Attached files
file | filename |
---|---|
EX-32 - EX-32 - TAMPA ELECTRIC CO | ck0000096271-ex32_6.htm |
EX-31.2 - EX-31.2 - TAMPA ELECTRIC CO | ck0000096271-ex312_8.htm |
EX-31.1 - EX-31.1 - TAMPA ELECTRIC CO | ck0000096271-ex311_7.htm |
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
☒ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended September 30, 2017
OR
☐ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to
Commission File No |
|
Exact name of each registrant as specified in its charter, state of incorporation, address of principal executive offices, telephone number |
|
I.R.S. Employer Identification Number |
1-5007 |
|
TAMPA ELECTRIC COMPANY |
|
59-0475140 |
|
|
(a Florida corporation) TECO Plaza 702 N. Franklin Street Tampa, Florida 33602 (813) 228-1111 |
|
|
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES ☒ NO ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). YES ☒ NO ☐
Indicate by check mark whether Tampa Electric Company is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer |
|
☐ |
|
Accelerated filer |
|
☐ |
|
|
|
|
|||
Non-accelerated filer |
|
☒ |
|
Smaller reporting company |
|
☐ |
|
|
|
|
|
|
|
|
|
|
|
Emerging growth company |
|
If an emerging growth company, indicate by check mark whether Tampa Electric Company has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether Tampa Electric Company is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES ☐ NO ☒
As of November 8, 2017, there were 10 shares of Tampa Electric Company’s common stock issued and outstanding, all of which were held, beneficially and of record, by TECO Energy, Inc.
Acronyms used in this and other filings with the U.S. Securities and Exchange Commission include the following:
Term |
|
Meaning |
ABS |
|
asset-backed security |
ADR |
|
American depository receipts |
AFUDC |
|
allowance for funds used during construction |
AFUDC-debt |
|
debt component of allowance for funds used during construction |
AFUDC-equity |
|
equity component of allowance for funds used during construction |
AMT |
|
alternative minimum tax |
AOCI |
|
accumulated other comprehensive income |
APBO |
|
accumulated postretirement benefit obligation |
ARO |
|
asset retirement obligation |
BACT |
|
Best Available Control Technology |
CAIR |
|
Clean Air Interstate Rule |
CCRs |
|
coal combustion residuals |
CMO |
|
collateralized mortgage obligation |
CNG |
|
compressed natural gas |
CPI |
|
consumer price index |
CSAPR |
|
Cross State Air Pollution Rule |
CO2 |
|
carbon dioxide |
CT |
|
combustion turbine |
ECRC |
|
environmental cost recovery clause |
EEI |
|
Edison Electric Institute |
EGWP |
|
Employee Group Waiver Plan |
Emera |
|
Emera Inc., a geographically diverse energy and services company headquartered in Nova Scotia, Canada |
EPA |
|
U.S. Environmental Protection Agency |
ERISA |
|
Employee Retirement Income Security Act |
EROA |
|
expected return on plan assets |
EUSHI |
|
Emera US Holdings Inc., a wholly owned subsidiary of Emera, which is the sole shareholder of TECO Energy’s common stock |
FASB |
|
Financial Accounting Standards Board |
FDEP |
|
Florida Department of Environmental Protection |
FERC |
|
Federal Energy Regulatory Commission |
FPSC |
|
Florida Public Service Commission |
GHG |
|
greenhouse gas(es) |
HAFTA |
|
Highway and Transportation Funding Act |
HCIDA |
|
Hillsborough County Industrial Development Authority |
IGCC |
|
integrated gasification combined-cycle |
IOU |
|
investor owned utility |
IRS |
|
Internal Revenue Service |
ISDA |
|
International Swaps and Derivatives Association |
ITCs |
|
investment tax credits |
KW |
|
kilowatt(s) |
kWac |
|
kilowatt on an alternating current basis |
MAP-21 |
|
Moving Ahead for Progress in the 21st Century Act |
MBS |
|
mortgage-backed securities |
MD&A |
|
the section of this report entitled Management’s Discussion and Analysis of Financial Condition and Results of Operations |
Merger |
|
Merger of Merger Sub Company with and into TECO Energy, with TECO Energy as the surviving corporation |
MGP |
|
manufactured gas plant |
Merger Agreement |
|
Agreement and Plan of Merger dated September 4, 2015, by and among TECO Energy, Emera and Merger Sub Company |
Merger Sub Company |
|
Emera US Inc., a Florida corporation |
MMA |
|
The Medicare Prescription Drug, Improvement and Modernization Act of 2003 |
MMBTU |
|
one million British Thermal Units |
MRV |
|
market-related value |
MW |
|
megawatt(s) |
2
Term |
|
Meaning |
|
megawatt-hour(s) |
|
NAESB |
|
North American Energy Standards Board |
NAV |
|
net asset value |
NMGC |
|
New Mexico Gas Company, Inc. |
Note |
|
Note to consolidated financial statements |
NOx |
|
nitrogen oxide |
NPNS |
|
normal purchase normal sale |
NYMEX |
|
New York Mercantile Exchange |
O&M expenses |
|
operations and maintenance expenses |
OCI |
|
other comprehensive income |
OPC |
|
Office of Public Counsel |
OPEB |
|
other postretirement benefits |
OTC |
|
over-the-counter |
PBGC |
|
Pension Benefit Guarantee Corporation |
PBO |
|
postretirement benefit obligation |
PGA |
|
purchased gas adjustment |
PGS |
|
Peoples Gas System, the gas division of Tampa Electric Company |
PPA |
|
power purchase agreement |
PPSA |
|
Power Plant Siting Act |
PRP |
|
potentially responsible party |
R&D |
|
research and development |
REIT |
|
real estate investment trust |
RFP |
