−Removed: FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
+Added: FINANCIAL STATEMENTS
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
28 unchanged sentences
The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
−Removed: Table of Content s
Rate and Regulatory Matters—Impact of Rate Regulation on the Financial Statements—Refer to Notes 1, and 5 to the financial statements.
2 unchanged sentences
This guidance allows for the recording of a regulatory asset or liability for certain costs or credits which otherwise would be recognized in the statement of income or comprehensive income based on an expectation that the cost will be recovered or returned in future rates.
−Removed: This guidance also provides for adjustments to rates outside of a general rate proceeding to encourage or incentivize investments in certain areas such as conservation, renewable energy, pollution reduction or control, improved infrastructure of the transmission grid or other programs that provide benefits to the general public under public policy, laws or regulations
+Added: This guidance also provides for adjustments to rates outside of a general rate case proceeding to encourage or incentivize investments in certain areas such as conservation, renewable energy, pollution reduction or control, improved infrastructure of the transmission grid or other programs that provide benefits to the general public under public policy, laws or regulations.
The Company is subject to rate regulation by state and federal regulatory agencies (collectively, the “Commissions”), which have jurisdiction with respect to the rates of electric distribution companies in Minnesota, North Dakota and South Dakota.
−Removed: The Company assess the probability of recovery of regulatory assets and the obligations arising from regulatory liabilities on a quarterly basis.
+Added: The Company assesses the probability of recovery of regulatory assets and the obligations arising from regulatory liabilities on a quarterly basis.
Probability estimates incorporate numerous factors, including recent rate making decisions, historical precedents for similar matters, the regulatory environments in which the Company operates, and the impact these incurred costs may have on customers.
11 unchanged sentences
• We evaluated the Company’s disclosures related to the impacts of rate regulation, including the balances recorded and regulatory developments.
−Removed: • We evaluated the Company’s disclosures related to the impacts of rate regulation, including the balances recorded and regulatory developments.
• We read relevant regulatory orders issued by the Commissions for the Company, regulatory statutes, interpretations, procedural memorandums, filings made by interveners, and other publicly available information to assess the likelihood of recovery in future rates or of a future reduction in rates based on precedents of the Commissions’ treatment of similar costs under similar circumstances.
13 unchanged sentences
The Manufacturing reporting unit’s operating results and cash flows are sensitive to changes in demand.
−Removed: The goodwill balance was $37.6 million as of December 31, 2020, of which $18.3 million was allocated to the Manufacturing
−Removed: Table of Content s
−Removed: reporting unit.
+Added: The goodwill balance was $37.6 million as of December 31, 2021, of which $18.3 million relates to the Manufacturing reporting unit.
The fair value of the Manufacturing reporting unit exceeded its carrying value as of the measurement date and, therefore, no impairment was recognized.
7 unchanged sentences
– Historical operating results and cash flows.
−Removed: – Internal communications to management and the Board of Directors.
+Added: – Internal communications between management and the Board of Directors.
– Forecasted information included in Company press releases as well as in analyst and industry reports for the Company and certain of its peer companies.
3 unchanged sentences
We have served as the Company’s auditor since 1944.
−Removed: Table of Content s
OTTER TAIL CORPORATION
39 unchanged sentences
Shareholders' Equity
−Removed: Common Shares:
−Removed: 50,000,000 share authorized of $ 5 par value;
+Added: Common Stock:
+Added: 50,000,000 shares authorized of $ 5 par value;
41,551,524 and 41,469,879 outstanding
8 unchanged sentences
See accompanying notes to consolidated financial statements.
−Removed: Table of Content s
OTTER TAIL CORPORATION
19 unchanged sentences
Nonservice Cost Components of Postretirement Benefits 2,016 3,437 4,293
−Removed: Other Income 6,055 5,112 3,461
+Added: Other Income (Expense), net 2,900 6,055 5,112
Income Before Income Taxes 212,821 116,057 104,288
8 unchanged sentences
See accompanying notes to consolidated financial statements.
−Removed: Table of Content s
OTTER TAIL CORPORATION
4 unchanged sentences
Other Comprehensive Income (Loss):
−Removed: Unrealized Gain (Loss) on Available-for-Sale Securities:
−Removed: Reversal of Previously Recognized Losses (Gains) Realized on Sale of Investments and Included in Other Income During Period 13 16 ( 105 )
−Removed: Unrealized Gains (Losses) Arising During Period 184 147 ( 61 )
−Removed: Income Tax (Expense) Benefit ( 42 ) ( 34 ) 35
−Removed: Available-for-Sale Securities, net of tax 155 129 ( 131 )
−Removed: Pension and Postretirement Benefit Plans:
−Removed: Actuarial (Losses) Gains net of Regulatory Allocation Adjustment ( 3,571 ) ( 2,779 ) 1,919
−Removed: Amortization of Unrecognized Postretirement Benefit Losses and Costs 550 565 985
−Removed: Income Tax Benefit (Expense) 796 576 ( 755 )
−Removed: Adjustment to Income Tax Expense Related to 2017 Tax Cuts and Jobs Act — — ( 531 )
−Removed: Pension and Postretirement Benefit Plan, net of tax ( 2,225 ) ( 1,638 ) 1,618
+Added: Unrealized (Loss) Gain on Available-for-Sale Securities, net of tax benefit (expense) of $ 52 , ($ 42 ) and ($ 34 )
+Added: ( 196 ) 155 129
+Added: Pension and Other Postretirement Benefit Plan, net of tax (expense) benefit of ($ 766 ), $ 796 and $ 576
+Added: 2,179 ( 2,225 ) ( 1,638 )
Total Other Comprehensive Income (Loss)
2 unchanged sentences
See accompanying notes to consolidated financial statements.
−Removed: Table of Content s
OTTER TAIL CORPORATION
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
−Removed: (in thousands, except common shares outstanding) Common
+Added: (in thousands, except common stock outstanding) Common
Outstanding Par Value,
−Removed: Shares Additional Paid-In Capital Retained
+Added: Stock Additional Paid-In Capital Retained
Earnings Accumulated
Comprehensive
−Removed: Income (Loss) 1
−Removed: Total Shareholders' Equity
+Added: Income (Loss) Total Shareholders' Equity
Balance, December 31, 2018 39,664,884 $ 198,324 $ 344,250 $ 190,433 $ ( 4,144 ) $ 728,863
−Removed: Common Stock Issuances, Net of Expenses 178,601 893 ( 986 ) ( 93 )
−Removed: Common Stock Retirements and Forfeitures ( 71,208 ) ( 356 ) ( 2,655 ) ( 3,011 )
+Added: Stock Issuances, Net of Expenses 347,000 1,735 15,367 — — 17,102
+Added: Stock Issued Under Dividend Reinvestment and Stock Purchase Plans 53,339 267 2,391 — — 2,658
+Added: Stock Issued Under Share-Based Compensation Plans, Net of Shares Withheld for Employee Taxes 92,368 462 ( 3,176 ) — — ( 2,714 )
Net Income — — — 86,847 — 86,847
−Removed: Other Comprehensive Income 1,487 1,487
+Added: Other Comprehensive Loss — — — — ( 1,509 ) ( 1,509 )
+Added: Stranded Tax Transfer — — — 784 ( 784 ) —
Stock Compensation Expense — — 5,958 — — 5,958
2 unchanged sentences
Balance, December 31, 2019 40,157,591 $ 200,788 $ 364,790 $ 222,341 $ ( 6,437 ) $ 781,482
−Removed: Common Stock Issuances, Net of Expenses 547,931 2,740 17,036 19,776
−Removed: Common Stock Retirements and Forfeitures ( 55,224 ) ( 276 ) ( 2,454 ) ( 2,730 )
+Added: Stock Issuances, Net of Expenses 868,484 4,342 32,466 — — 36,808
+Added: Stock Issued Under Dividend Reinvestment and Stock Purchase Plans 365,267 1,826 13,221 — — 15,047
+Added: Stock Issued Under Share-Based Compensation Plans, Net of Shares Withheld for Employee Taxes 78,537 393 ( 2,515 ) — — ( 2,122 )
Net Income — — — 95,851 — 95,851
Other Comprehensive Loss — — — — ( 2,070 ) ( 2,070 )
−Removed: Stranded Tax Transfer 784 ( 784 ) —
Stock Compensation Expense — — 6,284 — — 6,284
2 unchanged sentences
Balance, December 31, 2020 41,469,879 $ 207,349 $ 414,246 $ 257,878 $ ( 8,507 ) $ 870,966
−Removed: Common Stock Issuances, Net of Expenses 1,350,505 6,752 45,050 51,802
−Removed: Common Stock Retirements and Forfeitures ( 38,217 ) ( 191 ) ( 1,878 ) ( 2,069 )
+Added: Stock Issued Under Dividend Reinvestment and Stock Purchase Plans 11,540 58 446 — — 504
+Added: Stock Issued Under Share-Based Compensation Plans, Net of Shares Withheld for Employee Taxes 70,105 351 ( 1,840 ) — — ( 1,489 )
Net Income — — — 176,769 — 176,769
−Removed: Other Comprehensive Loss ( 2,070 ) ( 2,070 )
+Added: Other Comprehensive Income — — — — 1,983 1,983
Stock Compensation Expense — — 6,908 — — 6,908
2 unchanged sentences
Balance, December 31, 2021 41,551,524 $ 207,758 $ 419,760 $ 369,783 $ ( 6,524 ) $ 990,777
−Removed: 1 Accumulated Other Comprehensive Income (Loss) as of December 31 is comprised of the following:
−Removed: (in thousands) 2020 2019 2018
−Removed: Unrealized Gain (Loss) on Marketable Equity Securities:
−Removed: Before Tax $ 265 $ 68 $ ( 95 )
−Removed: Tax Effect ( 56 ) ( 14 ) 20
−Removed: Stranded Tax Effect — — ( 10 )
−Removed: Unrealized Gain (Loss) on Marketable Equity Securities, net of tax 209 54 ( 85 )
−Removed: Unamortized Actuarial Losses and Prior Service Costs Related to Pension and Postretirement Benefits:
−Removed: Before Tax ( 11,793 ) ( 8,772 ) ( 6,558 )
−Removed: Tax Effect 3,077 2,281 1,705
−Removed: Stranded Tax Effect — — 794
−Removed: Unamortized Actuarial Losses and Prior Service Costs Related to Pension and Postretirement Benefits, net of tax ( 8,716 ) ( 6,491 ) ( 4,059 )
−Removed: Accumulated Other Comprehensive Loss:
−Removed: Before Tax ( 11,528 ) ( 8,704 ) ( 6,653 )
−Removed: Tax Effect 3,021 2,267 1,725
−Removed: Stranded Tax Effect — — 784
−Removed: Net Accumulated Other Comprehensive Loss $ ( 8,507 ) $ ( 6,437 ) $ ( 4,144 )
See accompanying notes to consolidated financial statements.
−Removed: Table of Content s
OTTER TAIL CORPORATION
8 unchanged sentences
Deferred Income Taxes 28,896 15,201 12,026
−Removed: Change in Deferred Debits and Other Assets ( 26,130 ) ( 15,502 ) 941
Discretionary Contribution to Pension Plan ( 10,000 ) ( 11,200 ) ( 22,500 )
−Removed: Change in Noncurrent Liabilities and Deferred Credits 34,421 33,534 ( 2,414 )
−Removed: Allowance for Equity/Other Funds Used During Construction ( 4,063 ) ( 2,553 ) ( 2,194 )
+Added: Allowance for Equity Funds Used During Construction ( 822 ) ( 4,063 ) ( 2,553 )
Stock Compensation Expense 6,908 6,284 5,958
Other, net ( 3,035 ) 222 764
−Removed: Cash (Used for) Provided by Current Assets and Current Liabilities:
−Removed: Change in Receivables ( 6,328 ) ( 1,860 ) ( 8,559 )
−Removed: Change in Inventories 5,686 8,419 ( 18,236 )
−Removed: Change in Other Current Assets ( 573 ) 2,919 ( 754 )
−Removed: Change in Payables and Other Current Liabilities 19,744 ( 171 ) 14,997
−Removed: Change in Interest Payable and Income Taxes Receivable 2,675 1,625 396
+Added: Changes in Operating Assets and Liabilities:
+Added: Receivables ( 60,994 ) ( 6,328 ) ( 1,860 )
+Added: Inventories ( 54,313 ) 5,686 8,419
+Added: Regulatory Assets ( 4,803 ) ( 4,070 ) 710
+Added: Other Assets ( 14,146 ) ( 5,227 ) 385
+Added: Accounts Payable 38,734 3,832 ( 5,060 )
+Added: Accrued and Other Liabilities 28,386 19,262 13,074
+Added: Regulatory Liabilities 1,948 7,204 4,258
+Added: Pension and Other Postretirement Benefits 7,101 8,451 7,831
Net Cash Provided by Operating Activities 231,243 211,921 185,037
2 unchanged sentences
Proceeds from Disposal of Noncurrent Assets 9,702 5,011 8,519
−Removed: Cash Used for Investments and Other Assets ( 9,110 ) ( 10,626 ) ( 4,372 )
+Added: Purchases of Investments and Other Assets ( 9,383 ) ( 9,110 ) ( 10,626 )
Net Cash Used in Investing Activities ( 171,510 ) ( 375,652 ) ( 209,472 )
Financing Activities
−Removed: Change in Checks Written in Excess of Cash 4,849 ( 2,814 ) ( 345 )
−Removed: Net Short-Term Borrowings (Repayments) 74,997 ( 12,599 ) ( 93,772 )
+Added: Net Borrowings (Repayments) on Short-Term Debt 10,166 74,997 ( 12,599 )
Proceeds from Issuance of Common Stock 696 52,432 20,338
−Removed: Common Stock Issuance Expenses ( 648 ) ( 577 ) ( 108 )
−Removed: Payments for Shares Withheld for Employee Tax Obligations ( 2,069 ) ( 2,730 ) ( 3,011 )
Proceeds from Issuance of Long-Term Debt 140,000 75,000 100,000
−Removed: Short-Term and Long-Term Debt Issuance Expenses ( 370 ) ( 950 ) ( 761 )
Payments for Retirement of Long-Term Debt ( 140,169 ) ( 182 ) ( 172 )
Dividends Paid ( 64,864 ) ( 60,314 ) ( 55,723 )
−Removed: Net Cash Provided by Financing Activities
−Removed: 143,695 44,773 ( 51,384 )
+Added: Payments for Shares Withheld for Employee Tax Obligations ( 1,507 ) ( 2,069 ) ( 2,730 )
+Added: Other, net ( 3,681 ) 3,831 ( 4,341 )
+Added: Net Cash (Used in) Provided by Financing Activities ( 59,359 ) 143,695 44,773
Net Change in Cash and Cash Equivalents 374 ( 20,036 ) 20,338
6 unchanged sentences
Supplemental Disclosure of Noncash Investing Activities
−Removed: Transactions Related to Capital Additions Not Settled in Cash $ 34,265 $ 37,429 $ 13,757
+Added: Accrued Property, Plant and Equipment Additions $ 12,081 $ 34,265 $ 37,429
See accompanying notes to consolidated financial statements
−Removed: Table of Content s
OTTER TAIL CORPORATION
1 unchanged sentence
Summary of Significant Accounting Policies
−Removed: Otter Tail Corporation and its subsidiaries (collectively, the "Company", "us", "our" or "we") form a diverse, multi-platform business consisting of a vertically integrated, regulated utility with generation, transmission and distribution facilities complimented by manufacturing businesses providing metal fabrication for custom machine parts and metal components, manufacturing of extruded and thermoformed plastic products, and manufacturing of PVC pipe products.
