Consolidated Financial Statements of
Algonquin Power & Utilities Corp.
For the years ended December 31, 2013 and 2012
MANAGEMENT’S REPORT
Financial Reporting
The preparation and presentation of the accompanying Consolidated Financial Statements, MD&A and all financial information in the Financial Statements are the responsibility of management and have been approved by the Board of Directors. The Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles. Financial statements, by nature include amounts based upon estimates and judgments. When alternative accounting methods exist, management has chosen those it deems most appropriate in the circumstances. Management has prepared the financial information presented elsewhere in this document and has ensured that it is consistent with that in the consolidated financial statements.
The Board of Directors and its committees are responsible for all aspects related to governance of the Company. The Audit Committee of the Board of Directors, composed of directors who are unrelated and independent, has a specific responsibility to oversee management’s efforts to fulfill its responsibilities for financial reporting and internal controls related thereto. The Committee meets with management and independent auditors to review the consolidated financial statements and the internal controls as they relate to financial reporting. The Audit Committee reports its findings to the Board of Directors for its consideration in approving the consolidated financial statements for issuance to the shareholders.
Internal Control over Financial Reporting
Management is also responsible for establishing and maintaining adequate internal control over financial reporting. The Company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles.
Management assessed the effectiveness of the Company’s internal control over financial reporting as of December 31, 2013, based on the framework established in Internal Control – Integrated Framework (1992) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on this assessment, management concluded that the Company maintained effective internal control over financial reporting as at December 31, 2013.
During the year ended December 31, 2013, APUC acquired Shady Oaks Holdings, TianRun Shady Oaks LLC, GSG 6 LLC, Liberty Utilities (Pine Bluff Water) Inc., Liberty Utilities (Peach State Natural Gas) Corp. and Liberty Utilities (New England Natural Gas Company) Corp. As of December 31, 2013, these acquired entities represent 16% of total assets and represent 10% and 17% of revenue and earnings from continuing operations before income taxes, respectively, for the year then ended. As permitted by National Instrument 52-109 and the U.S. Securities and Exchange Commission, Management excluded these acquisitions from its evaluation of the effectiveness of the Company’s internal controls over financial reporting as of December 31, 2013 due to the complexity associated with assessing internal controls during integration efforts and the proximity of certain of the acquisitions to year-end.
The Company also excluded the 2012 acquisitions of Liberty Utilities (Granite State Electric) Corp., Liberty Utilities (EnergyNorth Natural Gas) Corp., Liberty Utilities (Midstates Natural Gas) Corp. and Wind Portfolio SponsorCo LLC from its evaluation of the effectiveness of APUC’s internal controls over financial reporting as of December 31, 2012 due to the complexity associated with assessing internal controls during integration efforts and the proximity of some of the acquisitions to year-end. The 2012 acquisitions were associated with total assets of $1,494.5 million and total revenues of $116.1 million included in the consolidated financial statements of the Company as of and for the year ended December 31, 2012.
March 14, 2014
|
| | |
/s/ Ian Robertson | | /s/ David Bronicheski |
Chief Executive Officer | | Chief Financial Officer |
INDEPENDENT AUDITORS' REPORT OF REGISTERED PUBLIC ACCOUNTING FIRM TO SHAREHOLDERS
Report on financial statements
We have audited the accompanying consolidated financial statements of Algonquin Power & Utilities Corp., which comprise the consolidated balance sheet as at December 31, 2013 and the consolidated statements of operations, comprehensive income (loss), equity, and cash flows for the year then ended, and a summary of significant accounting policies and other explanatory information.
Management’s responsibility for the consolidated financial statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with United States generally accepted accounting principles, and for such internal control as management determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors’ responsibility
Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditors consider internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements, evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained in our audit is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements present fairly, in all material respects, the consolidated financial position of Algonquin Power & Utilities Corp. as at December 31, 2013, and the consolidated results of its operations and its cash flows for the year ended December 31, 2013, in conformity with United States generally accepted accounting principles.
Other matter
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Algonquin Power & Utilities Corp.’s internal control over financial reporting as of December 31, 2013, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (1992 framework) and our report dated March 14, 2014 expressed an unqualified opinion on Algonquin Power & Utilities Corp.’s internal control over financial reporting.
|
| | |
| | /s/ Ernst & Young LLP |
| | |
Toronto, Canada | | Chartered Accountants, |
| | |
March 14, 2014 | | Licensed Public Accountants |
INDEPENDENT AUDITORS' REPORT OF REGISTERED PUBLIC ACCOUNTING FIRM TO SHAREHOLDERS
Report on internal controls under standards of the Public Company Accounting Oversight Board (United States)
We have audited Algonquin Power & Utilities Corp.’s internal control over financial reporting as of December 31, 2013, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (1992 framework) (the COSO criteria). Algonquin Power & Utilities Corp.’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included under the heading Internal controls over financial reporting in Management’s Discussion and Analysis for the year ended December 31, 2013. Our responsibility is to express an opinion on the company’s internal control over financial reporting based on our audit.
We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
As indicated under the heading Internal controls over financial reporting in Management’s Discussion and Analysis, management’s assessment of and conclusion on the effectiveness of internal control over financial reporting did not include the internal controls of Shady Oaks Holdings, TianRun Shady Oaks LLC, GSG 6 LLC, Liberty Utilities (Pine Bluff Water) Inc., Liberty Utilities (Peach State Natural Gas) Corp. and Liberty Utilities (New England Natural Gas Company) Corp., which are included in the 2013 consolidated financial statements of Algonquin Power & Utilities Corp. and constituted 16% of total assets, as of December 31, 2013, and 10% and 17% of revenue and earnings from continuing operations before income taxes, respectively, for the year then ended. Our audit of internal control over financial reporting of Algonquin Power & Utilities Corp. also did not include an evaluation of the internal control over financial reporting of Shady Oaks Holdings, TianRun Shady Oaks LLC, GSG 6 LLC, Liberty Utilities (Pine Bluff Water) Inc., Liberty Utilities (Peach State Natural Gas) Corp. and Liberty Utilities (New England Natural Gas Company) Corp.
In our opinion, Algonquin Power & Utilities Corp. maintained, in all material respects, effective internal control over financial reporting as of December 31, 2013, based on the COSO criteria.
We also have audited, in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States), the consolidated balance sheet of Algonquin Power & Utilities Corp. as of December 31, 2013, and the related consolidated statements of comprehensive income (loss), equity, and cash flows for the year ended December 31, 2013 of Algonquin Power & Utilities Corp. and our report dated March 14, 2014 expressed an unqualified opinion thereon.
|
| | |
| | /s/ Ernst & Young LLP |
| | |
Toronto, Canada | | Chartered Accountants, |
| | |
March 14, 2014 | | Licensed Public Accountants |
|
| | |
KPMG LLP | | |
Chartered Professional Accountants | Telephone | (416) 777-8500 |
Bay Adelaide Centre | Fax | (416) 777-8818 |
333 Bay Street, Suite 4600 | Internet | www.kpmg.ca |
Toronto, Ontario M5H 2S5 | | |
Canada | | |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Shareholders of Algonquin Power & Utilities Corp.
We have audited the accompanying consolidated balance sheet of Algonquin Power & Utilities Corp. as of December 31, 2012, and the related consolidated statements of operations, comprehensive income (loss), equity and cash flows for the year then ended. Our responsibility is to express an opinion on these consolidated financial statements based on our audit.
We conducted our audit in accordance with Canadian generally accepted auditing standards and the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the consolidated financial position of Algonquin Power & Utilities Corp. as of December 31, 2012, and its consolidated results of operations and its consolidated cash flows for the year then ended in conformity with US generally accepted accounting principles.
The consolidated financial statements as at and for the year ended December 31, 2012 have been restated to retrospectively account for a component of the Company that was determined to meet requirements for asset held for sale classification and discontinued operations presentation in the year ended December 31, 2013 as disclosed in note 20 to the consolidated financial statements for the years ended December 31, 2013 and 2012.
|
|
/s/ KPMG LLP |
|
Chartered Professional Accountants, Licensed Public Accountants |
|
Toronto, Canada |
|
March 14, 2013 except for the asset held for sale and discontinued operations adjustments to the 2012 comparative amounts discussed in note 20, which is as of March 14, 2014 |
KPMG LLP, is a Canadian limited liability partnership and a member firm of the KPMG
Network of independent member firms affiliated with KPMG International, a Swiss cooperative.
KPMG Canada provides services to KPMG LLP.
Algonquin Power & Utilities Corp.
Audited Consolidated Balance Sheets
|
| | | | | | | |
(thousands of Canadian dollars) | | | |
| December 31, 2013 | | December 31, 2012 |
ASSETS | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 13,839 |
| | $ | 53,122 |
|
Accounts receivable, net (note 4) | 156,712 |
| | 88,359 |
|
Natural gas in storage (note 1(g)) | 25,609 |
| | 19,279 |
|
Supplies and consumables inventory | 7,924 |
| | 4,233 |
|
Regulatory assets (note 7) | 34,643 |
| | 10,644 |
|
Due from related parties (note 21) | — |
| | 816 |
|
Prepaid expenses | 11,341 |
| | 10,861 |
|
Notes receivable (note 8) | 598 |
| | 537 |
|
Deferred tax asset (note 19) | 19,652 |
| | 10,567 |
|
Income tax receivable (note 19) | 379 |
| | 556 |
|
Derivative instruments (note 26) | 9,176 |
| | 7,020 |
|
Assets held for sale (note 20) | 23,927 |
| | 26,900 |
|
| 303,800 |
| | 232,894 |
|
Property, plant and equipment (note 5) | 2,708,704 |
| | 2,086,278 |
|
Intangible assets (note 6) | 54,416 |
| | 56,781 |
|
Assets held for sale (note 20) | — |
| | 76,437 |
|
Goodwill (note 6) | 84,647 |
| | 61,459 |
|
Regulatory assets (note 7) | 155,705 |
| | 123,748 |
|
Derivative instruments (note 26) | 27,123 |
| | 6,230 |
|
Long-term investments and notes receivable (note 8) | 32,746 |
| | 37,646 |
|
Deferred non-current income tax asset (note 19) | 86,632 |
| | 77,497 |
|
Other assets (note 13) | 18,784 |
| | 20,020 |
|
| $ | 3,472,557 |
| | $ | 2,778,990 |
|
Algonquin Power & Utilities Corp.
Audited Consolidated Balance Sheets
|
| | | | | | | |
(thousands of Canadian dollars) | | | |
| December 31, 2013 | | December 31, 2012 |
LIABILITIES AND EQUITY | | | |
Current liabilities: | | | |
Accounts payable | $ | 14,489 |
| | $ | 34,271 |
|
Accrued liabilities | 142,414 |
| | 95,708 |
|
Due to related parties (note 21) | — |
| | 1,811 |
|
Dividends payable (note 18) | 17,535 |
| | 15,498 |
|
Regulatory liabilities (note 7) | 21,632 |
| | 8,626 |
|
Long term liabilities (note 9) | 8,339 |
| | 1,768 |
|
Pension and other post-employment benefits (note 11) | 305 |
| | — |
|
Other long term liabilities (note 14) | 7,451 |
| | 4,352 |
|
Advances in aid of construction (note 1(o)) | 1,239 |
| | 591 |
|
Derivative instruments (note 26) | 2,492 |
| | 2,211 |
|
Environmental obligations (note 23(a)(ii)) | 10,111 |
| | 2,523 |
|
Preferred shares series C (note 12) | 1,038 |
| | — |
|
Liabilities held for sale (note 20) | 1,471 |
| | 1,211 |
|
Income tax liability (note 19) | 5,159 |
| | 539 |
|
Deferred credits (note 19) | 7,778 |
| | 5,754 |
|
Deferred income tax liability (note 19) | 2,308 |
| | 1,133 |
|
| 243,761 |
| | 175,996 |
|
Long-term liabilities (note 9) | 1,247,249 |
| | 769,058 |
|
Convertible debentures (note 10) | — |
| | 960 |
|
Advances in aid of construction (note 1(o)) | 77,697 |
| | 71,626 |
|
Regulatory liabilities (note 7) | 101,657 |
| | 82,050 |
|
Deferred income tax liability (note 19) | 137,153 |
| | 100,798 |
|
Derivative instruments (note 26) | 13,729 |
| | 15,605 |
|
Deferred credits (note 19) | 17,115 |
| | 25,816 |
|
Pension and other post-employment benefits (note 11) | 70,532 |
| | 59,246 |
|
Environmental obligation (note 23(a)(ii)) | 59,444 |
| | 54,817 |
|
Other long-term liabilities (note 14) | 20,492 |
| | 20,889 |
|
Preferred shares series C (note 12) | 17,767 |
| | — |
|
| 1,762,835 |
| | 1,200,865 |
|
Equity: | | | |
Preferred shares (note 15(b)) | 116,546 |
| | 116,546 |
|
Common shares (note 15(a)) | 1,351,264 |
| | 1,245,326 |
|
Subscription receipts (note 15(a)(ii)) | — |
| | 61,160 |
|
Additional paid-in capital | 7,313 |
| | 5,224 |
|
Deficit | (488,406 | ) | | (406,143 | ) |
Accumulated other comprehensive loss (note 16) | (31,410 | ) | | (104,867 | ) |
Total Equity attributable to shareholders of Algonquin Power & Utilities Corp. | 955,307 |
| | 917,246 |
|
Noncontrolling interests | 510,654 |
| | 484,883 |
|
Total Equity | 1,465,961 |
| | 1,402,129 |
|
Commitments and contingencies (note 23) |
| |
|
Subsequent events (notes 9, 15, 18, 20 and 23) | | | |
| $ | 3,472,557 |
| | $ | 2,778,990 |
|
See accompanying notes to consolidated financial statements
Algonquin Power & Utilities Corp.
Audited Consolidated Statements of Operations
|
| | | | | | | |
(thousands of Canadian dollars, except per share amounts) | | | |
| 2013 | | 2012 |
Revenue: | | | |
Regulated electricity sales and distribution | $ | 166,156 |
| | $ | 108,457 |
|
Regulated gas sales and distributions | 261,672 |
| | 75,718 |
|
Regulated water reclamation and distribution | 57,350 |
| | 46,423 |
|
Non-regulated energy sales | 180,191 |
| | 114,351 |
|
Other revenue | 9,922 |
| | 3,857 |
|
| 675,291 |
| | 348,806 |
|
Expenses | | | |
Operating | 188,952 |
| | 117,826 |
|
Regulated electricity purchased | 97,376 |
| | 68,209 |
|
Regulated gas purchased | 148,784 |
| | 37,461 |
|
Non-regulated fuel for generation | 17,151 |
| | 14,589 |
|
Depreciation of property, plant and equipment | 91,978 |
| | 45,187 |
|
Amortization of intangible assets | 4,200 |
| | 4,151 |
|
Administrative expenses | 23,518 |
| | 19,572 |
|
Gain on foreign exchange | (567 | ) | | (561 | ) |
| 571,392 |
| | 306,434 |
|
Operating income from continuing operations | 103,899 |
| | 42,372 |
|
Interest expense | 53,345 |
| | 35,620 |
|
Interest, dividend income and other income | (7,785 | ) | | (7,239 | ) |
Loss on sale of assets | 750 |
| | — |
|
Acquisition-related costs | 2,140 |
| | 7,688 |
|
Gain on derivative financial instruments (note 26(b)(iv)) | (5,200 | ) | | (233 | ) |
| 43,250 |
| | 35,836 |
|
Earnings from continuing operations before income taxes | 60,649 |
| | 6,536 |
|
Income tax expense (recovery) (note 19) | | | |
Current | 2,526 |
| | 738 |
|
Deferred | 6,629 |
| | (15,105 | ) |
| 9,155 |
| | (14,367 | ) |
Earnings from continuing operations | 51,494 |
| | 20,903 |
|
Income/(loss) from discontinued operations net of tax (note 20) | (42,011 | ) | | 1,043 |
|
Net earnings | 9,483 |
| | 21,946 |
|
Net earnings/(loss) attributable to noncontrolling interests | (10,813 | ) | | 7,414 |
|
Net earnings attributable to shareholders of Algonquin Power & Utilities Corp. | $ | 20,296 |
| | $ | 14,532 |
|
Basic net earnings per share from continuing operations (note 22) | $ | 0.28 |
| | $ | 0.08 |
|
Basic net earnings/(loss) per share from discontinued operations (note 22) | (0.21 | ) | | 0.01 |
|
Basic net earnings per share (note 22) | 0.07 |
| | 0.09 |
|
Diluted net earnings per share from continuing operations (note 22) | 0.28 |
| | 0.08 |
|
Diluted net earnings/(loss) per share from discontinued operations (note 22) | (0.20 | ) | | 0.01 |
|
Diluted net earnings per share (note 22) | $ | 0.07 |
| | $ | 0.09 |
|
See accompanying notes to consolidated financial statements
Algonquin Power & Utilities Corp.
Audited Consolidated Statements of Comprehensive Income (Loss)
|
| | | | | | | |
(thousands of Canadian dollars) | | | |
| 2013 | | 2012 |
Net earnings | $ | 9,483 |
| | $ | 21,946 |
|
Other comprehensive income (loss): | | | |
Foreign currency translation adjustment, net of tax of $149 and tax recovery of $388, respectively (notes 1(v), 26(b)(iii) and 26(c)) | 81,597 |
| | (9,399 | ) |
Change in fair value of cash flow hedge, net of tax expense of $5,103 and $1,715, respectively (note 26(b)(ii)) | 17,308 |
| | 5,168 |
|
Change in unrealized pension and other post-retirement expense, net of tax expense of $10,896 and tax recovery of $1,653, respectively (note 11) | 16,727 |
| | (2,458 | ) |
Other comprehensive income (loss), net of tax | 115,632 |
| | (6,689 | ) |
Comprehensive income | 125,115 |
| | 15,257 |
|
Comprehensive income attributable to the noncontrolling interests | 31,362 |
| | 9,082 |
|
Comprehensive income attributable to shareholders of Algonquin Power & Utilities Corp. | $ | 93,753 |
| | $ | 6,175 |
|
See accompanying notes to consolidated financial statements
Algonquin Power & Utilities Corp.