|
request for proposal |
ROE |
|
return on common equity |
Regulatory ROE |
|
return on common equity as determined for regulatory purposes |
ROW |
|
rights-of-way |
S&P |
|
Standard and Poor’s |
SCR |
|
selective catalytic reduction |
SEC |
|
U.S. Securities and Exchange Commission |
SO2 |
|
sulfur dioxide |
SERP |
|
Supplemental Executive Retirement Plan |
STIF |
|
short-term investment fund |
Tampa Electric |
|
Tampa Electric, the electric division of Tampa Electric Company |
TEC |
|
Tampa Electric Company |
TECO Energy |
|
TECO Energy, Inc., the direct parent company of Tampa Electric Company |
TSI |
|
TECO Services, Inc. |
U.S. GAAP |
|
generally accepted accounting principles in the United States |
VIE |
|
variable interest entity |
WRERA |
|
The Worker, Retiree and Employer Recovery Act of 2008 |
|
|
|
3
Consolidated Condensed Balance Sheets
Unaudited
Assets |
September 30, |
|
|
December 31, |
|
||
(millions) |
2017 |
|
|
2016 |
|
||
Property, plant and equipment |
|
|
|
|
|
|
|
Utility plant |
|
|
|
|
|
|
|
Electric |
$ |
8,444 |
|
|
$ |
7,624 |
|
Gas |
|
1,580 |
|
|
|
1,503 |
|
Construction work in progress |
|
271 |
|
|
|
892 |
|
Utility plant, at original costs |
|
10,295 |
|
|
|
10,019 |
|
Accumulated depreciation |
|
(2,967 |
) |
|
|
(2,826 |
) |
Utility plant, net |
|
7,328 |
|
|
|
7,193 |
|
Other property |
|
11 |
|
|
|
10 |
|
Total property, plant and equipment, net |
|
7,339 |
|
|
|
7,203 |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
18 |
|
|
|
10 |
|
Receivables, less allowance for uncollectibles of $1 at both September 30, 2017 and December 31, 2016 |
|
283 |
|
|
|
206 |
|
Due from affiliates |
|
2 |
|
|
|
7 |
|
Inventories, at average cost |
|
|
|
|
|
|
|
Fuel |
|
77 |
|
|
|
77 |
|
Materials and supplies |
|
94 |
|
|
|
86 |
|
Derivative assets |
|
0 |
|
|
|
15 |
|
Regulatory assets |
|
38 |
|
|
|
28 |
|
Prepayments and other current assets |
|
18 |
|
|
|
21 |
|
Total current assets |
|
530 |
|
|
|
450 |
|
|
|
|
|
|
|
|
|
Deferred debits |
|
|
|
|
|
|
|
Regulatory assets |
|
397 |
|
|
|
393 |
|
Other |
|
40 |
|
|
|
37 |
|
Total deferred debits |
|
437 |
|
|
|
430 |
|
Total assets |
$ |
8,306 |
|
|
$ |
8,083 |
|
The accompanying notes are an integral part of the consolidated condensed financial statements.
4
Consolidated Condensed Balance Sheets - continued
Unaudited
Liabilities and Capitalization |
September 30, |
|
|
December 31, |
|
||
(millions) |
2017 |
|
|
2016 |
|
||
Capitalization |
|
|
|
|
|
|
|
Common stock |
$ |
2,554 |
|
|
$ |
2,456 |
|
Accumulated other comprehensive loss |
|
(2 |
) |
|
|
(3 |
) |
Retained earnings |
|
373 |
|
|
|
311 |
|
Total capital |
|
2,925 |
|
|
|
2,764 |
|
Long-term debt |
|
1,859 |
|
|
|
2,163 |
|
Total capitalization |
|
4,784 |
|
|
|
4,927 |
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Long-term debt due within one year |
|
304 |
|
|
|
0 |
|
Notes payable |
|
255 |
|
|
|
170 |
|
Accounts payable |
|
226 |
|
|
|
262 |
|
Due to affiliates |
|
13 |
|
|
|
25 |
|
Customer deposits |
|
131 |
|
|
|
146 |
|
Regulatory liabilities |
|
65 |
|
|
|
154 |
|
Accrued interest |
|
41 |
|
|
|
16 |
|
Accrued taxes |
|
66 |
|
|
|
12 |
|
Other |
|
10 |
|
|
|
11 |
|
Total current liabilities |
|
1,111 |
|
|
|
796 |
|
|
|
|
|
|
|
|
|
Deferred credits |
|
|
|
|
|
|
|
Deferred income taxes |
|
1,539 |
|
|
|
1,407 |
|
Investment tax credits |
|
22 |
|
|
|
11 |
|
Regulatory liabilities |
|
516 |
|
|
|
591 |
|
Deferred credits and other liabilities |
|
334 |
|
|
|
351 |
|
Total deferred credits |
|
2,411 |
|
|
|
2,360 |
|
|
|
|
|
|
|
|
|
Commitments and Contingencies (see Note 8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and capitalization |
$ |
8,306 |
|
|
$ |
8,083 |
|
The accompanying notes are an integral part of the consolidated condensed financial statements.
5
Consolidated Condensed Statements of Income and Comprehensive Income
Unaudited
|
Three months ended September 30, |
|
|||||
(millions) |
2017 |
|
|
2016 |
|
||
Revenues |
|
|
|
|
|
|
|
Electric |
$ |
597 |
|
|
$ |
586 |
|
Gas |
|
96 |
|
|
|
103 |
|
Total revenues |
|
693 |
|
|
|
689 |
|
Expenses |
|
|
|
|
|
|
|
Fuel |
|
158 |
|
|
|
173 |
|
Purchased power |
|
21 |
|
|
|
39 |
|
Cost of natural gas sold |
|
44 |
|
|
|
40 |
|
Operations and maintenance |
|
127 |
|
|
|
134 |
|
Depreciation and amortization |
|
89 |
|
|
|
83 |
|
Taxes, other than income |
|
53 |
|
|
|
53 |
|
Total expenses |
|
492 |
|
|
|
522 |
|
Income from operations |
|
201 |
|
|
|
167 |
|
Other income |
|
|
|
|
|
|
|
Allowance for equity funds used during construction |
|
0 |
|
|
|
6 |
|
Other income, net |
|
2 |
|
|
|
2 |
|
Total other income |
|
2 |
|
|
|
8 |
|
Interest charges |
|
|
|
|
|
|
|
Interest on long-term debt |
|
27 |
|
|
|
28 |
|
Other interest |
|
3 |
|
|
|
2 |
|
Allowance for borrowed funds used during construction |
|
0 |
|
|
|
(4 |
) |
Total interest charges |
|
30 |
|
|
|
26 |
|
Income before provision for income taxes |
|
173 |
|
|
|
149 |
|
Provision for income taxes |
|
67 |
|
|
|
49 |
|
Net income |
$ |
106 |
|
|
$ |
100 |
|
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
Gain on cash flow hedges |
|
0 |
|
|
|
1 |
|
Total other comprehensive income, net of tax |
|
0 |
|
|
|
1 |
|
Comprehensive income |
$ |
106 |
|
|
$ |
101 |
|
The accompanying notes are an integral part of the consolidated condensed financial statements.
