.966 billion.
(2) At both December 31, 2021 and 2020, the overall effective cost rate of Idaho Power's outstanding debt was 4.40 percent.
At December 31, 2021, the maturities for the aggregate amount of IDACORP and Idaho Power long-term debt outstanding were as follows (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2022 | | 2023 | | 2024 | | 2025 | | 2026 | | Thereafter |
| $ | — | | | $ | 75,000 | | | $ | 49,800 | | | $ | 19,885 | | | $ | 116,300 | | | $ | 1,729,360 | |
Long-Term Debt Issuances, Maturities, and Redemptions
In April 2020, Idaho Power issued $230.0 million in principal amount of 4.20% first mortgage bonds, secured medium term notes, Series K, maturing March 1, 2048. The bonds were issued at a reoffer yield of 3.422 percent, which resulted in a net premium of 13.0 percent and net proceeds to Idaho Power of $259.9 million. After this offering the aggregate principal amount of the 4.20% first mortgage bonds is $450 million.
In June 2020, Idaho Power issued $80.0 million in principal amount of 1.90% first mortgage bonds, secured medium term notes, Series L, maturing July 15, 2030. In July 2020, Idaho Power redeemed, prior to maturity, $75 million in principal amount of 2.95 percent first mortgage bonds, medium-term notes, Series H due in April 2022. In accordance with the redemption provisions of the notes, the redemption included Idaho Power's payment of a make-whole premium to the holders of the redeemed notes in the aggregate amount of $3.3 million.
In August 2020, Idaho Power redeemed $100 million in principal amount of 3.40 percent first mortgage bonds due in November 2020.
Idaho Power First Mortgage Bonds
Idaho Power's issuance of long-term indebtedness is subject to the approval of the IPUC, OPUC, and Wyoming Public Service Commission (WPSC). In April and May 2019, Idaho Power received orders from the IPUC, OPUC, and WPSC authorizing the company to issue and sell from time to time up to $500 million in aggregate principal amount of debt securities and first mortgage bonds, subject to conditions specified in the orders. Authority from the IPUC is effective through May 31, 2022, subject to extensions upon request to the IPUC. The OPUC's and WPSC's orders do not impose a time limitation for issuances, but the OPUC order does impose a number of other conditions, including a requirement that the interest rates for the debt securities or first mortgage bonds fall within either (a) designated spreads over comparable U.S. Treasury rates or (b) a maximum interest rate limit of 7.0 percent.
In May 2019, Idaho Power filed a shelf registration statement with the SEC, which became effective upon filing, for the offer and sale of an unspecified principal amount of its first mortgage bonds. The issuance of first mortgage bonds requires that Idaho Power meet interest coverage and security provisions set forth in Idaho Power's Indenture of Mortgage and Deed of Trust, dated as of October 1, 1937, as amended and supplemented from time to time (Indenture). Future issuances of first mortgage bonds are subject to satisfaction of covenants and security provisions set forth in the Indenture, market conditions, regulatory authorizations, and covenants contained in other financing agreements.
In June 2020, Idaho Power entered into a selling agency agreement with six banks named in the agreement in
connection with the potential issuance and sale from time to time of up to $500 million aggregate principal amount of first
mortgage bonds, secured medium term notes, Series L (Series L Notes), under Idaho Power’s Indenture of Mortgage and Deed
of Trust, dated as of October 1, 1937, as amended and supplemented (Indenture). Also in June 2020, Idaho Power
entered into the Forty-ninth Supplemental Indenture, dated effective as of June 5, 2020, to the Indenture (Forty-ninth
Supplemental Indenture). The Forty-ninth Supplemental Indenture provides for, among other items, the issuance of up to
$500 million in aggregate principal amount of Series L Notes pursuant to the Indenture.
The mortgage of the Indenture secures all bonds issued under the Indenture equally and ratably, without preference, priority, or distinction. First mortgage bonds issued in the future will also be secured by the mortgage of the Indenture. The lien constitutes a first mortgage on all the properties of Idaho Power, subject only to certain limited exceptions including liens for taxes and assessments that are not delinquent and minor excepted encumbrances. Certain of the properties of Idaho Power are subject to easements, leases, contracts, covenants, workmen's compensation awards, and similar encumbrances and minor defects common to properties. The mortgage of the Indenture does not create a lien on revenues or profits, or notes or accounts receivable, contracts or choses in action, except as permitted by law during a completed default, securities, or cash, except when pledged, or merchandise or equipment manufactured or acquired for resale. The mortgage of the Indenture creates a lien on the interest of Idaho Power in property subsequently acquired, other than excepted property, subject to limitations in the case of consolidation, merger, or sale of all or substantially all of the assets of Idaho Power. The Indenture requires Idaho Power to spend or appropriate 15 percent of its annual gross operating revenues for maintenance, retirement, or amortization of its properties. Idaho Power may, however, anticipate or make up these expenditures or appropriations within the 5 years that immediately follow or precede a particular year.
The Forty-eighth Supplemental Indenture increased the maximum amount of first mortgage bonds issuable by Idaho Power under the Indenture from $2.0 billion to $2.5 billion. Idaho Power may amend the Indenture and increase this amount without consent of the holders of the first mortgage bonds. The amount issuable is also restricted by property, earnings, and other provisions of the Indenture and supplemental indentures to the Indenture. The Indenture requires that Idaho Power's net earnings be at least twice the annual interest requirements on all outstanding debt of equal or prior rank, including the bonds that Idaho Power may propose to issue. Under certain circumstances, the net earnings test does not apply, including the issuance of refunding bonds to retire outstanding bonds that mature in less than 2 years or that are of an equal or higher interest rate, or prior lien bonds.
As of December 31, 2021, Idaho Power could issue under its Indenture approximately $2.1 billion of additional first mortgage bonds based on retired first mortgage bonds and total unfunded property additions. These amounts are further limited by the maximum amount of first mortgage bonds set forth in the Forty-ninth Supplemental Indenture. As a result, the maximum amount of first mortgage bonds Idaho Power could issue as of December 31, 2021, was limited to approximately $534 million under the Indenture.
6. NOTES PAYABLE
Credit Facilities
The IDACORP credit facility, which may be used for general corporate purposes and commercial paper backup, consists of a revolving line of credit not to exceed the aggregate principal amount at any one time outstanding of $100 million, including swingline loans in an aggregate principal amount at any time outstanding not to exceed $10 million, and letters of credit in an aggregate principal amount at any time outstanding not to exceed $50 million. The Idaho Power credit facility, which may be used for general corporate purpose and commercial paper backup, consists of a revolving line of credit, through the issuance of loans and standby letters of credit, not to exceed the aggregate principal amount at any one time outstanding of $300 million, including swingline loans in an aggregate principal amount at any time outstanding not to exceed $30 million, and letters of credit in an aggregate principal amount at any time outstanding not to exceed $50 million. IDACORP and Idaho Power have the right to request an increase in the aggregate principal amount of the facilities to $150 million and $450 million, respectively, in each case subject to certain conditions.
The IDACORP and Idaho Power credit facilities have similar terms and conditions. The interest rates for any borrowings under the facilities are based on either (1) a floating rate that is equal to the highest of the prime rate, federal funds rate plus 0.5 percent, or London interbank offered rate (LIBOR) Market Index rate plus 1.0 percent, or (2) the LIBOR Market Index rate, plus, in each case, an applicable margin, provided that the federal funds rate and LIBOR rate will not be less than zero. The Secured Overnight Financing Rate (SOFR) plus a defined benchmark adjustment would replace the LIBOR Market Index rate during any period in which the LIBOR rate is unavailable or unascertainable. If during any period both the LIBOR and SOFR rates are unavailable or unascertainable, an alternate benchmark rate selected by the administrative agent and the borrower would apply. The applicable margin is based on IDACORP's or Idaho Power's, as applicable, senior unsecured long-term indebtedness credit rating by rating agencies, as set forth on a schedule to the credit facility agreements. Under their respective credit facilities, the companies pay a facility fee on the commitment based on the respective company's credit rating for senior unsecured long-term debt securities. In December 2021, IDACORP and Idaho Power amended their outstanding credit agreements to extend the termination dates of each facility to December 6, 2025, and provided additional information on potential alternatives, successors or replacement rates for LIBOR in the event it is no longer available as of the date of borrowing, among other things. While the credit facilities provide for an original maturity date of December 6, 2025, the credit agreements grant IDACORP and Idaho Power the right to request up to two one-year extensions, subject to certain conditions.
At December 31, 2021, no loans were outstanding under either IDACORP's or Idaho Power's facilities. At December 31, 2021, Idaho Power had regulatory authority to incur up to $450 million in principal amount of short-term indebtedness at any one time outstanding through December of 2026. IDACORP’s and Idaho Power's short-term borrowings were zero at both December 31, 2021 and 2020.
7. COMMON STOCK
IDACORP Common Stock
The following table summarizes IDACORP common stock transactions during the last three years and shares reserved at December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Shares issued | | Shares reserved |
| | 2021 | | 2020 | | 2019 | | December 31, 2021 |
Balance at beginning of year | | 50,461,885 | | 50,420,017 | | 50,420,017 | | |
Continuous equity program (inactive) | | — | | — | | — | | 3,000,000 |
Dividend reinvestment and stock purchase plan | | — | | — | | — | | 2,840,117 |
Employee savings plan | | — | | — | | — | | 3,567,954 |
Long-term incentive and compensation plan(1) | | 54,594 | | 41,868 | | — | | 1,260,267 |
Balance at end of year | | 50,516,479 | | 50,461,885 | | 50,420,017 | | |
| | | | | | | | |
(1) During 2021, 2020, and 2019, IDACORP granted 76,147, 75,030, and 70,419 restricted stock unit awards, respectively, to employees and 14,025, 10,296, and 9,594 shares of common stock, respectively, to directors. During 2021 and 2020, IDACORP issued 54,594 and 41,868 shares of common stock, respectively, using original issuances of shares pursuant to the IDACORP, Inc. 2000 Long-Term Incentive and Compensation Plan, including 12,784 and 8,938 shares of common stock, respectively, issued to members of the board of directors. During 2019, IDACORP made no original issuances of shares of common stock.