Audited Consolidated Statement of Equity
(thousands of Canadian dollars)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the year ended December 31, 2013: | | | | | | | | | | | | | | | |
| Common Shares | | Preferred Shares | | Subscription Receipts | | Additional paid-in capital | | Accumulated Deficit | | Accumulated OCI | | Non- controlling interests | | Total |
Balance, December 31, 2012 | $ | 1,245,326 |
| | $ | 116,546 |
| | $ | 61,160 |
| | $ | 5,224 |
| | $ | (406,143 | ) | | $ | (104,867 | ) | | $ | 484,883 |
| | $ | 1,402,129 |
|
Net earnings/(loss) |
| |
| |
| |
| | 20,296 |
| |
| | (10,813 | ) | | 9,483 |
|
Other comprehensive income |
|
| |
|
| |
|
| |
|
| |
|
| | 73,457 |
| | 42,175 |
| | 115,632 |
|
Dividends declared and distributions to non-controlling interests |
|
| |
|
| |
|
| |
|
| | (59,773 | ) | |
|
| | (5,591 | ) | | (65,364 | ) |
Dividends and issuance of shares under dividend reinvestment plan | 13,970 |
| |
|
| |
|
| |
|
| | (13,970 | ) | |
|
| |
|
| | — |
|
Exercise and conversion of subscription receipts | 90,464 |
| |
|
| | (90,464 | ) | |
|
| |
|
| |
|
| |
|
| | — |
|
Exercise of subscription receipts |
|
| |
|
| | 29,304 |
| |
|
| |
|
| |
|
| |
|
| | 29,304 |
|
Conversion and redemption of convertible debentures | 960 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | 960 |
|
Issuance of common shares under employee share purchase plan | 544 |
| |
|
| |
|
| |
|
| | (17 | ) | |
|
| |
|
| | 527 |
|
Share-based compensation |
|
| |
|
| |
|
| | 2,089 |
| |
|
| |
|
| |
|
| | 2,089 |
|
Preferred Series C shares |
|
| |
| |
| |
|
| | (18,497 | ) | |
|
| |
|
| | (18,497 | ) |
Acquisition of non-controlling interest (notes 3(i) and 21) |
|
| |
|
| |
|
| |
|
| | (10,302 | ) | |
| |
|
| | (10,302 | ) |
Balance, December 31, 2013 | $ | 1,351,264 |
| | $ | 116,546 |
| | $ | — |
| | $ | 7,313 |
| | $ | (488,406 | ) | | $ | (31,410 | ) | | $ | 510,654 |
| | $ | 1,465,961 |
|
Algonquin Power & Utilities Corp.
Audited Consolidated Statement of Equity
(thousands of Canadian dollars)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the year ended December 31, 2012: | | | | | | | | | | | | | | | |
| Common Shares | | Preferred Shares | | Subscription Receipts | | Additional paid-in capital | | Accumulated Deficit | | Accumulated OCI | | Non- controlling interests | | Total |
Balance, December 31, 2011 | $ | 975,263 |
| | $ | — |
| | $ | — |
| | $ | 1,525 |
| | $ | (366,080 | ) | | $ | (96,510 | ) | | $ | 38,497 |
| | $ | 552,695 |
|
Net earnings | — |
| | — |
| | — |
| | — |
| | 14,532 |
| | — |
| | 7,414 |
| | 21,946 |
|
Other comprehensive income /(loss) | — |
| | — |
| | — |
| | — |
| | — |
| | (8,357 | ) | | 1,668 |
| | (6,689 | ) |
Dividends declared and distributions to non-controlling interests | — |
| | — |
| | — |
| | — |
| | (43,619 | ) | | — |
| | (2,640 | ) | | (46,259 | ) |
Dividends and issuance of shares under dividend reinvestment plan | 7,343 |
| | — |
| | — |
| | — |
| | (7,343 | ) | | — |
| | — |
| | — |
|
Exercise and conversion of subscription receipts | 142,609 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 142,609 |
|
Issuance of subscription receipts | — |
| | — |
| | 61,160 |
| | — |
| | — |
| | — |
| | — |
| | 61,160 |
|
Conversion and redemption of convertible debentures | 118,779 |
| | — |
| | — |
| | (689 | ) | | — |
| | — |
| | — |
| | 118,090 |
|
Issuance of common shares under employee share purchase plan | 432 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 432 |
|
Stock compensation expense | — |
| | — |
| | — |
| | 1,956 |
| | — |
| | — |
| | — |
| | 1,956 |
|
Public offering related taxes | 900 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| | 900 |
|
Issuance of preferred shares | — |
| | 116,546 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 116,546 |
|
Acquisition of 49.99% of Liberty Energy (California) | — |
| | — |
| | — |
| | — |
| | (3,633 | ) | | — |
| | (35,023 | ) | | (38,656 | ) |
Acquisition of U.S. Wind farms | — |
| | — |
| | — |
| | 2,432 |
| | — |
| | — |
| | 474,967 |
| | 477,399 |
|
Balance, December 31, 2012 | $ | 1,245,326 |
| | $ | 116,546 |
| | $ | 61,160 |
| | $ | 5,224 |
| | $ | (406,143 | ) | | $ | (104,867 | ) | | $ | 484,883 |
| | $ | 1,402,129 |
|
See accompanying notes to consolidated financial statements
Algonquin Power & Utilities Corp.
Audited Consolidated Statements of Cash Flows |
| | | | | | | |
(thousands of Canadian dollars) | | | |
| 2013 | | 2012 |
Cash provided by (used in): | | | |
Operating Activities: | | | |
Net earnings from continuing operations | $ | 51,494 |
| | $ | 20,903 |
|
Adjustments and items not affecting cash: |
| |
|
Depreciation of property, plant and equipment | 91,978 |
| | 45,187 |
|
Amortization of intangible assets | 4,200 |
| | 4,151 |
|
Other amortization | 2,891 |
| | 2,175 |
|
Deferred taxes | 6,629 |
| | (15,105 | ) |
Unrealized gain on derivative financial instruments | (6,758 | ) | | (3,127 | ) |
Share-based compensation | 2,000 |
| | 1,956 |
|
Cost of equity funds used for construction purposes | (1,786 | ) | | — |
|
Pension and post retirement expense | (302 | ) | | 2,852 |
|
Loss on sale of long lived assets | 750 |
| | — |
|
Changes in non-cash operating items (note 24) | (47,819 | ) | | (3,476 | ) |
Changes in non-cash operating items from discontinued operations (note 24) | 36 |
| | (408 | ) |
Cash provided/(used) in discontinued operations (note 20) | (4,388 | ) | | 7,846 |
|
| 98,925 |
| | 62,954 |
|
Financing Activities: | | | |
Cash dividends on common shares | (52,335 | ) | | (36,917 | ) |
Cash dividends on preferred shares | (5,400 | ) | | (769 | ) |
Cash distributions to noncontrolling interests | (5,591 | ) | | (2,640 | ) |
Issuance of common shares | 29,983 |
| | 143,041 |
|
Proceeds from subscription receipts | — |
| | 61,160 |
|
Issuance of preferred shares | — |
| | 115,300 |
|
Deferred financing costs | (2,240 | ) | | (5,435 | ) |
Increase in long-term liabilities | 950,346 |
| | 505,542 |
|
Decrease in long-term liabilities | (685,472 | ) | | (75,432 | ) |
Increase in advances in aid of construction | 2,299 |
| | 1,051 |
|
Decrease in other long-term liabilities | (1,574 | ) | | (860 | ) |
| 230,016 |
| | 704,041 |
|
Investing Activities: | | | |
Decrease in restricted cash | 1,430 |
| | 805 |
|
Increase in other assets | (3,004 | ) | | (2,481 | ) |
Distributions received in excess of equity income | 727 |
| | 343 |
|
Proceeds from sale of discontinued operations | 24,968 |
| | — |
|
Receipt of principal on notes receivable | 109 |
| | 1,894 |
|
Additions to property, plant and equipment | (158,377 | ) | | (75,692 | ) |
Additions to intangibles | — |
| | (2,237 | ) |
Acquisitions of operating entities | (239,014 | ) | | (669,905 | ) |
Acquisition of noncontrolling interest | — |
| | (38,756 | ) |
Proceeds from sale of long lived assets | 3,408 |
| | 204 |
|
| (369,753 | ) | | (785,825 | ) |
Effect of exchange rate differences on cash | 1,529 |
| | (935 | ) |
Decrease in cash and cash equivalents | (39,283 | ) | | (19,765 | ) |
Cash and cash equivalents, beginning of the period | 53,122 |
| | 72,887 |
|
Cash and cash equivalents, end of the period | $ | 13,839 |
| | $ | 53,122 |
|
| | | |
Supplemental disclosure of cash flow information: | 2013 | | 2012 |
Cash paid during the period for interest expense | $ | 44,185 |
| | $ | 28,635 |
|
Cash paid during the period for income taxes | $ | 1,107 |
| | $ | 252 |
|
Non-cash transactions |
| |
|
Property, plant and equipment acquisitions in accruals | $ | 10,829 |
| | $ | 10,495 |
|
See accompanying notes to consolidated financial statements
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
Algonquin Power & Utilities Corp. (“APUC” or the “Company”) is an incorporated entity under the Canada Business Corporations Act. APUC’s principal activity is the ownership of power generation facilities and water, gas and electric utilities, through investments in securities of subsidiaries including corporations, limited partnerships and trusts which carry on these businesses.
APUC’s power generation business unit conducts business under the name Algonquin Power Co. (“APCo”). APCo owns or has interests in renewable energy facilities and thermal energy facilities. APUC’s Utility Services business unit conducts business under the name of Liberty Utilities Co. (“Liberty Utilities”). Liberty Utilities operates a portfolio of utilities in the United States of America providing electric, natural gas, water distribution or wastewater services.
| |
1. | Significant accounting policies |
The accompanying consolidated financial statements and accompanying notes have been prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”) and follow disclosures required under Regulation S-X provided by the Securities and Exchange Commission (“SEC”).
| |
(b) | Basis of consolidation |
The accompanying consolidated financial statements of APUC include the accounts of APUC and its wholly owned subsidiaries and variable interest entities (“VIEs”) where the Company is the primary beneficiary. Intercompany transactions and balances have been eliminated.
| |
(c) | Accounting for rate regulated operations |
The regulated utility operating companies owned by Liberty Utilities are subject to rate regulation generally overseen by the public utility commissions of the states in which they operate (the “Regulator”). The Regulator provides the final determination of the rates charged to customers. APUC’s regulated utility operating companies are accounted for under the principles of U.S. Financial Accounting Standards Board ASC Topic 980 Regulated Operations (“ASC 980”). Under ASC 980, regulatory assets and liabilities that would not be recorded under U.S. GAAP for non-regulated entities are recorded to the extent that they represent probable future revenues or expenses associated with certain charges or credits that will be recovered from or refunded to customers through the rate making process. Included in Note 7, Regulatory Assets & Liabilities are details of regulatory assets and liabilities, and their current regulatory treatment.
In the event the Company determines that its net regulatory assets are not probable of recovery, it would no longer apply the principles of the current accounting guidance for rate regulated enterprises and would be required to record an after-tax, non-cash charge (credit) against income for any remaining regulatory assets (liabilities). The impact could be material to the Company’s reported financial condition and results of operations.
The electric and gas utilities’ and the water utilities’ accounts are maintained in accordance with the Uniform System of Accounts prescribed by the Federal Energy Regulatory Commission (“FERC”) and National Association of Regulatory Utility Commissioners, respectively.
| |
(d) | Cash and cash equivalents |
Cash and cash equivalents include all highly liquid instruments with an original maturity of three months or less.
Restricted cash represent reserves and amounts set aside pursuant to requirements of various debt agreements and requirements of ISO New England, Inc. Cash reserves segregated from APUC’s cash balances are maintained in accounts administered by a separate agent and disclosed separately as restricted cash as part of other assets (note 13) in these consolidated financial statements. APUC cannot access restricted cash without the prior authorization of parties not related to APUC.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
1. | Significant accounting policies (continued) |
Trade accounts receivable are recorded at the invoiced amount and do not bear interest. The Company maintains an allowance for doubtful accounts for estimated losses inherent in its accounts receivable portfolio. In establishing the required allowance, management considers historical losses adjusted to take into account current market conditions and customers’ financial condition, the amount of receivables in dispute, and the receivables aging and current payment patterns. Account balances are charged against the allowance after all means of collection have been exhausted and the potential for recovery is considered remote. The Company does not have any off-balance sheet credit exposure related to its customers.
Gas in storage is reflected at weighted average cost or first-in-first-out as required by regulators and represents natural gas and liquefied natural gas that will be utilized in the ordinary course of business of the gas utilities. Existing rate orders allow the Company to pass through the cost of gas purchased directly to the rate payers along with any applicable authorized delivery surcharge adjustments. Accordingly, the recoverable value of gas in storage does not fall below the cost to the Company (note 7).
| |
(h) | Supplies and consumables inventory |
Supplies and consumables inventory (other than capital spares and rotatable spares, which are included in property, plant, and equipment) are charged to inventory when purchased and then capitalized to plant or expensed, as appropriate, when installed, used or become obsolete. These items are stated at the lower of cost and replacement cost.
| |
(i) | Property, plant and equipment: |
Property, plant and equipment, consisting of renewable and thermal generation assets, electrical, gas, water and wastewater distribution assets, equipment and land, are recorded at cost. The costs of acquiring or constructing property, plant and equipment include the following: materials, labour, contractor and professional services, construction overhead directly attributable to the capital project (where applicable), interest for non-regulated property and allowance for equity funds used during construction (“AFUDC”) for regulated property. Plant and equipment under capital leases are initially recorded at cost determined as the present value of minimum lease payments.
AFUDC represents the cost of borrowed funds (allowance for borrowed funds used during construction) and a return on other funds (allowance for equity funds used during construction). Under ASC 980, an allowance for funds used during construction projects that are included in rate base is capitalized. This allowance is designed to enable a utility to capitalize financing costs during periods of construction of property subject to rate regulation. For operations that do not apply regulatory accounting, interest related only to debt is capitalized as a cost of construction in accordance with ASC 835. The interest capitalized that relates to debt reduces interest expense on the consolidated statements of operations. The AFUDC capitalized that relates to equity funds is recorded as interest, dividend and other income on the consolidated statements of operations.
|
| | | | | | | |
| 2013 | | 2012 |
Interest capitalized on non-regulated property | $ | 669 |
| | $ | 1,036 |
|
AFUDC capitalized on regulated property: | | | |
Allowance for borrowed funds | 1,055 |
| | 628 |
|
Allowance for equity funds | 1,786 |
| | 1,108 |
|
Total | $ | 3,510 |
| | $ | 2,772 |
|
Improvements that increase or prolong the service life or capacity of an asset are capitalized. Maintenance and repair costs are expensed as incurred.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
1. | Significant accounting policies (continued) |
| |
(i) | Property, plant and equipment (continued) |
Investment tax credits and government grants are recorded as a reduction in the cost of utility assets and are amortized at the rate of the related asset as a reduction to depreciation expense. Contributions in aid of construction represent amounts contributed by customers and governments and developers for the cost of utility capital assets. It also includes amounts initially recorded as advances in aid of construction (note 1(o)) but where the advance repayment period has expired. These contributions are recorded as a reduction in the cost of utility assets and are amortized at the rate of the related asset as a reduction to depreciation expense.
The Company’s depreciation is based on the estimated useful lives of the depreciable assets in each category and is determined using the straight-line method. The range of estimated useful lives and the weighted average useful lives are summarized below:
|
| | | | | | | |
| Range of useful lives | | Weighted average useful lives |
| 2013 | | 2012 | | 2013 | | 2012 |
Generation | | | | | | | |
Renewable | 3 – 60 | | 3 – 60 | | 35 | | 32 |
Thermal | 3 – 40 | | 3 – 40 | | 24 | | 23 |
Distribution | | | | | | | |
Gas | 5 – 80 | | 5 – 80 | | 38 | | 38 |
Electrical | 8 – 75 | | 8 – 75 | | 41 | | 42 |
Water & wastewater | 5 – 50 | | 5 – 50 | | 39 | | 25 |
Equipment | 5 – 50 | | 5 – 50 | | 24 | | 21 |
In accordance with regulator-approved accounting policies, when depreciable property, plant and equipment of Liberty Utilities are replaced or retired, the original cost plus any removal costs incurred (net of salvage) are charged to accumulated depreciation with no gain or loss reflected in results of operations. Gains and losses will be charged to results of operation in the future through adjustments to depreciation expense. In the absence of regulator-approved accounting policies, gains and losses on the disposition of property, plant and equipment are charged to earnings as incurred.
The fair value of power sales contracts acquired in business combinations are amortized on a straight-line basis over the remaining term of the contract. These periods range from 6 to 25 years from date of acquisition.
Customer relationships acquired in business combinations are amortized on a straight-line basis over their estimated life of 40 years.
Goodwill represents the excess of the purchase price of an acquired business over the fair value of the net assets acquired. Goodwill is not included in the rate-base on which regulated utilities are allowed to earn a return and is not amortized.
The Company annually assesses qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount. If it is more likely than not that a reporting unit’s fair value is less than its carrying amount, the Company calculates the fair value of the reporting unit. The carrying amount of the reporting unit’s goodwill is considered not recoverable if the carrying amount of the reporting unit as a whole exceeds the reporting unit’s fair value. An impairment charge is recorded for any excess of the carrying value of the goodwill over the implied fair value. Goodwill is tested for impairment between annual tests if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying amount.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
1. | Significant accounting policies (continued) |
| |
(l) | Impairment of long-lived assets |
APUC reviews property, plant and equipment and intangible assets for impairment whenever events or changes in circumstances indicate the carrying amount may not be recoverable.