6
Consolidated Condensed Statements of Income and Comprehensive Income
Unaudited
|
Nine months ended September 30, |
|
|||||
(millions) |
2017 |
|
|
2016 |
|
||
Revenues |
|
|
|
|
|
|
|
Electric |
$ |
1,581 |
|
|
$ |
1,509 |
|
Gas |
|
309 |
|
|
|
330 |
|
Total revenues |
|
1,890 |
|
|
|
1,839 |
|
Expenses |
|
|
|
|
|
|
|
Fuel |
|
454 |
|
|
|
426 |
|
Purchased power |
|
36 |
|
|
|
81 |
|
Cost of natural gas sold |
|
115 |
|
|
|
126 |
|
Operations and maintenance |
|
386 |
|
|
|
388 |
|
Depreciation and amortization |
|
262 |
|
|
|
245 |
|
Taxes, other than income |
|
151 |
|
|
|
149 |
|
Total expenses |
|
1,404 |
|
|
|
1,415 |
|
Income from operations |
|
486 |
|
|
|
424 |
|
Other income |
|
|
|
|
|
|
|
Allowance for equity funds used during construction |
|
1 |
|
|
|
18 |
|
Other income, net |
|
6 |
|
|
|
4 |
|
Total other income |
|
7 |
|
|
|
22 |
|
Interest charges |
|
|
|
|
|
|
|
Interest on long-term debt |
|
83 |
|
|
|
85 |
|
Other interest |
|
7 |
|
|
|
4 |
|
Allowance for borrowed funds used during construction |
|
(1 |
) |
|
|
(9 |
) |
Total interest charges |
|
89 |
|
|
|
80 |
|
Income before provision for income taxes |
|
404 |
|
|
|
366 |
|
Provision for income taxes |
|
156 |
|
|
|
127 |
|
Net income |
$ |
248 |
|
|
$ |
239 |
|
Other comprehensive income, net of tax |
|
|
|
|
|
|
|
Gain on cash flow hedges |
|
1 |
|
|
|
1 |
|
Total other comprehensive income, net of tax |
|
1 |
|
|
|
1 |
|
Comprehensive income |
$ |
249 |
|
|
$ |
240 |
|
The accompanying notes are an integral part of the consolidated condensed financial statements.
7
Consolidated Condensed Statements of Cash Flows
Unaudited
|
Nine months ended September 30, |
|
|||||
(millions) |
2017 |
|
|
2016 |
|
||
Cash flows from operating activities |
|
|
|
|
|
|
|
Net income |
$ |
248 |
|
|
$ |
239 |
|
Adjustments to reconcile net income to net cash from operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
262 |
|
|
|
245 |
|
Deferred income taxes and investment tax credits |
|
151 |
|
|
|
70 |
|
Allowance for equity funds used during construction |
|
(1 |
) |
|
|
(18 |
) |
Deferred recovery clauses |
|
(73 |
) |
|
|
54 |
|
Receivables, less allowance for uncollectibles |
|
(70 |
) |
|
|
(25 |
) |
Inventories |
|
(8 |
) |
|
|
18 |
|
Taxes accrued |
|
45 |
|
|
|
123 |
|
Interest accrued |
|
25 |
|
|
|
23 |
|
Accounts payable |
|
(20 |
) |
|
|
19 |
|
Regulatory assets and liabilities |
|
(67 |
) |
|
|
(6 |
) |
Other |
|
(30 |
) |
|
|
(40 |
) |
Cash flows from operating activities |
|
462 |
|
|
|
702 |
|
Cash flows from investing activities |
|
|
|
|
|
|
|
Capital expenditures |
|
(451 |
) |
|
|
(518 |
) |
Net proceeds from sale of assets |
|
0 |
|
|
|
9 |
|
Cash flows used in investing activities |
|
(451 |
) |
|
|
(509 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
|
Equity contributions |
|
98 |
|
|
|
90 |
|
Repayment of long-term debt |
|
0 |
|
|
|
(83 |
) |
Net increase (decrease) in short-term debt |
|
85 |
|
|
|
(12 |
) |
Dividends |
|
(185 |
) |
|
|
(182 |
) |
Other financing activities |
|
(1 |
) |
|
|
0 |
|
Cash flows used in financing activities |
|
(3 |
) |
|
|
(187 |
) |
Net increase in cash and cash equivalents |
|
8 |
|
|
|
6 |
|
Cash and cash equivalents at beginning of period |
|
10 |
|
|
|
9 |
|
Cash and cash equivalents at end of period |
$ |
18 |
|
|
$ |
15 |
|
Supplemental disclosure of non-cash activities |
|
|
|
|
|
|
|
Change in accrued capital expenditures |
$ |
(25 |
) |
|
$ |
(20 |
) |
The accompanying notes are an integral part of the consolidated condensed financial statements.