Restrictions on Dividends
Idaho Power’s ability to pay dividends on its common stock held by IDACORP and IDACORP’s ability to pay dividends on its common stock are limited to the extent payment of such dividends would violate the covenants in their respective credit facilities or Idaho Power’s Revised Code of Conduct. A covenant under IDACORP’s credit facility and Idaho Power’s credit facility requires IDACORP and Idaho Power to maintain leverage ratios of consolidated indebtedness to consolidated total capitalization, as defined therein, of no more than 65 percent at the end of each fiscal quarter. At December 31, 2021, the leverage ratios for IDACORP and Idaho Power were 43 percent and 45 percent, respectively. Based on these restrictions, IDACORP’s and Idaho Power’s dividends were limited to $1.6 billion and $1.4 billion, respectively, at December 31, 2021. There are additional facility covenants, subject to exceptions, that prohibit or restrict the sale or disposition of property without consent and any agreements restricting dividend payments to IDACORP and Idaho Power from any material subsidiary. At December 31, 2021, IDACORP and Idaho Power were in compliance with those covenants.
Idaho Power’s Revised Policy and Code of Conduct relating to transactions between and among Idaho Power, IDACORP, and other affiliates, which was approved by the IPUC in April 2008, provides that Idaho Power will not pay any dividends to IDACORP that will reduce Idaho Power’s common equity capital below 35 percent of its total adjusted capital without IPUC approval. At December 31, 2021, Idaho Power's common equity capital was 55 percent of its total adjusted capital. Further, Idaho Power must obtain approval from the OPUC before it can directly or indirectly loan funds or issue notes or give credit on its books to IDACORP.
Idaho Power’s articles of incorporation contain restrictions on the payment of dividends on its common stock if preferred stock dividends are in arrears. As of the date of this report, Idaho Power has no preferred stock outstanding.
In addition to contractual restrictions on the amount and payment of dividends, the FPA prohibits the payment of dividends from "capital accounts." The term "capital account" is undefined in the FPA or its regulations, but Idaho Power does not believe the restriction would limit Idaho Power's ability to pay dividends out of current year earnings or retained earnings.
8. SHARE-BASED COMPENSATION
IDACORP has one share-based compensation plan — the 2000 Long-Term Incentive and Compensation Plan (LTICP). The LTICP (for officers, key employees, and directors) permits the grant of stock options, restricted stock and restricted stock units (together, Restricted Stock), performance shares and performance-based units (together, Performance-Based Shares), and several other types of share-based awards. At December 31, 2021, the maximum number of shares available under the LTICP was 443,663.
Restricted Stock and Performance-Based Shares Awards
Restricted Stock awards have three-year vesting periods and entitle the recipients to dividends or dividend equivalents, as applicable, and voting rights, except that holders of restricted stock units do not have voting rights until the units are vested and settled in shares. Unvested awards are restricted as to disposition and subject to forfeiture under certain circumstances. The fair value of these awards is based on the closing market price of common stock on the grant date and is charged to compensation expense over the vesting period, reduced for any forfeitures during the vesting period.
Performance-Based Shares awards have three-year vesting periods and entitle the recipients to voting rights, except that holders of performance-based units do not have voting rights until the units are vested and settled in shares. Unvested awards are restricted as to disposition, subject to forfeiture under certain circumstances, and subject to the attainment of specific performance conditions over the three-year vesting period. The performance conditions are two equally-weighted metrics, cumulative earnings per share (CEPS) and total shareholder return (TSR) relative to a peer group. Depending on the level of attainment of the performance conditions and the year issued, the final number of shares awarded can range from zero to 200 percent of the target award. Dividends or dividend equivalents, as applicable, are accrued during the vesting period and paid out based on the final number of shares awarded.
The grant-date fair value of the CEPS portion is based on the closing market value at the date of grant, reduced by the loss in time-value of the estimated future dividend payments. The fair value of this portion of the awards is charged to compensation expense over the requisite service period based on the estimated achievement of performance targets, reduced for any forfeitures during the vesting period. The grant-date fair value of the TSR portion is estimated using the market value at the date of grant and a statistical model that incorporates the probability of meeting performance targets based on historical returns relative to the peer group. The fair value of this portion of the awards is charged to compensation expense over the requisite service period, provided the requisite service period is rendered, regardless of the level of TSR metric attained.
A summary of Restricted Stock and Performance-Based Shares award activity is presented below. Idaho Power share amounts represent the portion of IDACORP amounts related to Idaho Power employees:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | IDACORP | | Idaho Power |
| | Number of Shares/Units | | Weighted-Average Grant Date Fair Value | | Number of Shares/Units | | Weighted-Average Grant Date Fair Value |
Nonvested shares/units at January 1, 2021 | | 157,035 | | | $ | 100.89 | | | 156,013 | | | $ | 100.90 | |
Shares/units granted | | 96,345 | | | 87.76 | | | 95,821 | | | 87.76 | |
Shares/units forfeited | | (2,210) | | | 98.72 | | | (2,210) | | | 98.72 | |
Shares/units vested | | (75,914) | | | 87.24 | | | (75,415) | | | 87.24 | |
Nonvested shares/units at December 31, 2021 | | 175,256 | | | $ | 99.61 | | | 174,209 | | | $ | 99.61 | |
The total fair value of shares vested was $6.7 million in 2021, $10.5 million in 2020, and $9.4 million in 2019. At December 31, 2021, IDACORP had $7.5 million of total unrecognized compensation cost related to nonvested share-based compensation, nearly all of which was Idaho Power's share. These costs are expected to be recognized over a weighted-average period of 1.7 years. IDACORP uses original issue shares for these awards.
In 2021, a total of 14,025 shares were awarded to directors at an average grant date fair value of $86.24 per share. Directors elected to defer receipt of 2,550 of these shares, which are being held as deferred stock units with dividend equivalents reinvested in additional stock units.
Compensation Expense: The following table shows the compensation cost recognized in income and the tax benefits resulting from the LTICP, as well as the amounts allocated to Idaho Power for those costs associated with Idaho Power’s employees (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | IDACORP | | Idaho Power |
| | 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 |
Compensation cost | | $ | 8,583 | | | $ | 7,416 | | | $ | 8,788 | | | $ | 8,497 | | | $ | 7,339 | | | $ | 8,639 | |
Income tax benefit | | 2,209 | | | 1,909 | | | 2,262 | | | 2,187 | | | 1,889 | | | 2,224 | |
| | | | | | | | | | | | |
No equity compensation costs have been capitalized. These costs are primarily reported within "Other operations and maintenance" expense on the consolidated statements of income.
9. EARNINGS PER SHARE
The following table presents the computation of IDACORP’s basic and diluted earnings per share for the years ended December 31, 2021, 2020, and 2019 (in thousands, except for per share amounts):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2021 | | 2020 | | 2019 |
Numerator: | | | | | | |
Net income attributable to IDACORP, Inc. | | $ | 245,550 | | | $ | 237,417 | | | $ | 232,854 | |
Denominator: | | | | | | |
Weighted-average common shares outstanding - basic | | 50,599 | | | 50,538 | | | 50,502 | |
Effect of dilutive securities | | 46 | | 34 | | 35 |
Weighted-average common shares outstanding - diluted | | 50,645 | | | 50,572 | | | 50,537 | |
Basic earnings per share | | $ | 4.85 | | | $ | 4.70 | | | $ | 4.61 | |
Diluted earnings per share | | $ | 4.85 | | | $ | 4.69 | | | $ | 4.61 | |
| | | | | | |
10. COMMITMENTS
Purchase Obligations
At December 31, 2021, Idaho Power had the following long-term commitments relating to purchases of energy, capacity, transmission rights, and fuel (in thousands of dollars): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2023 | | 2024 | | 2025 | | 2026 | | Thereafter |
Cogeneration and power production | | $ | 298,867 | | | $ | 308,741 | | | $ | 311,968 | | | $ | 296,579 | | | $ | 293,508 | | | $ | 2,456,582 | |
Fuel | | 62,287 | | | 19,328 | | | 8,663 | | | 8,362 | | | 8,354 | | | 58,355 | |
As of December 31, 2021, Idaho Power had 1,137 megawatt (MW) nameplate capacity of PURPA-related projects on-line, with an additional 75 MW nameplate capacity of projects projected to be on-line by 2024. The power purchase contracts for these projects have original contract terms ranging from one to 35 years. Idaho Power's expenses associated with PURPA-related projects were approximately $200 million in 2021, $194 million in 2020, and $187 million in 2019. In February 2022, Idaho Power entered into a 20-year power purchase agreement with a planned 40 MW solar facility expected to be in service in 2023 which increased Idaho Power's contractual purchase obligations by approximately $78 million over the term of the contract.
Idaho Power also has the following long-term commitments (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2023 | | 2024 | | 2025 | | 2026 | | Thereafter |
Joint-operating agreement payments(1) | | $ | 2,822 | | | $ | 2,822 | | | $ | 2,822 | | | $ | 2,822 | | | $ | 2,822 | | | $ | 14,110 | |
Easements and other payments | | 1,925 | | | 1,965 | | | 2,006 | | | 2,049 | | | 2,092 | | | 11,136 | |
Maintenance and service agreements(1) | | 97,847 | | | 13,522 | | | 10,134 | | | 6,319 | | | 6,592 | | | 46,764 | |
FERC and other industry-related fees(1) | | 16,772 | | | 14,549 | | | 14,174 | | | 14,174 | | | 14,174 | | | 70,870 | |
| | | | | | | | | | | | |
(1) Approximately $28 million, $18 million, and $143 million of the obligations included in joint-operating agreement payments, maintenance and service agreements, and FERC and other industry-related fees, respectively, have contracts that do not specify terms related to expiration. As these contracts are presumed to continue indefinitely, ten years of information, estimated based on current contract terms, has been included in the table for presentation purposes.
At IDACORP, long-term purchase commitments of $3 million are mostly comprised of other long-term liabilities at Ida-West, of which approximately $2 million relate to contracts that do not specify terms related to expiration. At December 31, 2021, IDACORP had a commitment to invest an additional $8.5 million into a private market investment fund, which is expected to occur over the next few years. IDACORP’s expense for operating leases was not material for the years ended 2021, 2020, and 2019.
Guarantees
Idaho Power guarantees its portion of reclamation activities and obligations at BCC, of which IERCo owns a one-third interest. This guarantee, which is renewed annually with the WDEQ, was $51.6 million at December 31, 2021, representing IERCo's one-third share of BCC's total reclamation obligation of $154.7 million. BCC has a reclamation trust fund set aside specifically for the purpose of paying these reclamation costs. At December 31, 2021, the value of the reclamation trust fund was $211.2 million. During 2021, the reclamation trust fund made $21.1 million of distributions for reclamation activity costs associated with the BCC surface mine. BCC periodically assesses the adequacy of the reclamation trust fund and its estimate of future reclamation costs. To ensure that the reclamation trust fund maintains adequate reserves, BCC has the ability to, and does, add a per-ton surcharge to coal sales, all of which are made to the Jim Bridger plant. Because of the existence of the fund and the ability to apply a per-ton surcharge, the estimated fair value of this guarantee is minimal.