Assets Held and Used: Recoverability of assets expected to be held and used is measured by comparing the carrying amount of an asset to undiscounted expected future cash flows. If the carrying amount exceeds the recoverable amount, the asset is written down to its fair value.
Assets Held for Sale: Recoverability of assets held for sale is measured by comparing the carrying amount of an asset to its fair value less the cost to sell. If the carrying amount exceeds the recoverable amount, the asset is written down to its fair value less estimated costs to sell.
| |
(m) | Variable interest entities |
The Company performs analyses to assess whether its operations and investments represent variable interest entities (“VIEs”). To identify potential VIEs, management reviews contracts under leases, long-term purchase power agreements, tolling contracts and jointly-owned facilities. VIEs of which the Company is deemed the primary beneficiary are consolidated. The primary beneficiary of a VIE has both the power to direct the activities of the entity that most significantly impact its economic performance and the right to receive benefits or the obligation to absorb losses of the entity that could potentially be significant to the entity. In circumstances where APUC is not deemed the primary beneficiary, the VIE is not consolidated.
Long Sault is a hydroelectric generating facility in which APUC acquired an interest by way of subscribing to two notes from the original developers. The notes receivable effectively provide APUC the right to 65% after tax cash flows of the facility from 2014 to 2027 and 58% thereafter. The Company also has the right to acquire 58% of the equity in the facility at the end of the term of the notes in 2038. Effective December 31, 2013, APUC acquired an equity interest in Long Sault (note 21). APUC has determined that the facility is a VIE since the Company is the primary beneficiary and therefore the Long Sault entity is subject to consolidation by the Company. Total net book value of generating assets and long-term debt of Long Sault amounts to $44,319 (2012 - $42,566) and to $37,143 (2012 - $38,136), respectively. The Long Sault debt only has recourse over the Long Sault generating assets. The financial performance of Long Sault reflected on the statement of operations includes non-regulated energy sales of $10,155 (2012 - $8,747), operating expenses and amortization of $2,391 (2012 - $2,728) and interest expense of $3,632 (2012 - $3,929).
| |
(n) | Long-term investments and notes receivable |
Investments in which APUC has significant influence but are not controlled are accounted using the equity method. APUC records its share in the income or loss of its investees in interest, dividend and other income in the consolidated statements of operations.
Notes receivable are financial assets with fixed or determined payments that are not quoted in an active market. Notes receivable that exceed one year and bear interest at a market rate based on the customer’s credit quality are initially recorded at cost, which is generally face value. Subsequent to acquisition, they are recorded at amortized cost using the effective interest method. The Company acquired these notes receivable as long-term investments and does not intend to sell these instruments prior to maturity.
If a loss in value of a long-term investment is considered other than temporary, an allowance for impairment on the investment is recorded for the amount of that loss. An allowance for impairment loss on notes receivable is recorded if it is expected that the Company will not collect all principal and interest contractually due. The impairment is measured based on the present value of expected future cash flows discounted at the note’s effective interest rate.
| |
(o) | Advances in aid of construction |
The Company’s regulated utilities have various agreements with real estate development companies (the “developers”) conducting business within the Company’s utility service territories, whereby funds are advanced to the Company by the developers to assist with funding some or all of the costs of the development. These amounts are recorded as Advances in Aid of Construction in other long-term liabilities.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
1. | Significant accounting policies (continued) |
| |
(o) | Advances in aid of construction (continued) |
In many instances, developer advances can be subject to refund but the refund is non-interest bearing. Refunds of developer advances are made over periods generally ranging from 10 to 20 years. Advances not refunded within the prescribed period are usually not required to be repaid. After the prescribed period has lapsed, any remaining unpaid balance is transferred to contributions in aid of construction and recorded as an offsetting amount to the cost of property, plant and equipment. In 2013, $627 (2012 - $3,555) was transferred from advances in aid of construction to contributions in aid of construction.
| |
(p) | Deferred water rights and customer deposits |
Deferred water rights are related to a hydroelectric generating facility which has a fifty year water lease with the first ten years of the water lease requiring no payment, which is a form of lease inducement. An annual average rate for water rights was estimated for the entire life of the lease and that average rate is being expensed over the lease term. The result of this policy is that the deferred water rights inducement amount recorded in the first ten years is being drawn down in the last forty years.
Customer deposits result from the Liberty Utilities’ obligation by state regulators to collect a deposit from customers of its facilities under certain circumstances when services are connected. The deposits are refundable as allowed under the facilities’ regulatory agreement. The deposits bear monthly interest and are applied to the customer account after 12 months if the customer is found to be credit worthy.
| |
(q) | Pension and other post-employment plans |
The Company has established defined contribution pension plans, defined benefit pension plans, and other post-employment benefit (“OPEB”) plans for its various employee groups in Canada and the United States. The Company recognizes the funded status of its defined benefit pension plans and other post employment benefit plans on the consolidated balance sheets. The Company’s expense and liabilities are determined by actuarial valuations, using assumptions that are evaluated annually at December 31, including discount rates, mortality, assumed rates of return, compensation increases, turnover rates and healthcare cost trend rates. The impact of modifications to those assumptions and modifications to prior services are recorded as actuarial gains and losses in accumulated other comprehensive income and amortized to net periodic cost over future periods using the corridor method. The costs of the Company’s pension for employees are expensed over the periods during which employees render service and are recognized as part of administrative expenses in the consolidated statements of operations.
| |
(r) | Asset retirement obligations |
The Company recognizes a liability for asset retirement obligations based on the fair value of the liability when incurred, which is generally upon acquisition, construction, development or through the normal operation of the asset. Concurrently, the Company also capitalizes an asset retirement cost, equal to the estimated fair value of the asset retirement obligation, by increasing the carrying value of the related long-lived asset. The asset retirement costs are depreciated over the asset’s estimated useful life and are included in depreciation expense on the consolidated statements of operations, or regulatory assets when the amount is recoverable through rates. Increases in the asset retirement obligation resulting from the passage of time are recorded as accretion of asset retirement obligation in the consolidated statements of operations, or regulatory assets when the amount is recoverable through rates. Actual expenditures incurred are charged against the accumulated obligation.
| |
(s) | Stock based compensation |
The Company has several share-based compensation plans: a share option plan; an employee common share purchase plan (“ESPP”); a deferred share unit (“DSU”) plan; and a performance share unit (“PSU”) plan. The Company recognizes all employee stock-based compensation as a cost in the financial statements. Equity classified awards are measured at the grant date fair value of the award. The Company estimates grant date fair value of options using the Black-Scholes option pricing model.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
1. | Significant accounting policies (continued) |
| |
(t) | Noncontrolling interests |
Noncontrolling interest represents the portion of equity ownership in subsidiaries that is not attributable to the equity holders of the parent Company. Noncontrolling interests are initially recorded at fair value and subsequently the amount is adjusted for the proportionate share of earnings and other comprehensive income attributable to the noncontrolling interests and any dividends or distributions paid to the noncontrolling interests.
Noncontrolling interest represents the portion of equity ownership in subsidiaries that is not attributable to the equity holders of the parent Company. Noncontrolling interests are initially recorded at fair value and subsequently the amount is adjusted for the proportionate share of earnings and other comprehensive income attributable to the noncontrolling interests and any dividends or distributions paid to the noncontrolling interests.
If a transaction results in the acquisition of all, or part, of a noncontrolling interest in a subsidiary, the acquisition of the noncontrolling interest is accounted for as an equity transaction. No gain or loss is recognized in consolidated net earnings or comprehensive income as a result of changes in the noncontrolling interest, unless a change results in the loss of control by the Company.
Certain of the Company’s U.S. based wind businesses are organized as limited liability corporations and partnerships and have noncontrolling Class A membership equity investors ("Class A partnership units") which are entitled to allocations of earnings, tax attributes and cash flows in accordance with contractual agreements. The share of earnings attributable to the noncontrolling interest holders in these subsidiaries is calculated using the Hypothetical Liquidation at Book Value (“HLBV”) method of accounting. HLBV uses a balance sheet approach, which measures the allocation of income or loss of the Class A’s membership in each period by calculating the change in the amount of distribution the partners would contractually be entitled to based on a hypothetical liquidation of the book value carrying amounts of the entity at the beginning of a reporting period compared to the end of that period (note 17).
| |
(u) | Recognition of revenue |
Revenue derived from non-regulated energy generation sales, which are mostly under long-term power purchase contracts, is recorded at the time electrical energy is delivered.
Revenues related to utility electricity and natural gas sales and distribution are recorded based on metered consumptions by customers, which occur on a systematic basis throughout a month, rather than when the electricity or natural gas is delivered. At the end of each month, the electricity and natural gas delivered to the customers from the date of their last meter read to the end of the month is estimated and the corresponding unbilled revenues are calculated. These estimates of unbilled sales and revenues are based on the ratio of billable days versus unbilled days, amount of electricity or natural gas procured during that month, historical customer class usage patterns, weather, line loss, unaccounted-for gas and current tariffs.
Beginning in 2013, in accordance with the revenue decoupling mechanism approved by its regulator, Liberty Utilities (CalPeco Electric) LLC (“Calpeco Electric System ”) is required to charge approved annual delivery revenues evenly over its fiscal year. As a result, the difference between delivery revenue calculated based on metered consumption and approved delivery revenue is recorded as a regulatory asset or liability to reflect future recovery or refund, respectively, from customers (note 7).
Water reclamation and distribution revenues are recorded when water is processed or delivered to customers. At the end of each month, the water delivered and waste water collected from the customers from the date of their last meter read to the end of the month is estimated and the corresponding unbilled revenues are calculated. These estimates of unbilled revenues are based on the ratio of billable days versus unbilled days, amount of water procured and collected during that month, historical customer class usage patterns and current tariffs.
Revenue is recorded net of sale taxes.
Interest from long-term investments is recorded as earned.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
1. | Significant accounting policies (continued) |
| |
(v) | Foreign currency translation |
The Company’s reporting currency is the Canadian dollar.
The Company’s US operations are determined to have the U.S. dollar as their functional currency since the preponderance of operating, financing and investing transactions are denominated in U.S. dollars. The financial statements of these operations are translated into Canadian dollars using the current rate method, whereby assets and liabilities are translated at the rate prevailing at the balance sheet date while revenues and expenses are converted using average rates for the period. Unrealized gains or losses arising as a result of the translation of the financial statements of these entities are reported as a component of other comprehensive income (“OCI”) and are accumulated in a component of equity on the consolidated balance sheets and are not recorded in income unless there is a complete or substantially complete sale or liquidation of the investment.
Income taxes are accounted for using the asset and liability method. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. A valuation allowance is recorded against deferred tax assets to the extent that it is considered more likely than not that the deferred tax asset will not be realized. The effect on deferred assets and liabilities of a change in tax rates is recognized in earnings in the period that includes the date of enactment. Income tax credits are treated as a reduction to current income tax expense in the year the credit arises or future periods to the extent that realization of such benefit is more likely than not. Investment tax credits are recorded as an offset to the related long-lived asset. They are amortized over the estimated life of the asset as credits to income tax expense.
The organizational structure of APUC and its subsidiaries is complex and the related tax interpretations, regulations and legislation in the tax jurisdictions in which they operate are continually changing. As a result, there can be tax matters that have uncertain tax positions. The Company follows ASC 740-10 and recognizes the effect of income tax positions only if those positions are more likely than not of being sustained. Recognized income tax positions are measured at the largest amount that is greater than 50% likely of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.
| |
(x) | Financial instruments and derivatives |
Accounts receivable and notes receivable are measured at amortized cost and there is no liquid market for these investments. Long-term liabilities, convertible debentures, and other long-term liabilities are measured at amortized cost using the effective interest method, adjusted for the amortization or accretion of premiums or discounts.
Transaction costs that are directly attributable to the acquisition of financial assets are accounted for as part of the respective asset’s carrying value at inception. Transaction costs for items classified as held-for-trading are expensed immediately. Transaction costs that are directly attributable to the issuance of financial liabilities, costs of arranging the Company’s credit facility and costs considered as commitment fees paid to financial institutions are recorded in deferred financing costs. Deferred financing costs, premiums and discounts on long-term debt are amortized using the effective interest method while deferred financing costs relating to revolving credit facilities are amortized on a straight-line basis over the term of the facility.
The Company uses derivative financial instruments as one method to manage exposures to fluctuations in exchange rates, interest rates and commodity prices. APUC recognizes all derivative instruments as either assets or liabilities in the consolidated balance sheets at their respective fair values. The fair value recognized on derivative instruments executed with the same counterparty under a master netting arrangement are presented on a gross basis on the consolidated balance sheet. The amounts that could net settle are not significant. The Company applies hedge accounting to financial instruments used to manage its foreign currency risk exposure and price risk exposure associated with sales of generated electricity.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
1. | Significant accounting policies (continued) |
| |
(x) | Financial instruments and derivatives (continued) |
For derivatives designated in a cash flow hedge relationship, the effective portion of the change in fair value is recognized as other comprehensive income. The ineffective portion is immediately recognized in earnings. The amount recognized in accumulated other comprehensive income is removed and included in earnings in the same period as the hedged cash flows affect earnings under the same line item in the statement of income as the hedged item. If the hedging instrument no longer meets the criteria for hedge accounting, expires or is sold, terminated, exercised, or the designation is revoked, then hedge accounting is discontinued prospectively. The amount recognized in accumulated other comprehensive income is transferred to the income statement in the same period that the hedged item affects profit or loss. If the forecast transaction is no longer expected to occur, then the balance in accumulated other comprehensive income is recognized immediately in earnings.
Foreign currency gain or loss on derivative or financial instruments designated as a hedge of the foreign currency exposure of a net investment in foreign operations, that are effective as a hedge are reported in the same manner as the translation adjustment (in other comprehensive income) related to the net investment. To the extent that the hedge is ineffective, such differences are recognized in earnings.
Calpeco Electric System and Liberty Utilities (Granite State Electric) Corp. (“Granite State Electric System”) enter into Power Purchase Agreements (“PPA”) for load serving requirements. These contracts meet the exemption for normal purchase and normal sales and as such, are not required to be recorded at fair value as derivatives and are accounted for on an accrual basis. Counterparties are evaluated on an on-going basis for non-performance risk to ensure it does not impact the conclusion with respect to this exemption.
| |
(y) | Fair value measurements |
The Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs to the extent possible. The Company determines fair value based on assumptions that market participants would use in pricing an asset or liability in the principal or most advantageous market. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels:
| |
• | Level 1 Inputs: Unadjusted quoted prices in active markets for identical assets or liabilities accessible to the reporting entity at the measurement date. |
| |
• | Level 2 Inputs: Other than quoted prices included in Level 1 inputs that are observable for the asset or liability, either directly or indirectly, for substantially the full term of the asset or liability. |
| |
• | Level 3 Inputs: Unobservable inputs for the asset or liability used to measure fair value to the extent that observable inputs are not available, thereby allowing for situations in which there is little, if any, market activity for the asset or liability at measurement date. |
| |
(z) | Commitments and contingencies |
Liabilities for loss contingencies arising from environmental remediation, claims, assessments, litigation, fines, and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. Legal costs incurred in connection with loss contingencies are expensed as incurred.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
1. | Significant accounting policies (continued) |
The preparation of financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of these financial statements and the reported amounts of revenue and expenses during the year. Actual results could differ from those estimates. During the years presented, management has made a number of estimates and valuation assumptions, including the useful lives and recoverability of property, plant and equipment and intangible assets, the annual impairment testing of reporting units containing goodwill, the recoverability of notes receivable and long-term investments, the recoverability of deferred tax assets, assessments of unbilled revenue, pension and OPEB obligations, timing effect of regulated assets and liabilities, contingencies related to environmental matters, and the fair value of financial instruments, derivatives and share-based compensation. These estimates and valuation assumptions are based on present conditions and management’s planned course of action, as well as assumptions about future business and economic conditions. Should the underlying valuation assumptions and estimates change, the recorded amounts could change by a material amount.
2. Recently issued accounting pronouncements
| |
(a) | Recently adopted accounting pronouncements |
The FASB issued ASU 2011-11, Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities and ASU 2013-01 Clarifying the Scope of Disclosures about Offsetting Assets and Liabilities. These newly issued accounting standards require an entity to disclose both gross and net information about financial instruments and transactions eligible for offset in the balance sheet including financial instruments and transactions executed under a master netting or similar arrangement. The standards were issued to enable users of the financial statements to understand the effects or potential effects of such arrangements on an entity’s financial position. The adoption of these standards as at January 1, 2013 did not have a material impact on the Company’s consolidated financial statements.
The FASB issued ASU 2013-02, Comprehensive Income (Topic 220): This newly issued accounting standard requires an entity to provide certain information about the amounts reclassified out of accumulated other comprehensive income by component. In addition, an entity is required to present, either on the face of the statement where net income is presented or in the notes to the financial statements, the effect of, significant amounts reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is required under U.S. GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required under U.S. GAAP to be reclassified in their entirety to net income, an entity is required to cross-reference to other disclosures required under U.S. GAAP that provide additional detail about those amounts. Other than the additional disclosure (note 16), the adoption of this standard did not have a material impact on the Company’s consolidated financial statements.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
2. Recently issued accounting pronouncements (continued)
| |
(b) | Recent accounting guidance not yet adopted |
The FASB issued ASU 2013-11, Income Taxes (Topic 740): Presentation of an Unrecognized Tax Benefit When a Net Operating Loss Carryforward, a Similar Tax Loss, or a Tax Credit Carryforward Exists. This newly issued accounting standard requires an entity to present an unrecognized tax benefit, or a portion of an unrecognized tax benefit as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward, except in some specific situations. This ASU is required to be applied prospectively for fiscal years, and interim periods beginning after December 15, 2013. The adoption of this standard is not expected to have an impact the Company’s financial position or results of operations.