+Added: Otter Tail Corporation (OTC) and its subsidiaries (collectively, the "Company", "us", "our" or "we") form a diverse, multi-platform business consisting of a vertically integrated, regulated utility with generation, transmission and distribution facilities complemented by manufacturing businesses providing metal fabrication for custom machine parts and metal components, manufacturing of extruded and thermoformed plastic products, and manufacturing of PVC pipe products.
We classify our business into three segments:
3 unchanged sentences
These consolidated financial statements are presented in accordance with U.S.
−Removed: generally accepted accounting principles and include the accounts of Otter Tail Corporation and its wholly owned subsidiaries.
−Removed: All intercompany balances and transactions have been eliminated in consolidation except profits on sales to our regulated electric utility company from our nonregulated businesses, which is in accordance with the accounting requirements of regulated operations.
+Added: generally accepted accounting principles and include the accounts of OTC and its wholly owned subsidiaries.
+Added: All intercompany balances and transactions have been eliminated in consolidation except, as applicable, profits on sales to our regulated electric utility company from our nonregulated businesses, which is in accordance with the accounting requirements of regulated operations.
Use of Estimates
3 unchanged sentences
Reclassifications
−Removed: Certain reclassifications of amounts previously reported have been made to the accompanying consolidated balance sheets to maintain consistency and comparability between periods presented.
−Removed: The reclassifications had no impact on previously reported current assets, total assets, current liabilities, noncurrent liabilities and deferred credits, or shareholders' equity.
+Added: Certain reclassifications of amounts previously reported have been made to the accompanying consolidated balance sheets and statements of cash flows to maintain consistency and comparability between periods presented.
+Added: The reclassifications had no impact on previously reported current assets, total assets, current liabilities, noncurrent liabilities and deferred credits, shareholders' equity, net cash provided by operating activities, net cash used in investing activities, net cash (used in) provided by financing activities, or cash and cash equivalents.
Regulatory Accounting
5 unchanged sentences
In the event OTP ceases to meet the criteria to apply the guidance for regulated operations, the regulatory assets and liabilities that no longer meet such criteria would be removed from the consolidated balance sheet and included in the consolidated statement of income as an expense or income item in the period in which the application of this guidance ceases.
−Removed: The accounting policies followed by OTP are subject to the Uniform System of Accounts of the FERC.
−Removed: These accounting policies differ in some respects from those used by our nonelectric businesses.
Cash Equivalents
13 unchanged sentences
Revenues from all these sources meet the criteria to be classified as revenue from contracts with customers and are recognized over time as energy is delivered or transmitted.
−Removed: Revenue is recognized based on the metered quantity of electricity
−Removed: Table of Content s
−Removed: delivered or transmitted at the applicable rates.
+Added: Revenue is recognized based on the metered quantity of electricity delivered or transmitted at the applicable rates.
For electricity delivered and consumed after a meter is read but prior to the end of the reporting period, OTP records revenue and an unbilled receivable based on estimates of the kilowatt-hours (kwh) of energy delivered to the customer.
5 unchanged sentences
Plastics Segment Revenues.
−Removed: Our Plastics segment businesses earn revenue predominantly from the sale and delivery of standardized polyvinyl chloride (PVC) pipe products produced at their manufacturing facilities.
−Removed: Revenue from the sale of these products is recognized at the point in time when the product is shipped based on prices agreed to in a purchase order.
−Removed: For revenue recognized on shipped products, there is no further obligation to provide services related to such products.
−Removed: The shipping terms used in these instances are FOB shipping point.
+Added: Our Plastics segment businesses earn revenue predominantly from the sale and delivery of standardized PVC pipe products produced at their manufacturing facilities.
+Added: Revenue from the sale of these products is recognized at the point in time when the product is shipped as there is no further obligation to provide services related to such products and the shipping terms are FOB shipping point.
We have one customer within our Plastics segment for which we produce and store a product made to the customer’s specifications and design under a build and hold agreement.
18 unchanged sentences
Inventories are valued at the lower of cost or net realizable value.
−Removed: Cost for fuel, material and supply inventories of our Electric segment are determined on an average cost basis.
−Removed: Cost for raw material, work in process and finished goods inventories of our Manufacturing and Plastics segments are determined on a first-in first-out (FIFO) basis.
+Added: Costs for fuel, material and supply inventories of our Electric segment are determined on an average cost basis.
+Added: Costs for raw material, work in process and finished goods inventories of our Manufacturing and Plastics segments are determined on a first-in first-out (FIFO) basis.
Inventories consist of the following as of December 31, 2021 and 2020:
4 unchanged sentences
Total Inventories $ 148,490 $ 92,165
−Removed: Corporate-owned life insurance policies are recorded at cash surrender value.
−Removed: Debt, marketable equity securities, and money market funds are recorded at fair value.
+Added: We invest in and hold, through a rabbi trust, corporate-owned life insurance policies to provide future funding for obligations under our supplemental pension plan and a non-qualified deferred compensation plan.
+Added: The polices are recorded at cash surrender value and there are no restrictions on our ability to surrender the policies.
+Added: We hold debt, mutual fund investments and money market funds either as investments within our captive insurance entity or to provide future funding for obligations under non-qualified deferred compensation plans.
+Added: These investments are recorded at fair value.
Debt securities are deemed to be available-for-sale securities, accordingly unrealized gains and losses are generally excluded from earnings and recognized in accumulated other comprehensive income.
1 unchanged sentence
Declines in fair value deemed to be other-than-temporary result in the recognition of unrealized losses, or a portion thereof, in earnings.
−Removed: Unrealized gains and losses on marketable equity securities and money market funds are recognized in earnings immediately.
−Removed: Table of Content s
+Added: Unrealized gains and losses on mutual and money market funds are recognized in earnings immediately.
The following is a summary of our investments at December 31, 2021 and 2020:
1 unchanged sentence
Corporate-Owned Life Insurance Policies $ 41,078 $ 36,825
−Removed: Debt Securities 9,260 8,184
+Added: Corporate and Government Debt Securities 9,202 9,260
+Added: Mutual Funds 5,432 1,662
Money Market Funds 949 4,075
−Removed: Marketable Equity Securities 1,662 1,586
Other Investments 29 34
Total Investments $ 56,690 $ 51,856
−Removed: The amount of unrealized gains and losses on debt securities as of December 31, 2020 and 2019 are not material and no unrealized losses were deemed to be other-than-temporary.
−Removed: In addition, the amount of unrealized gains and losses on marketable equity securities still held as of December 31, 2020 and 2019 are not material.
−Removed: Property, Plant and Equipment, Retirements and Depreciation
−Removed: Utility plant is stated at original cost.
+Added: The amount of unrealized gains and losses on debt securities as of December 31, 2021 and 2020 is not material and no unrealized losses were deemed to be other-than-temporary.
+Added: In addition, the amount of unrealized gains and losses on marketable equity securities still held as of December 31, 2021 and 2020 is not material.
+Added: Property, Plant and Equipment
+Added: Electric plant is stated at original cost.
The cost of additions includes contracted work, direct labor and materials, allocable overheads and allowance for funds used during construction.
−Removed: The amount of interest capitalized on electric utility plant was $ 2.1 million in 2020, $ 1.7 million in 2019 and $ 1.2 million in 2018.
+Added: The amount of interest capitalized to electric plant was $ 0.6 million in 2021, $ 2.1 million in 2020 and $ 1.7 million in 2019.
The cost of depreciable units of property retired less salvage is charged to accumulated depreciation.
1 unchanged sentence
Removal costs, when incurred, are charged against the regulatory liability.
−Removed: Maintenance, repairs and replacement of minor items of property are charged to operating expenses.
+Added: Maintenance, repairs and replacement of minor items are charged to operating expenses as incurred.
The provisions for utility depreciation for financial reporting purposes are made on the straight-line method based on the estimated remaining service lives of the properties.
21 unchanged sentences
OTP's interest in each jointly owned facility is reflected in the consolidated balance sheets on a pro-rata basis and OTP's share of direct revenue and expenses are included in operating revenues and expenses in the consolidated statements of income.
−Removed: Each participant in the jointly owned facilities finance their own investment.
+Added: Each participant in the jointly owned facilities finances its own investment.
Goodwill and Other Intangible Assets
4 unchanged sentences
Our impairment testing includes both an optional qualitative assessment and the quantitative impairment assessment.
−Removed: Our qualitative assessment includes an analysis of relevant events and circumstances to determine if it is more likely than not that the fair value of the reporting units exceeds its book value.
+Added: Our qualitative assessment includes an analysis of relevant events and circumstances to determine if it is more likely than not that the fair value of the reporting unit exceeds its book value.
If, after this assessment, we determine that it is not more likely than not that the fair value of a reporting unit is less than its carrying amount, no additional analysis is necessary.
In contrast, if after the assessment we determine it is more likely than not that the fair value of a reporting unit is less than its carrying amount, or if we elect to skip the optional qualitative assessment, the quantitative impairment assessment is performed.
−Removed: The quantitative assessment is a single-step test that identifies both the existence of impairment and the amount of impairment loss by comparing the estimated fair value of a reporting unit to its carrying value, with any excess carrying value of the fair value being recognized as an impairment loss.
−Removed: Table of Content s
−Removed: Intangible assets with finite lives, which primarily consist of customer relationships, are carried at cost less accumulated amortization.
−Removed: The cost of the intangible assets are amortized over their estimated useful lives, which generally range from 15 to 20 years.
+Added: The quantitative assessment is a single-step test that identifies both the existence of impairment and the amount of impairment loss by comparing the estimated fair value of a reporting unit to its carrying value, with any excess carrying value over the fair value being recognized as an impairment loss.
+Added: Intangible assets with finite lives, which primarily consist of customer relationships, are carried at estimated fair value at the time of acquisition less accumulated amortization.
+Added: The costs of the intangible assets are amortized over their estimated useful lives, which generally range from 15 to 20 years.
We recognize right-of-use lease assets and a corresponding lease liability at the lease commencement date.
−Removed: The length of our lease agreements vary from less than one year year to approximately ten years .
+Added: The length of our lease agreements varies from less than one year to approximately ten years .
We have elected to not record lease assets and liabilities for leases with a lease term at commencement of 12 months or less;
5 unchanged sentences
We estimate our incremental borrowing rate by incorporating considerations of lease term and lessee entity.
−Removed: We elected at the time of adopting the current leasing guidance on January 1, 2019 under an allowed practical expedient to continue with the historical accounting treatment for land easement arrangements in effect at the adoption date.
−Removed: Accordingly, we have not recognized any lease assets or liabilities for such arrangements.
Recoverability of Long-Lived Assets
We review our long-lived assets including, among other assets, property, plant and equipment, amortizing intangible assets and right-of-use lease assets, whenever events or changes in circumstances indicate the carrying amount of the assets may not be recoverable.
−Removed: We determine potential impairment by comparing the carrying amount of the assets with net cash flows expected to be provided by operating activities of the business or related assets.
+Added: We determine potential impairment by comparing the carrying amount of the assets with the net cash flows expected to be provided by operating activities of the business or related assets.
If the sum of the expected future net cash flows is less than the carrying amount of the assets, an impairment loss would be recognized.
−Removed: Such an impairment loss would be measured as the amount by which the carrying amount exceeds the fair value of the asset, where fair value is based on the discounted cash flows expected to be generated by the asset.
+Added: Such an impairment loss would be measured as the amount by which the carrying amount exceeds the fair value of the asset.
Asset Retirement Obligations
25 unchanged sentences
The types of assets and liabilities included in Level 2 are typically either comparable to actively traded securities or contracts, such as treasury securities with pricing interpolated from recent trades of similar securities, or priced with models using highly observable inputs, such as commodity options priced using observable forward prices and volatilities.
−Removed: Table of Content s
Level 3 – Significant inputs to pricing have little or no observability as of the reporting date.
4 unchanged sentences
(CCMC), a subsidiary of The North American Coal Corporation, for the purchase of lignite coal to meet the coal supply requirements of Coyote Station for the period beginning in May 2016 and ending in December 2040.
−Removed: The price per ton paid by the Coyote Station owners under the LSA reflects the cost of production, along with an agreed profit and capital charge.
+Added: The price per ton paid by the Coyote Station owners under the LSA reflects the cost of production, along with an agreed upon profit and capital charge.
CCMC was formed for the purpose of mining coal to meet the coal fuel supply requirements of Coyote Station from May 2016 through December 2040 and, based on the terms of the LSA, is considered a variable interest entity (VIE) due to the transfer of all operating and economic risk to the Coyote Station owners, as the agreement is structured so that the price of the coal would cover all costs of operations as well as future reclamation costs.
6 unchanged sentences
In the event the contract is terminated prior to the end of the term due to certain events, OTP’s maximum exposure to additional costs, as a result of its involvement with CCMC, and potential impairment loss if recovery of those costs is denied by regulatory authorities, could be as high as $ 45.0 million, OTP’s 35 % share of CCMC’s unrecovered costs as of December 31, 2021.
−Removed: New Accounting Standards Adopted
−Removed: Credit Losses.
−Removed: In June 2016 the Financial Accounting Standards Board (FASB) issued new authoritative guidance codified in Accounting Standards Codification (ASC) 326, Financial Instruments-Credit Losses, changing how entities account for credit losses on receivables and certain other assets effective for interim and annual periods beginning on or after December 31, 2019.
−Removed: The guidance requires the use of a current expected credit loss model, which may result in earlier recognition of credit losses than under previous accounting standards.
−Removed: We adopted this guidance on January 1, 2020.