IDACORP and Idaho Power enter into financial agreements and power purchase and sale agreements that include indemnification provisions relating to various forms of claims or liabilities that may arise from the transactions contemplated by these agreements. Generally, a maximum obligation is not explicitly stated in the indemnification provisions and, therefore, the overall maximum amount of the obligation under such indemnification provisions cannot be reasonably estimated. IDACORP and Idaho Power periodically evaluate the likelihood of incurring costs under such indemnities based on their historical experience and the evaluation of the specific indemnities. As of December 31, 2021, management believes the likelihood is remote that IDACORP or Idaho Power would be required to perform under such indemnification provisions or otherwise incur any significant losses with respect to such indemnification obligations. Neither IDACORP nor Idaho Power has recorded any liability on their respective consolidated balance sheets with respect to these indemnification obligations.
11. CONTINGENCIES
IDACORP and Idaho Power have in the past and expect in the future to become involved in various claims, controversies, disputes, and other contingent matters, some of which involve litigation and regulatory or other contested proceedings. The ultimate resolution and outcome of litigation and regulatory proceedings is inherently difficult to determine, particularly where (a) the remedies or penalties sought are indeterminate, (b) the proceedings are in the early stages or the substantive issues have not been well developed, or (c) the matters involve complex or novel legal theories or a large number of parties. In accordance with applicable accounting guidance, IDACORP and Idaho Power, as applicable, establish an accrual for legal proceedings when those matters proceed to a stage where they present loss contingencies that are both probable and reasonably estimable. If the loss contingency at issue is not both probable and reasonably estimable, IDACORP and Idaho Power do not establish an accrual and the matter will continue to be monitored for any developments that would make the loss contingency both probable and reasonably estimable. As of the date of this report, IDACORP's and Idaho Power's accruals for loss contingencies are not material to their financial statements as a whole; however, future accruals could be material in a given period. IDACORP's and Idaho Power's determination is based on currently available information, and estimates presented in financial statements and other financial disclosures involve significant judgment and may be subject to significant uncertainty. For matters that affect Idaho Power's operations, Idaho Power intends to seek, to the extent permissible and appropriate, recovery through the ratemaking process of costs incurred, although there is no assurance that such recovery would be granted.
IDACORP and Idaho Power are parties to legal claims and legal, tax, and regulatory actions and proceedings in the ordinary course of business and, as noted above, record an accrual for associated loss contingencies when they are probable and reasonably estimable. In connection with its utility operations, Idaho Power is subject to claims by individuals, entities, and governmental agencies for damages for alleged personal injury, property damage, and economic losses, relating to the company’s provision of electric service and the operation of its generation, transmission, and distribution facilities. Some of those claims relate to electrical contacts, service quality, property damage, and wildfires. In recent years, utilities in the western United States have been subject to significant liability for personal injury, loss of life, property damage, trespass, and economic losses, and in some cases, punitive damages and criminal charges, associated with wildfires that originated from utility property, most commonly transmission and distribution lines. Idaho Power has also regularly received claims by governmental agencies and private landowners for damages for fires allegedly originating from Idaho Power’s transmission and distribution system. As of the date of this report, the companies believe that resolution of existing claims will not have a material adverse effect on their respective consolidated financial statements.
Idaho Power is also actively monitoring various pending environmental regulations and executive orders related to environmental matters that may have a significant impact on its future operations. Given uncertainties regarding the outcome, timing, and compliance plans for these environmental matters, Idaho Power is unable to estimate the financial impact of these regulations.
12. BENEFIT PLANS
Idaho Power sponsors defined benefit and other postretirement benefit plans that cover the majority of its employees. Idaho Power also sponsors a defined contribution 401(k) employee savings plan and provides certain post-employment benefits.
Pension Plans
Idaho Power has pension plans–a noncontributory defined benefit pension plan (pension plan) and two nonqualified defined benefit pension plans for certain senior management employees called the Security Plan for Senior Management Employees I and Security Plan for Senior Management Employees II (together, SMSP). Idaho Power also has a nonqualified defined benefit pension plan for directors that was frozen in 2002. Remaining vested benefits from that plan are included with the SMSP in the disclosures below. The benefits under these plans are based on years of service and the employee's final average earnings.
The following table summarizes the changes in benefit obligations and plan assets of these plans (in thousands of dollars): | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pension Plan | | SMSP |
| | 2021 | | 2020 | | 2021 | | 2020 |
| | |
Change in projected benefit obligation: | | | | | | | | |
Benefit obligation at January 1 | | $ | 1,337,395 | | | $ | 1,134,752 | | | $ | 134,791 | | | $ | 122,443 | |
Service cost | | 54,202 | | | 42,987 | | | 813 | | | 213 | |
Interest cost | | 37,317 | | | 40,013 | | | 3,557 | | | 4,350 | |
Actuarial (gain) loss | | (35,833) | | | 163,610 | | | 33 | | | 13,420 | |
Plan amendment | | — | | | — | | | — | | | 130 | |
Benefits paid | | (46,551) | | | (43,967) | | | (6,182) | | | (5,765) | |
Projected benefit obligation at December 31 | | 1,346,530 | | | 1,337,395 | | | 133,012 | | | 134,791 | |
Change in plan assets: | | | | | | | | |
Fair value at January 1 | | 871,603 | | | 763,119 | | | — | | | — | |
Actual return on plan assets | | 119,412 | | | 112,451 | | | — | | | — | |
Employer contributions | | 40,000 | | | 40,000 | | | — | | | — | |
Benefits paid | | (46,551) | | | (43,967) | | | — | | | — | |
Fair value at December 31 | | 984,464 | | | 871,603 | | | — | | | — | |
Funded status at end of year | | $ | (362,066) | | | $ | (465,792) | | | $ | (133,012) | | | $ | (134,791) | |
| | | | | | | | |
Amounts recognized in the balance sheet consist of: | | | | | | | | |
Other current liabilities | | $ | — | | | $ | — | | | $ | (6,226) | | | $ | (6,154) | |
Noncurrent liabilities | | (362,066) | | | (465,792) | | | (126,786) | | | (128,637) | |
Net amount recognized | | $ | (362,066) | | | $ | (465,792) | | | $ | (133,012) | | | $ | (134,791) | |
| | | | | | | | |
Amounts recognized in accumulated other comprehensive income consist of: | | | | | | | | |
Net loss | | $ | 322,908 | | | $ | 437,859 | | | $ | 51,365 | | | $ | 55,537 | |
Prior service cost | | 43 | | | 49 | | | 2,687 | | | 2,983 | |
Subtotal | | 322,951 | | | 437,908 | | | 54,052 | | | 58,520 | |
Less amount recorded as regulatory asset(1) | | (322,951) | | | (437,908) | | | — | | | — | |
Net amount recognized in accumulated other comprehensive income | | $ | — | | | $ | — | | | $ | 54,052 | | | $ | 58,520 | |
Accumulated benefit obligation | | $ | 1,120,036 | | | $ | 1,115,923 | | | $ | 121,591 | | | $ | 119,517 | |
(1) Changes in the funded status of the pension plan that would be recorded in accumulated other comprehensive income for an unregulated entity are recorded as a regulatory asset for Idaho Power as Idaho Power believes it is probable that an amount equal to the regulatory asset will be collected through the setting of future rates.
The actuarial gains reflected in the benefit obligations for the pension and SMSP plans in 2021 are due primarily to increases in the assumed discount rates of both plans from December 31, 2020, to December 31, 2021. The actuarial losses affecting the
benefit obligations for the pension and SMSP plans in 2020 are due primarily to decreases in the assumed discount rates from December 31, 2019, to December 31, 2020. For more information on discount rates, see “Plan Assumptions” below in this Note 12.
As a non-qualified plan, the SMSP has no plan assets. However, Idaho Power has a Rabbi trust designated to provide funding for SMSP obligations. The Rabbi trust holds investments in marketable securities and corporate-owned life insurance. The recorded value of these investments was approximately $117.1 million and $108.8 million at December 31, 2021 and 2020, respectively, and is reflected in Investments and in company-owned life insurance on the consolidated balance sheets.
The following table shows the components of net periodic pension cost for these plans (in thousands of dollars). For purposes of calculating the expected return on plan assets, the market-related value of assets is equal to the fair value of the assets.
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pension Plan | | SMSP |
| | 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 |
Service cost | | $ | 54,202 | | | $ | 42,987 | | | $ | 34,061 | | | $ | 813 | | | $ | 213 | | | $ | (181) | |
Interest cost | | 37,317 | | | 40,013 | | | 42,312 | | | 3,557 | | | 4,350 | | | 4,575 | |
Expected return on assets | | (64,090) | | | (56,239) | | | (48,623) | | | — | | | — | | | — | |
Amortization of net loss | | 23,796 | | | 17,325 | | | 13,564 | | | 4,205 | | | 3,734 | | | 2,533 | |
Amortization of prior service cost | | 6 | | | 6 | | | 6 | | | 296 | | | 290 | | | 96 | |
Net periodic pension cost | | 51,231 | | | 44,092 | | | 41,320 | | | 8,871 | | | 8,587 | | | 7,023 | |
Regulatory deferral of net periodic pension cost(1) | | (48,962) | | | (42,042) | | | (39,379) | | | — | | | — | | | — | |
Previously deferred pension cost recognized(1) | | 17,154 | | | 17,154 | | | 17,154 | | | — | | | — | | | — | |
Net periodic pension cost recognized for financial reporting(1)(2) | | $ | 19,423 | | | $ | 19,204 | | | $ | 19,095 | | | $ | 8,871 | | | $ | 8,587 | | | $ | 7,023 | |
| | | | | | | | | | | | |
(1) Net periodic pension costs for the pension plan are recognized for financial reporting based upon the authorization of each regulatory jurisdiction in which Idaho Power operates. Under IPUC order, the Idaho portion of net periodic pension cost is recorded as a regulatory asset and is recognized in the income statement as those costs are recovered through rates.
(2) Of total net periodic pension cost recognized for financial reporting $17.8 million, $15.9 million, and $15.1 million respectively, was recognized in "Other operations and maintenance" and $10.5 million, and $11.9 million, and $11.0 million respectively, was recognized in "Other (income) expense, net" on the consolidated statements of income of the companies for the twelve months ended December 31, 2021, 2020, and 2019.