8
NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS
UNAUDITED
1. Summary of Significant Accounting Policies
See TEC’s Annual Report on Form 10-K for the year ended December 31, 2016 for a complete discussion of accounting policies. The significant accounting policies for TEC include:
Principles of Consolidation and Basis of Presentation
For the purposes of its consolidated financial reporting, TEC is comprised of the electric division, referred to as Tampa Electric, and the natural gas division, referred to as PGS.
Intercompany balances and transactions within the divisions have been eliminated in consolidation. In the opinion of management, the unaudited consolidated condensed financial statements include all adjustments that are of a recurring nature and necessary to state fairly the financial position of TEC as of September 30, 2017 and December 31, 2016, and the results of operations and cash flows for the periods ended September 30, 2017 and 2016. The results of operations for the three and nine months ended September 30, 2017 are not necessarily indicative of the results that can be expected for the entire fiscal year ending December 31, 2017.
The use of estimates is inherent in the preparation of financial statements in accordance with U.S. GAAP. Actual results could differ from these estimates. The year-end consolidated condensed balance sheet data was derived from audited financial statements; however, this quarterly report on Form 10-Q does not include all year-end disclosures required for an annual report on Form 10-K by U.S. GAAP.
TEC is a wholly owned subsidiary of TECO Energy. On July 1, 2016, TECO Energy and Emera completed the Merger contemplated by the Merger Agreement entered into on September 4, 2015. Therefore, TEC continues to be a wholly owned subsidiary of TECO Energy and became an indirect wholly owned subsidiary of Emera as of July 1, 2016. The acquisition method of accounting was not pushed down to TECO Energy or its subsidiaries, including TEC.
Revenues
As of September 30, 2017 and December 31, 2016, unbilled revenues of $71 million and $54 million, respectively, are included in the “Receivables” line item on the Consolidated Condensed Balance Sheets.
Accounting for Franchise Fees and Gross Receipts
Tampa Electric and PGS are allowed to recover certain costs from customers on a dollar-per-dollar basis through rates approved by the FPSC. The amounts included in customers’ bills for franchise fees and gross receipt taxes are included as revenues on the Consolidated Condensed Statements of Income. Franchise fees and gross receipt taxes payable by Tampa Electric and PGS are included as an expense on the Consolidated Condensed Statements of Income in “Taxes, other than income”. These amounts totaled $31 million and $86 million for the three and nine months ended September 30, 2017, respectively, and $33 million and $89 million for the three and nine months ended September 30, 2016, respectively.
2. New Accounting Pronouncements
Future Accounting Pronouncements
TEC considers the applicability and impact of all Accounting Standard Updates (ASU) issued by the FASB. The ASUs that have been issued, but that are not yet effective, are consistent with those disclosed in TEC’s Annual Report on Form 10-K for the year ended December 31, 2016, with the exception of the items noted below.
Revenue from Contracts with Customers
In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers, which creates a new, principle-based revenue recognition framework, codified as Accounting Standards Codification (ASC) Topic 606. The FASB issued amendments to ASC Topic 606 during 2016 to clarify certain implementation guidance and to reflect scope improvements and practical expedients. The guidance will require additional disclosures regarding the nature, amount, timing and uncertainty of revenue and related cash flows arising from contracts with customers. This guidance will be effective for annual reporting periods, including interim reporting
9
within those periods, beginning after December 15, 2017 and will allow for either full retrospective adoption or modified retrospective adoption. TEC will adopt this guidance effective January 1, 2018, using the modified retrospective approach.
TEC implemented a revenue recognition project plan in 2016. In the first quarter of 2017, TEC concluded that the accounting for contributions in aid of construction will be out of the scope of the new standard. In the second quarter of 2017, TEC completed an analysis of material regulated revenue streams and collectibility risk and concluded that there will be no material changes on adoption of this standard. In the third quarter of 2017, TEC evaluated the disclosure requirements and determined that the disaggregation of revenue information required by the new standard will not have a significant impact on TEC’s information gathering processes and procedures as the revenue information required by the standard is consistent with historical revenue information gathered by TEC for financial reporting purposes. TEC continues to monitor the assessment of ASC Topic 606 by the AICPA Power and Utilities Revenue Recognition Task Force for developments.
Recognition and Measurement of Financial Assets and Financial Liabilities
In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Recognition and Measurement of Financial Assets and Financial Liabilities. The standard provides guidance for the recognition, measurement, presentation and disclosure of financial assets and liabilities. This guidance will be effective for annual reporting periods, including interim reporting within those periods, beginning after December 15, 2017. TEC does not have any equity investments or available-for-sale debt securities and it does not record financial liabilities under the fair value option. TEC will apply the new disclosure requirements effective January 1, 2018 and does not expect a significant impact.
Leases
In February 2016, the FASB issued ASU 2016-02, Leases. The standard, codified as ASC Topic 842, increases transparency and comparability among organizations by recognizing lease assets and liabilities on the balance sheet for leases with terms of more than 12 months. Under the existing guidance, operating leases are not recorded as assets and liabilities on the balance sheet. The effect of leases on the Consolidated Statements of Income and the Consolidated Statements of Cash Flows is largely unchanged. The guidance will require additional disclosures regarding key information about leasing arrangements. This guidance is effective for annual reporting periods, including interim reporting within those periods, beginning after December 15, 2018. Early adoption is permitted, and is required to be applied using a modified retrospective approach. In the third quarter of 2017, TEC implemented a project plan and is in the process of evaluating the impact of adoption of this standard on its financial statements and disclosures. This includes evaluating the available practical expedients, calculating the lease asset and liability balances associated with individual contractual arrangements and assessing the disclosure requirements. TEC continues to monitor FASB amendments to ASC Topic 842.
Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost
In March 2017, the FASB issued ASU 2017-07, Compensation – Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost. The guidance requires the service cost component of defined benefit pension or other postretirement benefit plans to be reported in the same line items as other compensation costs. The other components of net benefit cost are required to be presented in the Consolidated Statements of Income outside of income from operations. Only the service cost component will be eligible for capitalization as property, plant and equipment under this guidance. This guidance will be effective for annual reporting periods, including interim reporting within those periods, beginning after December 15, 2017. TEC is a participant in the comprehensive retirement plans of TECO Energy and applies multiemployer accounting. This new guidance will not impact accounting for multiemployer plans, therefore it will not impact TEC’s financial statements.