−Removed: Adoption of the standard did not have a material impact on our consolidated financial statements and we did not record a cumulative effect adjustment to retained earnings on adoption as allowed for under the guidance.
−Removed: Cloud Computing Costs.
−Removed: In August 2018 the FASB issued new authoritative guidance codified in ASC 350-40 , Internal-Use Software, to address a customer's accounting for implementation costs incurred in a cloud computing arrangement that is a service contract.
−Removed: The amendment aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement that is a service contract with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software.
−Removed: The amendment also provides guidance for the presentation implementation costs in a cloud computing arrangement in the statement of financial position, the statement of income, and the statement of cash flows.
−Removed: The amendment was effective for interim and annual periods beginning on or after December 15, 2019, with early adoption permitted in any interim period.
−Removed: We adopted the amendment on January 1, 2020.
−Removed: There was no impact to our consolidated financial statements on adoption, but we began capitalizing implementation costs incurred in cloud computing arrangements post-adoption.
Segment Information
11 unchanged sentences
Corporate operating costs include items such as corporate staff and overhead costs, the results of our captive insurance company and other items excluded from the measurement of operating segment performance.
−Removed: Table of Content s
Corporate assets consist primarily of cash, prepaid expenses, investments and fixed assets.
45 unchanged sentences
Intersegment operating revenues are not material for any period presented.
−Removed: Table of Content s
The following provides the identifiable assets by segment and corporate assets as of December 31, 2021 and 2020:
6 unchanged sentences
Total $ 2,754,830 $ 2,578,354
+Added: Concentrations
+Added: Our Plastics segment businesses use PVC resin as a critical component within their PVC pipe manufacturing process.
+Added: There are a limited number of PVC resin suppliers in the U.S., and in 2021, we sourced all of our PVC resin needs from two vendors.
+Added: Although there are a limited number of PVC resin suppliers, we believe that other suppliers could provide PVC resin on comparable terms.
+Added: Additionally, most U.S.
+Added: resin production plants are located in the Gulf Coast region.
+Added: These plants are subject to the risk of damage and production shutdowns because of exposure to hurricanes or other extreme weather events that occur in this region.
+Added: The loss of a key vendor, or any interruption or delay in the supply of PVC resin could cause production delays, a possible loss of sales, or result in increased costs to secure resin, all of which would adversely affect our operating results.
Entity-Wide Information
22 unchanged sentences
Noncontract Revenues Included Above — —
−Removed: Electric Segment - Alternative Revenue Program Revenues 6,936 1,032 ( 439 )
+Added: Electric Segment - ARP Revenues ( 791 ) 6,936 1,032
Total Operating Revenues from Contracts with Customers $ 1,197,635 $ 883,171 $ 918,471
7 unchanged sentences
Receivables, net of allowance for credit losses $ 174,953 $ 113,959
−Removed: Table of Content s
The following is a summary of activity in the allowance for credit losses for the years ended December 31, 2021 and 2020:
28 unchanged sentences
100 240 192 341
+Added: Fuel Clause Adjustments 1
Various — 73 — 62
3 unchanged sentences
Plant Removal Obligations Asset lives 8,306 101,595 — 98,707
−Removed: Fuel Clause Adjustment Up to 1 year
−Removed: 10,947 — 3,982 —
−Removed: Alternative Revenue Program Riders Up to 1 year
+Added: Fuel Clause Adjustments Up to 1 year
1,554 — 10,947 —
+Added: Alternative Revenue Program Riders Various 5,772 3,336 3,581 470
Pension and Other Postretirement Benefit Plans Up to 1 year
2,603 — 1,959 —
−Removed: Deferred Rate Case Expenses Various — — — 401
−Removed: ISO Cost Recovery Trackers Up to 2 years
+Added: Derivative Instruments Up to 1 year
Other Various 395 62 176 77
4 unchanged sentences
These unrecognized benefit costs and actuarial losses and gains are eligible for treatment as regulatory assets or liabilities based on their probable inclusion in future electric rates.
−Removed: Alternative Revenue Program Riders regulatory assets and liabilities are revenue not yet collected from customers or amounts subject to refund, respectively, primarily due to investments in qualifying transmission, conservation, renewable resource, environmental, and other generation assets.
+Added: Alternative Revenue Program Riders regulatory assets and liabilities are revenues not yet collected from customers or amounts subject to
+Added: refund, respectively, primarily due to investments in qualifying transmission, conservation, renewable resource, environmental and other generation assets.
Asset Retirement Obligations represent the difference in timing of recognition of expense arising from these obligations and the amount recovered from customers.
−Removed: ISO Cost Recovery Trackers represents costs incurred to serve Minnesota customers or the under collection of revenue based on expected versus actual construction costs on eligible projects.
+Added: Independent System Operator (ISO) Cost Recovery Trackers represent costs incurred to serve Minnesota customers or the under-collection of revenue based on expected versus actual construction costs on eligible projects.
Unrecovered Project Costs reflect costs incurred for abandoned generation and transmission assets and accelerated depreciation expense on a to-be-retired generation asset expected to be recovered from customers.
Deferred Rate Case Expenses relate to costs incurred in conjunction with recent rate cases that are currently or are expected to be recovered from customers.
−Removed: Table of Content s
Debt Reacquisition Premiums represent costs to retire debt which are being recovered from customers over the remaining original lives of the reacquired debt.
−Removed: Deferred Income Taxes represents income tax benefits, arising primarily from property-related timing differences, that will be refunded to customers as these timing differences reverse.
+Added: Fuel Clause Adjustments represent the under- or over-collection of fuel costs to be returned to or collected from customers.
+Added: Deferred Income Taxes represent income tax benefits, arising primarily from property-related timing differences, that will be refunded to customers as these timing differences reverse.
Plant Removal Obligations represent amounts collected from customers to be used to cover actual removal costs as incurred.
−Removed: Fuel Clause Adjustments represent the over-collection of fuel costs to be returned to customers.
−Removed: Regulatory Matters
−Removed: Minnesota TCR.
−Removed: On October 22, 2020, the MPUC approved OTP's request for a Minnesota TCR rider update.
−Removed: This rider update request followed a Minnesota Supreme Court opinion issued on April 22, 2020, concluding the MPUC lacked the authority to amend an existing TCR rider approved under Minnesota state law to include the costs and revenues associated with certain OTP transmission assets.
−Removed: Accordingly, the rider update excluded the costs and revenues associated with these assets, which had the effect of allowing OTP to recover the appropriate return on these assets from Minnesota customers dating back to the last TCR rider update in September 2016.
−Removed: As a result, OTP recognized additional rider revenue of $ 2.6 million during the year ended December 31, 2020.
−Removed: Depreciable Lives.
−Removed: On July 30, 2020 the MPUC ordered a reduction in the remaining depreciable lives of Hoot Lake Plant and seven hydroelectric plants.
−Removed: The MPUC stipulated recoverability of the resulting increase in depreciation expense would be determined in OTP's next rate case.
−Removed: Based on the relevant facts and circumstances, we concluded the additional depreciation expense is probable of recovery and we have recognized a regulatory asset for the amount of incremental expense in 2020, which amounted to $ 2.8 million.
+Added: Derivative Instruments represent unrealized gains recognized on derivative instruments.
+Added: On final settlement of such instruments, any realized gains or losses are recovered from or paid to customers.
Property, Plant and Equipment
22 unchanged sentences
Depreciation expense for the years ended December 31, 2021, 2020 and 2019 totaled $ 85.8 million, $ 78.6 million and $ 71.9 million.
−Removed: Table of Content s
The following table provides OTP’s ownership percentages and amounts included in the December 31, 2021 and 2020 consolidated balance sheets for OTP’s share of each of these jointly owned facilities:
16 unchanged sentences
Big Stone South–Ellendale 345 kV line 50.0 % 106,353 — ( 2,433 ) 103,920
−Removed: 50.0 % 106,343 — ( 819 ) 105,524
Fargo–Monticello 345 kV line 14.2 % 78,184 — ( 8,029 ) 70,155
3 unchanged sentences
Intangible Assets
−Removed: The following tables summarizes our goodwill by segment as of December 31, 2020 and 2019:
+Added: The following table summarizes our goodwill by segment as of December 31, 2021 and 2020:
(in thousands) 2021 2020
15 unchanged sentences
Total $ 22,517 $ 12,373 $ 10,144
−Removed: Amortization expense for these intangible assets was as follows for the years ended December 31, 2020, 2019 and 2018:
+Added: Amortization expense for these intangible assets for the years ended December 31, 2021, 2020 and 2019 totaled $ 1.1 million, $ 1.1 million, and $ 1.2 million.
+Added: Annual amortization expense for these intangible assets for the next five years is:
(in thousands) 2022 2023 2024 2025 2026
Amortization Expense $ 1,100 $ 1,100 $ 1,100 $ 1,092 $ 1,090
−Removed: Estimated annual amortization expense for these intangible assets for the next five years is:
−Removed: (in thousands) 2021 2022 2023 2024 2025
−Removed: Estimated Amortization Expense $ 1,100 $ 1,100 $ 1,100 $ 1,100 $ 1,092
−Removed: Table of Content s
We lease coal rail cars, warehouse and office space, land and certain office, manufacturing and material handling equipment under varying terms and conditions.
27 unchanged sentences
Weighted-Average Discount Rate 5.09 % 5.45 %
−Removed: Prior to adopting new lease accounting guidance on January 1, 2019, we accounted for operating leases by recognizing lease cost on a straight-line basis over the lease term.
−Removed: Lease expense for the year ended December 31, 2018 was $ 6.3 million.
−Removed: Table of Content s
Short-Term and Long-Term Borrowings
−Removed: The following is a summary of our outstanding short and long-term borrowings by borrower, Otter Tail Corporation (OTC) or Otter Tail Power Company (OTP), as of December 31, 2020 and 2019:
+Added: The following is a summary of our outstanding short- and long-term borrowings by borrower, OTC or OTP, as of December 31, 2021 and 2020:
(in thousands) OTC OTP Total OTC OTP Total
10 unchanged sentences
Total $ 340,000 $ 91,163 $ 13,159 $ 235,678 $ 244,902
−Removed: Otter Tail Corporation is party to a Third Amended and Restated Credit Agreement (the OTC Credit Agreement) and OTP is party to a Second Amended and Restated Credit Agreement (the OTP Credit Agreement) both of which provide for revolving lines of credit to support operations.
−Removed: Borrowings may be used for working capital needs and other capital requirements, to refinance certain indebtedness and for the issuance of letters of credit in an aggregate not to exceed $ 40 million for the OTC Credit Agreement and $ 50 million for the OTP Credit Agreement.
−Removed: Each credit facility includes an accordion provision allowing the borrower to increase the available borrowing capacity, subject to certain terms and conditions.
−Removed: The borrowing capacity can be increased to $ 290 million for the OTC Credit Agreement and to $ 250 million for the OTP Credit Agreement.
−Removed: Each credit facility charges a variable rate of interest on outstanding balances and applies a commitment fee based on the average unused amount available to be drawn under the respective facility.
−Removed: The variable rate of interest to be charged is based on a benchmark interest rate, either the Prime Rate, the Federal Funds Rate or LIBOR, as selected by the borrower at the time of an advance, plus an applicable credit spread.
−Removed: The credit spread ranges from zero to 2.00 % depending on the benchmark interest rate selected and is subject to adjustment based on the credit ratings of the borrower.
−Removed: As of December 31, 2020, the LIBOR based credit spread was 1.50 % and 1.25 % under the OTC Credit Agreement and OTP Credit Agreement, respectively.
−Removed: The weighted-average interest rate on outstanding borrowings as of December 31, 2020 and 2019 was 1.61 % and 3.20 %.
−Removed: Each credit facility contains a number of restrictions on the borrower, including restrictions on its ability to merge, sell assets, make investments, create or incur liens on assets, guarantee the obligations of any other party, and engage in transactions with related parties.
−Removed: Each credit facility also contains customary affirmative covenants, including financial covenants as further described below, and certain events of default.
−Removed: Each credit facility expires on October 31, 2024.
−Removed: Both the OTC Credit Agreement and the OTP Credit Agreement include LIBOR as a benchmark interest rate in determining the applicable rate of interest to charge on outstanding borrowings.
−Removed: LIBOR is currently expected to be eliminated by January 1, 2022.
−Removed: Both credit agreements contain a provision to determine how interest rates will be established in the event a replacement for LIBOR has not been identified before the agreement expires.
−Removed: The agreements require the parties to jointly agree on an alternate rate of interest, such as the Secured Overnight Financing Rate, that gives due consideration to prevailing market convention for determining a rate of interest for syndicated loans in the United States at such time.
−Removed: The parties will enter into amendments to these agreements to reflect any alternate rate of interest and other related changes to the agreements as may be applicable.
−Removed: If for any reason an agreement cannot be reached on an alternate rate of interest, then any borrowings under the agreements will be determined using the Prime Rate plus a margin based on the borrower's long-term debt ratings at the time of borrowing.
−Removed: Table of Content s
+Added: On September 30, 2021, OTC entered into a Fourth Amended and Restated Credit Agreement (the OTC Credit Agreement) and OTP entered into a Third Amended and Restated Credit Agreement (the OTP Credit Agreement) amending and restating the previously existing credit agreements to extend the maturity date of each credit facility to September 30, 2026.
+Added: The agreements both provide for $ 170.0 million unsecured revolving lines of credit to support operations, fund capital expenditures, refinance certain indebtedness and provide for the issuance of letters of credit in an aggregate amount not to exceed $ 40.0 million under the OTC Credit Agreement and $ 50.0 million under the OTP Credit Agreement.
+Added: Each credit facility includes an accordion provision allowing the borrower, subject to certain conditions, to increase the borrowing capacity under the facility;
+Added: up to $ 290.0 million under the OTC Credit Agreement and up to $ 250.0 million under the OTP Credit Agreement.
+Added: Borrowings under each credit facility are subject to a variable rate of interest on outstanding balances and a commitment fee is charged based on the average unused amount available to be drawn under the respective facility.
+Added: The variable rate of interest to be charged is based on a benchmark interest rate, either LIBOR or a Base Rate, as defined in the credit agreements, selected by the borrower at the time of an advance, subject to the conditions of each agreement, plus an applicable credit spread.
+Added: The credit spread ranges from zero to 2.00 %, depending on the benchmark interest rate selected and is subject to adjustment based on the credit ratings of the relevant borrowers.
+Added: The weighted-average interest rate on all outstanding borrowings as of December 31, 2021 and 2020 was 1.42 % and 1.61 %.