The following table shows the components of other comprehensive (loss) income for the plans (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pension Plan | | SMSP |
| | 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 |
Actuarial gain (loss) during the year | | $ | 91,156 | | | $ | (107,399) | | | $ | (82,631) | | | $ | (33) | | | $ | (13,420) | | | $ | (17,888) | |
Plan amendment service cost | | — | | | — | | | — | | | — | | | (130) | | | (2,839) | |
Reclassification adjustments for: | | | | | | | | | | | | |
Amortization of net loss | | 23,796 | | | 17,325 | | | 13,564 | | | 4,205 | | | 3,734 | | | 2,533 | |
Amortization of prior service cost | | 6 | | | 6 | | | 6 | | | 296 | | | 290 | | | 96 | |
Adjustment for deferred tax effects | | (29,590) | | | 23,184 | | | 17,776 | | | (1,150) | | | 2,452 | | | 4,658 | |
Adjustment due to the effects of regulation | | (85,368) | | | 66,884 | | | 51,285 | | | — | | | — | | | — | |
Other comprehensive income (loss) recognized related to pension benefit plans | | $ | — | | | $ | — | | | $ | — | | | $ | 3,318 | | | $ | (7,074) | | | $ | (13,440) | |
The following table summarizes the expected future benefit payments of these plans (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2023 | | 2024 | | 2025 | | 2026 | | 2026-2030 |
Pension Plan | | $ | 45,239 | | | $ | 47,038 | | | $ | 48,890 | | | $ | 50,850 | | | $ | 52,855 | | | $ | 293,409 | |
SMSP | | 6,226 | | | 6,439 | | | 6,619 | | | 6,638 | | | 6,738 | | | 34,700 | |
Idaho Power’s funding policy for the pension plan is to contribute at least the minimum required under the Employee Retirement Income Security Act of 1974 (ERISA) but not more than the maximum amount deductible for income tax purposes. In 2021, 2020, and 2019, Idaho Power elected to contribute more than the minimum required amounts in order to bring the pension plan to a more funded position, to reduce future required contributions, and to reduce Pension Benefit Guaranty Corporation premiums. As of the date of this report, IDACORP and Idaho Power have no estimated minimum required
contributions to the pension plan for 2022. Depending on market conditions and cash flow considerations in 2022, Idaho Power could contribute up to $40 million to the pension plan during 2022 in order to help balance the regulatory collection of these expenditures with the amount and timing of contributions and to mitigate the cost of being in an underfunded position.
Postretirement Benefits
Idaho Power maintains a defined benefit postretirement benefit plan (consisting of health care and death benefits) that covers all employees who were enrolled in the active-employee group plan at the time of retirement as well as their spouses and qualifying dependents. Retirees hired on or after January 1, 1999, have access to the standard medical option at full cost, with no contribution by Idaho Power. Benefits for employees who retire after December 31, 2002, are limited to a fixed amount, which has limited the growth of Idaho Power’s future obligations under this plan.
The following table summarizes the changes in benefit obligation and plan assets (in thousands of dollars):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
Change in accumulated benefit obligation: | | | | |
Benefit obligation at January 1 | | $ | 80,952 | | | $ | 71,029 | |
Service cost | | 1,063 | | | 1,029 | |
Interest cost | | 2,059 | | | 2,493 | |
Actuarial (gain) loss | | (5,805) | | | 9,359 | |
Benefits paid(1) | | (4,194) | | | (2,958) | |
| | | | |
Benefit obligation at December 31 | | 74,075 | | | 80,952 | |
Change in plan assets: | | | | |
Fair value of plan assets at January 1 | | 41,311 | | | 39,625 | |
Actual return on plan assets | | 6,308 | | | 5,248 | |
Employer contributions(1) | | (1,961) | | | (604) | |
Benefits paid(1) | | (4,194) | | | (2,958) | |
Fair value of plan assets at December 31 | | 41,464 | | | 41,311 | |
Funded status at end of year (included in noncurrent liabilities) | | $ | (32,611) | | | $ | (39,641) | |
| | | | |
(1) Contributions and benefits paid are each net of $3.0 million and $3.4 million of plan participant contributions for 2021 and 2020, respectively.
Amounts recognized in accumulated other comprehensive income consist of the following (in thousands of dollars):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
Net (gain) loss | | $ | (8,020) | | | $ | 6,434 | |
Prior service cost | | 80 | | | 127 | |
| | | | |
Subtotal | | (7,940) | | | 6,561 | |
Less amount recognized in regulatory assets | | 7,940 | | | (6,561) | |
| | | | |
Net amount recognized in accumulated other comprehensive income | | $ | — | | | $ | — | |
The net periodic postretirement benefit cost was as follows (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | |
| | 2021 | | 2020 | | 2019 |
Service cost | | $ | 1,063 | | | $ | 1,029 | | | $ | 853 | |
Interest cost | | 2,059 | | | 2,493 | | | 2,989 | |
Expected return on plan assets | | (2,395) | | | (2,404) | | | (2,220) | |
Immediate recognition of loss from temporary deviation(1) | | 4,736 | | | — | | | — | |
| | | | | | |
Amortization of prior service cost | | 47 | | | 47 | | | 48 | |
Net periodic postretirement benefit cost | | $ | 5,510 | | | $ | 1,165 | | | $ | 1,670 | |
| | | | | | |
(1) In 2021, a loss associated with a temporary deviation from the cost-sharing provisions of the substantive plan was recognized in "Other (income) expense, net" on the consolidated statements of income of the companies.
The following table shows the components of other comprehensive income for the plan (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | |
| | 2021 | | 2020 | | 2019 |
Actuarial gain (loss) during the year | | $ | 9,718 | | | $ | (6,515) | | | $ | (249) | |
| | | | | | |
Reclassification adjustments for: | | | | | | |
| | | | | | |
Immediate recognition of loss from temporary deviation(1) | | 4,736 | | | — | | | — | |
Reclassification adjustments for amortization of prior service cost | | 47 | | | 47 | | | 48 | |
Adjustment for deferred tax effects | | (2,514) | | | 1,665 | | | 52 | |
Adjustment due to the effects of regulation | | (11,987) | | | 4,803 | | | 149 | |
Other comprehensive income related to postretirement benefit plans | | $ | — | | | $ | — | | | $ | — | |
| | | | | | |
(1) In 2021, a loss associated with a temporary deviation from the cost-sharing provisions of the substantive plan was recognized in "Other (income) expense, net" on the consolidated statements of income of the companies.
The following table summarizes the expected future benefit payments of the postretirement benefit plan (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 | | 2023 | | 2024 | | 2025 | | 2026 | | 2026-2029 |
Expected benefit payments | | $ | 5,447 | | | $ | 5,241 | | | $ | 4,982 | | | $ | 4,790 | | | $ | 4,557 | | | $ | 19,841 | |
Plan Assumptions
The following table sets forth the weighted-average assumptions used at the end of each year to determine benefit obligations for all Idaho Power-sponsored pension and postretirement benefits plans:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pension Plan | | SMSP | | Postretirement Benefits |
| | 2021 | | 2020 | | 2021 | | 2020 | | 2021 | | 2020 |
Discount rate | | 3.05 | % | | 2.80 | % | | 3.00 | % | | 2.70 | % | | 2.95 | % | | 2.70 | % |
Rate of compensation increase(1) | | 4.49 | % | | 4.43 | % | | 4.75 | % | | 4.75 | % | | — | | | — | |
Medical trend rate | | — | | | — | | | — | | | — | | | 6.3 | % | | 6.8 | % |
Dental trend rate | | — | | | — | | | — | | | — | | | 3.5 | % | | 4.0 | % |
Measurement date | | 12/31/2021 | | 12/31/2020 | | 12/31/2021 | | 12/31/2020 | | 12/31/2021 | | 12/31/2020 |
| | | | | | | | | | | | |
(1) The 2021 rate of compensation increase assumption for the pension plan includes an inflation component of 2.40% plus a 2.09% composite merit increase component that is based on employees' years of service. Merit salary increases are assumed to be 8.0% for employees in their first year of service and scale down to 0.6% for employees in their fortieth year of service and beyond.
The following table sets forth the weighted-average assumptions used to determine net periodic benefit cost for all Idaho Power-sponsored pension and postretirement benefit plans:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Pension Plan | | SMSP | | Postretirement Benefits |
| | 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 | | 2021 | | 2020 | | 2019 |
Discount rate | | 2.80 | % | | 3.60 | % | | 4.55 | % | | 2.70 | % | | 3.65 | % | | 4.60 | % | | 2.70 | % | | 3.60 | % | | 4.60 | % |
Expected long-term rate of return on assets | | 7.40 | % | | 7.40 | % | | 7.50 | % | | — | | | — | | | — | | | 6.00 | % | | 6.50 | % | | 6.75 | % |
Rate of compensation increase | | 4.49 | % | | 4.43 | % | | 4.37 | % | | 4.75 | % | | 4.75 | % | | 4.75 | % | | — | | | — | % | | — | % |
Medical trend rate | | — | | | — | | | — | | | — | | | — | | | — | | | 6.3 | % | | 6.8 | % | | 6.7 | % |
Dental trend rate | | — | | | — | | | — | | | — | | | — | | | — | | | 3.5 | % | | 4.0 | % | | 4.0 | % |
The assumed health care cost trend rate used to measure the expected cost of health benefits covered by the postretirement plan was 6.3 percent in 2021 and is assumed to decrease to 5.7 percent in 2022, 5.1 percent in 2023 and 2024, 5.0 percent in 2025 and to gradually decrease to 3.9 percent by 2074. The assumed dental cost trend rate used to measure the expected cost of dental benefits covered by the plan was 3.5 percent, or equal to the medical trend rate if lower, for all years.
Plan Assets
Pension Asset Allocation Policy: The target allocation and actual allocations at December 31, 2021, for the pension asset portfolio by asset class is set forth below:
| | | | | | | | | | | | | | |
Asset Class | | Target Allocation | | Actual Allocation December 31, 2021 |
Debt securities | | 24 | % | | 23 | % |
Equity securities | | 59 | % | | 61 | % |
Real estate | | 9 | % | | 8 | % |
Other plan assets | | 8 | % | | 8 | % |
Total | | 100 | % | | 100 | % |
Assets are rebalanced as necessary to keep the portfolio close to target allocations. The plan’s principal investment objective is to maximize total return (defined as the sum of realized interest and dividend income and realized and unrealized gain or loss in market price) consistent with prudent parameters of risk and the liability profile of the portfolio. Emphasis is placed on preservation and growth of capital along with adequacy of cash flow sufficient to fund current and future payments to plan participants.