Targeted Improvements to Accounting for Hedging Activities
In August 2017, the FASB issued ASU 2017-12, Targeted Improvements to Accounting for Hedging Activities which amends the hedge accounting recognition and presentation requirements in ASC 815. This standard improves the transparency and understandability of information about an entity’s risk management activities by better aligning the entity’s financial reporting for hedging relationships with those risk management activities and simplifies the application of hedge accounting. The standard will make more financial and nonfinancial hedging strategies eligible for hedge accounting, amends the presentation and disclosure requirements for hedging activities and changes how entities assess hedge effectiveness. This guidance will be effective for annual reporting periods, including interim reporting within those periods, beginning after December 15, 2018, with early adoption permitted, and is required to be applied using a modified retrospective approach. TEC is currently evaluating the impact of the adoption of this standard on the consolidated financial statements and does not expect the impact to be significant.
10
Tampa Electric Base Rates-2013 Agreement
Tampa Electric’s results reflect the stipulation and settlement agreement entered into on September 6, 2013, between Tampa Electric and the intervenors in its Tampa Electric division base rate proceeding, which resolved all matters in Tampa Electric’s 2013 base rate proceeding. On September 11, 2013, the FPSC unanimously voted to approve the stipulation and settlement agreement.
This agreement provided for the following revenue increases: $58 million effective November 1, 2013, an additional $8 million effective November 1, 2014, an additional $5 million effective November 1, 2015, and an additional $110 million effective the date that the expansion of Tampa Electric’s Polk Power Station went into service, which was January 16, 2017. The agreement also provided for Tampa Electric’s allowed regulatory ROE to be a mid-point of 10.25% with a range of plus or minus 1%, with a potential increase to 10.50% if U.S. Treasury bond yields exceed a specified threshold. The agreement provided that Tampa Electric cannot file for additional base rate increases to be effective sooner than January 1, 2018, unless its earned ROE were to fall below 9.25% (or 9.5% if the allowed ROE were increased as described above) before that time. If its earned ROE were to rise above 11.25% (or 11.5% if the allowed ROE were increased as described above) any party to the agreement other than Tampa Electric could seek a review of its base rates. Under the agreement, the allowed equity in the capital structure is 54% from investor sources of capital and Tampa Electric began using a 15-year amortization period for all computer software beginning on January 1, 2013.
Tampa Electric Base Rates-2017 Agreement
On September 27, 2017, Tampa Electric filed with the FPSC an amended and restated settlement agreement that replaces the existing 2013 base rate settlement agreement discussed above and extends it another four years through 2021. The FPSC approved the agreement on November 6, 2017.
The amended agreement provides for solar base rate adjustments (SoBRAs) for TEC’s substantial investments in solar generation. It includes the following SoBRAs: $31 million for 150 MWs effective September 1, 2018, $51 million for 250 MWs effective January 1, 2019, $31 million for 150 MWs effective January 1, 2020, and an additional $10 million for 50 MWs effective on January 1, 2021. In order for each tranche of SoBRA to take effect, Tampa Electric must show they are cost-effective and each individual project has a cost cap of $1,500/kWac. Additionally, in order to build the last tranche of 50 MWs, the first two tranches of 400 MW must be constructed at or below $1475/kWac. The agreement includes a sharing provision that allows Tampa Electric to retain 25% of any cost savings for projects below $1500/kWac. Tampa Electric plans to invest approximately $850 million in these solar projects over four years and will accrue AFUDC during construction.
The agreement maintains Tampa Electric’s allowed regulatory ROE at a mid-point of 10.25% with a range of plus or minus 1%, with a potential increase to 10.50% if U.S. Treasury bond yields exceed a specified threshold. The agreement provides that Tampa Electric cannot file for additional base rate increases to be effective sooner than January 1, 2022, unless its earned ROE were to fall below 9.25% (or 9.5% if the allowed ROE were increased as described above) before that time. If its earned ROE were to rise above 11.25% (or 11.5% if the allowed ROE were increased as described above) any party to the agreement other than Tampa Electric could seek a review of its base rates. Under the agreement, the allowed equity in the capital structure remains at 54%. The agreement contains certain customer protections related to potential changes in federal tax policy. An asset optimization provision that allows Tampa Electric to share in the savings for optimization of its system once certain thresholds are crossed is also included and Tampa Electric agrees to a five-year financial hedging moratorium for natural gas and no investments in gas reserves.
Tampa Electric Storm Restoration Cost Recovery
Prior to the September 6, 2013 stipulation and settlement agreement, Tampa Electric was accruing $8 million annually to an FPSC-approved self-insured storm reserve. Effective November 1, 2013, Tampa Electric ceased accruing for this storm reserve as a result of the 2013 rate case settlement. However, in the event of a named storm that results in damage to its system, Tampa Electric can petition the FPSC to seek recovery of those costs over a 12-month period or longer as determined by the FPSC, as well as replenish its reserve to $56 million, the level of the reserve as of October 31, 2013. As of December 31, 2016, the balance of the self-insured storm reserve was $56 million.
As a result of several named storms, including Tropical Storm Colin, Hurricane Hermine and Hurricane Matthew, Tampa Electric incurred $10 million of storm costs in 2016. In the first quarter of 2017, Tampa Electric applied the $10 million of storm costs to the storm reserve. This resulted in a storm reserve balance of $46 million as of March 31, 2017. Tampa Electric was impacted by Hurricane Irma in the third quarter of 2017 and has currently estimated the total incurred incremental cost of restoration to be approximately $70 million, of which $60 million was charged to the storm reserve, $4 million was charged to O&M expense, and $6 million was charged to capital expenditures. At September 30, 2017, the amount of $60 million charged to the storm reserve exceeded the $46 million balance by $14 million, which is currently recorded as a regulatory asset on the balance sheet. Based on an FPSC order, if the charges to the storm reserve exceed the account balance, the excess is to be carried as a regulatory asset. Tampa Electric expects to petition the FPSC in early 2018 for recovery of the storm costs in excess of the reserve as well as replenish the balance in
11
the reserve to the $56 million level that existed as of October 31, 2013 for a total of $70 million. See the Regulatory Assets and Liabilities table below.