+Added: Each credit facility contains a number of restrictions on the borrower, including restrictions on the ability to merge, sell assets, make investments, create or incur liens on assets, guarantee the obligations of any other party and engage in transactions with related parties.
+Added: The agreements also contain certain financial and non-financial covenants and defined events of default.
+Added: Both the OTC Credit Agreement and the OTP Credit Agreement include interest rates determined by a reference to LIBOR.
+Added: The applicable LIBOR tenors are currently scheduled to be eliminated on June 30, 2023.
+Added: In the event that LIBOR is no longer available, both credit agreements contain provisions for the replacement of LIBOR as the benchmark rate with the Secured Overnight Finance Rate (SOFR).
+Added: The transition to SOFR may be triggered by the discontinuation or loss of representativeness of the applicable LIBOR tenors or as earlier elected by the borrowers, subject to approval by the lender.
Long-Term Debt
10 unchanged sentences
OTP Series 2020B Senior Unsecured Notes 3.22 % 08/20/30 40,000 40,000
+Added: OTP Series 2021A Senior Unsecured Notes 2.74 % 11/29/31 40,000 —
OTP Series 2007D Senior Unsecured Notes 6.47 % 08/20/37 50,000 50,000
5 unchanged sentences
OTP Series 2020D Senior Unsecured Notes 3.92 % 02/25/50 15,000 15,000
+Added: OTP Series 2021B Senior Unsecured Notes 3.69 % 11/29/51 100,000 —
OTC PACE Note 2.54 % 03/18/21 — 169
3 unchanged sentences
Total Long-Term Debt Net of Unamortized Debt Issuance Costs $ 734,014 $ 624,432
−Removed: During the year ended December 31, 2020, OTP issued in a private placement pursuant to our 2019 Note Purchase Agreement, its Series 2020A, Series 2020B, Series 2020C and Series 2020D notes for aggregate proceeds of $ 75.0 million.
+Added: On June 10, 2021, OTP entered into a Note Purchase Agreement pursuant to which OTP agreed to issue, in a private placement transaction, $ 230.0 million of senior unsecured notes consisting of (a) $ 40.0 million of 2.74 % Series 2021A Senior Unsecured Notes due November 29, 2031, (b) $ 100.0 million of 3.69 % Series 2021B Senior Unsecured Notes due November 29, 2051 and (c) $ 90.0 million of 3.77 % Series 2022A Senior Unsecured Notes due May 20, 2052.
+Added: During the year ended December 31, 2021, OTP issued its Series 2021A and Series 2021B notes for aggregate proceeds of $ 140.0 million, which were used to repay the Series 2011A notes.
+Added: The issuance of the Series 2022A notes is scheduled to close, subject to the satisfaction of certain customary conditions to closing, in May 2022.
Our guaranteed and unsecured notes require the borrower to maintain various financial covenants, as further described below.
−Removed: These notes provide for prepayment options allowing for a full or partial repayment at 100% of the principal amount so repaid, together with unpaid accrued interest and a make-whole amount, as defined.
+Added: These notes provide for prepayment options allowing for a full or partial prepayment at 100% of the principal amount so prepaid, together with unpaid accrued interest and a make-whole amount, as defined.
These notes also include restrictions on the borrowers, including its ability to merge, sell assets, create or incur liens on assets, guarantee the obligations of any other party and engage in transactions with related parties.
5 unchanged sentences
As of December 31, 2021, OTC and OTP were in compliance with these financial covenants.
+Added: Employee Postretirement Benefits
Pension Plan and Other Postretirement Benefits
−Removed: We sponsor a noncontributory funded pension plan which covers substantially all corporate employees and OTP nonunion employees hired prior to September 1, 2006, and all union employees of OTP hired prior to November 1, 2013, excluding Coyote Station employees.
−Removed: Coyote Station employees hired before January 1, 2009 are covered under the plan.
−Removed: The plan provides 100 % vesting after five vesting years of service and for retirement compensation at age 65 , with reduced compensation in cases of retirement prior to age 62 .
−Removed: We reserve the right to discontinue the plan, but no change or discontinuance may affect the pensions theretofore vested.
−Removed: The pension plan has a trustee who is responsible for pension payments to retirees and a separate pension fund manager responsible for managing the plan's assets.
−Removed: An independent actuary assists us in performing the necessary actuarial valuations for the plan.
−Removed: The plan assets consist of common stock and bonds of public companies, U.S.
−Removed: government securities, cash and cash equivalents and alternative investments.
+Added: The Company sponsors a noncontributory funded pension plan (the "Pension Plan"), an unfunded, nonqualified Executive Survivor and Supplemental Retirement Plan ("ESSRP"), both accounted for as defined benefit pension plans, and a postretirement healthcare plan accounted for as an other postretirement benefit plan.
+Added: The Pension Plan, which previously covered substantially all corporate and OTP employees, was closed to new employees in 2013.
+Added: The plan provides retirement compensation to all covered employees at age 65 , with reduced compensation in cases of retirement prior to age 62 .
+Added: Participants are fully vested after completing five years of vesting service.
+Added: The plan assets consist of equity funds, fixed income funds, cash and cash equivalents and alternative investments.
None of the plan assets are invested in common stock or debt securities of the Company.
−Removed: Table of Content s
−Removed: The following table lists components of net periodic pension benefit cost for the years ended December 31, 2020, 2019 and 2018:
−Removed: (in thousands) 2020 2019 2018
−Removed: Service Cost–Benefit Earned During the Period $ 6,621 $ 5,491 $ 6,459
−Removed: Interest Cost on Projected Benefit Obligation 13,053 14,412 13,452
−Removed: Expected Return on Assets ( 22,021 ) ( 21,297 ) ( 21,199 )
−Removed: Amortization of Prior Service Cost:
−Removed: From Regulatory Asset — 5 16
−Removed: From Other Comprehensive Income 1
−Removed: Amortization of Net Actuarial Loss:
−Removed: From Regulatory Asset 8,924 4,642 7,135
−Removed: From Other Comprehensive Income 1
−Removed: Net Periodic Pension Cost 2
−Removed: $ 6,797 $ 3,376 $ 6,046
−Removed: 1 Corporate cost included in nonservice cost components of postretirement benefits.
−Removed: 2 Allocation of costs:
−Removed: 2020 2019 2018
−Removed: Service costs included in OTP capital expenditures
−Removed: $ 1,842 $ 1,365 $ 1,542
−Removed: Service costs included in electric operation and maintenance expenses 4,621 3,994 4,756
−Removed: Service costs included in other nonelectric expenses 159 132 161
−Removed: Nonservice costs capitalized 48 ( 526 ) ( 99 )
−Removed: Nonservice costs included in nonservice cost components of postretirement benefits 127 ( 1,589 ) ( 314 )
−Removed: Weighted average assumptions used to determine net periodic pension cost for the years ended December 31, 2020, 2019 and 2018:
−Removed: 2020 2019 2018
−Removed: Discount Rate 3.47 % 4.50 % 3.90 %
−Removed: Long-Term Rate of Return on Plan Assets 6.88 % 7.25 % 7.50 %
−Removed: Rate of Increase in Future Compensation Level:
−Removed: Participants to Age 39 4.50 % 4.50 % 4.50 %
−Removed: Participants Age 40 to Age 49 3.50 % 3.50 % 3.50 %
−Removed: Participants Age 50 and Older 2.75 % 2.75 % 2.75 %
−Removed: The following table presents amounts recognized in the consolidated balance sheets as of December 31, 2020 and 2019:
−Removed: (in thousands) 2020 2019
−Removed: Regulatory Assets:
−Removed: Unrecognized Prior Service Cost $ — $ —
−Removed: Unrecognized Actuarial Loss 137,500 120,592
−Removed: Total Regulatory Assets $ 137,500 $ 120,592
−Removed: Accumulated Other Comprehensive Loss:
−Removed: Unrecognized Prior Service Cost $ — $ —
−Removed: Unrecognized Actuarial (Gain) Loss 128 ( 82 )
−Removed: Total Accumulated Other Comprehensive Loss $ 128 $ ( 82 )
−Removed: Noncurrent Liability $ 67,718 $ 55,004
−Removed: Funded status as of December 31, 2020 and 2019:
−Removed: (in thousands) 2020 2019
−Removed: Accumulated Benefit Obligation $ ( 385,302 ) $ ( 346,723 )
−Removed: Projected Benefit Obligation $ ( 428,396 ) $ ( 384,785 )
−Removed: Fair Value of Plan Assets 360,678 329,781
+Added: The ESSRP, an unfunded plan, provides for defined benefit payments to executive officers and certain key management employees on their retirement for life, or to their beneficiaries on their death.
+Added: The ESSRP was amended and restated in 2019 to i) freeze the participation in the restoration retirement benefit component of the plan and ii) freeze benefit accruals under the restoration retirement benefit component of the plan for all participants of the plan, except any participants deemed to be grandfathered participants.
+Added: The postretirement healthcare plan, closed to new participants in 2010, provides a portion of health insurance benefits for retired and covered corporate and OTP employees.
+Added: To be eligible for retiree health insurance benefits, the employee must be 55 years of age with a minimum of 10 years of service.
+Added: The plan is an unfunded plan and accordingly holds no plan assets.
+Added: Pension Plan Assets.
+Added: We have established a Retirement Plans Administration Committee to develop and monitor our investment strategy for our Pension Plan assets.
+Added: Our investment strategy includes the following objectives:
+Added: • The assets of the plan will be invested in accordance with all applicable laws in a manner consistent with fiduciary standards including Employee Retirement Income Security Act standards of 1974 (ERISA) (if applicable).
+Added: Specifically:
+Added: ◦ The safeguards and diversity that a prudent investor would adhere to must be present in the investment program.
+Added: ◦ All transactions undertaken on behalf of the Pension Plan must be in the best interest of plan participants and their beneficiaries.
+Added: • The primary objective is to provide a source of retirement income for its participants and beneficiaries.
+Added: • The near-term primary financial objective is to improve and protect the funded status of the plan.
+Added: • A secondary financial objective is to minimize pension funding and expense volatility where possible.
+Added: We have developed an asset allocation target, measured at investment market value, to provide guideline percentages of investment mix.
+Added: This investment mix is intended to achieve the financial objectives of the plan.
+Added: The permitted range is a guide and will at times not reflect the actual asset allocation due to market conditions, actions of our investment managers and required cash flows to and from the Pension Plan.
+Added: The following table presents our target asset allocation permitted range along with the actual asset allocation as of December 31, 2021 and 2020:
+Added: Permitted Actual Allocation
+Added: Asset Class Range 2021 2020
+Added: Return Enhancement 20 – 60 % 47 % 58 %
+Added: Risk Management 40 – 80 % 50 39
+Added: Alternatives 0 – 20 % 3 3
+Added: Total 100 % 100 %
+Added: Return Enhancement investments are those that seek to provide equity-like, long-term capital appreciation.
+Added: Examples include equity securities, including dynamic asset allocation funds, and higher yielding fixed income securities, such as high yield bonds and emerging market debt.
+Added: Risk Management investments seek to decrease downside risk or act as a hedge against plan liabilities.
+Added: Examples are cash and fixed income instruments.
+Added: Alternative investments seek to either provide return enhancement through long-term appreciation or risk management through decreased downside risk.
+Added: The defining characteristic of these asset types is uncorrelated source of returns, less liquidity and private market access.
+Added: Examples include investments in the SEI Energy Debt Collective Fund.
+Added: The following presents the fair value inputs classified within the fair value hierarchy used to measure Pension Plan assets at December 31, 2021 and 2020 and assets measured using the net asset value (NAV) practical expedient:
+Added: (in thousands) Level 1 Level 2 Level 3 NAV Total
+Added: December 31, 2021
+Added: Equity Funds $ 149,479 $ — $ — $ — $ 149,479
+Added: Fixed Income Funds 184,987 — — — 184,987
+Added: Hybrid Funds 11,776 — — — 11,776
+Added: Treasury Securities 28,173 — — — 28,173
+Added: SEI Energy Debt Collective Fund — — — 12,797 12,797
+Added: Total $ 374,415 $ — $ — $ 12,797 $ 387,212
+Added: December 31, 2020
+Added: Cash Equivalents $ 4 $ — $ — $ — $ 4
+Added: Equity Funds 180,169 — — — 180,169
+Added: Fixed Income Funds 159,556 — — — 159,556
+Added: Hybrid Funds 11,729 — — — 11,729
+Added: SEI Energy Debt Collective Fund — — — 9,220 9,220
+Added: Total $ 351,458 $ — $ — $ 9,220 $ 360,678
+Added: The investments held by the SEI Energy Debt Collective Fund on December 31, 2021 and 2020 consist mainly of below investment grade high yield bonds and loans of U.S.
+Added: energy companies which trade at a discount to fair value.
+Added: Redemptions are allowed semi-annually with a 95 -day notice period, subject to fund director consent and certain gate, holdback and suspension restrictions.
+Added: Subscriptions are allowed monthly with a three-year lock up on subscriptions.
+Added: The fund’s assets are valued in accordance with valuations reported by the fund’s sub-advisor or the fund’s underlying investments or other independent third-party sources, although SEI in its discretion may use other valuation methods, subject to compliance with ERISA, as applicable.
+Added: On an annual basis, as determined by the investment manager in its sole discretion, an independent valuation agent is retained to provide a valuation of the illiquid assets of the fund and of any other asset of the fund.
Funded Status.