The three major goals in Idaho Power’s asset allocation process are to:
•determine if the investments have the potential to earn the rate of return assumed in the actuarial liability calculations;
•match the cash flow needs of the plan. Idaho Power sets bond allocations sufficient to cover approximately five years of benefit payments. Idaho Power then utilizes growth instruments (equities, real estate, venture capital) to fund the longer-term liabilities of the plan; and
•maintain a prudent risk profile consistent with ERISA fiduciary standards.
Allowable plan investments include stocks and stock funds, investment-grade bonds and bond funds, real estate funds, private equity funds, and cash and cash equivalents. With the exception of real estate holdings and private equity, investments must be readily marketable so that an entire holding can be disposed of quickly with only a minor effect upon market price.
Rate-of-return projections for plan assets are based on historical risk/return relationships among asset classes. The primary measure is the historical risk premium each asset class has delivered versus the yield on the Moody's AA Corporate Bond Index. This historical risk premium is then added to the current yield on the Moody's AA Corporate Bond Index. Additional analysis is performed to measure the expected range of returns, as well as worst-case and best-case scenarios. Based on the current low interest rate environment, current rate-of-return expectations are lower than the nominal returns generated over the past 30 years when interest rates were generally much higher.
Idaho Power’s asset modeling process also utilizes historical market returns to measure the portfolio’s exposure to a “worst-case” market scenario, to determine how much performance could vary from the expected “average” performance over various time periods. This “worst-case” modeling, in addition to cash flow matching and diversification by asset class and investment style, provides the basis for managing the risk associated with investing portfolio assets.
Fair Value of Plan Assets: Idaho Power classifies its pension plan and postretirement benefit plan investments using the three-level fair value hierarchy described in Note 17 - "Fair Value Measurements." The following table presents the fair value of the plans' investments by asset category (in thousands of dollars). | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Level 1 | | Level 2 | | Level 3 | | Total |
Assets at December 31, 2021 | | | | | | | | |
Cash and cash equivalents | | $ | 24,636 | | | $ | — | | | $ | — | | | $ | 24,636 | |
| | | | | | | | |
Intermediate bonds | | 39,133 | | | 187,048 | | | — | | | 226,181 | |
| | | | | | | | |
Equity Securities: Large-Cap | | 104,318 | | | — | | | — | | | 104,318 | |
Equity Securities: Mid-Cap | | 113,621 | | | — | | | — | | | 113,621 | |
Equity Securities: Small-Cap | | 85,244 | | | — | | | — | | | 85,244 | |
Equity Securities: Micro-Cap | | 42,915 | | | — | | | — | | | 42,915 | |
Equity Securities: Global and International | | 67,625 | | | — | | | — | | | 67,625 | |
Equity Securities: Emerging Markets | | 7,393 | | | — | | | — | | | 7,393 | |
Plan assets measured at NAV (not subject to hierarchy disclosure) | | | | | | | | |
Commingled Fund: Equity Securities: Global and International | | | | | | | | 134,752 | |
Commingled Fund: Equity Securities: Emerging Markets | | | | | | | | 47,332 | |
| | | | | | | | |
Real estate | | | | | | | | 73,958 | |
Private market investments | | | | | | | | 56,489 | |
Total | | $ | 484,885 | | | $ | 187,048 | | | $ | — | | | $ | 984,464 | |
Postretirement plan assets(1) | | $ | 2,391 | | | $ | 39,073 | | | $ | — | | | $ | 41,464 | |
| | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Level 1 | | Level 2 | | Level 3 | | Total |
Assets at December 31, 2020 | | | | | | | | |
Cash and cash equivalents | | $ | 25,008 | | | $ | — | | | $ | — | | | $ | 25,008 | |
| | | | | | | | |
Intermediate bonds | | 34,455 | | | 163,000 | | | — | | | 197,455 | |
| | | | | | | | |
Equity Securities: Large-Cap | | 79,259 | | | — | | | — | | | 79,259 | |
Equity Securities: Mid-Cap | | 104,089 | | | — | | | — | | | 104,089 | |
Equity Securities: Small-Cap | | 82,069 | | | — | | | — | | | 82,069 | |
Equity Securities: Micro-Cap | | 44,715 | | | — | | | — | | | 44,715 | |
Equity Securities: Global and International | | 69,687 | | | — | | | — | | | 69,687 | |
Equity Securities: Emerging Markets | | 10,574 | | | — | | | — | | | 10,574 | |
Plan assets measured at NAV (not subject to hierarchy disclosure) | | | | | | | | |
Commingled Fund: Equity Securities: Global and International | | | | | | | | 116,223 | |
Commingled Fund: Equity Securities: Emerging Markets | | | | | | | | 50,019 | |
| | | | | | | | |
Real estate | | | | | | | | 54,630 | |
Private market investments | | | | | | | | 37,875 | |
Total | | $ | 449,856 | | | $ | 163,000 | | | $ | — | | | $ | 871,603 | |
Postretirement plan assets(1) | | $ | 1,333 | | | $ | 39,978 | | | $ | — | | | $ | 41,311 | |
(1) The postretirement benefits assets are primarily life insurance contracts.
For the years ended December 31, 2021 and 2020, there were no material transfers into or out of Levels 1, 2, or 3.
Fair Value Measurement of Level 2 Plan assets and Plan assets measured at NAV:
Level 2 Bonds: These investments represent United States government, agency bonds, and corporate bonds. The United States government and agency bonds, as well as the corporate bonds, are not traded on an exchange and are valued utilizing market prices for similar assets or liabilities in active markets.
Level 2 Postretirement Asset: This asset represents an investment in a life insurance contract and is recorded at fair value, which is the cash surrender value, less any unpaid expenses. The cash surrender value of this insurance contract is contractually
equal to the insurance contract's proportionate share of the market value of an associated investment account held by the insurer. The investments held by the insurer's investment account are all instruments traded on exchanges with readily determinable market prices.
Commingled Funds: These funds, made up of global, international and emerging markets equity securities are measured at NAV, are not publicly traded, and therefore no publicly quoted market price is readily available. The values of the commingled funds are presented at estimated fair value, which is determined based on the unit value of the fund. The values of these investments are calculated by the custodian for the fund company on a monthly or more frequent basis, and are based on market prices of the assets held by each of the commingled funds divided by the number of fund shares outstanding for the respective fund. The investments in commingled funds have redemption limitations that permit monthly redemption following notice requirements of 5 to 7 days.
Real Estate: Real estate holdings represent investments in open-end and closed-end commingled real estate funds. As the property interests held in these real estate funds are not frequently traded, establishing the market value of the property interests held by the fund, and the resulting unit value of fund shareholders, is based on unobservable inputs including property appraisals by the fund companies, property appraisals by independent appraisal firms, analysis of the replacement cost of the property, discounted cash flows generated by property rents and changes in property values, and comparisons with sale prices of similar properties in similar markets. These real estate funds also furnish annual audited financial statements that are also used to further validate the information provided. Redemptions on the open-end funds are generally available on a quarterly basis, with 10 to 35 days written notice, depending on the individual fund. If the fund has sufficient liquidity, the redemption will be processed at the fund NAV or the fund’s estimate of fair value at the end of the quarter. If the fund does not have sufficient liquidity to honor the full redemption, the remainder will be set for redemption the following quarter on a pro-rata basis with other redemption requests. This same process will repeat until the redemption request has been completed. To protect other fund holders, real estate funds have no duty to liquidate or encumber funds to meet redemption requests. The closed-end funds are formed for a stated life of 7 to 9 years. The fund can be further extended with the approval of the limited partners. There are generally no redemption rights associated with these funds. The limited partner must hold the fund for the life of the fund or find a third-party buyer.
Private Market Investments: Private market investments represent two categories: fund of hedge funds and venture capital funds. These funds are valued by the fund companies based on the estimated fair values of the underlying fund holdings divided by the fund shares outstanding or multiplied by the ownership percentages of the holder. Some hedge fund strategies utilize securities with readily available market prices, while others utilize less liquid investment vehicles that are valued based on unobservable inputs including cost, operating results, recent funding activity, or comparisons with similar investment vehicles. Redemptions are available on a quarterly basis with 70 days written notice. Redemptions will be processed at the quarterly NAV or fair value within 60 days following quarter end. In the event of a full redemption, a reserve amount of 5% to 10% of the redemption amount may be held in reserve until the audited financial statements of the fund are published. This allows the fund to adjust the redemption so that other fund holders are not adversely impacted. Venture capital fund investments are valued by the fund companies based on estimated fair value of the underlying fund holdings divided by the fund shares outstanding. Some venture capital investments have progressed to the point that they have readily available exchange-based market valuations. Early stage venture investments are valued based on unobservable inputs including cost, operating results, discounted cash flows, the price of recent funding events, or pending offers from other viable entities. These private market investments furnish annual audited financial statements that are also used to further validate the information provided. These funds are formed for a stated life of 10 to 15 years. The general partner can extend the fund life for 2 or 3 one-year periods. The fund can be further extended with the approval of the limited partners. There are generally no redemption rights associated with these funds. The limited partner must hold the fund for the life of the fund or find a third-party buyer.
Employee Savings Plan
Idaho Power has a defined contribution plan designed to comply with Section 401(k) of the Internal Revenue Code and that covers substantially all employees. Idaho Power matches specified percentages of employee contributions to the plan. Matching annual contributions were approximately $8.2 million, $7.9 million, and $7.7 million in 2021, 2020, and 2019, respectively.
Post-employment Benefits
Idaho Power provides certain benefits to former or inactive employees, their beneficiaries, and covered dependents after employment but before retirement, in addition to the health care benefits required under the Consolidated Omnibus Budget Reconciliation Act. These benefits include salary continuation, health care and life insurance for those employees found to be disabled under Idaho Power’s disability plans, and health care for surviving spouses and dependents. Idaho Power accrues a
liability for such benefits. The post-employment benefits included in other deferred credits on both IDACORP’s and Idaho Power’s consolidated balance sheets at December 31, 2021 and 2020, were approximately $2 million.