The FASB issued ASU 2013-10, Derivatives and Hedging (Topic 815): Inclusion of the Fed Funds Effective Swap Rate (or Overnight Index Swap Rate) as a Benchmark Interest Rate for Hedge Accounting Purposes. This newly issued accounting standard permit the Fed Funds Effective Swap Rate (OIS) to be used as a U.S. benchmark interest rate for hedge accounting purposes under Topic 815, in addition to interest rates on direct Treasury obligations of the U.S. government and the London Interbank Offered Rate. The amendments also remove the restriction on using different benchmark rates for similar hedges. This ASU is required to be applied prospectively for qualifying new or re-designated hedging relationships entered into on or after July 17, 2013. The adoption of this standard is not expected to have an impact on the Company’s financial position or results of operations.
The FASB issued ASU 2013-04, Liabilities (Topic 405): Obligations Resulting from Joint and Several Liability Arrangements for Which the Total Amount of the Obligation Is Fixed at the Reporting Date. This newly issued accounting standard provide guidance for the recognition, measurement, and disclosure of obligations resulting from joint and several liability arrangements for which the total amount of the obligation within the scope of this guidance is fixed at the reporting date, except for obligations addressed within existing guidance in U.S. GAAP. Examples of obligations within the scope of this update include debt arrangements, other contractual obligations, and settled litigation and judicial rulings. This ASU is required to be applied retrospectively for fiscal years, and interim periods within those years beginning after December 15, 2013. The adoption of this standard is not expected to have an impact on the Company’s financial position or results of operations.
| |
3. | Business acquisitions and development projects |
| |
(a) | Agreement to acquire the noncontrolling interest in U.S. Wind farms |
On November 28, 2013, APCo entered into an agreement to acquire the 40% interest in Wind Portfolio SponsorCo, LLC ("SponsorCo") from Gamesa Corporación Tecnológica, S.A. for approximately U.S. $117,000. SponsorCo indirectly holds the interests in Sandy Ridge, Senate and Minonk Wind acquired in 2012. The transaction will result in the elimination of the noncontrolling interest in respect of the Class B partnership units of SponsorCo including its portion of Accumulated other comprehensive income and resulting tax effect. Any difference with the consideration paid will be recorded as Additional paid-in capital.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
3. | Business acquisitions and development projects (continued) |
| |
(b) | Acquisition of New England Gas System |
On December 20, 2013, Liberty Utilities acquired certain regulated natural gas distribution utility assets (the “New England Gas System”) located in the State of Massachusetts. Total purchase price for the New England Gas System, net of the debt assumed, is approximately U.S. $59,100, subject to certain working capital and other closing adjustments.
The following table summarizes the preliminary determination of the fair value of the assets acquired and liabilities assumed at the acquisition date:
|
| | | |
Cash | $ | 76 |
|
Working capital | 8,175 |
|
Property, plant and equipment | 84,636 |
|
Regulatory assets | 47,644 |
|
Other assets | 1,197 |
|
Long term debt (including current portion) | (25,836 | ) |
Regulatory liabilities | (15,969 | ) |
Pension and OPEB | (25,360 | ) |
Environmental obligation | (10,225 | ) |
Deferred income tax liability, net | (1,217 | ) |
Total net assets acquired | $ | 63,121 |
|
Due to the timing of the acquisition, the Company has not completed the fair value measurements of the assets acquired and liabilities assumed. The determination of the fair value has been based upon management’s preliminary estimates of final closing adjustments, certain estimates and assumptions with respect to the fair values of the assets acquired and liabilities assumed. The Company will continue to review information and perform further analysis prior to finalizing the fair value of the consideration paid and the fair value of the assets acquired and liabilities assumed. The actual fair values of the assets acquired and liabilities assumed may differ from the amounts above.
Property, plant and equipment are amortized in accordance with regulatory requirements over the estimated useful life of the assets using the straight line method. The weighted average useful life of New England Gas System assets is 55 years.
All costs related to the acquisition have been expensed through the consolidated statements of operations.
New England Gas System contributed revenue of $3,582 and net earnings of $1,153 to the Company’s consolidated financial results for 2013. Pro forma financial information is disclosed in note 3(f).
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
3. | Business acquisitions and development projects (continued) |
| |
(c) | Acquisition of Peach State Gas System |
On April 1, 2013 Liberty Utilities acquired certain regulated natural gas distribution utility assets (the “Peach State Gas System”) located in the State of Georgia. The total purchase price for the Peach State Gas System adjusted for certain working capital and other closing adjustments, is approximately $155,578 (U.S. $153,000).
The following table summarizes the preliminary determination of the fair value of the assets acquired and liabilities assumed at the acquisition date:
|
| | | |
Working capital | $ | 9,605 |
|
Property, plant and equipment | 141,983 |
|
Goodwill | 12,226 |
|
Deferred income tax asset, net | 1,992 |
|
Derivative asset | 231 |
|
Regulatory liabilities | (3,807 | ) |
Other liabilities | (1,853 | ) |
Pension and OPEB | (4,615 | ) |
Derivative liabilities | (184 | ) |
Total net assets acquired | $ | 155,578 |
|
The Company has not completed the fair value measurement of the assets acquired and liabilities assumed, particularly that of certain executory contracts. The determination of the fair value has been based upon management’s preliminary estimates and assumptions with respect to the fair values of the assets acquired and liabilities assumed. The Company will continue to review information and perform further analysis prior to finalizing the fair value of the consideration paid and the fair value of the assets acquired and liabilities assumed. The actual fair values of the assets acquired and liabilities assumed may differ from the amounts above.
Goodwill represents the excess of the fair value of the consideration paid over the fair value of net assets acquired. The contributing factors to the amount recorded as goodwill include expected future cash flows, potential operational synergies, the utilization of technology, and cost savings opportunities in the delivery of certain shared administrative and other services. The goodwill related to the Peach State Gas System has been reported under the Liberty Utilities (East) segment.
Property, plant and equipment are amortized in accordance with regulatory requirements over the estimated useful life of the assets using the straight line method. The weighted average useful life of the Peach State Gas System assets is 55 years.
All costs related to the acquisition have been expensed through the consolidated statements of operations.
Peach State Gas System contributed revenue of $37,889 and net earnings of $5,692 to the Company’s consolidated financial results for 2013. Pro forma financial information is disclosed in note 3(f).
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
3. | Business acquisitions and development projects (continued) |
| |
(d) | Acquisition of Pine Bluff Water System |
On February 1, 2013, Liberty Utilities acquired United Water Arkansas Inc. a regulated water distribution utility (the “Pine Bluff Water System”) located in Pine Bluff, Arkansas. Total purchase price for the Pine Bluff Water System, adjusted for certain working capital and other closing adjustments, is approximately $27,858 (U.S. $27,934).
The following table summarizes the allocation of the assets acquired and liabilities assumed at the acquisition date. The determination of the fair value of assets and liabilities acquired is based upon management’s estimates and certain assumptions with respect to the fair values of the assets acquired and liabilities assumed.
|
| | | |
Cash | $ | 8 |
|
Working capital | 766 |
|
Property, plant and equipment | 28,371 |
|
Regulatory assets | 957 |
|
Goodwill | 5,034 |
|
Other liabilities | (169 | ) |
Regulatory liabilities | (135 | ) |
Pension and OPEB | (4,277 | ) |
Deferred income tax liability, net | (2,697 | ) |
Total net assets acquired | $ | 27,858 |
|
Goodwill represents the excess of the fair value of the consideration paid over the fair value of net assets acquired. The contributing factors to the amount recorded as goodwill include expected future cash flows, potential operational synergies, the utilization of technology, and cost savings opportunities in the delivery of certain shared administrative and other services. The goodwill related to the Pine Bluff Water System has been reported under the Liberty Utilities (Central) segment.
Property, plant and equipment are amortized in accordance with regulatory requirements over the estimated useful life of the assets using the straight line method. The weighted average useful life of the Pine Bluff Water System assets is 40 years.
All costs related to the acquisition have been expensed through the consolidated statements of operations.
Pine Bluff Water System contributed revenue of $8,708 and net earnings of $1,894 to the Company’s consolidated financial results for 2013. The disclosure of pro forma revenue and earnings has been deemed immaterial.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
3. | Business acquisitions and development projects (continued) |
| |
(e) | Acquisition of Shady Oaks Wind Facility |
Effective January 1, 2013, APCo acquired the 109.5 megawatt (“MW”) Shady Oaks wind powered generating facility (“Shady Oaks Wind Facility”) by assuming the existing long-term debt of approximately U.S. $150,000 for no additional cash. The purchase agreement provides for final purchase price adjustments based on working capital at the acquisition date, energy generated by the project and basis differences between the relevant node and hub prices.
The following table summarizes the allocation of the assets acquired and liabilities assumed at the acquisition date. The determination of the fair value is based upon management’s estimates and assumptions with respect to the fair value of the assets acquired and liabilities assumed.
|
| | | | |
Cash | | $ | 4,682 |
|
Working capital | | (846 | ) |
Property, plant and equipment | | 144,243 |
|
Deferred tax asset | | 2,519 |
|
Long term debt (including current portion) | | (149,235 | ) |
Asset retirement obligation | | (1,363 | ) |
Total net assets acquired | | $ | — |
|
Property, plant and equipment are amortized on a straight line basis over the lives of the assets, which have a weighted average useful life of 37 years.
Shady Oaks Wind Facility earns revenue from the sale of electricity and renewable energy credits and from capacity payments. Shady Oaks Wind Facility recognizes revenue from the sale of electricity and renewable energy credits (“RECs”) based upon the output delivered at rates specified under a long-term power purchase agreement with Commonwealth Edison Company (“ComEd”). Shady Oaks Wind Facility has contracted to sell approximately 310,000 MW hours of electricity (and associated RECs) to ComEd each year, commencing June 1, 2012, under this long-term power purchase agreement. On March 29, 2013, ComEd issued curtailment notice reducing the annual contract quantity for the delivery year from June 1, 2013 to May 31, 2014 to 252,617 MW hours. Electricity and associated renewable energy credits not sold to ComEd will be sold into wholesale electric markets.
Shady Oaks Wind Facility contributed revenue of $17,472 and net earnings of $3,297 to APUC’s consolidated financial results for 2013. The disclosure of pro forma revenue and earnings has been deemed impracticable as Shady Oaks Wind Facility being a newly constructed wind power generation facility only achieved commercial operations in the second half of 2012 and therefore had little operations prior to the acquisition by APCo.
All costs related to the acquisition have been expensed in the consolidated statements of operations.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
3. | Business acquisitions and development projects (continued) |
The supplemental pro forma financial information below was prepared using the acquisition method of accounting and is based on the historical financial information of APUC, New England Gas System and Peach State Gas System reflecting results of operations for 2013 and 2012 on a comparative basis as though the aforementioned companies were combined as of January 1, 2012. The acquiree’s pre-acquisition results have been added to APUC’s historical results, and the totals have been adjusted for the pro forma effects of acquisition-related costs, interest expense related to the financing of the business combinations, and related income taxes.
|
| | | | | | | |
Pro forma | 2013 | | 2012 |
Total revenue from continuing operations | $ | 760,394 |
| | $ | 464,182 |
|
Net earnings from continuing operations | 59,698 |
| | 28,103 |
|
Basic net earnings from continuing operations per share | 0.32 |
| | 0.13 |
|
Diluted net earnings from continuing operations per share | 0.32 |
| | 0.13 |
|
The above unaudited pro forma financial information is presented for informational purposes only and does not purport to represent what the results would have been had the acquisition closed on the date assumed, nor is it necessarily indicative of the results that may be expected in future periods.
| |
(g) | Acquisition of New Hampshire Electric and Gas Systems |
In 2013, the Company received additional information which was used to refine the estimates for fair value of assets acquired and liabilities assumed on July 3, 2012 for the New Hampshire electric and gas utilities. The carrying value of those assets and liabilities were retrospectively adjusted to the amounts detailed in the table below. As a result, the total consideration was reduced by $9,216, working capital acquired was reduced by $9,869 and goodwill was increased by $957.
|
| | | | | | | | | | | |
| Granite State | | EnergyNorth | | Total |
Cash | $ | 395 |
| | $ | — |
| | $ | 395 |
|
Restricted cash | 3,252 |
| | — |
| | 3,252 |
|
Working capital | 1,916 |
| | 15,420 |
| | 17,336 |
|
Property, plant and equipment | 86,935 |
| | 256,305 |
| | 343,240 |
|
Regulatory assets | 31,683 |
| | 87,126 |
| | 118,809 |
|
Deferred financing | 31 |
| | — |
| | 31 |
|
Other assets | — |
| | 83 |
| | 83 |
|
Goodwill | — |
| | 28,537 |
| | 28,537 |
|
Customer deposits | (661 | ) | | (962 | ) | | (1,623 | ) |
Long-term debt | (15,188 | ) | | — |
| | (15,188 | ) |
Other long-term liabilities | (1,468 | ) | | (3,287 | ) | | (4,755 | ) |
Advances in aid of construction | — |
| | (86 | ) | | (86 | ) |
Derivative liabilities | — |
| | (2,598 | ) | | (2,598 | ) |
Regulatory liabilities | (5,533 | ) | | (27,456 | ) | | (32,989 | ) |
Pension and OPEB | (19,108 | ) | | (29,197 | ) | | (48,305 | ) |
Environmental obligation | — |
| | (54,431 | ) | | (54,431 | ) |
Deferred income tax liabilities, net | — |
| | (61,484 | ) | | (61,484 | ) |
Total net assets acquired | $ | 82,254 |
| | $ | 207,970 |
| | $ | 290,224 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
3. | Business acquisitions and development projects (continued) |
| |
(h) | Acquisition of solar energy project |
On January 4, 2012, APCo acquired rights to develop a 10 MWac solar project located near Cornwall, Ontario which has been granted a Feed-in-Tariff contract by the Ontario Power Authority for a 20 year term at a rate of $443/MWh. The consideration for the development rights is $4,500 plus additional contingent consideration of $3,500 based on achieving certain construction milestones. As at December 31, 2013, the Company has paid a total of $3,000 based on achieved milestones. The transaction has been recorded as a purchase of intangible assets. In addition, as at December 31, 2013, the Company has invested $33,259 in the development and construction of the solar energy project which is recorded as property, plant and equipment.
| |
(i) | Acquisition of noncontrolling interest in Calpeco Electric System |
On December 21, 2012, APUC acquired the 49.999% interest in Calpeco Electric System from Emera Inc.(“Emera”) that it did not previously hold for $38,756 which was funded by the proceeds of common share subscription receipts (note 15(a)(ii)). The impact on the Company’s consolidated balance sheet was as follows:
|
| | | |
| 2012 |
Elimination of noncontrolling interest (net of intercompany balance of $1,297 with Emera) | $ | 33,726 |
|
Noncontrolling interest portion of currency translation adjustment transferred to AOCI | 1,397 |
|
Accumulated deficit | 3,633 |
|
Exercise of subscription receipts | $ | 38,756 |
|
During the third quarter of 2013, the Company completed the tax filings in connection with the acquisition of Emera’s noncontrolling interest in Calpeco Electric System and identified an adjustment to the deferred tax balance. The $3,649 deferred tax adjustment identified has been recorded in the current period as an adjustment to accumulated deficit consistent with the accounting for the acquisition of the noncontrolling interest.
Accounts receivable as of December 31, 2013 includes unbilled revenue of $45,274 (December 31, 2012 - $22,658) from the Company's regulated utilities. Accounts receivable as at December 31, 2013 is presented net of allowance for doubtful accounts of $8,461 (December 31, 2012 - $4,360).
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
5. | Property, plant and equipment |
Property, plant and equipment consist of the following:
|
| | | | | | | | | | | |
2013 | | | | | |
| Cost | | Accumulated depreciation | | Net book value |
Generation | | | | | |
Renewable | $ | 1,438,229 |
| | $ | 166,175 |
| | $ | 1,272,054 |
|
Thermal | 116,975 |
| | 43,596 |
| | 73,379 |
|
Distribution |
| |
| | |
Water & wastewater | 303,410 |
| | 63,807 |
| | 239,603 |
|
Electricity | 277,679 |
| | 16,782 |
| | 260,897 |
|
Gas | 690,034 |
| | 19,758 |
| | 670,276 |
|
Land | 8,266 |
| | — |
| | 8,266 |
|
Equipment | 71,292 |
| | 25,111 |
| | 46,181 |
|
Construction in progress | 138,048 |
| | — |
| | 138,048 |
|
| $ | 3,043,933 |
| | $ | 335,229 |
| | $ | 2,708,704 |
|
|
| | | | | | | | | | | |
2012 | | | | | |
| Cost | | Accumulated depreciation | | Net book value |
Generation | | | | | |
Renewable | $ | 1,132,631 |
| | $ | 78,772 |
| | $ | 1,053,859 |
|
Thermal | 208,183 |
| | 78,336 |
| | 129,847 |
|
Distribution |
| |
| | |
Water & wastewater | 240,376 |
| | 52,162 |
| | 188,214 |
|
Electricity | 259,461 |
| | 7,765 |
| | 251,696 |
|
Gas | 352,491 |
| | 5,940 |
| | 346,551 |
|
Land | 7,318 |
| | — |
| | 7,318 |
|
Equipment | 67,740 |
| | 22,712 |
| | 45,028 |
|
Construction in progress | 63,765 |
| | — |
| | 63,765 |
|
| $ | 2,331,965 |
| | $ | 245,687 |
| | $ | 2,086,278 |
|
Renewable generation assets include cost of $86,774 (2012 - $88,198) and accumulated depreciation of $31,739 (2012 - $29,584) related to facilities under capital lease or owned by consolidated variable interest entities. Depreciation expense of facilities under capital lease was $2,155 (2012 - $2,244).
Investments tax credits, government grants and contributions received in aid of construction of $3,098 (2012 - $6,341) have been credited to the cost of the distribution assets. Water and wastewater distribution assets include expansion costs of $1,000 on which the Company does not currently earn a return.