PGS Base Rates
On June 28, 2016, PGS filed its depreciation study with the FPSC seeking approval for new depreciation rates. After communications with the FPSC staff, on December 15, 2016, PGS and OPC filed a settlement with the FPSC agreeing to new depreciation rates that reduce annual depreciation expense by $16 million, accelerate the amortization of the regulatory asset associated with environmental remediation costs as described below, include obsolete plastic pipe replacements through the existing cast iron and bare steel replacement rider, and decrease the bottom of the ROE range from 9.75% to 9.25%. The settlement agreement provided that the bottom of the ROE range will remain until the earlier of new base rates established in PGS’s next general base rate proceeding or December 31, 2020. The top of the ROE range will continue to be 11.75%, and the ROE of 10.75% will continue to be used for the calculation of return on investment for clauses and riders. On February 7, 2017, the FPSC approved the settlement agreement. No change in customer rates resulted from this agreement.
As part of the settlement, PGS and OPC agreed that at least $32 million of PGS’s regulatory asset associated with the environmental liability for current and future remediation costs related to former MGP sites, to the extent expenses are reasonably and prudently incurred, will be amortized over the period 2016 through 2020. At least $21 million will be amortized over a two-year recovery period beginning in 2016. In 2016, PGS recorded $16 million of this amortization expense. This additional amortization expense in 2016 was offset by the decrease in depreciation expense as discussed above with no impact to 2016 earnings. For the three and nine months ended September 30, 2017, PGS recorded amortization expense of $1 million and $4 million, respectively.
Regulatory Assets and Liabilities
Tampa Electric and PGS apply the FASB’s accounting standards for regulated operations. Areas of applicability include: revenue recognition resulting from cost-recovery clauses that provide for monthly billing charges to reflect increases or decreases in fuel, purchased power, conservation and environmental costs; the deferral of costs as regulatory assets to the period in which the regulatory agency recognizes them when cost recovery is ordered over a period longer than a fiscal year; and the advance recovery of expenditures for approved costs such as future storm restoration or the future removal of property.
Details of the regulatory assets and liabilities are presented in the following table:
Regulatory Assets and Liabilities |
|
|
|
|
|
|
|
(millions) |
September 30, 2017 |
|
|
December 31, 2016 |
|
||
Regulatory assets: |
|
|
|
|
|
|
|
Regulatory tax asset (1) |
$ |
83 |
|
|
$ |
86 |
|
Cost-recovery clauses - deferred balances (2) |
|
7 |
|
|
|
8 |
|
Environmental remediation (3) |
|
33 |
|
|
|
37 |
|
Postretirement benefits (4) |
|
276 |
|
|
|
272 |
|
Storm reserve (5) |
|
14 |
|
|
|
0 |
|
Other |
|
22 |
|
|
|
18 |
|
Total regulatory assets |
|
435 |
|
|
|
421 |
|
Less: Current portion |
|
38 |
|
|
|
28 |
|
Long-term regulatory assets |
$ |
397 |
|
|
$ |
393 |
|
Regulatory liabilities: |
|
|
|
|
|
|
|
Regulatory tax liability |
$ |
12 |
|
|
$ |
6 |
|
Cost-recovery clauses - deferred balances (2) |
|
38 |
|
|
|
112 |
|
Cost-recovery clauses - offsets to derivative assets (2) |
|
0 |
|
|
|
17 |
|
Storm reserve (5) |
|
0 |
|
|
|
56 |
|
Accumulated reserve - cost of removal (6) |
|
524 |
|
|
|
547 |
|
Other |
|
7 |
|
|
|
7 |
|
Total regulatory liabilities |
|
581 |
|
|
|
745 |
|
Less: Current portion |
|
65 |
|
|
|
154 |
|
Long-term regulatory liabilities |
$ |
516 |
|
|
$ |
591 |
|
12
(2) |
These assets and liabilities are related to FPSC clauses and riders. They are recovered or refunded through cost-recovery mechanisms approved by the FPSC on a dollar-for-dollar basis in the next year. In the case of the regulatory liability related to derivative assets, refund occurs in the year following the settlement of the derivative position. |
(3) |
This asset is related to costs associated with environmental remediation primarily at MGP sites. The balance is included in rate base, partially offsetting the related liability, and earns a rate of return as permitted by the FPSC. The timing of recovery is based on a settlement agreement approved by the FPSC. |
(4) |
This asset is related to the deferred costs of postretirement benefits and it is amortized over the remaining service life of plan participants. Deferred costs of postretirement benefits that are included in expense are recognized as cost of service for rate-making purposes as permitted by the FPSC. |
(5) |
See Tampa Electric Storm Restoration Cost Recovery above for information regarding this reserve. The regulatory asset is included in rate base and earns a rate of return as permitted by the FPSC. The asset will be recovered over a 12-month period. |
(6) |
This item represents the non-ARO cost of removal in the accumulated reserve for depreciation. AROs are costs for legally required removal of property, plant and equipment. Non-ARO cost of removal represents estimated funds received from customers through depreciation rates to cover future non-legally required cost of removal of property, plant and equipment, net of salvage value upon retirement, which reduces rate base for ratemaking purposes. This liability is reduced as costs of removal are incurred. |
4. Income Taxes
Effective July 1, 2016 and due to the Merger with Emera, TEC is included in a consolidated U.S. federal income tax return with EUSHI and its subsidiaries. Prior to the Merger, TEC was included in the filing of a consolidated federal income tax return with TECO Energy and its subsidiaries. TEC’s income tax expense is based upon a separate return method, modified for the benefits-for-loss allocation in accordance with respective tax sharing agreements of TECO Energy and EUSHI. To the extent that TEC’s cash tax positions are settled differently than the amount reported as realized under the tax sharing agreement, the difference is accounted for as either a capital contribution or a distribution.