13. PROPERTY, PLANT AND EQUIPMENT AND JOINTLY-OWNED PROJECTS
The following table presents the major classifications of Idaho Power’s utility plant in service, annual depreciation provisions as a percent of average depreciable balance, and accumulated provision for depreciation for the years ended December 31, 2021 and 2020 (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2021 | | 2020 |
| | Balance | | Avg Rate | | Balance | | Avg Rate |
Production | | $ | 2,597,285 | | | 3.15 | % | | $ | 2,529,708 | | | 3.23 | % |
Transmission | | 1,309,143 | | | 1.89 | % | | 1,272,360 | | | 1.88 | % |
Distribution | | 2,058,819 | | | 2.25 | % | | 1,968,752 | | | 2.26 | % |
General and Other | | 544,069 | | | 6.17 | % | | 512,970 | | | 6.17 | % |
Total in service | | 6,509,316 | | | 2.85 | % | | 6,283,790 | | | 2.88 | % |
Accumulated provision for depreciation | | (2,298,951) | | | | | (2,193,831) | | | |
In service - net | | $ | 4,210,365 | | | | | $ | 4,089,959 | | | |
At December 31, 2021, Idaho Power's construction work in progress balance of $670.6 million included relicensing costs of $389.3 million for the HCC, Idaho Power's largest hydropower complex. In 2021, 2020, and 2019, Idaho Power had IPUC authorization to include in its Idaho jurisdiction rates $6.5 million annually ($8.8 million when grossed-up for the effect of income taxes) of AFUDC relating to the HCC relicensing project. Collecting these amounts will reduce the amount collected in the future once the HCC relicensing costs are approved for recovery in base rates. At December 31, 2021, Idaho Power's regulatory liability for collection of AFUDC relating to the HCC was $187.7 million.
Idaho Power's ownership interest in two jointly-owned generating facilities is included in the table above. Under the joint operating agreements for these facilities, each participating utility is responsible for financing its share of construction, operating, and leasing costs. Idaho Power's proportionate share of operating expenses for each facility is included in the Consolidated Statements of Income. These jointly-owned facilities, including balance sheet amounts and the extent of Idaho Power’s participation, were as follows at December 31, 2021 (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name of Plant | | Location | | Utility Plant in Service | | Construction Work in Progress | | Accumulated Provision for Depreciation | | Ownership % | | MW(1)(2) |
Jim Bridger units 1-4 | | Rock Springs, WY | | $ | 771,034 | | | $ | 7,775 | | | $ | 401,696 | | | 33 | | 775 |
North Valmy unit 2(2) | | Winnemucca, NV | | 255,451 | | | 881 | | | 195,258 | | | 50 | | 145 |
|
(1) Idaho Power’s share of nameplate capacity.
(2) Pursuant to an agreement with NV Energy, Idaho Power's participation in coal-fired operations of North Valmy ended in December 2019 at unit 1 and is planned to end no later than the end of 2025 at unit 2.
In October 2020, Idaho Power and co-owner Portland General Electric ceased coal-fired operations at their Boardman power plant, as planned. All depreciable property, plant and equipment associated with Idaho Power's ownership in the Boardman power plant was fully depreciated as of December 31, 2020.
IERCo, Idaho Power’s wholly-owned subsidiary, is a joint venturer in BCC. Idaho Power’s coal purchases from the joint venture were $59.7 million in 2021, $68.3 million in 2020, and $73.6 million in 2019.
Idaho Power has contracts to purchase the energy from four PURPA qualifying facilities that are 50 percent owned by Ida-West. Idaho Power’s power purchases from these facilities were $8.2 million in 2021, $9.3 million in 2020, and $8.6 million in 2019.
IDACORP's consolidated VIE, Marysville, owns a hydropower plant with a net book value of $13.7 million and $14.2 million at December 31, 2021 and 2020, respectively.
14. ASSET RETIREMENT OBLIGATIONS (ARO)
The guidance relating to accounting for AROs requires that legal obligations associated with the retirement of property, plant, and equipment be recognized as a liability at fair value when incurred and when a reasonable estimate of the fair value of the liability can be made. Under the guidance, when a liability is initially recorded, the entity increases the carrying amount of the related long-lived asset to reflect the future retirement cost. Over time, the liability is accreted to its estimated settlement value and paid, and the capitalized cost is depreciated over the useful life of the related asset. If, at the end of the asset’s life, the recorded liability differs from the actual obligations paid, a gain or loss would be recognized. As a rate-regulated entity, Idaho Power records regulatory assets or liabilities instead of accretion, depreciation, and gains or losses, as approved by the IPUC. The regulatory assets recorded under this order do not earn a return on investment. Accretion, depreciation, and gains or losses related to the Boardman generating facility have been exempted from such regulatory treatment as Idaho Power collected amounts related to the decommissioning of Boardman in rates. In October 2020, Idaho Power and co-owner Portland General Electric ceased coal-fired operations at their Boardman power plant. As of December 31, 2021 and 2020, Idaho Power has recorded a liability for estimated costs of decommissioning and retirement of Boardman plant assets, which is included in the amounts in the table below.
Idaho Power’s recorded AROs relate to the reclamation and removal costs at its jointly-owned coal-fired generation facilities. In 2021, changes in estimates at the coal-fired generation facilities resulted in a net increase of $9.4 million in the recorded AROs. The increase is primarily related to revised cost estimates for the closure of a flue gas desulfurization pond at the Jim Bridger plant.
Idaho Power also has additional AROs associated with its transmission system and generation facilities; however, due to the indeterminate removal date, the fair value of the associated liabilities currently cannot be estimated and no amounts are recognized in the consolidated financial statements.
Idaho Power also collects removal costs in rates for certain assets that do not have associated AROs. Idaho Power is required to classify these removal costs as regulatory liabilities, see Note 3 - "Regulatory Matters" for the removal costs recorded as regulatory liabilities on IDACORP’s and Idaho Power’s consolidated balance sheets as of December 31, 2021 and 2020.
The following table presents the changes in the carrying amount of AROs (in thousands of dollars):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
Balance at beginning of year | | $ | 27,691 | | | $ | 28,191 | |
Accretion expense | | 1,021 | | | 1,053 | |
Revisions in estimated cash flows | | 9,415 | | | 193 | |
| | | | |
Liability settled | | (1,429) | | | (1,746) | |
Balance at end of year | | $ | 36,698 | | | $ | 27,691 | |
15. INVESTMENTS
The table below summarizes IDACORP’s and Idaho Power’s investments as of December 31 (in thousands of dollars):
| | | | | | | | | | | | | | |
| | 2021 | | 2020 |
Idaho Power investments: | | | | |
Bridger Coal Company (equity method investment) | | $ | 22,677 | | | $ | 37,115 | |
Exchange traded short-term bond funds and cash equivalents | | 54,078 | | | 50,531 | |
Executive deferred compensation plan investments | | 353 | | | 202 | |
| | | | |
Total Idaho Power investments | | 77,108 | | | 87,848 | |
IFS investments in real estate tax credit projects, such as affordable housing developments | | 34,967 | | | 28,438 | |
Ida-West joint ventures (equity method investments) | | 10,386 | | | 10,662 | |
Other investments | | 1,363 | | | — | |
Total IDACORP investments | | $ | 123,824 | | | $ | 126,948 | |
Equity Method Investments
Idaho Power, through its subsidiary IERCo, is a 33 percent owner of BCC. Ida-West, through separate subsidiaries, owns 50 percent of three electric generation projects that are accounted for using the equity method: South Forks Joint Venture, Hazelton/Wilson Joint Venture, and Snow Mountain Hydro LLC. All projects are reviewed periodically for impairment. The table below presents IDACORP’s and Idaho Power’s earnings of unconsolidated equity-method investments (in thousands of dollars): | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2021 | | 2020 | | 2019 |
Bridger Coal Company (Idaho Power) | | $ | 10,211 | | | $ | 10,102 | | | $ | 10,285 | |
Ida-West joint ventures | | 1,224 | | | 1,411 | | | 2,085 | |
| | | | | | |
Total | | $ | 11,435 | | | $ | 11,513 | | | $ | 12,370 | |
Investments in Equity Securities
Investments in equity securities are reported at fair value. Any unrealized gains or losses on equity securities are included in income. Unrealized gains and losses on equity securities were immaterial at December 31, 2021 and December 31, 2020. The following table summarizes sales of equity securities (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2021 | | 2020 | | 2019 |
Proceeds from sales | | $ | 11,328 | | | $ | 25,795 | | | $ | 5,080 | |
Gross realized gains from sales | | — | | | — | | | — | |
| | | | | | |
IDACORP Financial Services Investments
IFS invests primarily in real estate tax credit projects, such as affordable housing developments, which provide a return principally by reducing federal and state income taxes through tax credits and accelerated tax depreciation benefits. IFS has focused on a diversified approach to its investment strategy in order to limit both geographic and operational risk, with most of IFS’s investments having been made through syndicated funds. IDACORP accounts for its equity-method investments in qualified real estate projects using the proportional amortization method and recognizes the net investment performance in the consolidated statements of income as a component of income tax expense.
16. DERIVATIVE FINANCIAL INSTRUMENTS
Commodity Price Risk
Idaho Power is exposed to market risk relating to electricity, natural gas, and other fuel commodity prices, all of which are heavily influenced by supply and demand. Market risk may be influenced by market participants’ nonperformance of their contractual obligations and commitments, which affects the supply of or demand for the commodity. Idaho Power uses derivative instruments, such as physical and financial forward contracts, for both electricity and fuel to manage the risks relating to these commodity price exposures. The primary objectives of Idaho Power’s energy purchase and sale activity are to meet the demand of retail electric customers, maintain appropriate physical reserves to ensure reliability, and make economic use of temporary surpluses that may develop.
All of Idaho Power's derivative instruments have been entered into for the purpose of securing energy resources for future periods or economically hedging forecasted purchases and sales, though none of these instruments have been designated as cash flow hedges. Idaho Power offsets fair value amounts recognized on its balance sheet and applies collateral related to derivative instruments executed with the same counterparty under the same master netting agreement. Idaho Power does not offset a counterparty's current derivative contracts with the counterparty's long-term derivative contracts, although Idaho Power's master netting arrangements would allow current and long-term positions to be offset in the event of default. Also, in the event of default, Idaho Power's master netting arrangements would allow for the offsetting of all transactions executed under the master netting arrangement. These types of transactions may include non-derivative instruments, derivatives qualifying for scope exceptions, receivables and payables arising from settled positions, and other forms of non-cash collateral (such as letters of credit). These types of transactions are excluded from the offsetting presented in the derivative fair value and offsetting table below.