Subsequent to year-end, on January 3, 2014, APUC, through wholly owned subsidiaries, acquired a new office facility in Oakville, Ontario. The purchase price for the building was $46,800 and was financed through APUC's credit facility.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
6. | Intangible assets and goodwill |
Intangible assets consist of the following:
|
| | | | | | | | | | | |
2013 | | | | | |
| Cost | | Accumulated amortization | | Net book value |
Power sales contracts | $ | 61,430 |
| | $ | 28,987 |
| | $ | 32,443 |
|
Customer relationships | 28,512 |
| | 6,539 |
| | 21,973 |
|
| $ | 89,942 |
| | $ | 35,526 |
| | $ | 54,416 |
|
|
| | | | | | | | | | | |
2012 | | | | | |
| Cost | | Accumulated amortization | | Net book value |
Power sales contracts | $ | 60,435 |
| | $ | 24,881 |
| | $ | 35,554 |
|
Customer relationships | 26,674 |
| | 5,447 |
| | 21,227 |
|
| $ | 87,109 |
| | $ | 30,328 |
| | $ | 56,781 |
|
Estimated amortization expense for intangibles for the next three years is $4,560 each year, $2,810 in year four and $2,470 in year five.
Changes in goodwill per operating segment are as follows:
|
| | | | | | | | | | | | |
| Liberty Utilities |
| Central | West | East | Total |
Balance, January 1, 2012 | $ | 192 |
| $ | 9,517 |
| $ | — |
| $ | 9,709 |
|
Business acquisitions | 25,257 |
| — |
| 26,527 |
| 51,784 |
|
Foreign exchange | (357 | ) | (251 | ) | 574 |
| (34 | ) |
Balance, December 31, 2012 | $ | 25,092 |
| $ | 9,266 |
| $ | 27,101 |
| $ | 61,459 |
|
Business acquisitions | 5,034 |
| — |
| 12,226 |
| 17,260 |
|
Adjustments | (209 | ) | — |
| 957 |
| 748 |
|
Foreign exchange | 2,056 |
| 640 |
| 2,484 |
| 5,180 |
|
Balance, December 31, 2013 | $ | 31,973 |
| $ | 9,906 |
| $ | 42,768 |
| $ | 84,647 |
|
The Company’s regulated utility operating companies are subject to regulation by the public utility commissions of the states in which they operate. The respective public utility commissions have jurisdiction with respect to rate, service, accounting policies, issuance of securities, acquisitions and other matters. These utilities operate under cost-of-service regulation as administered by these state authorities. The Company`s regulated utility operating companies are accounted for under the principles of U.S. Financial Accounting Standards Board ASC Topic 980 Regulated Operations (“ASC 980”). Under ASC 980, regulatory assets and liabilities that would not be recorded under U.S. GAAP for non-regulated entities are recorded to the extent that they represent probable future revenues or expenses associated with certain charges or credits that will be recovered from or refunded to customers through the rate setting process.
On November 29, 2012, the Company’s Calpeco Electric System regulator approved an All Parties General Rate Case Settlement. As an element of the decision, a revenue decoupling mechanism and a vegetation management memorandum account were agreed upon. The revenue decoupling mechanism will isolate base revenues from fluctuations caused by weather and economic factors. The vegetation management memorandum account allows for the tracking and pass through of vegetation management expenses to customers, one of the largest expenses of the utility.
| |
7. | Regulatory matters (continued) |
At any given time, Liberty Utilities can have several regulatory proceedings underway. The financial effects of these proceedings are reflected in the financial statements based on regulatory approval obtained to the extent that there is a financial impact during the applicable reporting period.
Regulatory assets and liabilities consist of the following:
|
| | | | | | | |
| 2013 | | 2012 |
Regulatory assets | | | |
Environmental costs (a) | $ | 80,438 |
| | $ | 59,789 |
|
Pension and post-employment benefits (b) | 64,997 |
| | 47,838 |
|
Storm costs (c) | 5,437 |
| | 6,726 |
|
Energy costs adjustment (d) | 20,495 |
| | 7,962 |
|
Rate case costs (e) | 3,119 |
| | 2,398 |
|
Vegetation management | 2,297 |
| | 2,082 |
|
Debt premium (f) | 4,504 |
| | — |
|
Asset retirement obligation (g) | 1,468 |
| | 1,095 |
|
Tax related | 2,995 |
| | 1,160 |
|
Other | 4,598 |
| | 5,342 |
|
Total regulatory assets | $ | 190,348 |
| | $ | 134,392 |
|
Less current regulatory assets | (34,643 | ) | | (10,644 | ) |
Non-current regulatory assets | $ | 155,705 |
| | $ | 123,748 |
|
| | | |
Regulatory liabilities | | | |
Cost of removal (h) | $ | 68,698 |
| | $ | 58,852 |
|
Rate-base offset (i) | 25,082 |
| | 15,541 |
|
Energy costs adjustment (d) | 17,394 |
| | 13,891 |
|
Pension and post-employment benefits (b) | 6,770 |
| | 1,127 |
|
Rate adjustment mechanism | 1,681 |
| | — |
|
Tax related | 133 |
| | — |
|
Other | 3,531 |
| | 1,265 |
|
Total regulatory liabilities | $ | 123,289 |
| | $ | 90,676 |
|
Less current regulatory liabilities | (21,632 | ) | | (8,626 | ) |
Non-current regulatory liabilities | $ | 101,657 |
| | $ | 82,050 |
|
| |
(a) | Environmental remediation costs recovery: Actual expenditures incurred for the cleanup of certain former gas manufacturing facilities (see note 23 (a) (ii)) are recovered through rates over a period of 7 years. |
| |
(b) | Pension and post-employment benefits: As part of a business acquisition, the Regulators authorized a regulatory asset or liability being set up for the amounts of pension and post-retirement benefits that have not yet been recognized in net periodic cost and were presented as accumulated comprehensive income prior to the acquisition. A net portion of $12,213 is currently recovered through rates over the future services years of the employees. The balance of $46,014 relates to recent acquisitions and was authorized for recognition as an asset by the Regulator. Recovery of $23,013 through rates is expected to start in the second quarter of 2014. The remaining $23,001 is anticipated to be approved in a final rate order in 2015. |
| |
(c) | Storm costs: Incurred repair costs resulting from certain storms, which are expected to be recovered through rates. |
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
7. | Regulatory matters (continued) |
| |
(d) | Energy cost adjustment: The revenue of the electric and natural gas utilities include a component which is designed to recover the cost of electricity or natural gas through rates charged to customers. Under deferred energy accounting, to the extent actual natural gas and purchased power costs differ from natural gas and purchased power costs recoverable through current rates that difference is not recorded on the consolidated statements of operations but rather is deferred and recorded as a regulatory asset or liability on the balance sheet. These differences are reflected in adjustments to rates and recorded as an adjustment to cost of natural gas or electricity in future time periods, subject to regulatory review. Derivatives are often utilized to manage the price risk associated with natural gas purchasing activities in accordance with the expectations of state regulators. The gains and losses associated with these derivatives are recoverable through the energy cost adjustment (note 26(b)(i)). |
| |
(e) | Rate case costs: The costs to file, prosecute and defend rate case applications are referred to as rate case costs. These costs are capitalized and amortized over the period of rate recovery granted by the Regulator. |
| |
(f) | Debt premium: The value of debt assumed in the acquisition of New England Gas System has been recorded at fair value in accordance with ASC 805 Business Combinations. The Massachusetts regulator allows for recovery of interest at the coupon rate of the debt and a regulatory asset has been recorded for the difference between the fair value and face value of the debt. |
| |
(g) | Asset retirement obligation: Asset retirement obligations incurred by the utilities are expected to be recovered through rates. |
| |
(h) | Cost of removal: The regulatory liability for cost of removal represents amounts that have been collected from ratepayers for costs that are expected to be incurred in the future to retire the utility plant. |
| |
(i) | Rate-base offset: The Regulator imposed a rate base offset that would reduce the revenue requirement at future rate proceedings. The rate base offset declines on a straight-line basis over a period of ten years. |
The Company records carrying charges on the regulatory balances related to energy costs adjustment and storm costs. As recovery of regulatory assets is subject to regulatory approval, if there were any changes in regulatory positions that indicate recovery is not probable, the related cost would be charged to income in the period of such determination.
| |
8. | Long-term investments and notes receivable |
Long-term investments and notes receivable consist of the following: |
| | | | | | | |
| 2013 | | 2012 |
Long-term investments | | | |
32.4% of Class B non-voting shares of Kirkland Lake Power Corp. | $ | 4,851 |
| | $ | 4,926 |
|
25% of Class B non-voting shares of Cochrane Power Corporation | 3,772 |
| | 4,669 |
|
45% interest in the Algonquin Power (Rattle Brook) Partnership (b) | — |
| | 3,884 |
|
50% interest in the Valley Power Partnership | 1,718 |
| | 1,767 |
|
Other | 325 |
| | 180 |
|
Total long-term investments | $ | 10,666 |
| | $ | 15,426 |
|
| | | |
Notes Receivable | | | |
Red Lily Senior loan, interest at 6.31% (a) | $ | 11,588 |
| | $ | 11,588 |
|
Red Lily Subordinated loan, interest at 12.5% (a) | 6,565 |
| | 6,565 |
|
Chapais Énergie, Société en Commandite interest at 10.789% and 4.91%, respectively | 1,928 |
| | 2,448 |
|
Silverleaf resorts loan, interest at 15.48% maturing July 2020 | 2,149 |
| | 2,010 |
|
Other | 448 |
| | 146 |
|
| 22,678 |
| | 22,757 |
|
Less: current portion | (598 | ) | | (537 | ) |
Total long-term notes receivable | $ | 22,080 |
| | $ | 22,220 |
|
Total long-term investments and notes receivable | $ | 32,746 |
| | $ | 37,646 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
8. | Long-term investments and notes receivable (continued) |
The above notes are secured by the underlying assets of the respective facilities.
The Red Lily I Partnership (“Partnership”) is owned by an independent investor. The Company provides operation and supervision services to the Red Lily I project, a 26.4 megawatt wind energy facility located in south-eastern Saskatchewan.
The Company’s investment in Red Lily I is in the form of participation in a portion of the senior debt facility, and a subordinated debt facility to the Partnership. In 2011, APUC advanced $13,000 under a senior debt facility to the Partnership and received a pre-payment of $1,412 in 2012. Another third party lender has also advanced $31,000 of senior debt to the Partnership. The Company’s senior loan to the Partnership earns interest at the rate of 6.31% and will mature in 2016. Both tranches of senior debt are secured by substantially all the assets of the Partnership on a pari passu basis.
The subordinated loan earns an interest rate of 12.5%, the principal matures in 2036 but is repayable by the Partnership in whole or in part at any time after 2016, without a pre-payment premium. The subordinated loan is secured by substantially all the assets of the Partnership but is subordinated to the senior debt.
A second tranche of subordinated loan for an amount equal to the amounts outstanding on Tranche 2 of the senior debt but no greater than $17,000 will be advanced in 2016 by the Company. The proceeds from this additional subordinated debt are required to be used to repay Tranche 2 of the Partnership’s senior debt, including APUC’s portion.
In connection with the subordinated debt facility, the Company has been granted an option to subscribe for a 75% equity interest in the Partnership in exchange for the outstanding amount on its subordinated loan of up to $19,500, exercisable for a period of 90 days commencing in 2016. The fair value of the conversion option as at December 31, 2013 and 2012 was determined to be negligible.
| |
(b) | Algonquin Power (Rattle Brook) Partnership |
The Algonquin Power (Rattle Brook) Partnership was sold to related parties effective December 31, 2013 (see note 21).
Long term liabilities consist of the following:
|
| | | | | | | |
| 2013 | | 2012 |
APCo | | | |
Revolving $200,000 credit facility, revolving line of credit interest rate is equal to bankers' acceptance or LIBOR plus a variable rate as outlined in the credit facility agreement. The current rate is BA or LIBOR plus 1.75%, maturing November 16, 2015. | $ | 124,570 |
| | $ | 27,074 |
|
Senior Unsecured Notes: $150,000 senior unsecured notes, bearing an interest rate of 4.82% maturing February 15, 2021. The notes are interest only, payable semi-annually in arrears. | 149,920 |
| | 149,910 |
|
Senior Unsecured Notes: $135,000 senior unsecured notes, bearing an interest rate of 5.50% maturing July 25, 2018. The notes are interest only, payable semi-annually in arrears. | 134,837 |
| | 134,807 |
|
Senior Debt - Shady Oaks Wind Facility: U.S. $122,000 Chinese Development Bank Corporation loan facility, bearing an interest rate of 6 month LIBOR plus 280 basis points, maturing June 30, 2026. The facility has principal and interest payments, payable semi-annually in arrears. | 129,759 |
| | — |
|
Senior Debt - Long Sault Hydro Facility: Bonds bearing an interest rate of 10.21% maturing December 31,2027. The bonds have interest and principal payments, monthly in arrears. | 37,143 |
| | 38,136 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
|
| | | | | | | |
| 2013 | | 2012 |
Senior Debt - Sanger Thermal Facility: U.S. $19,200 California Pollution Control Finance Authority Variable Rate Demand Resource Recovery Revenue Bond Series 1990A, bearing an effective interest rate determined by the remarketing agent, maturing September 15, 2020. The bond has interest only payments, payable monthly in arrears. The effective interest rate in 2013 was 1.72% (2012 – 2.29%). | 20,421 |
| | 19,102 |
|
Senior Debt - Chuteford Hydro Facility: Bonds bearing an interest rate of 11.6%, maturing April 1, 2020. The bond has principal and interest payments, payable monthly in arrears. | 3,417 |
| | 3,763 |
|
Liberty Utilities |
| |
|
Revolving U.S. $200,000 credit facility, revolving line of credit interest rate is equal to LIBOR plus a variable rate as outlined in the credit facility agreement. The current rate is LIBOR plus 1.25%, maturing September 30, 2018. | 85,620 |
| | 27,360 |
|
Senior Unsecured Notes: | | | |
Liberty Utilities Co.: U.S. $50,000, bearing an interest rate of 3.51%, maturing July 31, 2017; U.S. $115,000, bearing an interest rate of 4.49%, maturing August 1, 2022; U.S. $60,000, bearing an interest rate of 4.89%, maturing July 30, 2027; U.S. $15,000, bearing an interest rate of 4.14%, maturing March 13, 2023; U.S. $25,000, bearing an interest rate of 3.23%, maturing July 31, 2020; U.S. $75,000, bearing an interest rate of 3.86%, maturing July 31, 2023; and U.S. $25,000, bearing an interest rate of 4.26%, maturing July 31, 2028. The notes interest only payments, payable semi-annually. | 388,214 |
| | 223,852 |
|
Calpeco Electric System: U.S. $45,000 senior unsecured notes bearing an interest rate of 5.19%, maturing December 29, 2020 and U.S. $25,000 senior unsecured notes bearing an interest rate of 5.59%, maturing December 29, 2025. The notes are interest only payments, payable semi-annually in arrears. | 74,452 |
| | 69,643 |
|
Liberty Water Co: U.S. $50,000 senior unsecured notes bearing an interest rate of 5.60% maturing December 22, 2020. The note has interest only payments, payable semi-annually in arrears, until June 20, 2016 after which the note will bear semi-annual interest payments thereafter. | 53,180 |
| | 49,745 |
|
New England Gas System: First mortgage bonds, U.S. $6,500, bearing an interest rate of 9.44%, maturing February 15, 2020; U.S. $7,000, bearing an interest rate of 7.99%, maturing September 15, 2026; U.S. $6,000, bearing an interest rate of 7.24%, maturing December 15, 2027. The bonds have interest only payments. | 25,244 |
| | — |
|
Granite State Electric System: Senior unsecured notes, U.S. $5,000, bearing an interest rate of 7.37%, maturing November 1, 2023; U.S. $5,000, bearing an interest rate of 7.94%, maturing July 1, 2025; and, U.S. $5,000, bearing an interest rate of 7.30%, maturing June 15, 2028. The notes have interest only payments, payable semi-annually. | 15,954 |
| | 14,924 |
|
LPSCo Water System: 1999 and 2001 IDA Bonds bearing interest rates of 5.95% and 6.75% and maturing October 1, 2023 and October 1, 2031 respectively. The bonds have principal and interest payments, payable monthly in arrears. | 11,668 |
| | 11,269 |
|
Bella Vista Water System: Water Infrastructure Financing Authority of Arizona loans bearing interest rates of 6.26% and 6.10% , and maturing March 1, 2020 and December 1, 2017, respectively. The loans have principal and interest payments, payable monthly and quarterly in arrears. | 1,189 |
| | 1,241 |
|
| $ | 1,255,588 |
| | $ | 770,826 |
|
Less: current portion | (8,339 | ) | | (1,768 | ) |
| $ | 1,247,249 |
| | $ | 769,058 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
9. | Long-term liabilities (continued) |
Certain long-term debt issued at a subsidiary level relating to a specific operating facility is secured by the respective facility with no other recourse to APUC, APCo or Liberty Utilities. The loans have certain financial covenants, which must be maintained on a quarterly basis. Noncompliance with the covenants could restrict cash distributions/dividends to APUC, APCo and Liberty Utilities from the specific facilities.
APCo
Subsequent to year-end on January 17, 2014, APCo issued $200,000 senior unsecured debentures bearing interest at 4.65% and with a maturity date of February 15, 2022. The debentures were sold at a price of $99.864 per $100.00 principal amount. Interest payments will be payable on February 15 and August 15 each year, commencing on February 15, 2014. APCo incurred deferred financing costs of $940, which are being amortized to interest expense over the term of the loan using the effective interest rate method. Concurrent with the offering, APCo entered into a cross currency swap, coterminous with the debentures, to economically convert the Canadian dollar denominated offering into U.S. dollars. APCo designated the entire notional amount of the cross currency fixed for fixed interest rate swap and related short-term USD payables created by the monthly accruals of the swap settlement as a hedge of the foreign currency exposure of its net investment in APCo’s U.S. operations. The gain or loss related to the fair value changes of the swap and the related foreign currency gains and losses on the USD accruals that are designated as, and are effective as, an economic hedge of the net investment in a foreign operation will be reported in the same manner as the translation adjustment (in other comprehensive income) related to the net investment.