−Removed: Table of Content s
−Removed: The following table provides a reconciliation of the changes in the fair value of plan assets and the plan’s benefit obligations for the years ended December 31, 2020 and 2019:
+Added: The following table provides a reconciliation of the changes in the fair value of plan assets and the actuarially computed benefit obligation for the years ended December 31, 2021 and 2020 and the funded status of the plans as of December 31, 2021 and 2020:
+Added: Pension Benefits (Pension Plan) Pension Benefits (ESSRP) Postretirement Benefits
(in thousands) 2021 2020 2021 2020 2021 2020
−Removed: Reconciliation of Fair Value of Plan Assets:
+Added: Change in Fair Value of Plan Assets:
Fair Value of Plan Assets at January 1 $ 360,678 $ 329,781 $ — $ — $ — $ —
Actual Return on Plan Assets 32,816 35,474 — — — —
−Removed: Discretionary Company Contributions 11,200 22,500
+Added: Company Contributions 10,000 11,200 1,562 1,505 2,695 2,662
Benefit Payments ( 16,282 ) ( 15,777 ) ( 1,562 ) ( 1,505 ) ( 8,385 ) ( 6,694 )
+Added: Participant Premium Payments — — — — 5,690 4,032
Fair Value of Plan Assets at December 31 387,212 360,678 — — — —
−Removed: Estimated Asset Return 10.7 % 19.3 %
−Removed: Reconciliation of Projected Benefit Obligation:
−Removed: Projected Benefit Obligation at January 1 $ 384,785 $ 328,442
+Added: Change in Benefit Obligation:
+Added: Benefit Obligation at January 1 $ 428,396 $ 384,785 $ 47,894 $ 43,966 $ 70,185 $ 71,437
Service Cost 7,462 6,621 187 179 1,722 1,847
1 unchanged sentence
Benefit Payments ( 16,282 ) ( 15,777 ) ( 1,562 ) ( 1,505 ) ( 8,385 ) ( 6,694 )
−Removed: Actuarial Loss 39,714 51,582
−Removed: Projected Benefit Obligation at December 31 $ 428,396 $ 384,785
−Removed: Weighted average assumptions used to determine benefit obligations at December 31, 2020 and 2019:
−Removed: Discount Rate 2.78 % 3.47 %
−Removed: Rate of Increase in Future Compensation Level:
−Removed: Participants to Age 39 4.50 % 4.50 %
−Removed: Participants Age 40 to Age 49 3.50 % 3.50 %
−Removed: Participants Age 50 and Older 2.75 % 2.75 %
−Removed: The assumed long-term rate of return on plan assets is based primarily on asset category studies using historical market return and volatility data with forward looking estimates based on existing financial market conditions and forecasts of capital markets.
−Removed: Modest excess return expectations versus some market indices are incorporated into the return projections based on the actively managed structure of the investment programs and their records of achieving such returns historically.
−Removed: We review our rate of return on plan asset assumptions annually.
−Removed: The assumptions are largely based on the asset category rate-of-return assumptions developed annually with our pension plan investment advisors, as well as input from actuaries who work with the pension plan and benchmarking to peer companies with similar asset allocation strategies.
−Removed: Market-related value of plan assets.
−Removed: Our expected return on plan assets is determined based on the expected long-term rate of return on plan assets and the market-related value of plan assets.
−Removed: We base actuarial determination of pension plan expense or income on a market-related valuation of assets, which reduces year-to-year volatility.
−Removed: This market-related valuation calculation recognizes investment gains or losses over a five -year period from the year in which they occur.
−Removed: Investment gains or losses for this purpose are the difference between the expected return calculated using the market-related value of assets and the actual return based on the fair value of assets.
−Removed: Since the market-related valuation calculation recognizes gains or losses over a five-year period, the future value of the market-related assets will be impacted as previously deferred gains or losses are recognized.
−Removed: Measurement Dates:
−Removed: Net Periodic Pension Cost 2020-01-01 2019-01-01
−Removed: End of Year Benefit Obligations January 1, 2020 projected to December 31, 2020 January 1, 2019 projected to December 31, 2019
−Removed: Market Value of Assets 2020-12-31 2019-12-31
−Removed: We had no minimum funding requirement as of December 31, 2020 but made discretionary plan contributions of $ 10.0 million in January 2021.
−Removed: The following benefit payments, which reflect expected future service, as appropriate, are expected to be paid out from plan assets:
−Removed: (in thousands) 2021 2022 2023 2024 2025 Years 2026-2030
−Removed: Benefit Payments $ 16,536 $ 17,050 $ 17,694 $ 18,298 $ 18,856 $ 100,797
−Removed: Table of Content s
−Removed: The following objectives guide the investment strategy of our pension plan (the Plan):
−Removed: • The assets of the Plan will be invested in accordance with all applicable laws in a manner consistent with fiduciary standards including Employee Retirement Income Security Act standards (if applicable).
−Removed: Specifically:
−Removed: ◦ The safeguards and diversity that a prudent investor would adhere to must be present in the investment program.
−Removed: ◦ All transactions undertaken on behalf of the Plan must be in the best interest of plan participants and their beneficiaries.
−Removed: • The primary objective of the Plan is to provide a source of retirement income for its participants and beneficiaries.
−Removed: • The near-term primary financial objective of the Plan is to improve the funded status of the Plan.
−Removed: • A secondary financial objective is to minimize pension funding and expense volatility where possible.
−Removed: The asset allocation strategy developed by the Company’s Retirement Plans Administration Committee (the Committee) is based on the current needs of the Plan and the objectives listed above.
−Removed: An asset/liability review is conducted annually or as often as necessary to assess the impact of various asset allocations on funded status and other financial variables.
−Removed: The current needs of the Plan, the overall investment objectives above, the investment preferences and risk tolerance of the Committee and the desired degree of diversification suggest the need for an investment allocation including multiple asset classes.
−Removed: The asset allocation in the table below contains guideline percentages, at market value, of the total Plan invested in various asset classes.
−Removed: The Permitted Range is a guide and will at times not reflect the actual asset allocation as this will be dictated by market conditions, the independent actions of the Committee and/or Investment Managers and required cash flows to and from the Plan.
−Removed: The Permitted Range anticipates this fluctuation and provides flexibility for the Investment Managers’ portfolios to vary around the target without the need for immediate rebalancing.
−Removed: The Investment Manager will proactively monitor the asset allocation and will direct the purchases and sales to remain within the stated ranges.
−Removed: The policy of the Plan is to invest assets in accordance with the allocations shown below:
−Removed: Permitted Range
−Removed: Asset Class / PBO Funded Status < 85% PBO >=85% PBO >=90% PBO >=95% PBO >=100% PBO
−Removed: Equity 39 % — 59 % 34 % — 54 % 24 % — 44 % 14 % — 34 % 0 % — 20 %
−Removed: Investment Grade Fixed Income 22 % — 42 % 30 % — 50 % 40 % — 60 % 53 % — 73 % 70 % — 100 %
−Removed: Below Investment Grade Fixed Income 1
−Removed: 0 % — 15 % 0 % — 15 % 0 % — 15 % 0 % — 10 % 0 % — 10 %
−Removed: 5 % — 20 % 5 % — 20 % 5 % — 20 % 0 % — 15 % 0 % — 15 %
−Removed: 1 Includes (but not limited to) High Yield Bond Fund and Emerging Markets Debt funds.
−Removed: 2 Other category may include cash, alternatives, and/or other investment strategies that may be classified other than equity or fixed income, such as the Dynamic Asset Allocation fund or the SEI Energy Debt Collective Fund.
−Removed: Pension plan asset allocations at December 31, 2020 and 2019, by asset category are as follows:
−Removed: Asset Allocation 2020 2019
−Removed: Global MGD Volatility Fund ( mixed equities fund )
−Removed: 19.3 % 20.4 %
−Removed: Large Capitalization Equity Securities 11.8 11.3
−Removed: International Equity Securities 9.9 9.3
−Removed: Emerging Markets Equity Fund 4.5 4.2
−Removed: Small and Mid-Capitalization Equity Securities 4.5 4.1
−Removed: SEI Dynamic Asset Allocation Fund 3.2 3.1
−Removed: Equity Securities 53.2 52.4
−Removed: Fixed-Income Securities and Cash 44.2 44.7
−Removed: Other – SEI Energy Debt Collective Fund 2.6 2.9
−Removed: 100.0 % 100.0 %
−Removed: The following table presents the pension fund assets measured at fair value and included in Level 1 of the fair value hierarchy and assets measured using the NAV practical expedient to fair valuation as of December 31, 2020 and 2019:
−Removed: (in thousands) 2020 2019
−Removed: Assets in Level 1 of the Fair Value Hierarchy $ 351,458 $ 320,241
−Removed: SEI Energy Debt Collective Fund at NAV 9,220 9,540
−Removed: Total Assets $ 360,678 $ 329,781
−Removed: Table of Content s
−Removed: Fair Value Measurements of Pension Fund Assets:
−Removed: The following table presents the Company’s pension fund assets measured at fair value and included in Level 1 of the fair value hierarchy as of December 31, 2020 and 2019:
−Removed: (in thousands) 2020 2019
−Removed: Global MGD Volatility Fund ( mixed equities fund )
+Added: Participant Premium Payments — — — — 5,690 4,032
+Added: Plan Amendments — — — — — ( 3,891 )
+Added: Actuarial Loss (Gain) ( 14,539 ) 39,714 ( 907 ) 3,805 ( 1,792 ) 1,061
+Added: Benefit Obligation at December 31 $ 416,697 $ 428,396 $ 46,840 $ 47,894 $ 69,311 $ 70,185
+Added: Funded Status $ ( 29,485 ) $ ( 67,718 ) $ ( 46,840 ) $ ( 47,894 ) $ ( 69,311 ) $ ( 70,185 )
+Added: Amounts Recognized in Consolidated Balance Sheet at December 31:
+Added: Current Liabilities $ — $ — $ ( 2,352 ) $ ( 1,557 ) $ ( 2,830 ) $ ( 2,826 )
+Added: Noncurrent Liabilities and Deferred Credits ( 29,485 ) ( 67,718 ) ( 44,488 ) ( 46,337 ) ( 66,481 ) ( 67,359 )
+Added: Total Liabilities $ ( 29,485 ) $ ( 67,718 ) $ ( 46,840 ) $ ( 47,894 ) $ ( 69,311 ) $ ( 70,185 )
+Added: The accumulated benefit obligation of our Pension Plan was $ 378.3 million and $ 385.3 million as of December 31, 2021 and 2020.
+Added: The accumulated benefit obligation of our ESSRP was $ 46.8 million and $ 47.7 million as of December 31, 2021 and 2020.
+Added: The following assumptions were used to determine benefit obligations as of December 31, 2021 and 2020:
+Added: Pension Benefits (Pension Plan) Pension Benefits (ESSRP) Postretirement Benefits
2021 2020 2021 2020 2021 2020
−Removed: Large Capitalization Equity Securities Mutual Fund 42,697 37,357
−Removed: International Equity Securities Mutual Funds 35,607 30,653
−Removed: Small and Mid-Capitalization Equity Securities Mutual Fund 16,111 13,447
−Removed: SEI Dynamic Asset Allocation Mutual Fund 11,729 10,168
−Removed: Emerging Markets Equity Fund 16,146 13,792
−Removed: Fixed Income Securities Mutual Funds 159,192 147,639
−Removed: Cash Management – Money Market Fund 369 1
−Removed: Total Assets $ 351,458 $ 320,241
−Removed: The investments held by the SEI Energy Debt Collective Fund on December 31, 2020 and 2019 consist mainly of below investment grade high yielding bonds and loans of U.S.
−Removed: energy companies which trade at a discount to fair value.
−Removed: Redemptions are allowed semi-annually with a 95-day notice period, subject to fund director consent and certain gate, holdback and suspension restrictions.
−Removed: Subscriptions are allowed monthly with a three-year lock up on subscriptions.
−Removed: The fund’s assets are valued in accordance with valuations reported by the fund’s sub-advisor or the fund’s underlying investments or other independent third-party sources, although SEI in its discretion may use other valuation methods, subject to compliance with ERISA (as applicable).
−Removed: The fund’s assets are valued as of the close of business on the last business day of each calendar month and are available 30 days after the end of a calendar quarter.
−Removed: On an annual basis, as determined by the investment manager in its sole discretion, an independent valuation agent is retained to provide a valuation of the illiquid assets of the fund and of any other asset of the fund, as determined by the investment manager in its sole discretion.
−Removed: We review and verify the reasonableness of the year-end valuations.
−Removed: Executive Survivor and Supplemental Retirement Plan (ESSRP)
−Removed: The ESSRP is an unfunded nonqualified benefit plan for certain executive officers and key management employees that provides for defined benefit payments to these employees on their retirement for life or to their beneficiaries on their death.
−Removed: In addition, the ESSRP provides for survivor benefit payments to beneficiaries of the plan participants.
−Removed: On December 26, 2019, the Company’s Board of Directors amended and restated the ESSRP to provide for (i) the freezing of participation in the restoration retirement benefit component of the ESSRP and (ii) the freezing of benefit accruals under the restoration retirement benefit component of the ESSRP for all participants, except those designated as a grandfathered participant, effective December 31, 2019.
−Removed: The following table lists components of net periodic pension benefit cost for the years ended December 31, 2020, 2019 and 2018:
+Added: Discount Rate 3.03 % 2.78 % 2.93 % 2.61 % 3.01 % 2.75 %
+Added: Rate of Increase in Future Compensation n/a n/a 3.00 % 3.00 % n/a n/a
+Added: Participants to Age 39 4.50 % 4.50 % n/a n/a n/a n/a
+Added: Participants Ages 40 to 49 3.50 % 3.50 % n/a n/a n/a n/a
+Added: Participants Age 50 and Older 2.75 % 2.75 % n/a n/a n/a n/a
+Added: Healthcare Cost Immediate Trend Rate n/a n/a n/a n/a 6.16 % 6.44 %
+Added: Healthcare Cost Ultimate Trend Rate n/a n/a n/a n/a 4.50 % 4.50 %
+Added: Year the Rate Reaches the Ultimate Trend Rate n/a n/a n/a n/a 2038 2038
+Added: The pension benefit liability of our Pension Plan decreased $ 38.2 million from December 31, 2020 to December 31, 2021 primarily due to an increase in the discount rate used to measure the obligation, from 2.78 % to 3.03 %, respectively, and from actual returns on Pension Plan investments in 2021 exceeding the expected return for the year.
+Added: Net Periodic Benefit Cost.
+Added: A portion of service cost may be capitalized as a cost of self-constructed property, plant and equipment.
+Added: When recognized in the consolidated statements of income, service cost is recognized within one of the components of operating expenses.
+Added: Nonservice cost components of net periodic benefit cost may be deferred and recognized as a regulatory asset under the accounting guidance for regulated operations.
+Added: When recognized in the consolidated statements of income, nonservice cost components are recognized as nonservice cost components of postretirement benefits.
+Added: The following table lists the components of net periodic benefit cost of our defined benefit pension plans and other postretirement benefits for the years ended December 31, 2021, 2020 and 2019:
+Added: Pension Benefits (Pension Plan) Pension Benefits (ESSRP) Postretirement Benefits
(in thousands) 2021 2020 2019 2021 2020 2019 2021 2020 2019
−Removed: Service Cost–Benefit Earned During the Period $ 179 $ 418 $ 408
−Removed: Interest Cost on Projected Benefit Obligation 1,449 1,735 1,589
+Added: Service Cost $ 7,462 $ 6,621 $ 5,491 $ 187 $ 179 $ 418 $ 1,722 $ 1,847 $ 1,286
+Added: Interest Cost 11,660 13,053 14,412 1,228 1,449 1,735 1,891 2,393 3,083
+Added: Expected Return on Assets ( 22,359 ) ( 22,021 ) ( 21,297 ) — — — — — —
Amortization of Prior Service Cost — — 14 — — 22 ( 5,733 ) ( 4,792 ) —
−Removed: From Regulatory Asset — 5 20
−Removed: From Other Comprehensive Income 1
Amortization of Net Actuarial Loss 10,914 9,144 4,756 620 434 472 3,774 4,310 1,609
−Removed: From Regulatory Asset 93 124 206
−Removed: From Other Comprehensive Income 1
−Removed: Net Periodic Pension Cost 2
−Removed: $ 2,062 $ 2,647 $ 2,979
−Removed: 1 Amortization of prior service costs and net actuarial losses from other comprehensive income are included in nonservice cost components of postretirement benefits on the face of the Company’s consolidated statements of income.