The IRS concluded its examination of TECO Energy’s 2015 consolidated federal income tax return in March 2017 with no changes required. The U.S. federal statute of limitations remains open for the year 2014 and forward. The short tax year ending June 30, 2016 is currently under examination by the IRS under its Compliance Assurance Program (CAP). Due to the Merger with Emera, TECO Energy is only able to participate in the CAP through its short tax year ending June 30, 2016.
TEC’s effective tax rates for the three months ended September 30, 2017 and 2016 were 38.73% and 32.53%, respectively. TEC’s effective tax rates for the nine months ended September 30, 2017 and 2016 were 38.61% and 34.59%, respectively. The increase in the three-month and nine-month effective tax rates in 2017 versus the same period in 2016 is primarily due to lower AFUDC-equity, production deduction and R&D tax credit tax benefits. TEC’s effective tax rate for the nine months ended September 30, 2017 differs from the statutory rate principally due to state income taxes. TEC’s effective tax rate for the nine months ended September 30, 2016 differs from the statutory rate principally due to state income taxes offset by tax benefits related to AFUDC-equity, production deduction and R&D tax credits.
As of September 30, 2017, the amount of unrecognized tax benefits was $7 million, all of which was recorded as a reduction of deferred income tax assets for tax credit carryforwards. TEC believes that the total unrecognized tax benefits will decrease and be recognized within the next twelve months due to the ongoing audit examination of TECO Energy’s consolidated federal income tax return for the short tax year ending June 30, 2016. TEC had $7 million of unrecognized tax benefits at September 30, 2017, that, if recognized, would reduce TEC’s effective tax rate.
13
5. Employee Postretirement Benefits
TEC is a participant in the comprehensive retirement plans of TECO Energy. The following table presents detail related to TECO Energy’s periodic benefit cost for pension and other postretirement benefits. Amounts disclosed for TECO Energy’s pension benefits include the amounts related to its qualified pension plan and non-qualified, non-contributory SERP.
TECO Energy Benefit Cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(millions) |
Pension Benefits |
|
|
Other Postretirement Benefits |
|
||||||||||
Three months ended September 30, |
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
||||
Components of net periodic benefit cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
$ |
5 |
|
|
$ |
5 |
|
|
$ |
0 |
|
|
$ |
1 |
|
Interest cost |
|
8 |
|
|
|
7 |
|
|
|
2 |
|
|
|
2 |
|
Expected return on assets |
|
(12 |
) |
|
|
(12 |
) |
|
|
0 |
|
|
|
0 |
|
Amortization of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior service (benefit) cost |
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(1 |
) |
Actuarial (gain) loss |
|
4 |
|
|
|
5 |
|
|
|
(1 |
) |
|
|
0 |
|
Net periodic benefit cost |
$ |
5 |
|
|
$ |
5 |
|
|
$ |
1 |
|
|
$ |
2 |
|
Nine months ended September 30, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components of net periodic benefit cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost |
$ |
15 |
|
|
$ |
14 |
|
|
$ |
1 |
|
|
$ |
1 |
|
Interest cost |
|
24 |
|
|
|
23 |
|
|
|
6 |
|
|
|
6 |
|
Expected return on assets |
|
(36 |
) |
|
|
(34 |
) |
|
|
0 |
|
|
|
0 |
|
Amortization of: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prior service (benefit) cost |
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(2 |
) |
Actuarial (gain) loss |
|
12 |
|
|
|
12 |
|
|
|
(2 |
) |
|
|
0 |
|
Curtailment cost |
|
0 |
|
|
|
1 |
|
|
|
0 |
|
|
|
0 |
|
Settlement cost |
|
7 |
|
(1) |
|
1 |
|
|
|
0 |
|
|
|
0 |
|
Net periodic benefit cost |
$ |
22 |
|
|
$ |
17 |
|
|
$ |
5 |
|
|
$ |
5 |
|
(1) |
Represents TECO Energy’s SERP settlement charge as a result of retirements that occurred subsequent to the Merger with Emera. The charge did not impact TEC’s financial statements. |
TEC’s portion of the net periodic benefit cost for the three months ended September 30, 2017 and 2016, respectively, was $3 million and $4 million for pension benefits, and $1 million and $2 million for other postretirement benefits. TEC’s portion of the net periodic benefit cost for the nine months ended September 30, 2017 and 2016, respectively, was $10 million for each period for pension benefits, and $4 million and $5 million for other postretirement benefits.
For 2017, TECO Energy assumed a long-term EROA of 7.00% and a discount rate of 4.16% for pension benefits under its qualified pension plan. For the January 1, 2017 measurement of TECO Energy’s other postretirement benefits, TECO Energy used a discount rate of 4.28%.
TECO Energy made contributions of $46 million and $37 million to its qualified pension plan in the nine months ended September 30, 2017 and 2016, respectively. TEC’s portion of these contributions was $36 million and $31 million, respectively.
Included in the benefit cost discussed above, for the three and nine months ended September 30, 2017, TEC reclassified $3 million and $8 million, respectively, of unamortized prior service benefits and costs and actuarial gains and losses from regulatory assets to net income, compared with $3 million and $8 million for the three and nine months ended September 30, 2016, respectively.