Effective January 1, 2013, concurrent with the acquisition of Shady Oaks Wind Facility (note 3(e)), APCo assumed existing long-term debt of approximately U.S. $150,000. Principal of U.S. $28,000 was repaid during the year and another portion of U.S. $40,000 was paid subsequent to year-end on February 10, 2014 leaving a balance of U.S. $82,000 outstanding at that date. The semi-annual principal repayment schedule for the following 12.5 years ranges from U.S., $3,000 to U.S. $6,000 with a final repayment in 2026. This debt may be repaid in whole or in part at any time without penalty.
On December 3, 2012, APCo issued $150,000 senior unsecured debentures bearing interest at 4.82% and with a maturity date of February 15, 2021. The debentures were sold at a price of $99.94 per $100.00 principal amount. Interest payments are payable on February 15 and August 15 each year. APCo incurred deferred financing costs of $1,057, which are being amortized to interest expense over the term of the loan using the effective interest rate method. Concurrent with the offering, APCo entered into a cross currency swap, coterminous with the debentures, to economically convert the Canadian dollar denominated offering into U.S. dollars (note 26(b)(iii)).
In 2012, APCo increased the maximum availability under its senior credit facility from $120,000 to $200,000 to meet future working capital needs. In addition, the bank syndicate agreed to release its security previously held over certain APCo entities, such that the facility is now fully unsecured. The facility has a maturity date of November 16, 2015.
Liberty Utilities
On December 20, 2013, in connection with the acquisition of New England Gas System, Liberty Utilities assumed first mortgage bonds of U.S. $6,000, bearing an interest rate of 7.24%, maturing December 15, 2027; U.S. $7,000, bearing an interest rate of 7.99%, maturing September 15, 2026; and, U.S. $6,500, bearing an interest rate of 9.44%, maturing Feb 15, 2020.
On September 30, 2013, Liberty Utilities increased the maximum availability under its revolving credit facility from U.S. $100,000 to $200,000 to meet future working capital requirements and allow for greater financial flexibility. The facility has a maturity date of September 30, 2018.
On July 31, 2013, Liberty Utilities issued U.S. $125,000 of senior unsecured notes through a private placement in three tranches: U.S. $25,000, bearing an interest rate of 3.23%, maturing July 31, 2020; U.S. $75,000, bearing an interest rate of 3.86%, maturing July 31, 2023; and, U.S. $25,000, bearing an interest rate of 4.26%, maturing July 31, 2028. The proceeds from the private placement financing were used to fund a portion of the acquisition of the Peach State Gas System (note 3(c)).
On March 14, 2013 Liberty Utilities issued U.S. $15,000 of senior unsecured notes through a private placement in connection with the acquisition of the Pine Bluff Water System (note 3(d)). The notes bear interest at 4.14% and mature March 13, 2023.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
9. | Long-term liabilities (continued) |
Liberty Utilities (continued)
In July 2012, Liberty Utilities issued U.S. $225,000 of senior unsecured notes through a private placement in three tranches: U.S. $50,000, bearing an interest rate of 3.51%, maturing July 31, 2017; U.S. $115,000, bearing an interest rate of 4.49%, maturing August 1, 2022; and, U.S. $60,000, bearing an interest rate of 4.89%, maturing July 30, 2027. The notes are interest only, payable semi-annually. Liberty Utilities incurred deferred financing costs of $2,663, which are being amortized to interest expense over the term of the loan using the effective interest rate method. Liberty Utilities used the proceeds of the private placement financing to fund a portion of the acquisition of the New Hampshire Electric and Gas Systems and Midwest Gas System.
On July 3, 2012, in connection with the acquisition of Granite State Electric System, Liberty Utilities assumed senior unsecured long-term notes of U.S. $5,000, bearing an interest rate of 7.37%, maturing November 1, 2023; U.S. $5,000, bearing an interest rate of 7.94%, maturing July 1, 2025; and, U.S. $5,000, bearing an interest rate of 7.30%, maturing June 15, 2028.
APUC
On November 19, 2013, APUC increased the maximum availability under its revolving credit facility from U.S. $30,000 to $65,000. The credit facility will be used for general corporate purposes and has a maturity date of November 19, 2016. As at December 31, 2013 and 2012, no amounts were outstanding under this facility.
As of December 31, 2013, the Company had accrued $14,057 in interest expense (2012 - $4,482). Interest paid on the long-term liabilities in 2013 was $49,746 (2012 - $20,671).
Principal payments due in the next five years and thereafter are:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| 2014 | | 2015 | | 2016 | | 2017 | | 2018 | | Thereafter | | Total |
APCo | $ | 7,864 |
| | $ | 132,508 |
| | $ | 8,212 |
| | $ | 10,540 |
| | $ | 10,767 |
| | $ | 430,176 |
| | $ | 600,067 |
|
Liberty Utilities | 475 |
| | 504 |
| | 5,852 |
| | 59,075 |
| | 91,524 |
| | 498,091 |
| | 655,521 |
|
Total | $ | 8,339 |
| | $ | 133,012 |
| | $ | 14,064 |
| | $ | 69,615 |
| | $ | 102,291 |
| | $ | 928,267 |
| | $ | 1,255,588 |
|
| |
10. | Convertible debentures |
|
| | | | | | | | | | | | |
| | Series 2A | | Series 3 | | Total |
Maturity date | | 2016 November 30 | | 2017 September 30 | | |
Interest rate | | 6.35 | % | | 7.00 | % | | |
Conversion price per share | | $ | 6.00 |
| | $ | 4.20 |
| | |
Carrying value at January 1, 2012 | | $ | 59,726 |
| | $ | 62,571 |
| | $ | 122,297 |
|
Conversion to common shares (note 15(a)(i)), net of costs | | (59,950 | ) | | (61,611 | ) | | (121,561 | ) |
Amortization and accretion | | 224 |
| | — |
| | 224 |
|
Carrying amount at December 31, 2012 | | $ | — |
| | $ | 960 |
| | $ | 960 |
|
Conversion to common shares (note 15(a)(i)), net of costs | | — |
| | (960 | ) | | (960 | ) |
Amortization and accretion | | — |
| | — |
| | — |
|
Carrying and fair value amount at December 31, 2013 | | $ | — |
| | $ | — |
| | $ | — |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
11. | Pension and other post-employment benefits |
In conjunction with recent utilities acquisitions, the Company assumed defined benefit pension and OPEB plans for qualifying employees in the related acquired businesses. The legacy plans of the electricity and gas utilities are non-contributory defined pension plans covering substantially all employees. Benefits are based on each employee’s years of service and compensation. Liberty Utilities initiated a defined benefit cash balance pension plan covering substantially all its new employees and current employees at its water utilities, under which employees are credited with a percentage of base pay plus a prescribed interest rate credit. The Company’s policy is to make pension contributions within the range determined by generally accepted actuarial principles. The OPEB plans provide health care and life insurance coverage to eligible retired employees. Eligibility is based on age and length of service requirements and, in most cases, retirees must cover a portion of the cost of their coverage.
The Company acquired the Pine Bluff Water System, the Peach State Gas System and New England Gas System in 2013; therefore, the pension and OPEB implications for those current acquisitions are not included in the December 31, 2012 comparative information.
| |
(a) | Net pension and OPEB obligation |
The following table sets forth the projected benefit obligations, fair value of plan assets, and funded status of the Company’s plans as at December 31:
|
| | | | | | | | | | | | | | | |
| Pension benefits | | OPEB |
| 2013 | | 2012 | | 2013 | | 2012 |
Change in projected benefit obligation | | | | | | | |
Projected benefit obligation, at beginning of year | $ | 104,291 |
| | $ | 239 |
| | $ | 31,674 |
| | $ | — |
|
Projected benefit obligation assumed from business combination | 73,601 |
| | 101,840 |
| | 17,943 |
| | 30,637 |
|
Modifications to pension plan | 81 |
| |
|
| |
|
| | — |
|
Service cost | 3,273 |
| | 1,288 |
| | 1,602 |
| | 803 |
|
Interest cost | 4,350 |
| | 1,906 |
| | 1,508 |
| | 606 |
|
Actuarial (gain)/loss | (11,395 | ) | | 2,736 |
| | (8,499 | ) | | 857 |
|
Benefits paid | (3,597 | ) | | (1,507 | ) | | (1,158 | ) | | (601 | ) |
Loss/(gain) on foreign exchange | 7,509 |
| | (2,211 | ) | | 2,329 |
| | (628 | ) |
Projected benefit obligation at end of year | $ | 178,113 |
| | $ | 104,291 |
| | $ | 45,399 |
| | $ | 31,674 |
|
Change in plan asset | | | | | | | |
Fair value of plan assets at beginning of year | 66,524 |
| | 203 |
| | 10,195 |
| | — |
|
Plan assets acquired in business combination | 57,285 |
| | 68,045 |
| | 658 |
| | 10,786 |
|
Actual return on plan assets | 10,733 |
| | 1,223 |
| | 1,730 |
| | — |
|
Employer contributions | 3,013 |
| | — |
| | 1,208 |
| | 231 |
|
Benefits paid | (3,597 | ) | | (1,507 | ) | | (1,158 | ) | | (601 | ) |
Loss/(gain) on foreign exchange | 5,322 |
| | (1,440 | ) | | 762 |
| | (221 | ) |
Fair value of plan assets at end of year | $ | 139,280 |
| | $ | 66,524 |
| | $ | 13,395 |
| | $ | 10,195 |
|
Unfunded status | $ | (38,833 | ) | | $ | (37,767 | ) | | $ | (32,004 | ) | | $ | (21,479 | ) |
Amounts recognized in the consolidated balance sheets consists of: | | | | | | | |
Current liabilities | (305 | ) | | — |
| | — |
| | — |
|
Non-current liabilities | (38,528 | ) | | (37,767 | ) | | (32,004 | ) | | (21,479 | ) |
Net amount recognized | $ | (38,833 | ) | | $ | (37,767 | ) | | $ | (32,004 | ) | | $ | (21,479 | ) |
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
11. | Pension and other post-employment benefits (continued) |
| |
(b) | Net pension and OPEB obligation (continued) |
The accumulated benefit obligation for the pension plans was $162,179 and $97,687 at December 31, 2013 and 2012, respectively.
The amounts recognized in accumulated other comprehensive loss before tax were as follows:
|
| | | | | | | |
| Accumulated other comprehensive income |
| Pension | | OPEB |
Balance, January 1, 2012 | $ | 53 |
| | $ | — |
|
Current year net actuarial gain | 3,298 |
| | 857 |
|
Amortization of net actuarial loss | (2 | ) | | (32 | ) |
Foreign exchange | (16 | ) | | (4 | ) |
Balance at December 31, 2012 | $ | 3,333 |
| | $ | 821 |
|
Current year net actuarial loss | (18,011 | ) | | (9,644 | ) |
Current year prior service loss | 82 |
| | — |
|
Amortization of net actuarial loss | (23 | ) | | (26 | ) |
Foreign exchange | 234 |
| | (234 | ) |
Balance at December 31, 2013 | $ | (14,385 | ) | | $ | (9,083 | ) |
Weighted average assumptions used to determine net benefit cost for 2013 and 2012 were as follows:
|
| | | | | | | | | | | |
| Pension benefits | | OPEB |
| 2013 | | 2012 | | 2013 | | 2012 |
Discount rate | 3.68 | % | | 3.89 | % | | 3.69 | % | | 3.97 | % |
Expected return on assets | 5.51 | % | | 5.50 | % | | 5.18 | % | | 4.66 | % |
Rate of compensation increase | 3.13 | % | | 3.31 | % | | 2.97 | % | | N/A |
|
Healthcare cost trend rate | | | | | | | |
Before Age 65 | | | | | 7.68 | % | | 8.48 | % |
Age 65 and after | | | | | 7.68 | % | | 7.50 | % |
Assumed Ultimate Medical Inflation Rate | | | | | 4.80 | % | | 5.00 | % |
Year in which Ultimate Rate is reached | | | | | 2019 |
| | 2017 |
|
Weighted average assumptions used to determine net benefit obligation for 2013 and 2012 were as
follows:
|
| | | | | | | | | | | |
| Pension benefits | | OPEB |
| 2013 | | 2012 | | 2013 | | 2012 |
Discount rate | 4.55 | % | | 3.62 | % | | 4.60 | % | | 3.75 | % |
Expected return on assets | 7.00 | % | | 5.50 | % | | 5.53 | % | | 4.66 | % |
Rate of compensation increase | 2.97 | % | | 3.09 | % | | 2.97 | % | | N/A |
|
In selecting an assumed discount rate, the Company uses a modeling process that involves selecting a portfolio of high-quality corporate debt issuances (AA- or better) whose cash flows (via coupons or maturities) match the timing and amount of the Company’s expected future benefit payments. The Company considers the results of this modeling process, as well as overall rates of return on high-quality corporate bonds and changes
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
11. | Pension and other post-employment benefits (continued) |
| |
(c) | Assumptions (continued) |
in such rates over time, to determine its assumed discount rate. The rate of return assumptions are based on projected long-term market returns for the various asset classes in which the plans are invested, weighted by the target asset allocations
The effect of a one percent change in the assumed health care cost trend rate (HCCTR) for 2013 is as follows:
|
| | | |
| 2013 |
Effect of a 1 percentage point increase in the HCCTR on: | |
Year-end benefit obligation | $ | 5,829 |
|
Total service and interest cost | 580 |
|
Effect of a 1 percentage point decrease in the HCCTR on: | |
Year-end benefit obligation | $ | (4,427 | ) |
Total service and interest cost | (456 | ) |
The following table lists the components of net benefit costs for the pension plans and OPEB recorded as part of administrative expenses in the consolidated statements of operations. The employee benefit costs related to business acquired are recorded in the consolidated statements of operations from the date of acquisition.
|
| | | | | | | | | | | | | | | |
| Pension benefits | | OPEB |
| 2013 | | 2012 | | 2013 | | 2012 |
Service cost | $ | 3,273 |
| | $ | 1,288 |
| | $ | 1,602 |
| | $ | 803 |
|
Interest cost | 4,350 |
| | 1,906 |
| | 1,508 |
| | 606 |
|
Expected return on plan assets | (4,160 | ) | | (1,785 | ) | | (602 | ) | | — |
|
Amortization of net actuarial loss | 23 |
| | 2 |
| | 26 |
| | 32 |
|
Net benefit cost | $ | 3,486 |
| | $ | 1,411 |
| | $ | 2,534 |
| | $ | 1,441 |
|
The net actuarial gain for the defined benefit pension plans and OPEB that will be amortized from accumulated other comprehensive income into net periodic benefit cost over the next fiscal year are $283 and $608, respectively.
The Company’s investment strategy for its pension and post-retirement plan assets is to maintain a diversified portfolio of assets with the primary goal of meeting long-term cash requirements as they become due.
The Company's target asset allocation is as follows:
|
| | | | | |
Asset Class | | Target (%) | | Range (%) |
Equity Securities | | 79 | % | | 48.9%-88.5% |
Debt Securities | | 17 | % | | 21.1%-51.1% |
Other | | 4 | % | | 0%-11.5% |
The fair values of investments as at December 31, 2013, by asset category, are as follows:
|
| | | | | | |
Asset Class | | Level 1 | | Percentage |
Equity Securities | | 110,073 |
| | 79 | % |
Debt Securities | | 23,173 |
| | 17 | % |
Other | | 6,035 |
| | 4 | % |
As at December 31, 2013, the funds do not hold any material investments in APUC.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
11. | Pension and other post-employment benefits (continued) |
The Company expects to contribute $7,539 to its pension plans and $1,339 to its post retirement benefit plans in 2014.
The expected benefit payments over the next ten years are as follows:
|
| | | | | | | | | | | | | | | | | | | | | | | |
| 2014 | | 2015 | | 2016 | | 2017 | | 2018 | | 2019-2023 |
Pension plan | $ | 8,320 |
| | $ | 8,238 |
| | $ | 8,812 |
| | $ | 9,374 |
| | $ | 9,839 |
| | $ | 55,838 |
|
OPEB | 1,339 |
| | 1,247 |
| | 1,400 |
| | 1,547 |
| | 1,727 |
| | 11,176 |
|
| |
(g) | Defined contribution pension plans |
The Company also provides defined contribution pension plans to its employees. The Company's contributions for 2013 were $2,437 (2012 - $1,108).
12. Mandatorily redeemable Series C preferred shares
Effective January 1, 2013, the Company issued 100 redeemable Series C preferred shares in exchange for Class B limited partnership units issued by the St. Leon Wind Energy LP (“St. Leon LP”), a subsidiary of APCo and the legal owner of the St. Leon Wind Facility (note 21). Thirty-six of the Series C preferred shares are owned by related parties controlled by executives of the Company. The preferred shares are mandatorily redeemable in 2031 for $53,400 per share (fifty-three thousand and four hundred dollars per share) and have a contractual cumulative cash dividend paid quarterly until the date of redemption based on a prescribed payment schedule detailed below. As these shares are mandatorily redeemable for cash they are accounted for as liabilities in the financial statements. The cumulative dividends are indexed in proportion to the increase in CPI over the term of the shares. The dividend is intended to approximate the distributions that otherwise would have accrued to holders of Class B limited partnership units. The Series C Shares are convertible into common shares at the option of the holder and the Company, at any time after May 20, 2031 and before June 19, 2031, at a conversion price of $53,400 per share.