The table below presents the gains and losses on derivatives not designated as hedging instruments for the years ended December 31, 2021, 2020, and 2019 (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Location of Realized Gain/(Loss) on Derivatives Recognized in Income | | Gain/(Loss) on Derivatives Recognized in Income(1) |
| | | 2021 | | 2020 | | 2019 |
Financial swaps | | Operating revenues | | $ | 1,046 | | | $ | 2,173 | | | $ | 904 | |
Financial swaps | | Purchased power | | 1,959 | | | (3,531) | | | (2,183) | |
Financial swaps | | Fuel expense | | 12,180 | | | (4,791) | | | 13,811 | |
| | | | | | | | |
Forward contracts | | Operating revenues | | 1,966 | | | 421 | | | 285 | |
Forward contracts | | Purchased power | | (1,099) | | | (384) | | | (270) | |
Forward contracts | | Fuel expense | | (194) | | | (36) | | | 565 | |
(1) Excludes unrealized gains or losses on derivatives, which are recorded on the balance sheet as regulatory assets or regulatory liabilities.
Settlement gains and losses on electricity swap contracts are recorded on the income statement in operating revenues or purchased power depending on the forecasted position being economically hedged by the derivative contract. Settlement gains and losses on contracts for natural gas are reflected in fuel expense. Settlement gains and losses on diesel derivatives are recorded in other O&M expense. See Note 17 - "Fair Value Measurements" for additional information concerning the determination of fair value for Idaho Power’s assets and liabilities from price risk management activities.
Derivative Instrument Summary
The table below presents the fair values and locations of derivative instruments not designated as hedging instruments recorded on the balance sheets and reconciles the gross amounts of derivatives recognized as assets and as liabilities to the net amounts presented in the balance sheets at December 31, 2021 and 2020 (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Asset Derivatives | | Liability Derivatives |
| | Balance Sheet Location | | Gross Fair Value | | Amounts Offset | | Net Assets | | Gross Fair Value | | Amounts Offset | | Net Liabilities |
| | | |
December 31, 2021 | | | | | | | | | | | | | | |
Current: | | | | | | | | | | | | | | |
Financial swaps | | Other current assets | | $ | 10,599 | | | $ | (4,893) | | (1) | $ | 5,706 | | | $ | 2,910 | | | $ | (2,910) | | | $ | — | |
Financial swaps | | Other current liabilities | | — | | | — | | | — | | | 20 | | | — | | | 20 | |
Forward contracts | | Other current assets | | 6 | | | (4) | | | 2 | | | 4 | | | (4) | | | — | |
Forward contracts | | Other current liabilities | | — | | | — | | | — | | | 1,970 | | | — | | | 1,970 | |
Long-term: | | | | | | | | | | | | | | |
Financial swaps | | Other assets | | 899 | | | (9) | | | 890 | | | 9 | | | (9) | | | — | |
Financial swaps | | Other liabilities | | — | | | — | | | — | | | 14 | | | — | | | 14 | |
Forward contracts | | Other liabilities | | — | | | — | | | — | | | 3,743 | | | — | | | 3,743 | |
Total | | | | $ | 11,504 | | | $ | (4,906) | | | $ | 6,598 | | | $ | 8,670 | | | $ | (2,923) | | | $ | 5,747 | |
| | | | | | | | | | | | | | |
December 31, 2020 | | | | | | | | | | | | | | |
Current: | | | | | | | | | | | | | | |
Financial swaps | | Other current assets | | $ | 2,028 | | | $ | (36) | | | $ | 1,992 | | | $ | 36 | | | $ | (36) | | | $ | — | |
Financial swaps | | Other current liabilities | | 187 | | | (187) | | | — | | | 786 | | | (652) | | (2) | 134 | |
Forward contracts | | Other current assets | | 5 | | | (2) | | | 3 | | | 2 | | | (2) | | | — | |
Forward contracts | | Other current liabilities | | 3 | | | (3) | | | — | | | 13 | | | (3) | | | 10 | |
Long-term: | | | | | | | | | | | | | | |
Financial swaps | | Other liabilities | | 40 | | | (40) | | | — | | | 56 | | | (56) | | (2) | — | |
| | | | | | | | | | | | | | |
Total | | | | $ | 2,263 | | | $ | (268) | | | $ | 1,995 | | | $ | 893 | | | $ | (749) | | | $ | 144 | |
| | | | | | | | | | | | | | |
(1) Current asset derivative amounts offset include $2.0 million of collateral payable at December 31, 2021.
(2) Current and long-term liability derivative amounts offset include $0.5 million and $16 thousand of collateral receivable at December 31, 2020, respectively.
The table below presents the volumes of derivative commodity forward contracts and swaps outstanding at December 31, 2021 and 2020 (in thousands of units):
| | | | | | | | | | | | | | | | | | | | |
| | | | December 31, |
Commodity | | Units | | 2021 | | 2020 |
Electricity purchases | | MWh | | 529 | | | 74 | |
Electricity sales | | MWh | | 129 | | | — | |
Natural gas purchases | | MMBtu | | 11,740 | | | 7,923 | |
Natural gas sales | | MMBtu | | — | | | 775 | |
| | | | | | |
Credit Risk
At December 31, 2021, Idaho Power did not have material credit risk exposure from financial instruments, including derivatives. Idaho Power monitors credit risk exposure through reviews of counterparty credit quality, corporate-wide counterparty credit exposure, and corporate-wide counterparty concentration levels. Idaho Power manages these risks by establishing credit and concentration limits on transactions with counterparties and requiring contractual guarantees, cash deposits, or letters of credit from counterparties or their affiliates, as deemed necessary. Idaho Power’s physical power contracts are commonly under WSPP, Inc. agreements, physical gas contracts are usually under North American Energy Standards Board contracts, and financial transactions are usually under International Swaps and Derivatives Association, Inc. contracts. These contracts typically contain adequate assurance clauses requiring collateralization if a counterparty has debt that is downgraded below investment grade by at least one rating agency.
Credit-Contingent Features
Certain of Idaho Power's derivative instruments contain provisions that require Idaho Power's unsecured debt to maintain an investment grade credit rating from Moody's Investors Service and Standard & Poor's Ratings Services. If Idaho Power's unsecured debt were to fall below investment grade, it would be in violation of these provisions, and the counterparties to the derivative instruments could request immediate payment or demand immediate and ongoing full overnight collateralization on derivative instruments in net liability positions. The aggregate fair value of all derivative instruments with credit-risk-related contingent features that were in a liability position at December 31, 2021, was $3.0 million. Idaho Power did not post any cash collateral related to this amount. If the credit-risk-related contingent features underlying these agreements were triggered on December 31, 2021, Idaho Power would have been required to pay or post collateral to its counterparties up to an additional $7.6 million to cover open liability positions as well as completed transactions that have not yet been paid.
17. FAIR VALUE MEASUREMENTS
IDACORP and Idaho Power have categorized their financial instruments into a three-level fair value hierarchy, based on the priority of the inputs to the valuation technique. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). If the inputs used to measure the financial instruments fall within different levels of the hierarchy, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.
Financial assets and liabilities recorded on the consolidated balance sheets are categorized based on the inputs to the valuation techniques as follows:
• Level 1: Financial assets and liabilities whose values are based on unadjusted quoted prices for identical assets or liabilities in an active market that IDACORP and Idaho Power have the ability to access.
• Level 2: Financial assets and liabilities whose values are based on the following:
a) quoted prices for similar assets or liabilities in active markets;
b) quoted prices for identical or similar assets or liabilities in non-active markets;
c) pricing models whose inputs are observable for substantially the full term of the asset or liability; and
d) pricing models whose inputs are derived principally from or corroborated by observable market data through correlation or other means for substantially the full term of the asset or liability.
IDACORP and Idaho Power Level 2 inputs for derivative instruments are based on quoted market prices adjusted for location using corroborated, observable market data.
• Level 3: Financial assets and liabilities whose values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect management’s own assumptions about the assumptions a market participant would use in pricing the asset or liability.
IDACORP’s and Idaho Power’s assessment of a particular input's significance to the fair value measurement requires judgment and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy. There were no transfers between levels or material changes in valuation techniques or inputs during the years ended December 31, 2021 and 2020.
Certain instruments have been valued using net asset value (NAV) as a practical expedient. These instruments are similar to mutual funds; however, their NAV is generally not published and publicly available, nor are these instruments traded on an exchange. Instruments valued using NAV as a practical expedient are included in the fair value disclosures below; however, in accordance with the GAAP are not classified within the fair value hierarchy levels.
The following table presents information about IDACORP’s and Idaho Power’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2021 and 2020 (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 | | December 31, 2020 |
| | Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total |
Assets: | | | | | | | | | | | | | | | | |
Money market funds and commercial paper | | | | | | | | | | | | | | | | |
IDACORP(1) | | $ | 80,406 | | | $ | — | | | $ | — | | | $ | 80,406 | | | $ | 56,048 | | | $ | — | | | $ | — | | | $ | 56,048 | |
Idaho Power | | 10,393 | | | — | | | — | | | 10,393 | | | 40,038 | | | — | | | — | | | 40,038 | |
Derivatives | | 6,596 | | | 2 | | | — | | | 6,598 | | | 1,995 | | | — | | | — | | | 1,995 | |
| | | | | | | | | | | | | | | | |
Equity securities | | 54,431 | | | — | | | — | | | 54,431 | | | 50,733 | | | — | | | — | | | 50,733 | |
IDACORP assets measured at NAV (not subject to hierarchy disclosure)(1) | | — | | | — | | | — | | | 1,363 | | | — | | | — | | | — | | | — | |
Liabilities: | | | | | | | | | | | | | | | | |
Derivatives | | $ | 34 | | | $ | 5,713 | | | $ | — | | | $ | 5,747 | | | $ | 134 | | | $ | 10 | | | $ | — | | | $ | 144 | |
| | | | | | | | | | | | | | | | |
(1) Holding company only. Does not include amounts held by Idaho Power.
Idaho Power’s derivatives are contracts entered into as part of its management of loads and resources. Electricity swap derivatives are valued on the Intercontinental Exchange with quoted prices in an active market. Electricity forward contract derivatives are valued using a blend of two electricity exchanges, adjusted for location basis, as specified in the forward contract. Natural gas and diesel derivatives are valued using New York Mercantile Exchange and Intercontinental Exchange pricing, adjusted for location basis, which are also quoted under NYMEX and ICE pricing. Equity securities at Idaho Power consist of employee-directed investments related to an executive deferred compensation plan and actively traded money market and exchange traded funds related to the SMSP. The investments are measured using quoted prices in active markets and are held in a Rabbi trust.
The table below presents the carrying value and estimated fair value of financial instruments that are not reported at fair value, as of December 31, 2021 and 2020, using available market information and appropriate valuation methodologies (in thousands).