−Removed: 2 Allocation of costs:
−Removed: 2020 2019 2018
−Removed: Service costs included in electric operation and maintenance expenses $ — $ 104 $ 99
−Removed: Service costs included in other nonelectric expenses 179 314 309
−Removed: Nonservice costs included in nonservice cost components of postretirement benefits 1,883 2,229 2,571
−Removed: Weighted average assumptions used to determine net periodic pension cost for the years ended December 31, 2020, 2019 and 2018:
+Added: Net Periodic Benefit Cost $ 7,677 $ 6,797 $ 3,376 $ 2,035 $ 2,062 $ 2,647 $ 1,654 $ 3,758 $ 5,978
+Added: The following table includes the impact of regulation on the recognition of periodic benefit cost arising from pension and other postretirement benefits for the years ended December 31, 2021, 2020, 2019:
+Added: (in thousands) 2021 2020 2019
+Added: Net Periodic Benefit Cost $ 11,366 $ 12,617 $ 12,001
+Added: Net Amount Amortized (Deferred) Due to the Effect of Regulation 21 ( 533 ) ( 513 )
+Added: Net Periodic Benefit Cost Recognized $ 11,387 $ 12,084 $ 11,488
+Added: The following assumptions were used to determine net periodic benefit cost for the years ended December 31, 2021, 2020 and 2019:
+Added: Pension Benefits (Pension Plan) Pension Benefits (ESSRP) Postretirement Benefits
2021 2020 2019 2021 2020 2019 2021 2020 2019
Discount Rate 2.78 % 3.47 % 4.50 % 2.61 % 3.36 % 4.46 % 2.75 % 3.43 % 4.44 %
−Removed: Rate of Increase in Future Compensation Level 3.50 % 3.40 % 2.92 %
−Removed: Table of Content s
−Removed: The following table presents amounts recognized in the consolidated balance sheets as of December 31, 2020 and 2019:
+Added: Long-Term Rate of Return on Plan Assets 6.51 % 6.88 % 7.25 % n/a n/a n/a n/a n/a n/a
+Added: Rate of Increase in Future Compensation n/a n/a n/a 3.00 % 3.50 % 3.40 % n/a n/a n/a
+Added: Participants to Age 39 4.50 % 4.50 % 4.50 % n/a n/a n/a n/a n/a n/a
+Added: Participants Ages 40 to 49 3.50 % 3.50 % 3.50 % n/a n/a n/a n/a n/a n/a
+Added: Participants Age 50 and Older 2.75 % 2.75 % 2.75 % n/a n/a n/a n/a n/a n/a
+Added: We develop our estimated discount rate through the use of a hypothetical bond portfolio method.
+Added: This method derives the discount rate from the average yield of a collection of high credit quality bonds which produce cash flows similar to our anticipated future benefit payments.
+Added: We estimate the assumed long-term rate of return on plan assets based primarily on asset category studies using historical market return and volatility data with forward looking estimates based on existing financial market conditions and forecasts of capital markets.
+Added: Modest excess return expectations versus
+Added: some market indices are incorporated into the return projections based on the actively managed structure of the investment programs and their records of achieving such returns historically.
+Added: The following table presents the amounts not yet recognized as components of net periodic benefit cost as of December 31, 2021 and 2020:
+Added: Pension Benefits (Pension Plan) Pension Benefits (ESSRP) Postretirement Benefits
(in thousands) 2021 2020 2021 2020 2021 2020
3 unchanged sentences
Total Regulatory Assets $ 102,737 $ 137,500 $ 2,525 $ 2,681 $ 12,863 $ 12,659
−Removed: Projected Benefit Obligation Liability – Net Amount Recognized $ ( 47,894 ) $ ( 43,966 )
Accumulated Other Comprehensive Loss:
Unrecognized Prior Service Cost $ — $ — $ — $ 1 $ ( 242 ) $ ( 386 )
−Removed: Unrecognized Actuarial Loss 12,030 9,170
+Added: Unrecognized Actuarial (Gain) Loss ( 1,020 ) 128 10,660 12,030 ( 160 ) 21
Total Accumulated Other Comprehensive Loss $ ( 1,020 ) $ 128 $ 10,660 $ 12,031 $ ( 402 ) $ ( 365 )
−Removed: The following table provides a reconciliation of the changes in the fair value of plan assets and the plan’s projected benefit obligations for the years ended December 31, 2020 and 2019 and a statement of the funded status as of December 31 of both years:
−Removed: (in thousands) 2020 2019
−Removed: Reconciliation of Fair Value of Plan Assets:
−Removed: Fair Value of Plan Assets at January 1 $ — $ —
−Removed: Actual Return on Plan Assets — —
−Removed: Employer Contributions 1,505 1,475
−Removed: Benefit Payments ( 1,505 ) ( 1,475 )
−Removed: Fair Value of Plan Assets at December 31 $ — $ —
−Removed: Reconciliation of Projected Benefit Obligation:
−Removed: Projected Benefit Obligation at January 1 43,966 39,699
−Removed: Service Cost 179 418
−Removed: Interest Cost 1,449 1,735
−Removed: Benefit Payments ( 1,505 ) ( 1,475 )
−Removed: Curtailments — ( 1,671 )
−Removed: Actuarial Loss 3,805 5,260
−Removed: Projected Benefit Obligation at December 31 $ 47,894 $ 43,966
−Removed: Weighted average assumptions used to determine benefit obligations at December 31, 2020 and 2019:
−Removed: Discount Rate 2.61 % 3.36 %
−Removed: Rate of Increase in Future Compensation Level:
−Removed: 3.00 % 3.50 %
−Removed: The ESSRP is unfunded and has no assets;
−Removed: contributions are equal to the benefits paid to plan participants.
−Removed: The following benefit payments, which reflect future service, as appropriate, are expected to be paid:
−Removed: (in thousands) 2021 2022 2023 2024 2025 Years 2026-2030
−Removed: Benefit Payments $ 1,575 $ 2,049 $ 2,723 $ 2,707 $ 2,645 $ 14,348
−Removed: Other Postretirement Benefits
−Removed: We provide a portion of health insurance benefits for retired OTP and corporate employees.
−Removed: The retiree health insurance benefits will be available for all corporate employees and OTP nonunion employees hired prior to September 1, 2006, and all union employees of OTP hired prior to November 1, 2010, excluding Coyote Station employees.
−Removed: Coyote Station employees hired before January 1, 2009 are covered under the plan.
−Removed: To be eligible for retiree health insurance benefits the employee must be 55 years of age with a minimum of 10 years of service.
−Removed: There are no plan assets.
−Removed: We elected to obtain post-65 prescription drug subsidies for our non-union plan participants beginning in 2020 and for our union plan participants beginning in 2021 from an employer group waiver plan.
−Removed: As a result, we will no longer apply for prescription drug subsidies for these participants.
−Removed: The net effect of these plan amendments reduced the projected benefit obligation for the plan by $ 20.9 million as of December 31, 2019 and $ 3.9 million as of December 31, 2020, respectively.
−Removed: The net savings from these changes will be recognized as reduction to expense over the expected remaining service period to retirement-age eligibility for active participants.
−Removed: Table of Content s
−Removed: The following table lists components of net periodic postretirement benefit cost for the years ended December 31, 2020, 2019 and 2018:
−Removed: (in thousands) 2020 2019 2018
−Removed: Service Cost–Benefit Earned During the Period $ 1,847 $ 1,286 $ 1,526
−Removed: Interest Cost on Projected Benefit Obligation 2,393 3,083 2,583
−Removed: Amortization of Prior Service Cost
−Removed: From Regulatory Asset ( 4,677 ) — —
−Removed: From Other Comprehensive Income 1
−Removed: Amortization of Net Actuarial Loss
−Removed: From Regulatory Asset 4,206 1,571 1,648
−Removed: From Other Comprehensive Income 1
−Removed: Net Periodic Postretirement Benefit Cost 2
−Removed: $ 3,758 $ 5,978 $ 5,799
−Removed: Effect of Medicare Part D Subsidy $ 1,123 $ ( 179 ) $ ( 470 )
−Removed: 1 Corporate cost included in nonservice cost components of postretirement benefits.
−Removed: 2 Allocation of costs:
−Removed: 2020 2019 2018
−Removed: Service costs included in OTP capital expenditures $ 514 $ 320 $ 364
−Removed: Service costs included in electric operation and maintenance expenses 1,289 935 1,124
−Removed: Service costs included in other nonelectric expenses 44 31 38
−Removed: Nonservice costs capitalized 532 1,167 1,020
−Removed: Nonservice costs included in nonservice cost components of postretirement benefits 1,379 3,525 3,253
−Removed: Weighted average assumptions used to determine net periodic postretirement benefit cost for the years ended December 31, 2020, 2019 and 2018:
−Removed: 2020 2019 2018
−Removed: Discount Rate 3.43 % 4.44 % 3.81 %
−Removed: The following table presents amounts recognized in the consolidated balance sheets as of December 31, 2020 and 2019:
−Removed: (in thousands) 2020 2019
−Removed: Regulatory Asset:
−Removed: Unrecognized Prior Service Credit $ ( 19,579 ) ( 20,363 )
−Removed: Unrecognized Net Actuarial Loss (Gain) 32,238 $ 35,322
−Removed: Net Regulatory Asset $ 12,659 $ 14,959
−Removed: Projected Benefit Obligation Liability – Net Amount Recognized $ ( 70,185 ) $ ( 71,437 )
−Removed: Accumulated Other Comprehensive (Income) Loss:
−Removed: Unrecognized Prior Service Credit $ ( 386 ) ( 501 )
−Removed: Unrecognized Net Actuarial Loss (Gain) 21 184
−Removed: Accumulated Other Comprehensive (Income) Loss:
−Removed: $ ( 365 ) $ ( 317 )
−Removed: Table of Content s
−Removed: The following table provides a reconciliation of the changes in the fair value of plan assets and the plan’s projected benefit obligations and accrued postretirement benefit cost for the years ended December 31, 2020 and 2019:
+Added: We made discretionary contributions to our Pension Plan of $ 10.0 million, $ 11.2 million and $ 22.5 million in 2021, 2020 and 2019, respectively.
+Added: As of December 31, 2021, we had no minimum funding requirements for our Pension Plan, but made a discretionary contribution of $ 20.0 million in February 2022.
+Added: Contributions to our ESSRP and postretirement healthcare plan are equal to the benefits paid to plan participants.
+Added: The following reflects anticipated benefit payments to be paid in each of the next five years and in the aggregate for the five year period thereafter under our pension plans and postretirement healthcare plan:
(in thousands) 2022 2023 2024 2025 2026 2027-2032
−Removed: Reconciliation of Fair Value of Plan Assets:
−Removed: Fair Value of Plan Assets at January 1 $ — $ —
−Removed: Actual Return on Plan Assets — —
−Removed: Company Contributions 2,662 2,757
−Removed: Benefit Payments (Net of Medicare Part D Subsidy) ( 6,694 ) ( 7,164 )
−Removed: Participant Premium Payments 4,032 4,407
−Removed: Fair Value of Plan Assets at December 31 $ — $ —
−Removed: Reconciliation of Projected Benefit Obligation:
−Removed: Projected Benefit Obligation at January 1 $ 71,437 $ 71,561
−Removed: Service Cost (Net of Medicare Part D Subsidy) 1,847 1,286
−Removed: Interest Cost (Net of Medicare Part D Subsidy) 2,393 3,083
−Removed: Benefit Payments (Net of Medicare Part D Subsidy) ( 6,694 ) ( 7,164 )
−Removed: Participant Premium Payments 4,032 4,407
−Removed: Plan Amendments ( 3,891 ) ( 20,864 )
−Removed: Actuarial Loss 1,061 19,128
−Removed: Projected Benefit Obligation at December 31 $ 70,185 $ 71,437
−Removed: Reconciliation of Accrued Postretirement Cost:
−Removed: Accrued Postretirement Cost at January 1 $ ( 56,795 ) $ ( 53,574 )
−Removed: Expense ( 3,758 ) ( 5,978 )
−Removed: Net Company Contribution 2,662 2,757
−Removed: Accrued Postretirement Cost at December 31 $ ( 57,891 ) $ ( 56,795 )
−Removed: Weighted average assumptions used to determine benefit obligations at December 31, 2020 and 2019:
−Removed: Discount Rate 2.75 % 3.43 %
−Removed: Assumed healthcare cost-trend rates as of December 31, 2020 and 2019:
−Removed: Healthcare Cost-Trend Rate Assumed for Next Year 6.44 % 6.72 %
−Removed: Rate to Which the Cost-Trend Rate is Assumed to Decline 4.50 % 4.50 %
−Removed: Year the Rate Reaches the Ultimate Trend Rate 2038 2038
−Removed: Measurement Dates:
−Removed: Net Periodic Postretirement Benefit Cost 2020-01-01 2019-01-01
−Removed: End of Year Benefit Obligations January 1, 2020 projected to December 31, 2020 January 1, 2019 projected to December 31, 2019
−Removed: The following benefit payments, which reflect expected future service, as appropriate, net of participant premium payments, are expected to be paid:
−Removed: (in thousands) 2021 2022 2023 2024 2025 Years 2026-2030
−Removed: Benefit Payments $ 2,825 $ 2,955 $ 3,079 $ 3,199 $ 3,295 $ 16,893
+Added: Projected Pension Plan Benefit Payments $ 17,200 $ 17,860 $ 18,428 $ 18,947 $ 19,427 $ 102,905
+Added: Projected ESSRP Benefit Payments 1,981 2,570 2,781 2,715 2,828 14,941
+Added: Projected Postretirement Benefit Payments 3,001 3,126 3,209 3,324 3,432 17,225
+Added: Total $ 22,182 $ 23,556 $ 24,418 $ 24,986 $ 25,687 $ 135,071
We sponsor a 401K plan for the benefit of all corporate and subsidiary company employees.