The Series C preferred shares were initially measured at their estimated fair value of $18,497 based on the present value of the expected contractual cash flows including dividends and redemption amount, discounted at a rate of 5.0%. The recognition of the initial fair value of $18,497 resulted in an adjustment to equity of the shareholders of the Company as the Class B shares had a nominal carrying amount prior to the exchange. The preferred shares are accounted for under the effective interest method, resulting in accretion of interest expense over the term of the shares. Dividend payments are recorded as a reduction of the Series C Preferred Share carrying value.
|
| | | |
Estimated dividend payments due in the next five years and dividend and redemption payments thereafter are: |
2014 | $ | 1,109 |
|
2015 | 1,077 |
|
2016 | 946 |
|
2017 | 895 |
|
2018 | 1,125 |
|
Thereafter to 2031 | 20,859 |
|
Redemption amount | 5,340 |
|
| 31,351 |
|
Less amounts representing interest | (12,546 | ) |
| 18,805 |
|
Less current portion | (1,038 | ) |
| $ | 17,767 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
Other assets consist of the following:
|
| | | | | | | |
| 2013 | | 2012 |
Restricted cash | $ | 6,021 |
| | $ | 7,063 |
|
Deferred financing costs | 9,011 |
| | 8,706 |
|
Other | 3,752 |
| | 4,251 |
|
| $ | 18,784 |
| | $ | 20,020 |
|
| |
14. | Other long-term liabilities |
Other long-term liabilities consist of the following:
|
| | | | | | | |
| 2013 | | 2012 |
Asset retirement obligations | $ | 9,508 |
| | $ | 7,088 |
|
Customer deposits | 8,774 |
| | 5,620 |
|
Provision for injury and damages | 1,215 |
| | 3,480 |
|
Deferred water rights inducement | 2,764 |
| | 2,845 |
|
Contingent consideration | 1,102 |
| | 1,031 |
|
Other | 4,580 |
| | 5,177 |
|
| 27,943 |
| | 25,241 |
|
Less: current portion | (7,451 | ) | | (4,352 | ) |
| $ | 20,492 |
| | $ | 20,889 |
|
The asset retirement obligations mainly relate to legal requirements to: (i) remove wind farm facilities upon termination of land leases; (ii) cut (disconnect from the distribution system), purge (clean of natural gas and PCB contaminants) and cap gas mains within the gas distribution and transmission system when mains are retired in place, or dispose of sections of gas main when removed from the pipeline system, (iii) clean and remove storage tanks containing waste oil and other waste contaminants, and (iv) remove asbestos upon major renovation or demolition of structures and facilities.
Number of common shares:
|
| | | | | | |
| | 2013 | | 2012 |
Common shares, beginning of period | | 188,763,486 |
| | 136,122,780 |
|
Conversion and redemption of convertible debentures (i) | | 150,816 |
| | 24,991,784 |
|
Conversion of subscription receipts (ii) | | 15,223,016 |
| | 26,380,750 |
|
Issuance of shares under the dividend reinvestment (iii) and employee share purchase plans (c(ii)) | | 2,211,667 |
| | 1,268,172 |
|
Common shares, end of period | | 206,348,985 |
| | 188,763,486 |
|
Authorized
APUC is authorized to issue an unlimited number of common shares. The holders of the common shares are entitled to dividends if, as and when declared by the Board of Directors (the Board); to one vote per share at meetings of the holders of common shares; and upon liquidation, dissolution or winding up of APUC to receive pro rata the remaining property and assets of APUC; subject to the rights of any shares having priority over the common shares, of which none are authorized or outstanding.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
15. | Shareholders’ capital (continued) |
| |
(a) | Common shares (continued) |
Authorized (continued)
On April 23, 2013, the Company’s shareholders renewed its shareholders’ rights plan (the “Rights Plan”). The Rights Plan has a term of three years. Under the Rights Plan, one right is issued with each issued share of the Company. The rights remain attached to the shares and are not exercisable or separable unless one or more certain specified events occur. If a person or group acting in concert acquires 20 percent or more of the outstanding shares (subject to certain exceptions) of the Company, the rights will entitle the holders thereof (other than the acquiring person or group) to purchase shares at a 50 percent discount from the then current market price. The rights provided under the Rights Plan are not triggered by any person making a “Permitted Bid”, as defined in the Rights Plan.
APUC is authorized to issue an unlimited number of preferred shares, issuable in one or more series, containing terms and conditions as approved by the Board of Directors of APUC.
(i)Conversion and redemption of convertible debentures
In 2013, $960 (2012 - $61,611) of Series 3 Debentures were redeemed for 150,816 (2012 - 14,669,266) shares of APUC.
In 2012, the remaining principal amount of $59,957 of Series 2A Debentures were redeemed for 10,322,518 common shares of APUC.
| |
(ii) | Subscription receipts |
On March 26, 2013, in connection with the acquisition of the Peach State Gas system the Company issued 3,960,000 common shares at a price of $7.40 per share for total proceeds of $29,304 pursuant to a subscription receipt agreement with Emera.
On May 14, 2012, in connection with the acquisition of Granite State Electric System and EnergyNorth Gas System, the Company issued 12,000,000 common shares at a price of $5.00 per share to Emera pursuant to a subscription receipt agreement. The $60,000 cash proceeds of the subscription receipts were used to fund a portion of the cost of the acquisitions.
On June 29, 2012, in connection with the acquisition of Sandy Ridge Wind Facility the Company received $15,000 from Emera relating to 2,614,006 subscription receipts representing a price of $5.74 per share and issued common shares relating to these subscription receipts in July 2012.
On July 31, 2012, in connection with the acquisition of the Midwest Gas System the Company issued 6,976,744 common shares at a price of $6.45 per share to Emera pursuant to a subscription receipt agreement. The $45,000 cash proceeds of the subscription receipts were used to fund a portion of the cost of the acquisition.
On December 10, 2012, in connection with the acquisition of Senate and Minonk Wind Facilities, the Company received $45,000 from Emera relating to the exercise of 7,842,016 subscription receipts at a price of $5.74 per subscription receipt pursuant to a subscription receipt agreement. The subscription receipts were converted to 7,842,016 common shares on February 14, 2013.
On December 21, 2012, in connection with the acquisition of Emera’s noncontrolling interest in Calpeco Electric System, the Company received $38,756 from Emera related to the exercise of 8,211,000 subscription receipts at a price of $4.72 per subscription receipt pursuant to a subscription receipt agreement. On December 27, 2012, Emera exercised 4,790,000 of these subscription receipts and the Company issued 4,790,000 common shares in exchange. On February 14, 2013, the balance of 3,421,000 subscription receipts were exercised by Emera and the Company issued 3,421,000 common shares in exchange.
Following the above noted subscription receipts transactions, as of December 31, 2013 all subscriptions receipts had been exercised for cash and converted to common shares.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
15. | Shareholders’ capital (continued) |
| |
(a) | Common shares (continued) |
| |
(iii) | Dividend reinvestment plan |
The Company has a Common Shareholder Dividend Reinvestment Plan, which provides an opportunity for shareholders to reinvest dividends for the purpose of purchasing common shares. Additional Common Shares acquired through the reinvestment of cash dividends will be purchased in the open market or will be issued by APUC at a discount of up to 5% from the average market price, all as determined by the Company from time to time. Subsequent to year-end, APUC issued an additional 501,818 shares under the dividend reinvestment plan.
APUC is authorized to issue an unlimited number of preferred shares, issuable in one or more series, containing terms and conditions as approved by the Board of Directors of APUC. On November 9, 2012, APUC issued 4,800,000 Series A Preferred shares, at a price of $25 per share, for aggregate proceeds of $120,000 before issuance cost of $4,700 or $3,454 net of tax.
The holders of preferred shares are entitled to receive fixed cumulative preferential dividends at an annual rate of $1.125 per share, payable quarterly, as and when declared by the Board of Directors of APUC (the “Board”). The Series A Preferred shares yield 4.5% annually for the initial six-year period up to, but excluding December 31, 2018, with the first dividend payment occurring December 31, 2012. The dividend rate will reset on December 31, 2018, and every five years thereafter at a rate equal to the then five-year Government of Canada bond yield plus 2.94%. The Series A preferred shares are redeemable at $25 per share at the option of the Company on December 31, 2018, and on December 31 of every fifth year thereafter. The holders of Series A Preferred shares have the right to convert their shares into Cumulative Floating Rate Preferred shares, Series B (“the Series B Preferred shares”), subject to certain conditions, on December 31, 2018, and on December 31 of every fifth year thereafter. The Series B Preferred shares carry the same features as the Series A Preferred shares, except that holders will be entitled to receive quarterly floating-rate cumulative dividends, as and when declared by the Board, at a rate equal to the then ninety-day Government of Canada treasury bill yield plus 2.94%. The holders of Series B Preferred shares will have the right to convert their Shares back into Series A Preferred shares on December 31, 2018, and on December 31 of every fifth year thereafter. The Series A Preferred shares and the Series B Preferred shares do not have a fixed maturity date and are not redeemable at the option of the holders thereof.
On January 1, 2013, the Company issued 100 redeemable Series C preferred shares in exchange for Class B limited partnership units issued by the St Leon LP. The mandatorily redeemable Series C preferred shares are recorded as a liability on the consolidated balance sheets (note 12).
Subsequent to year-end, on March 5, 2014, APUC issued 4,000,000 Series D Preferred shares, at a price of $25 per share, for aggregate proceeds of $100,000 before issuance costs of $3,900.
The holders of the Series D preferred shares are entitled to receive fixed cumulative preferential dividends at an annual rate of $1.25 per share, payable quarterly, as and when declared by the Board of Directors of APUC (the “Board”). The Series D Preferred shares yield 5.0% annually for the initial five-year period up to, but excluding March 31, 2019, with the first dividend payment occurring June 30, 2014. The dividend rate will reset on March 31, 2019, and every five years thereafter at a rate equal to the then five-year Government of Canada bond yield plus 3.28%. The Series D preferred shares are redeemable at $25 per share at the option of the Company on March 31, 2019, and on March 31 of every fifth year thereafter. The holders of Series D Preferred shares have the right to convert their shares into Cumulative Floating Rate Preferred shares, Series E (“the Series E Preferred shares”), subject to certain conditions, on March 31, 2019, and on March 31 of every fifth year thereafter. The Series E Preferred shares carry the same features as the Series D Preferred shares, except that holders will be entitled to receive quarterly floating-rate cumulative dividends, as and when declared by the Board, at a rate equal to the then ninety-day Government of Canada treasury bill yield plus 3.28%. The holders of Series E Preferred shares will have the right to convert their Shares back into Series D Preferred shares on March 31, 2019, and on March 31 of every fifth year thereafter. The Series D Preferred shares and the Series E Preferred shares do not have a fixed maturity date and are not redeemable at the option of the holders thereof.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
15. | Shareholders’ capital (continued) |
| |
(c) | Share-based compensation |
For the year ended December 31, 2013, APUC recorded $2,046 (2012 - $1,833) in total share-based compensation expense detailed as follows:
|
| | | | | | | |
| 2013 | | 2012 |
Stock options | $ | 1,687 |
| | $ | 1,376 |
|
Directors deferred share units | 155 |
| | 155 |
|
Employee share purchase | 75 |
| | 42 |
|
Performance share units | 129 |
| | 260 |
|
Total share-based compensation | $ | 2,046 |
| | $ | 1,833 |
|
The compensation expense is recorded as part of administrative expenses in the consolidated statement of operations. The portion of share-based compensation costs capitalized as cost of construction is insignificant.
As at December 31, 2013, total unrecognized compensation costs related to non-vested options and share unit awards were $1,762 and $86 respectively, and are expected to be recognized over a period of 1.57 years and 1.0 respectively.
The Company’s stock option plan (the “Plan”) permits the grant of share options to key officers, directors, employees and selected service providers. The aggregate number of shares that may be reserved for issuance under the Plan must not exceed 10% of the number of Shares outstanding at the time the options are granted. The number of shares subject to each option, the option price, the expiration date, the vesting and other terms and conditions relating to each option shall be determined by the Board from time to time. Dividends on the underlying shares do not accumulate during the vesting period. Option holders may elect to surrender any portion of the vested options which is then exercisable in exchange for the In-the-Money Amount. In accordance with the Plan, the In-The-Money Amount represents the excess, if any, of the market price of a share at such time over the option price, in each case such In-the-Money amount being payable by the Company in cash or shares at the election of the Company. As the Company does not expect to settle these instruments in cash, these options are accounted for as equity awards.
In the case of qualified retirement, the Board may accelerate the vesting of the unvested options then held by the optionee at the Board’s discretion. All vested options may be exercised within ninety days after retirement. In the case of death, the options vest immediately and the period over which the options can be exercised is one year. In the case of disability, options continue to vest and be exercisable in accordance with the terms of the grant and the provisions of the plan. Employees have up to thirty days to exercise vested options upon resignation or termination.
The estimated fair value of options, including the effect of estimated forfeitures, is recognized as expense on a straight-line basis over the options’ vesting periods while ensuring that the cumulative amount of compensation cost recognized at least equals the value of the vested portion of the award at that date. The Company determines the fair value of options granted using the Black-Scholes option-pricing model. The risk-free interest rate is based on the zero-coupon Canada Government bond with a similar term to the expected life of the options at the grant date. Expected volatility was estimated based on the adjusted historic volatility of the Company’s shares. The expected life was estimated to equal the contractual life of the options. The dividend yield rate was based upon recent historical dividends paid on APUC shares.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
15. | Shareholders’ capital (continued) |
| |
(c) | Share-based compensation (continued) |
| |
(i) | Stock option plan (continued) |
The following assumptions were used in determining the fair value of share options granted:
|
| | | | | | | |
| 2013 | | 2012 |
Risk-free interest rate | 1.61 | % | | 1.70 | % |
Expected volatility | 37 | % | | 38 | % |
Expected dividend yield | 3.83 | % | | 4.40 | % |
Expected life | 8 years |
| | 8 years |
|
Weighted average grant date fair value per option | $ | 2.00 |
| | $ | 1.49 |
|
Stock option activity during the period is as follows:
|
| | | | | | | | | | | | |
| Number of awards | | Weighted average exercise price | | Weighted average remaining contractual term (years) | | Aggregate intrinsic value |
Balance at January 1, 2012 | 2,487,105 |
| | $ | 4.76 |
| | 6.96 | | $ | 4,134 |
|
Granted | 1,263,622 |
| | 6.24 |
| | 8.00 | | — |
|
Balance at December 31, 2012 | 3,750,727 |
| | $ | 5.25 |
| | 6.07 | | $ | 5,939 |
|
Granted | 816,402 |
| | 7.72 |
| | 8.00 | | — |
|
Balance at December 31, 2013 | 4,567,129 |
| | $ | 5.70 |
| | 5.45 | | $ | 7,814 |
|
Exercisable at December 31, 2013 | 2,466,008 |
| | $ | 4.90 |
| | 4.96 | | $ | 6,018 |
|
| |
ii) | Employee share purchase plan |
Under the Company’s employee share purchase plan (“ESPP”), eligible employees may have a portion of their earnings withheld to be used to purchase the Company’s common shares. The Company will match a) 20% of the employee contribution amount for the first five thousand dollars per employee contributed annually and 10% of the employee contribution amount for contributions over five thousand dollars up to ten thousand dollars annually, for Canadian employees, and b) 15% of the employee contribution amount for the first fifteen thousand dollar per employee contributed annually, for U.S. employees. Shares purchased through the Company match portion shall not be eligible for sale by the participant for a period of one year following the contribution date on which such shares were acquired. At the Company’s option, the shares may be (i) issued to participants from treasury at the average share price or (ii) acquired on behalf of participants by purchases through the facilities of the TSX by an independent broker. The aggregate number of shares reserved for issuance from treasury by APUC under this plan shall not exceed 2,000,000 shares.
The Company uses the fair value based method to measure the compensation expense related to the Company’s contribution. For the year ended December 31, 2013, a total of 85,410 common shares (2012 – 54,227) were issued to employees under the ESPP plan.
| |
iii) | Directors deferred share units |
Under the Company’s Deferred Share Unit Plan, non-employee directors of the Company may elect annually to receive all or any portion of their compensation in Deferred Share Units (“DSUs”) in lieu of cash compensation. Directors’ fees are paid on a quarterly basis and at the time of each payment of fees, the applicable amount is converted to DSUs. A DSU has a value equal to one of the Company’s common share. Dividends accumulate in the DSU account and are converted to DSUs based on the market value of the shares on that date. DSUs cannot be redeemed until the Director retires, resigns, or otherwise leaves the Board. The DSUs provide for settlement in cash or shares at the election of the Company. As the Company does not expect to settle these instruments in cash, these options are accounted for as equity awards. As at
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
15. | Shareholders’ capital (continued) |
| |
(c) | Share-based compensation (continued) |
| |
iii) | Directors deferred share units (continued) |
December 31, 2013, 74,786 (2012 – 50,172) DSUs were outstanding pursuant to the election of the Directors to defer a percentage of their 2013 and 2012 Director’s fee in the form of DSUs.
| |
iv) | Performance share units |
The Company offers a performance share unit plan to its employees as part of the Company’s long-term incentive program. Performance Share Units (“PSUs”) are granted annually for three-year overlapping performance cycles. PSUs vest at the end of the three-year cycle and will be calculated based on established performance criteria. At the end of the three-year performance periods, the number of shares issued can range from 0% to 184% of the number of PSUs granted. Dividends accumulating during the vesting period are converted to PSUs based on the market value of the shares on that date and are recorded in equity as the dividends are declared. None of these PSUs have voting rights. Any PSUs not vested at the end of a performance period will expire. The PSUs provide for settlement in cash or shares at the election of the Company. As the Company does not expect to settle these instruments in cash, these PSUs will be accounted for as equity awards. The Company has a policy of repurchasing shares on the open market to satisfy PSUs exercises and expects to repurchase approximately 24,928 shares during 2014, based on estimates of PSU exercises for that period.