14
Details of the credit facilities and related borrowings are presented in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017 |
|
|
December 31, 2016 |
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
Letters |
|
|
|
|
|
|
|
|
|
|
Letters |
|
||
|
Credit |
|
|
Borrowings |
|
|
of Credit |
|
|
Credit |
|
|
Borrowings |
|
|
of Credit |
|
||||||
(millions) |
Facilities |
|
|
Outstanding (1) |
|
|
Outstanding |
|
|
Facilities |
|
|
Outstanding (1) |
|
|
Outstanding |
|
||||||
Tampa Electric Company: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5-year facility (2) |
$ |
325 |
|
|
$ |
170 |
|
|
$ |
1 |
|
|
$ |
325 |
|
|
$ |
40 |
|
|
$ |
1 |
|
3-year accounts receivable facility (3) |
|
150 |
|
|
|
85 |
|
|
|
0 |
|
|
|
150 |
|
|
|
130 |
|
|
|
0 |
|
Total |
$ |
475 |
|
|
$ |
255 |
|
|
$ |
1 |
|
|
$ |
475 |
|
|
$ |
170 |
|
|
$ |
1 |
|
(1) |
Borrowings outstanding are reported as notes payable. |
(2) |
This 5-year facility matures March 22, 2022. |
(3) |
This 3-year facility matures March 23, 2018. |
At September 30, 2017, these credit facilities required commitment fees ranging from 12.5 to 30.0 basis points. The weighted-average interest rate on outstanding amounts payable under the credit facilities at September 30, 2017 and December 31, 2016 was 2.07% and 1.49%, respectively.
Tampa Electric Company Credit Facilities
On March 22, 2017, TEC amended its $325 million bank credit facility, entering into a Fifth Amended and Restated Credit Agreement. The amendment (i) extended the maturity date of the credit facility from December 17, 2018 to March 22, 2022 (subject to further extension with the consent of each lender); (ii) included a $50 million letter of credit facility; and (iii) made other technical changes.
On November 2, 2017, TEC entered into a 364-day, $300 million credit agreement with a maturity date of November 1, 2018. See Note 13 for additional information.
7. Long-Term Debt
Fair Value of Long-Term Debt
At September 30, 2017, TEC’s total long-term debt had a carrying amount of $2,163 million and an estimated fair market value of $2,377 million. At December 31, 2016, TEC’s total long-term debt had a carrying amount of $2,163 million and an estimated fair market value of $2,345 million. TEC uses the market approach in determining fair value. The majority of the outstanding debt is valued using real-time financial market data. The remaining securities are valued using prices obtained from the Municipal Securities Rulemaking Board or by applying estimated credit spreads obtained from a third party to the par value of the security. The fair value of debt securities determined using Level 1 measurements was $56 million and $58 million at September 30, 2017 and December 31, 2016, respectively. The fair value of the remaining debt securities is determined using Level 2 measurements (see Note 11 for information regarding the fair value hierarchy).
8. Commitments and Contingencies
Legal Contingencies
From time to time, TEC and its subsidiaries are involved in various legal, tax and regulatory proceedings before various courts, regulatory commissions and governmental agencies in the ordinary course of its business. Where appropriate, accruals are made in accordance with accounting standards for contingencies to provide for matters that are probable of resulting in an estimable loss. TEC believes the final disposition of these proceedings will not have a material effect on its results of operations, cash flows or financial position.
Superfund and Former Manufactured Gas Plant Sites
TEC, through its Tampa Electric and PGS divisions, is a PRP for certain superfund sites and, through its PGS division, for certain former MGP sites. While the joint and several liability associated with these sites presents the potential for significant response costs, as of September 30, 2017, TEC has estimated its ultimate financial liability to be $30 million, primarily at PGS. This amount
15
has been accrued and is primarily reflected in the long-term liability section under “Deferred credits and other liabilities” on the Consolidated Condensed Balance Sheets. The environmental remediation costs associated with these sites are expected to be paid over many years.
The estimated amounts represent only the portion of the cleanup costs attributable to TEC. The estimates to perform the work are based on TEC’s experience with similar work, adjusted for site-specific conditions and agreements with the respective governmental agencies. The estimates are made in current dollars, are not discounted and do not assume any insurance recoveries.
In instances where other PRPs are involved, most of those PRPs are creditworthy and are likely to continue to be creditworthy for the duration of the remediation work. However, in those instances that they are not, TEC could be liable for more than TEC’s currently assessed percentage of the remediation costs.
Factors that could impact these estimates include the ability of other PRPs to pay their pro-rata portion of the cleanup costs, additional testing and investigation which could expand the scope of the cleanup activities, additional liability that might arise from the cleanup activities themselves or changes in laws or regulations that could require additional remediation. Under current regulations, these costs are recoverable through customer rates established in subsequent base rate proceedings. See Note 3 for information regarding an agreement approved by the FPSC to accelerate the amortization of the regulated asset associated with this liability.
Long-Term Commitments
TEC has commitments for purchased power and long-term leases, primarily for land, building space, vehicles, office equipment, heavy equipment, other purchase obligations, long-term service agreements and capital projects. In addition, TEC has payment obligations under contractual agreements for fuel, fuel transportation and power purchases that are recovered from customers under regulatory clauses. The following is a schedule of future payments under PPAs, minimum lease payments with non-cancelable lease terms in excess of one year, and other net purchase obligations/commitments at September 30, 2017:
|
|
|
|
|
|
|
|
|
|
Long-term Service |
|
|
|
|
|
|
|
|
|
|
|
|
Purchased |
|
|
Operating |
|
|
Agreements/Capital |
|
|
Clause Recoverable |
|
|
|
|
|
||||
(millions) |
|
Power |
|
|
Leases |
|
|
Projects |
|
|
Commitments |
|
|
Total |
|
|||||
Year ended December 31: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
$ |
3 |
|
|
$ |
1 |
|
|
$ |
38 |
|
|
$ |
124 |
|
|
$ |
166 |
|
2018 |
|
|
10 |
|
|
|
3 |
|
|
|
173 |
|
|
|
282 |
|
|
|
468 |
|
2019 |
|
|
0 |
|
|
|
2 |
|
|
|
74 |
|
|
|
187 |
|
|
|
263 |
|
2020 |
|
|
0 |
|
|
|
2 |
|
|
|
7 |
|
|
|
163 |
|
|
|
172 |
|
2021 |
|
|
0 |
|
|
|
2 |
|
|
|
7 |
|
|
|
133 |
|