Balance Sheet Excerpts (a) The equity ratio is calculated, pursuant to Oglethorpe’s First Mortgage Indenture, by dividing patronage capital and membership fees by total capitalization plus unamortized debt issuance costs and bond discounts and long-term debt due within one year (Total Long-Term Debt and Equities in the table above). Oglethorpe has no financial covenant that requires it to maintain a minimum equity ratio; however, a covenant in the Indenture restricts distributions of equity (patronage capital) to its Members if its equity ratio is below 20%. Oglethorpe also has a covenant in two credit agreements that currently requires a minimum total patronage capital of $675 million. The equity ratio is less than that of many investor-owned utilities because Oglethorpe operates on a not-for-profit basis and has a significant amount of authority to set and change rates to ensure sufficient cost recovery to produce margins to meet financial coverage requirements. 13 June 30, December 31, ($ in thousands) 2018 2017 2016 Balance Sheet Data: Assets: Electric Plant: Net Plant in Service $4,584,436 $4,584,075 $4,671,500 CWIP 3,369,651 2,935,868 3,228,214 Nuclear Fuel 350,425 358,562 377,653 Total Electric Plant $8,304,512 $7,878,505 $8,277,367 Investments, Current Assets and Deferred Charges 3,120,219 3,049,634 2,423,746 Total Assets $11,424,731 $10,928,139 $10,701,113 Capitalization: Patronage Capital and Membership Fees $955,771 $911,087 $859,810 Accumulated Other Comprehensive Deficit - - (370) Subtotal $955,771 $911,087 $859,440 Long-term Debt and Obligations under Capital Leases $7,864,239 $8,014,754 $7,984,932 Other 20,728 20,051 18,765 Total Capitalization $8,840,738 $8,945,892 $8,863,137 Plus: Unamortized Debt Issuance Costs and Bond Discounts on LT debt $96,520 $95,613 $101,261 Plus: Long-term Debt and Capital Leases due within one year 554,340 216,694 316,861 Total Long-Term Debt and Equities $9,491,598 $9,258,199 $9,281,259 Equity Ratio(a) 10.1% 9.8% 9.3%