Contributions made to these plans totaled $ 6.5 million for 2021, $ 5.3 million for 2020 and $ 5.3 million for 2019.
−Removed: Table of Content s
Asset Retirement Obligations (AROs)
−Removed: We have recognized ARO's related to our coal-fired generation plants, natural gas combustion turbine and wind turbines.
+Added: We have recognized AROs related to our coal-fired generation plants, natural gas combustion turbines and wind turbines.
The cost of AROs include items such as site restoration, closure of ash pits, and removal of certain structures, generators, asbestos and storage tanks.
9 unchanged sentences
Ending Balance $ 24,191 $ 23,821
−Removed: The new AROs recognized during the year ended December 31, 2020 arise from obligations associated with our Merricourt wind farm and Astoria Station natural gas plant.
−Removed: Income before income taxes for the years ended December 31, 2020, 2019 and 2018 arose in its entirety from domestic earnings.
+Added: The new AROs recognized during the year ended December 31, 2020 arose from obligations associated with our Merricourt wind farm and Astoria Station natural gas plant.
+Added: Income before income taxes for the years ended December 31, 2021, 2020 and 2019 consists entirely of domestic earnings.
The provision for income taxes charged to income for the years ended December 31, 2021, 2020 and 2019 consisted of the following:
4 unchanged sentences
State Income Taxes 10,716 3,751 3,167
−Removed: Production Tax Credits ( 1,250 ) — ( 3,111 )
−Removed: North Dakota Wind Tax Credit Amortization, Net of Federal Taxes ( 1,033 ) ( 1,033 ) ( 1,033 )
+Added: North Dakota Wind Tax Credit Amortization, Net of Federal Tax ( 586 ) ( 1,033 ) ( 1,033 )
Investment Tax Credit Amortization ( 3 ) ( 8 ) ( 41 )
5 unchanged sentences
State Taxes on Income, Net of Federal Tax 4.7 4.0 3.4
−Removed: Differences Reversing in Excess of Federal Rates ( 3.6 ) ( 3.2 ) ( 3.6 )
Production Tax Credits (PTCs) ( 5.9 ) ( 1.1 ) —
−Removed: North Dakota Wind Tax Credit Amortization, Net of Federal Taxes ( 0.9 ) ( 1.0 ) ( 1.1 )
+Added: Amortization of Excess Deferred Income Taxes ( 2.0 ) ( 3.6 ) ( 3.2 )
+Added: North Dakota Wind Tax Credit Amortization, Net of Federal Tax ( 0.3 ) ( 0.9 ) ( 1.0 )
Allowance for Equity Funds Used During Construction ( 0.1 ) ( 0.7 ) ( 0.5 )
−Removed: Corporate-Owned Life Insurance ( 0.6 ) ( 0.7 ) —
−Removed: Excess Tax Deduction on Stock Awards ( 0.4 ) ( 0.7 ) ( 0.7 )
Other, Net ( 0.5 ) ( 1.3 ) ( 3.0 )
Effective Tax Rate 16.9 % 17.4 % 16.7 %
−Removed: The eligibility period to earn federal PTCs expired for certain of our wind farms in 2018.
−Removed: In 2020, we began to generate PTCs from our Merricourt wind farm placed in service in the fourth quarter of the year.
−Removed: Table of Content s
+Added: We began to generate PTCs from our Merricourt wind farm in the fourth quarter of 2020, once the asset was placed in service and commenced operations.
Deferred tax assets and liabilities were composed of the following on December 31, 2021 and 2020:
18 unchanged sentences
Deferred Income Taxes $ ( 188,268 ) $ ( 153,376 )
−Removed: Schedule of expiration of tax credits and tax net operating losses available as of December 31, 2020:
+Added: At December 31, 2021, we concluded, based upon all available evidence, it was more likely than not that we will generate sufficient future taxable income to realize certain of our state deferred tax assets.
+Added: As a result, we released the $ 0.8 million valuation allowance associated with these deferred tax assets and recognized a corresponding benefit from income taxes in the consolidated statements of income for the year ended
+Added: December 31, 2021.
+Added: Our conclusions regarding the realizability of such deferred tax assets was based on anticipated future taxable income within the respective state jurisdiction and the recent extension of the net operating loss carryforward period in this state.
+Added: The following is a schedule of tax credits and tax net operating losses available as of December 31, 2021 and the respective periods of expiration:
(in thousands) Amount 2022-2032 2033-2038 2039-2043
13 unchanged sentences
We classify interest and penalties on tax uncertainties as components of the provision for income taxes in the consolidated statements of income.
−Removed: There was no amount accrued for interest on tax uncertainties as of December 31, 2020.
The Company and its subsidiaries file a consolidated U.S.
3 unchanged sentences
Construction and Other Purchase Commitments:
−Removed: At December 31, 2020 OTP had commitments under contracts, including its share of construction program and other commitments, extending into 2022 of approximately $ 40 million.
+Added: As of December 31, 2021, OTP had commitments under contracts, including its share of construction program and other commitments, extending into 2023 of approximately $ 68 million.
OTP’s other commitments charged to rent expense totaled $ 0.3 million, $ 0.1 million and $ 0.3 million in 2021, 2020 and 2019, respectively.
−Removed: Table of Content s
−Removed: On October 1, 2019 T.O.
−Removed: Plastics entered into a six-year resin supply agreement that commenced on January 1, 2020.
−Removed: Under this resin supply agreement, there are no specified delivery volumes, rather, T.O.
−Removed: Plastics is required to purchase all of a specified class of regrind resin delivered by the supplier at a periodically negotiated price per pound.
−Removed: Based on current forecasted production levels, T.O.
−Removed: Plastics anticipates the quantity of resin delivered under the supply agreement will not exceed its requirements over the six-year term of the supply agreement or exceed the market cost of alternative sources of the resin.
−Removed: Plastics estimates it will pay the supplier approximately $ 1.9 million annually under this agreement.
Electric Utility Capacity and Energy Requirements and Coal Purchase and Delivery Contracts:
2 unchanged sentences
OTP’s current coal purchase agreements for Coyote Station expire at the end of 2040.
−Removed: OTP’s current coal purchase agreements for Big Stone Plant expire at the end of 2022.
−Removed: OTP has an agreement with Peabody COALSALES, LLC for the purchase of subbituminous coal for Big Stone Plant’s coal requirements through December 31, 2022.
+Added: OTP has an agreement for the purchase of Big Stone Plant’s coal requirements through December 31, 2022.
There is no fixed minimum purchase requirement under this agreement but all of Big Stone Plant’s coal requirements for the period covered must be purchased under this agreement.
−Removed: OTP has an all-requirements agreement with Navajo Transitional Energy Co.
−Removed: for the purchase of subbituminous coal for Hoot Lake Plant through December 31, 2023.
−Removed: There are no fixed minimum purchase requirements under this agreement.
OTP Land Easements:
1 unchanged sentence
Land easement payments charged to rent expense totaled $ 1.3 million, $ 1.3 million and $ 0.6 million in 2021, 2020 and 2019, respectively.
−Removed: Our construction program and other commitments and commitments under capacity and energy agreements, coal purchase and coal delivery contracts and land easements as of December 31, 2020, are as follows:
+Added: Our future construction program and other commitments, capacity and energy agreement commitments, coal purchase and coal delivery contract commitments and contractual land easements payments as of December 31, 2021 are as follows:
(in thousands) Construction Program
10 unchanged sentences
Contingencies
−Removed: In November 2013 and February 2015, customers filed complaints with FERC seeking to reduce the ROE component of the transmission rates that MISO transmission owners, including OTP, may collect under the MISO tariff rate.
−Removed: FERC's most recent order, issued on November 19, 2020, adopted a revised ROE methodology and set the base ROE at 10.02% (10.52% with an adder) effective for the fifteen-month period from November 2013 to February 2015 and on a prospective basis beginning in September 2016.
+Added: In November 2013 and February 2015, customers filed complaints with the FERC seeking to reduce the ROE component of the transmission rates that MISO transmission owners, including OTP, may collect under the MISO tariff rate.
+Added: The FERC's most recent order, issued on November 19, 2020, adopted a revised ROE methodology and set the base ROE at 10.02% (10.52% with an adder) effective for the fifteen-month period from November 2013 to February 2015 and on a prospective basis beginning in September 2016.
The order also dismissed any complaints covering the period from February 2015 to May 2016.
5 unchanged sentences
The RHR requires states, in coordination with the EPA and other governmental agencies, to develop and implement plans to achieve natural visibility conditions.
−Removed: The second RHR implementation period covers the years of 2018 and 2028, with state implementation plans to be submitted to the EPA by July 31, 2021.
−Removed: Coyote Station, OTP's jointly-owned coal-fired power plant, is subject to assessment under the North Dakota state implementation plan of the second assessment period of the RHR.
−Removed: We cannot predict with certainty the impact the state implementation plan may have on our business until the plan is finalized and adopted.
+Added: The second RHR implementation period covers the years 2018-2028.
+Added: States are required to submit a state implementation plan to assess reasonable progress with the RHR and determine what additional emission reductions are appropriate, if any.
+Added: Coyote Station, OTP's jointly owned coal-fired power plant in North Dakota, is subject to assessment in the second implementation period under the North Dakota state implementation plan.
+Added: In September 2021, the North Dakota Department of Environmental Quality (NDDEQ) made public a draft of its state implementation plan.
+Added: The plan concluded it is not reasonable to require additional emission controls during this planning period.
+Added: Following a consultation and public comment period, and any subsequent modifications to the plan, the NDDEQ will submit its state implementation plan to the EPA for approval.
+Added: In January 2022, prior to the submission to the EPA by the NDDEQ, the EPA provided preliminary comments on the draft North Dakota state implementation plan in which it expressed disagreement with the NDDEQ's recommendation to forgo additional emission controls.
+Added: We cannot predict with certainty the impact the state implementation plan may have on our business until the state implementation plan has been approved or otherwise fully acted on by the EPA.
However, significant emission control investments could be required and the recovery of such costs from customers would require regulatory approval.
−Removed: Alternatively, investments in emission control equipment may prove to be uneconomic and result in a required early retirement of, or the sale of our interest in, Coyote Station.
+Added: Alternatively, investments in emission control equipment may prove to be uneconomic and result in the early retirement of, or the sale of our interest in, Coyote Station, subject to regulatory approval.
We cannot estimate the financial effects such a retirement or sale may have on our consolidated operating results, financial position or cash flows, but such amounts could be material and the recovery of such costs from customers would be subject to regulatory approval.
+Added: Westmoreland Coal Company (Westmoreland) Arbitration.
+Added: In December 2018, insurers for Westmoreland, Westmoreland and its affiliated companies filed an arbitration demand against the co-owners of Coyote Station, including OTP, a 35 % co-owner.
+Added: The claimant insurers were pursuing recovery in the amount of $ 5.5 million, plus prejudgment interest to recover business interruption insurance proceeds paid to Westmoreland or its affiliates arising from a boiler feed pump explosion in December 2014 at the facility.
+Added: The explosion and ensuing repairs reduced the amount of coal purchased from a Westmoreland affiliate under an existing coal purchase agreement.
+Added: The Westmoreland insurers claimed the co-owners breached the minimum purchase obligations in the coal purchase agreement.
+Added: As of December 31, 2021, an agreement to settle the matter was reached, and OTP's proportionate share of the settlement payment did not have a material effect on its 2021 financial results.
Other Contingencies.
2 unchanged sentences
We believe the effect on our consolidated operating results, financial position and cash flows, if any, for the disposition of all matters pending as of December 31, 2021, other than those relating to the RHR, will not be material.
−Removed: Table of Content s
Stockholders' Equity
Capital Structure
−Removed: In addition to authorized and outstanding common shares, the Company has 1.5 million authorized no par value cumulated preferred shares and 1.0 million authorized no par value cumulative preference shares.
+Added: In addition to authorized and outstanding common stock, the Company has 1,500,000 authorized no par value cumulative preferred shares and 1,000,000 authorized no par value cumulative preference shares.
No cumulative preferred or cumulative preference shares were outstanding at December 31, 2021 or 2020.
Shelf Registrations
−Removed: On May 3, 2018 we filed a shelf registration statement with the Securities and Exchange Commission (SEC) under which the Company may offer for sale, from time to time, either separately or together in any combination, equity, debt or other securities described in the shelf registration statement, which expires on May 3, 2021.
−Removed: On November 8, 2019, we entered into a Distribution Agreement with KeyBanc Capital Markets Inc.(KeyBanc).
−Removed: Pursuant to the terms of the Distribution Agreement, we may offer and sell our common shares from time to time under an At-the-Market offering program through KeyBanc, as the distribution agent, for the offer and sale of the shares up to an aggregate sales price of $ 75.0 million.
−Removed: In 2020, we received net proceeds of $ 37.0 million, net of commissions paid to KeyBank of $ 0.5 million from the issuance of 868,484 shares under this program.
−Removed: In total from inception of the program through December 31, 2020, we have received proceeds of $ 54.4 million from the issuance of shares under this program.
−Removed: On May 3, 2018, we filed a second shelf registration statement with the SEC for the issuance of up to 1,500,000 common shares under an Automatic Dividend Reinvestment and Share Purchase Plan (the Plan), which permits shares purchased by participants in the Plan to be either new issue common shares or common shares purchased in the open market.
−Removed: The shelf registration for the Plan expires on May 3, 2021.
−Removed: In 2020, we received proceeds of $ 13.4 million from the sale of 320,173 shares under this program.
+Added: On May 3, 2021, upon the expiration of a prior shelf registration, we filed a shelf registration statement with the SEC under which we may offer for sale, from time to time, either separately or together in any combination, equity, debt or other securities described in the shelf registration statement.
+Added: The registration statement expires in May 2024.
+Added: No shares were issued pursuant to the shelf registration in 2021.
+Added: On May 3, 2021, upon the expiration of a second prior shelf registration, we filed a second registration statement with the SEC for the issuance of up to 1,500,000 common shares under an Automatic Dividend Reinvestment and Share Purchase Plan, which provides shareholders, retail customers of OTP and other interested investors a method of purchasing our common shares by reinvesting their dividends and/or making optional cash investments.
+Added: Shares purchased under the plan may be new issue common shares or common shares purchased on the open market.
+Added: In 2021, we issued 115,180 shares under this program and no proceeds were received, as all shares issued were purchased on the open market.
As of December 31, 2021, 1,384,820 shares remain available for purchase or issuance under the Plan.
+Added: The shelf registration for the plan expires in May 2024.
Dividend Restrictions
−Removed: Otter Tail Corporation is a holding company with no significant operations of its own.