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | December 31, 2021 | | December 31, 2020 |
| | Carrying Amount | | Estimated Fair Value | | Carrying Amount | | Estimated Fair Value |
| | (thousands of dollars) |
IDACORP | | | | | | | | |
Assets: | | | | | | | | |
Notes receivable(1) | | $ | 3,804 | | | $ | 3,804 | | | $ | 3,804 | | | $ | 3,804 | |
Liabilities: | | | | | | | | |
Long-term debt (including current portion)(1) | | 2,000,640 | | | 2,381,172 | | | 2,000,414 | | | 2,466,967 | |
Idaho Power | | | | | | | | |
Liabilities: | | | | | | | | |
Long-term debt (including current portion)(1) | | $ | 2,000,640 | | | $ | 2,381,172 | | | $ | 2,000,414 | | | $ | 2,466,967 | |
| | | | | | | | |
(1) Notes receivable and long-term debt are categorized as Level 3 and Level 2, respectively, of the fair value hierarchy, as defined earlier in this Note 17 - "Fair Value Measurements."
Notes receivable are related to Ida-West and are valued based on unobservable inputs, including forecasted cash flows, which are partially based on expected hydropower conditions. Long-term debt is not traded on an exchange and is valued using quoted rates for similar debt in active markets. Carrying values for cash and cash equivalents, deposits, customer and other receivables, notes payable, accounts payable, interest accrued, and taxes accrued approximate fair value.
18. SEGMENT INFORMATION
IDACORP’s only reportable segment is utility operations. The utility operations segment’s primary source of revenue is the regulated operations of Idaho Power. Idaho Power’s regulated operations include the generation, transmission, distribution, purchase, and sale of electricity. This segment also includes income from IERCo, a wholly-owned subsidiary of Idaho Power that is also subject to regulation and is a one-third owner of BCC, an unconsolidated joint venture.
IDACORP’s other operating segments are below the quantitative and qualitative thresholds for reportable segments and are included in the “All Other” category in the table below. This category is comprised of IFS’s investments in affordable housing developments and other real estate tax credit projects, Ida-West’s joint venture investments in small hydropower generation projects, and IDACORP’s holding company expenses.
The table below summarizes the segment information for IDACORP’s utility operations and the total of all other segments, and reconciles this information to total enterprise amounts (in thousands):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Utility Operations | | All Other | | Eliminations | | Consolidated Total |
2021 | | | | | | | | |
Revenues | | $ | 1,455,410 | | | $ | 2,674 | | | $ | — | | | $ | 1,458,084 | |
Operating income | | 329,568 | | | 83 | | | — | | | 329,651 | |
Other income, net | | 21,243 | | | (138) | | | — | | | 21,105 | |
Interest income | | 7,123 | | | 216 | | | (47) | | | 7,292 | |
Equity-method income | | 10,211 | | | 1,224 | | | — | | | 11,435 | |
Interest expense | | 86,663 | | | 82 | | | (47) | | | 86,698 | |
Income before income taxes | | 281,482 | | | 1,302 | | | — | | | 282,784 | |
Income tax expense (benefit) | | 38,257 | | | (1,345) | | | — | | | 36,912 | |
Income attributable to IDACORP, Inc. | | 243,225 | | | 2,325 | | | — | | | 245,550 | |
Total assets | | 6,990,839 | | | 281,999 | | | (62,323) | | | 7,210,515 | |
Expenditures for long-lived assets | | 299,972 | | | 27 | | | — | | | 299,999 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Utility Operations | | All Other | | Eliminations | | Consolidated Total |
2020 | | | | | | | | |
Revenues | | $ | 1,347,340 | | | $ | 3,389 | | | $ | — | | | $ | 1,350,729 | |
Operating income | | 308,780 | | | 741 | | | — | | | 309,521 | |
Other income, net | | 22,555 | | | (8) | | | — | | | 22,547 | |
Interest income | | 9,733 | | | 1,275 | | | (496) | | | 10,512 | |
Equity-method income | | 10,102 | | | 1,411 | | | — | | | 11,513 | |
Interest expense | | 87,389 | | | 533 | | | (496) | | | 87,426 | |
Income before income taxes | | 263,783 | | | 2,885 | | | — | | | 266,668 | |
Income tax expense (benefit) | | 30,548 | | | (1,848) | | | — | | | 28,700 | |
Income attributable to IDACORP, Inc. | | 233,235 | | | 4,182 | | | — | | | 237,417 | |
Total assets | | 6,906,110 | | | 253,060 | | | (63,926) | | | 7,095,244 | |
Expenditures for long-lived assets | | 310,937 | | | 1 | | | — | | | 310,938 | |
| | | | | | | | |
2019 | | | | | | | | |
Revenues | | $ | 1,342,940 | | | $ | 3,443 | | | $ | — | | | $ | 1,346,383 | |
Operating income | | 297,652 | | | 674 | | | — | | | 298,326 | |
Other income, net | | 20,362 | | | 1 | | | — | | | 20,363 | |
Interest income | | 10,968 | | | 3,052 | | | (769) | | | 13,251 | |
Equity-method income | | 10,285 | | | 2,085 | | | — | | | 12,370 | |
Interest expense | | 86,412 | | | 832 | | | (769) | | | 86,475 | |
Income before income taxes | | 252,854 | | | 4,981 | | | — | | | 257,835 | |
Income tax expense (benefit) | | 28,417 | | | (3,910) | | | — | | | 24,507 | |
Income attributable to IDACORP, Inc. | | 224,437 | | | 8,417 | | | — | | | 232,854 | |
Total assets | | 6,494,159 | | | 220,620 | | | (73,578) | | | 6,641,201 | |
Expenditures for long-lived assets | | 278,707 | | | (2) | | | — | | | 278,705 | |
19. OTHER INCOME AND EXPENSE
The following table presents the components of IDACORP’s other income (expense), net and Idaho Power's other income (expense), net (in thousands of dollars):
| | | | | | | | | | | | | | | | | | | | |
IDACORP | | 2021 | | 2020 | | 2019 |
Interest and dividend income, net | | $ | 1,408 | | | $ | 3,813 | | | $ | 8,181 | |
Carrying charges on regulatory assets | | 5,034 | | | 7,063 | | | 5,494 | |
Pension and postretirement non-service costs(1) | | (15,249) | | | (11,865) | | | (10,976) | |
Income from life insurance investments | | 5,203 | | | 4,036 | | | 4,104 | |
Other income (expense) | | 463 | | | 462 | | | (301) | |
Total other income (expense), net | | $ | (3,141) | | | $ | 3,509 | | | $ | 6,502 | |
| | | | | | |
Idaho Power | | | | | | |
Interest and dividend income, net | | $ | 1,241 | | | $ | 3,034 | | | $ | 5,898 | |
Carrying charges on regulatory assets | | 5,034 | | | 7,063 | | | 5,494 | |
| | | | | | |
Pension and postretirement non-service costs(1) | | (15,240) | | | (11,862) | | | (10,976) | |
Income from life insurance investments | | 5,203 | | | 4,036 | | | 4,104 | |
Other income (expense) | | 591 | | | 468 | | | (303) | |
Total other income (expense), net | | $ | (3,171) | | | $ | 2,739 | | | $ | 4,217 | |
| | | | | | |
(1) The 2021 pension and postretirement non-service costs includes $4.7 million of expense for a temporary deviation from the cost-sharing provisions of the substantive postretirement plan as described in Note 12 - "Benefit Plans."
20. CHANGES IN ACCUMULATED OTHER COMPREHENSIVE INCOME
Comprehensive income includes net income and amounts related to the SMSP. The table below presents changes in components of accumulated other comprehensive income (AOCI), net of tax, during the years ended December 31, 2021, 2020, and 2019 (in thousands of dollars). Items in parentheses indicate reductions to AOCI.
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
| | 2021 | | 2020 | | 2019 |
Defined benefit pension items | | | | | | |
Balance at beginning of period | | $ | (43,358) | | | $ | (36,284) | | | $ | (22,844) | |
Other comprehensive income before reclassifications, net of tax of $(8), $(3,488), and $(5,335) | | (25) | | | (10,062) | | | (15,392) | |
Amounts reclassified out of AOCI to net income, net of tax of $1,158, $1,036, and $677 | | 3,343 | | | 2,988 | | | 1,952 | |
Net current-period other comprehensive income | | 3,318 | | | (7,074) | | | (13,440) | |
Balance at end of period | | $ | (40,040) | | | $ | (43,358) | | | $ | (36,284) | |
| | | | | | |
The table below presents the effects on net income of amounts reclassified out of components of AOCI and the income statement location of those amounts reclassified during the years ended December 31, 2021, 2020, and 2019 (in thousands of dollars). Items in parentheses indicate increases to net income.
| | | | | | | | | | | | | | | | | | | | |
| | Amount Reclassified from AOCI |
| | Year Ended December 31, |
| | 2021 | | 2020 | | 2019 |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
Amortization of defined benefit pension items(1) | | | | | | |
Prior service cost | | $ | 296 | | | $ | 290 | | | $ | 96 | |
Net loss | | 4,205 | | | 3,734 | | | 2,533 | |
Total before tax | | 4,501 | | | 4,024 | | | 2,629 | |
Tax benefit(2) | | (1,158) | | | (1,036) | | | (677) | |
Net of tax | | 3,343 | | | 2,988 | | | 1,952 | |
Total reclassification for the period | | $ | 3,343 | | | $ | 2,988 | | | $ | 1,952 | |
| | | | | | |
(1) Amortization of these items is included in "Other (income) expense, net" in the consolidated income statements of both IDACORP and Idaho Power.
(2) The tax benefit is included in "Income tax expense" in the consolidated income statements of both IDACORP and Idaho Power.
21. RELATED PARTY TRANSACTIONS
IDACORP: Idaho Power performs corporate functions such as financial, legal, and management services for IDACORP and its subsidiaries. Idaho Power charges IDACORP for the costs of these services based on service agreements and other specifically identified costs. For these services, Idaho Power billed IDACORP $0.8 million in 2021, $0.7 million in 2020, and $0.8 million in 2019.
At December 31, 2021 and 2020, Idaho Power had a $2.0 million and $1.5 million payable to IDACORP, respectively, which was included in its accounts payable to affiliates balance on its consolidated balance sheets.
Ida-West: Idaho Power purchases all of the power generated by four of Ida-West’s hydropower projects located in Idaho. Idaho Power purchased $8.2 million in 2021, $9.3 million in 2020, and $8.6 million in 2019 of power from Ida-West.