+Added: OTC is a holding company with no significant operations of its own.
The primary source of funds for payments of dividends to our shareholders is from dividends paid or distributions made by our subsidiaries.
As a result of certain statutory limitations or regulatory or financing agreements, restrictions could occur on the amount of distributions allowed to be made by our subsidiaries.
−Removed: Both the OTC Credit Agreement and OTP Credit Agreement contain restrictions on the payment of cash dividends upon a default or event of default, including failure to maintain certain financial covenants.
+Added: Both the OTC Credit Agreement and OTP Credit
+Added: Agreement contain restrictions on the payment of cash dividends upon a default or event of default, including failure to maintain certain financial covenants.
As of December 31, 2021, we were in compliance with these financial covenants.
Under the Federal Power Act, a public utility may not pay dividends from any funds properly included in a capital account.
−Removed: What constitutes “funds properly included in a capital account” is undefined in the Federal Power Act or the related regulations;
+Added: What constitutes “funds properly included in a capital account” is undefined in the Federal Power Act and the related regulations;
however, the FERC has consistently interpreted the provision to allow dividends to be paid as long as i) the source of the dividends is clearly disclosed, ii) the dividend is not excessive and iii) there is no self-dealing on the part of corporate officials.
−Removed: The MPUC indirectly limits the amount of dividends OTP can pay to the Company by requiring an equity-to-total-capitalization ratio between 47.5 % and 58.1 % based on OTP’s 2020 capital structure petition effective by order of the MPUC on July 15, 2020.
+Added: The MPUC indirectly limits the amount of dividends OTP can pay to the Company by requiring an equity-to-total-capitalization ratio between 47.5 % and 58.1 % based on OTP’s capital structure requirements as of December 31, 2021.
As of December 31, 2021, OTP’s equity-to-total-capitalization ratio including short-term debt was 52.5 % and its net assets restricted from distribution totaled approximately $ 681.2 million.
−Removed: Under the 2020 capital structure petition, total capitalization for OTP cannot exceed $ 1.7 billion.
+Added: Under the current capital structure requirement as of December 31, 2021, total capitalization for OTP could not exceed $ 1.7 billion.
+Added: The MPUC approved OTP’s most recent capital structure petition on January 26, 2022, allowing for an equity-to-total-capitalization ratio between 48.0 % and 58.7 %, with total capitalization not to exceed $ 1.7 billion.
+Added: Accumulated Other Comprehensive Income (Loss)
+Added: The Company's other comprehensive income consists of unamortized actuarial losses and prior service costs related to pension and other postretirement benefits and unrealized gains and losses on marketable securities classified as available-for-sale.
+Added: The income tax expense or benefit associated with amounts reclassified from accumulated other comprehensive income (loss) and reflected in the consolidated statement of income are recognized in the same period as the amounts are reclassified.
+Added: The following table shows the changes in accumulated other comprehensive loss for the years ended December 31, 2021, 2020 and 2019:
+Added: (in thousands) Pension and Other Postretirement Benefits Net Unrealized Gain (Losses) on Available-for-Sale Securities Total
+Added: Balance, December 31, 2018
+Added: $ ( 4,059 ) $ ( 85 ) $ ( 4,144 )
+Added: Other Comprehensive Income (Loss) Before Reclassifications, net of tax 418 116 534
+Added: Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) ( 2,056 ) (1)
+Added: Total Other Comprehensive Income (Loss) ( 1,638 ) 129 ( 1,509 )
+Added: Stranded Tax Transfer ( 794 ) 10 ( 784 )
+Added: Balance, December 31, 2019
+Added: ( 6,491 ) 54 ( 6,437 )
+Added: Other Comprehensive Income (Loss) Before Reclassifications, net of tax 418 145 563
+Added: Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) ( 2,643 ) (1)
+Added: Total Other Comprehensive Income (Loss) ( 2,225 ) 155 ( 2,070 )
+Added: Balance, December 31, 2020
+Added: ( 8,716 ) 209 ( 8,507 )
+Added: Other Comprehensive Income (Loss) Before Reclassifications, net of tax 1,638 ( 132 ) 1,506
+Added: Amounts Reclassified from Accumulated Other Comprehensive Income (Loss) 541 (1)
+Added: Total Other Comprehensive Income (Loss) 2,179 ( 196 ) 1,983
+Added: Balance, December 31, 2021
+Added: $ ( 6,537 ) $ 13 $ ( 6,524 )
+Added: (1) Included in the computation of net periodic pension and other postretirement benefit costs.
+Added: See Note 10 for further information.
+Added: (2) Included in other income (expense), net on the accompanying consolidated statements of income.
Share-Based Payments
1 unchanged sentence
The 1999 Employee Stock Purchase Plan authorizes the issuance of 1,400,000 common shares, allowing eligible employees to purchase our common shares through payroll withholding at a discount of up to 15 % off the market price at the end of each six-month purchase period.
+Added: Employee withholding amounts may not be less than $ 10 or more than $ 2,000 per month, subject to certain limitations, as described in the plan.
+Added: A plan participant may cease making payroll deductions at any time.
+Added: A participant may not purchase more than 2,000 shares in a given six month purchase period under the plan and may not purchase more than $ 25,000 (fair market value) of common shares under the plan and all other purchase plans (if any) in a calendar year.
+Added: A participant may withdraw from the plan at any time and elect to receive the balance of their contributions to the plan that have not yet been used to purchase shares in cash.
+Added: Shares purchased under the plan are automatically enrolled in the Company's dividend reinvestment plan.
+Added: Shares purchased under the plan may not be assigned, transferred, pledged, or otherwise disposed, except for certain situations allowed by the plan, such as upon death, for a period of 18 months after purchase.
For purchase periods between January 1, 2018 and June 30, 2019, the purchase price was 100 % of the market price at the end of each six-month purchase period.
1 unchanged sentence
At our discretion, shares purchased under the plan can be either new issue shares or shares purchased in the open market.
−Removed: As of December 31, 2020, 318,101 shares were available for purchase under the plan.
−Removed: We recognize the 15 % discount to the fair market value of the purchased shares as stock-based compensation expense, which amounted to $ 0.2 million and $ 0.1 million for the years ended December 31, 2020 and 2019.
−Removed: No expense was recognized during the year ended December 31, 2018.
+Added: The plan shall automatically terminate when all of the shares authorized under the plan have been issued.
+Added: We recognize the 15 % discount to the fair market value of the purchased shares as stock-based compensation expense, which amounted to $ 0.2 million, $ 0.2 million and $ 0.1 million for the years ended December 31, 2021, 2020, and 2019.
+Added: For the years ended December 31, 2021, 2020, and 2019 the amount of shares issued under the plan amounted to 27,975 , 31,661 and 17,104 shares.
+Added: As of December 31, 2021, there was 290,127 shares available for purchase under the plan.
Share-Based Compensation Plan
5 unchanged sentences
The related income tax benefit recognized for these periods amounted to $ 1.8 million, $ 2.1 million and $ 2.3 million.
−Removed: Table of Content s
Restricted Stock Awards.
2 unchanged sentences
Vesting is accelerated in certain circumstances, including upon retirement.
−Removed: Awards granted to members of the Board of Directors are deemed issued and outstanding upon grant and carry the same voting and dividend rights of unrestricted outstanding common stock.
−Removed: Awards granted to executive officers and other key employees are eligible to receive dividend equivalent payments during the vesting period, subject to forfeiture under the terms of the agreement, but such awards are not deemed issued or outstanding upon grant and do not provide for voting rights.
+Added: Awards granted to members of the Board of Directors are issued and outstanding upon grant and carry the same voting and dividend rights of unrestricted outstanding common stock.
+Added: Awards granted to executive officers and other key employees are eligible to receive dividend equivalent payments during the vesting period, subject to forfeiture under the terms of the agreement, but such awards are not issued or outstanding upon grant and do not provide for voting rights.
The grant date fair value of each restricted stock award is determined based on the market price of the Company's common stock on the date of grant adjusted to exclude the value of dividends for those awards that do not receive dividend or dividend equivalent payments during the vesting period.
8 unchanged sentences
The fair value of vested awards was $ 2.1 million, $ 2.8 million and $ 2.4 million during the years ended December 31, 2021, 2020 and 2019.
−Removed: As of December 31, 2020, there was $ 2.4 million of unrecognized compensation costs for nonvested restricted stock awards to be recognized over a weighted-average period of 1.81 years.
+Added: As of December 31, 2021, there was $ 2.4 million of unrecognized compensation costs for non-vested restricted stock awards to be recognized over a weighted-average period of 1.83 years.
Stock Performance Awards.
4 unchanged sentences
The awards have no voting or dividend rights during the vesting period.
−Removed: Vesting of the awards is accelerated in certain circumstances, including on retirement.
+Added: Vesting of the awards is accelerated in certain circumstances, including upon retirement.
The amount of common shares awarded on an accelerated vesting is based either on actual performance at the end of the performance period or the amount of common shares earned at target.
8 unchanged sentences
The expected term of the award is equal to the three-year performance period.
−Removed: Expected volatility was estimated based on actual historical volatility of our common stock over a three-year period.
+Added: Expected volatility was estimated based on actual historical volatility of our common stock over a three- or five-year period.
Dividend yield was estimated based on historic and future yield estimates.
8 unchanged sentences
The fair value of vested awards was $ 2.5 million, $ 3.4 million and $ 6.1 million during the years ended December 31, 2021, 2020 and 2019.
−Removed: As of December 31, 2020, there was $ 0.8 million of unrecognized compensation costs of nonvested stock performance awards to be recognized over a weighted-average period of 0.57 years.
−Removed: Table of Content s
+Added: As of December 31, 2021, there was $ 0.4 million of unrecognized compensation costs of non-vested stock performance awards to be recognized over a weighted-average period of 1.19 years.
Earnings Per Share
−Removed: The numerator used in the calculation of both basic and diluted earnings per common share is net income.
−Removed: The denominator used in the calculation of basic earnings per common share is the weighted average number of common shares outstanding during the period.
−Removed: The denominator used in the calculation of diluted earnings per common share is derived by adjusting basic shares outstanding for the dilutive effect of potential common shares outstanding, which consist of time and performance based stock awards and employee stock purchase plan shares.
+Added: The numerator used in the calculation of both basic and diluted earnings per share is net income.
+Added: The denominator used in the calculation of basic earnings per share is the weighted average number of shares outstanding during the period.
+Added: The denominator used in the calculation of diluted earnings per share is derived by adjusting basic shares outstanding for the dilutive effect of potential shares outstanding, which consist of time and performance based stock awards and employee stock purchase plan shares.
The following includes the computation of the denominator for basic and diluted weighted-average shares outstanding for the years ended December 31, 2021, 2020 and 2019:
8 unchanged sentences
The amount of shares excluded from diluted weighted-average common shares outstanding because such shares were anti-dilutive was not material for the years ended December 31, 2021, 2020 and 2019.
+Added: Derivative Instruments
+Added: OTP enters into derivative instruments to manage its exposure to future commodity price variability and reduce volatility in prices for our retail electric customers.
+Added: These derivative instruments are not designated as qualifying hedging transactions but provide for an economic hedge against future price variability.
+Added: The instruments are recorded at fair value on the consolidated balance sheets, with changes in fair value recorded in the consolidated statements of income.
+Added: However, in accordance with rate-making and cost recovery processes, we recognize a regulatory asset or liability to defer losses or gains from derivative activity until settlement of the associated derivative instrument.
+Added: As of December 31, 2021, OTP had outstanding pay-fixed, receive-variable swap agreements with an aggregate notional amount of 263,400 megawatt-hours of electricity, and various settlement dates throughout 2022.
+Added: As of December 31, 2021, the aggregate fair value of these contracts was $ 6.2 million, which is included in other current assets on the consolidated balance sheets.
+Added: During the year ended December 31, 2021, contracts matured and were settled in an aggregate amount of $ 3.1 million.
Fair Value Measurements
The following tables present our assets measured at fair value on a recurring basis as of December 31, 2021 and 2020 classified by the input method used to measure fair value:
−Removed: (in thousands) Level 1 Level 2 Level 3
+Added: Level 1 Level 2 Level 3
December 31, 2021
Money Market Funds $ 949 $ — $ —
−Removed: Marketable Equity Securities 1,662 — —
+Added: Mutual Funds 5,432 — —
Corporate Debt Securities — 1,333 —
Government-Backed and Government-Sponsored Enterprises’ Debt Securities — 7,869 —
+Added: Derivative Instruments — 6,214 —
Total Assets $ 6,381 $ 15,416 $ —
1 unchanged sentence
Money Market Funds $ 4,075 $ — $ —
−Removed: Marketable Equity Securities 1,586 — —
+Added: Mutual Funds 1,662 — —
Corporate Debt Securities — 2,627 —
3 unchanged sentences
Some valuations or model inputs used by the pricing service may be based on broker quotes.
+Added: The level 2 fair value measurements for derivative instruments are determined by using inputs such as forward electric commodity prices, adjusted for location differences.
+Added: These inputs are observable in the marketplace throughout the full term of the instrument, can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace.
In addition to assets recorded at fair value on a recurring basis, we also hold financial instruments that are not recorded at fair value in the consolidated balance sheets but for which disclosure of the fair value of these financial instruments is provided.
5 unchanged sentences
Cash and Cash Equivalents $ 1,537 $ 1,537 $ 1,163 $ 1,163
+Added: Total 1,537 1,537 1,163 1,163
Short-Term Debt 91,163 91,163 80,997 80,997
Long-Term Debt 763,997 878,272 764,519 858,455
−Removed: Table of Content s
−Removed: The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate that value:
+Added: Total $ 855,160 $ 969,435 $ 845,516 $ 939,452
+Added: The following methods and assumptions were used to estimate the fair value of each class of financial instruments:
Cash Equivalents:
−Removed: The carrying amount approximates fair value because of the short-term maturity of those instruments.
+Added: The carrying amount approximates fair value because of the short-term maturity of these instruments.
Short-Term Debt:
−Removed: The carrying amount approximates fair value because the debt obligations are short-term and the balances outstanding are subject to variable rates of interest which reset frequently, a Level 2 fair value input.
+Added: The carrying amount approximates fair value because the debt obligations are short-term in nature and balances outstanding are subject to variable rates of interest which reset frequently, a Level 2 fair value input.
Long-Term Debt:
−Removed: The fair value of long-term debt is estimated based on current market indications for borrowings of similar maturities, a Level 2 fair value input.
+Added: The fair value of long-term debt is estimated based on current market indications for borrowings of similar maturities with similar terms, a Level 2 fair value input.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.