Compensation expense associated with PSUs is recognized rateably over the performance period and assumes that performance goals will be achieved at 100%. If goals met differ, compensation cost recognized is adjusted to reflect the performance conditions achieved.
A summary of the PSUs follows:
|
| | | | | | | | | | | | | |
| Number of awards | | Weighted Average Grant-Date Fair Value | | Weighted Average Remaining Contractual Term (years) | | Aggregate intrinsic value |
Balance at January 1, 2012 | 21,123 |
| | $ | 5.62 |
| | 2.00 |
| | $ | 136 |
|
Granted | 68,982 |
| | 6.78 |
| | 1.30 |
| | 467 |
|
Forfeited | (6,622 | ) | | 5.62 |
| | 1.50 |
| | (37 | ) |
Balance at December 31, 2012 | 83,483 |
| | $ | 6.58 |
| | 1.80 |
| | $ | 571 |
|
Granted, including dividends | 5,537 |
| | 6.79 |
| | 1.23 |
| | 41 |
|
Exercised | (20,640 | ) | | 6.70 |
| | — |
| | (151 | ) |
Forfeited | (2,185 | ) | | 6.70 |
| | — |
| | (16 | ) |
Balance at December 31, 2013 | 66,195 |
| | $ | 6.57 |
| | 0.62 |
| | $ | 486 |
|
Exercisable at December 31, 2013 | 24,928 |
| | $ | 6.14 |
| | — |
| | $ | 183 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
16. | Accumulated other comprehensive loss |
Accumulated other comprehensive loss is comprised of the following balances, net of tax:
|
| | | | | | | | | | | | | | | |
| Foreign currency cumulative translation | | Unrealized gain on cash flow hedges | | Pension and post-retirement actuarial loss | | Total |
Balance, January 1, 2012 | $ | (96,462 | ) | | $ | — |
| | $ | (48 | ) | | $ | (96,510 | ) |
Other comprehensive income (loss) before reclassifications | (9,495 | ) | | 3,596 |
| | (2,459 | ) | | (8,358 | ) |
Amounts reclassified from accumulated other comprehensive loss |
|
| |
|
| | 1 |
| | 1 |
|
Net current period other comprehensive income | (9,495 | ) | | 3,596 |
| | (2,458 | ) | | (8,357 | ) |
Balance, December 31, 2012 | $ | (105,957 | ) | | $ | 3,596 |
| | $ | (2,506 | ) | | $ | (104,867 | ) |
Other comprehensive income (loss) before reclassifications | 39,422 |
| | 19,421 |
| | 16,698 |
| | 75,541 |
|
Amounts reclassified from accumulated other comprehensive loss | — |
| | (2,113 | ) | | 29 |
| | (2,084 | ) |
Net current period other comprehensive income | 39,422 |
| | 17,308 |
| | 16,727 |
| | 73,457 |
|
Balance, December 31, 2013 | $ | (66,535 | ) | | $ | 20,904 |
| | $ | 14,221 |
| | $ | (31,410 | ) |
| |
17. | Noncontrolling interests |
Net earnings/(loss) attributable to noncontrolling interests consists of the following:
|
| | | | | | | |
| 2013 | | 2012 |
Net earnings/(loss) attributable to Class B partnership units of SponsorCo | $ | 9,556 |
| | $ | (4,580 | ) |
Net earnings/(loss) attributable to Class A partnership units | (20,408 | ) | | 10,678 |
|
Other net earnings attributable to noncontrolling interests | 39 |
| | 1,316 |
|
Total net earnings/(loss) attributable to noncontrolling interests | $ | (10,813 | ) | | $ | 7,414 |
|
All dividends of the Company are made on a discretionary basis as determined by the Board of the Company. For the year ended December 31, 2013, the Company declared dividends to shareholders on common shares totaling $68,291 (2012 - $50,196 ) or $0.3325 per common share (2012 - $0.2950 per common share). The Board declared a dividend on the Company’s common shares of $0.0850 per share payable on January 15, 2014 to the shareholders of record on December 31, 2013.
For the year ended December 31, 2013, the Company declared and paid dividends to Preferred Share, Series A holders totaling $5,400 (2012 - $769 ) or $1.125 per Series A Preferred share (2012 - $0.1603 per Series A Preferred share).
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
19. | Income taxes (continued) |
The provision for income taxes in the consolidated statements of operations represents an effective tax rate different than the Canadian enacted statutory rate of 26.5% (2012 – 26.5%). The differences are as follows:
|
| | | | | | | |
| 2013 | | 2012 |
Expected income tax expense / (recovery) at Canadian statutory rate | $ | 16,072 |
| | $ | 1,726 |
|
Increase (decrease) resulting from: | | | |
Recognition of deferred credit | (6,676 | ) | | (5,092 | ) |
Effect of differences in tax rates on transactions in and within foreign jurisdictions and change in tax rates | (2,338 | ) | | (6,282 | ) |
Non-taxable corporate dividend | (2,896 | ) | | (666 | ) |
Noncontrolling interests share of income | 4,266 |
| | (2,835 | ) |
Production tax credit | (247 | ) | | (676 | ) |
Allowance for equity funds used during construction | (694 | ) | | (402 | ) |
State taxes | 313 |
| | — |
|
Other | 1,355 |
| | (140 | ) |
Income tax recovery | $ | 9,155 |
| | $ | (14,367 | ) |
For the years ended December 31, 2013 and 2012, income/(loss) from continuing operations before taxes consists of the following:
|
| | | | | | | |
| 2013 | | 2012 |
Canadian operations | $ | 19,687 |
| | $ | 12,251 |
|
U.S. operations | 40,962 |
| | (5,715 | ) |
| $ | 60,649 |
| | $ | 6,536 |
|
As a result of the business combination transaction in 2009, APUC recorded certain additional tax attributes. These tax attributes have been recognized to the extent management believes they are more likely than not to be realized. The excess of the carrying amount of the tax attributes recorded over the consideration was recorded as a deferred credit of $55,647 on the transaction date. The deferred credit is being recognized in income as a deferred income tax recovery in relative proportion to the amount of the related tax attributes that are utilized in the period.
Income tax expense (recovery) attributable to income/(loss) consists of:
|
| | | | | | | | | | | |
| Current | | Deferred | | Total |
Year ended December 31, 2013 | | | | | |
Canada | $ | 1,532 |
| | $ | 881 |
| | $ | 2,413 |
|
United States | 994 |
| | 5,748 |
| | 6,742 |
|
| $ | 2,526 |
| | $ | 6,629 |
| | $ | 9,155 |
|
Year ended December 31, 2012 | | | | | |
Canada | $ | 127 |
| | $ | (938 | ) | | $ | (811 | ) |
United States | 611 |
| | (14,167 | ) | | (13,556 | ) |
| $ | 738 |
| | $ | (15,105 | ) | | $ | (14,367 | ) |
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
19. | Income taxes (continued) |
The tax effect of temporary differences between the financial statement carrying amounts of assets and liabilities and their respective tax bases that give rise to significant portions of the deferred tax assets and deferred tax liabilities at December 31, 2013 and 2012 are presented below:
|
| | | | | | | |
| 2013 | | 2012 |
Deferred tax assets: | | | |
Non-capital loss, investment tax credits, currently non-deductible interest expenses, and financing costs | $ | 226,314 |
| | $ | 184,845 |
|
Pension and OPEB | 31,433 |
| | 5,011 |
|
Acquisition related costs | 5,152 |
| | 5,134 |
|
Outside basis in partnership | — |
| | 2,533 |
|
Regulatory accounts | — |
| | 4,013 |
|
Financial derivatives | — |
| | 211 |
|
Environmental obligation | 23,076 |
| | 22,414 |
|
Production tax credit | 1,633 |
| | 673 |
|
Reserves not currently deductible | 2,397 |
| | 1,276 |
|
Other | 2,780 |
| | 136 |
|
Total deferred income tax assets | 292,785 |
| | 226,246 |
|
Less: Valuation allowance | (15,667 | ) | | (15,062 | ) |
Total deferred tax assets | 277,118 |
| | 211,184 |
|
Deferred tax liabilities: | | | |
Property, plant and equipment | (267,344 | ) | | (219,573 | ) |
Intangible assets | (8,321 | ) | | (5,478 | ) |
Outside basis in partnership | (2,210 | ) | | — |
|
Regulatory accounts | (24,745 | ) | | — |
|
Financial derivatives | (7,675 | ) | | — |
|
Total deferred tax liabilities | (310,295 | ) | | (225,051 | ) |
Net deferred tax assets/(liabilities) | $ | (33,177 | ) | | $ | (13,867 | ) |
The valuation allowance for deferred tax assets as of December 31, 2013 was $(15,667) (2012 $(15,062)). The valuation allowance at December 31, 2013 was primarily related to operating losses that, in the judgment of management, are not more likely than not to be realized. In assessing the realizability of deferred tax assets, management considers whether it is more likely than not that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities (including the impact of available carry back and carry forward periods), projected future taxable income, and tax-planning strategies in making this assessment.
Deferred income taxes are classified in the financial statements as:
|
| | | | | | | |
| 2013 | | 2012 |
Current deferred income tax asset | $ | 19,652 |
| | $ | 10,567 |
|
Non-current deferred income tax asset | 86,632 |
| | 77,497 |
|
Current deferred income tax liability | (2,308 | ) | | (1,133 | ) |
Non-current deferred income tax liability | (137,153 | ) | | (100,798 | ) |
| $ | (33,177 | ) | | $ | (13,867 | ) |
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
19. | Income taxes (continued) |
As at December 31, 2013, the Company had non-capital losses carry forwards available to reduce future year’s taxable income, which expire as follows:
|
| | | |
Year of expiry | Non-capital loss carry forwards |
2015 | $ | 5,426 |
|
2016 and onwards | 463,610 |
|
| $ | 469,036 |
|
During the second quarter of 2013, the Company initiated a strategic review of the Company’s business plan and opportunities available for its Energy From Waste (“EFW Thermal Facility”) and Brampton Cogeneration Inc. (“BCI Thermal Facility”). As a result of the review, the Company decided to sell the facilities. In the second quarter of 2013, the net assets of EFW and BCI were written down to their estimated fair value less cost of sale which resulted in a write down of the net assets of $47,651 before tax, or $35,738 net of tax of $11,913.
Subsequent to year-end, on February 7, 2014, the Company entered into an agreement to sell EFW and BCI Thermal Facilities. Accordingly, the determination of the fair value of the net assets of EFW and BCI Thermal Facilites was revised to reflect the estimated selling price, which resulted in a further write down of the net assets of $9,200 before tax, or $6,800 net of tax of $2,400 as at December 31, 2013. The transaction is subject to regulatory approvals, and is expected to close in the first half of 2014. The final selling price is also subject to customary closing adjustments.
| |
(b) | Restatement of 2012 comparatives |
As a result of the designation of EFW and BCI Thermal Facilities as discontinued operations in 2013, the Company is required to reclassify these assets as discontinued operations in the comparative 2012 financial statements. As a result, the assets, PPE and liabilities have been reclassified to assets held for sale and liabilities held for sale in the 2012 comparative figures. Similarly, the 2012 comparative statement of operations and statement of cash flows have been reclassified to reflect the earnings and cash flow from these assets as discontinued operations. In addition, the 2012 comparative amounts in notes 5, 8, 9, and 19, have also been reclassed from the amounts previously reported in the prior year to reflect this change.
| |
(c) | Sale of U.S. Hydro facilities |
On June 29, 2013, APCo sold 9 small U.S. hydroelectric generating facilities that were no longer considered strategic to the ongoing operations of the Company, for gross proceeds of U.S. $23,400 for a gain on sale of U.S. $960, net of tax recovery of U.S. $1,605. The sale of the last small U.S. hydroelectric generating facilities is expected to close in 2014 for U.S. $3,600.
In August 2012, APCo sold a small U.S. Hydro facility for gross proceeds of $350 for a loss on sale, net of tax of $253.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
20. | Divestitures (continued) |
| |
(d) | Results from discontinued operations |
The assets of EFW and BCI Thermal Facilities and the small U.S. hydroelectric facilities are presented as assets held for sale on the consolidated balance sheets and the operating results from these facilities are disclosed as discontinued operations on the consolidated financial statements.
The summary of operating results and cash flows from discontinued operations for the years ended December 31 is as follows:
|
| | | | | | | | | | | |
| 2013 | | 2012 as reported | | 2012 EFW/BCI adjustments | | 2012 as reclassed |
Non-regulated energy sales | 9,327 |
| | 2,870 |
| | 6,800 |
| | 9,670 |
|
Waste disposal fees | 8,160 |
| | — |
| | 14,288 |
| | 14,288 |
|
Other and interest income | 336 |
| | — |
| | (6 | ) | | (6 | ) |
Operating and administrative expenses | (19,720 | ) | | (3,241 | ) | | (12,544 | ) | | (15,785 | ) |
Foreign exchange | 80 |
| | — |
| | — |
| | — |
|
Depreciation of property, plant and equipment | (2,483 | ) | | (1,279 | ) | | (5,194 | ) | | (6,473 | ) |
Interest expense | (58 | ) | | (4 | ) | | (317 | ) | | (321 | ) |
Gain on sale of assets | 1,016 |
| | — |
| | — |
| | — |
|
Write-off of accounts receivable | (262 | ) | | — |
| | — |
| | — |
|
Write-down of long-lived assets | (56,898 | ) | | (253 | ) | | (23 | ) | | (276 | ) |
Gain/(loss) from discontinued operations, before income taxes | (60,502 | ) | | (1,907 | ) | | 3,004 |
| | 1,097 |
|
Income tax recovery/(expense) | 18,491 |
| | 750 |
| | (804 | ) | | (54 | ) |
Gain/(loss) from discontinued operations, net of income taxes | (42,011 | ) | | (1,157 | ) | | 2,200 |
| | 1,043 |
|
Add: | | | | | | | |
Depreciation of property, plant and equipment | 2,483 |
| | 1,279 |
| | 5,194 |
| | 6,473 |
|
Write-off of accounts receivable | 262 |
| | — |
| | — |
| | — |
|
Write-down of long-lived assets | 56,898 |
| | 253 |
| | 23 |
| | 276 |
|
Net proceeds of disposition | 22,052 |
| | — |
| | — |
| | — |
|
Contingent liability | (613 | ) | | — |
| | — |
| | — |
|
Income tax expense/(recovery) | (18,491 | ) | | (750 | ) | | 804 |
| | 54 |
|
Increase/(decrease) in cash and cash equivalents from discontinued operations | 20,580 |
| | (375 | ) | | 8,221 |
| | 7,846 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
20. | Divestitures (continued) |
| |
(a) | Results from discontinued operations (continued) |
Assets held-for-sale as at December 31, were as follows:
|
| | | | | | | | | | | | | | | |
| 2013 | | 2012 as reported | | 2012 EFW/BCI Adjustments | | 2012 Reclassed |
Property, plant and equipment | $ | 21,193 |
| | $ | 24,390 |
| | $ | 76,437 |
| | $ | 100,827 |
|
Accounts receivable and prepaid expenses | 2,734 |
| | — |
| | 2,510 |
| | 2,510 |
|
Total assets held for sale | $ | 23,927 |
| | $ | 24,390 |
| | $ | 78,947 |
| | $ | 103,337 |
|
Less current assets held for sale | (23,927 | ) | | (24,390 | ) | | (2,510 | ) | | (26,900 | ) |
Non-current assets held for sale | $ | — |
| | $ | — |
| | $ | 76,437 |
| | $ | 76,437 |
|
Liabilities held-for-sale as at December 31, were as follows:
|
| | | | | | | | | | | | | | | |
| 2013 | | 2012 as reported | | 2012 EFW/BCI Adjustments | | 2012 Reclassed |
Accounts payable and accrued liabilities | $ | 1,471 |
| | $ | — |
| | $ | 1,211 |
| | $ | 1,211 |
|
| |
21. | Related party transactions |
Ian Robertson and Chris Jarratt (“Senior Executives”), respectively Chief Executive Officer and Vice-Chair of APUC are indirect shareholders of Algonquin Power Management Inc. (“APMI”), the former manager of the Company and several related affiliates (collectively the “Parties”). Prior to 2010, there were several related party transactions and co-owned assets which existed pursuant to the external management structure before the internalization of management which occurred on December 21, 2009.
In 2011, the Board formed an independent committee (“Independent Board Committee”) and initiated a process to review all of the remaining business associations with the Parties in order to reduce and/or eliminate these relationships. The Independent Board Committee engaged independent consultants and advisors to assist with this process and to provide advice in respect thereof. Specifically, the independent advisors provided advice to the Independent Board Committee in relation to the valuations of the generating assets, tax and legal matters.
The process initiated in 2011 was completed in November 2013 and all related party transactions between APUC and the Parties have been addressed to the satisfaction of the Independent Board Committee and the Board as discussed below.
The following describes the business associations and resolution with APMI and Senior Executives:
Due to and from related parties
As at December 31, 2013, due from related parties include $nil (December 31, 2012 - $816) owed to APUC from the Parties and due to related parties include $nil (December 31, 2012 - $1,811) owed to the Parties.
Prior to 2010, APMI was the manager of Algonquin Power Income Fund (“APIF”); the predecessor organization to APUC; and at the time of the internalization of management, had a number of fees under negotiation as described below:
| |
• | APMI was a one of the original developers of the Red Lily I wind project and was entitled to a royalty fee based on a percentage of operating revenue and a development fee from the equity owner of Red Lily I. In 2011, APUC acquired APMI’s interest in this royalty. |
| |
• | As part of the project to re-power the Sanger Thermal Facility in 2008, APUC entered into an agreement with APMI to undertake certain construction management services on the project for a performance based contingency fee. |
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
21. | Related party transactions (continued) |
Due to and from related parties (continued)
| |
• | During 2007, APUC allowed its offer to acquire Clean Power Income Fund to expire and earned a termination fee for which APMI was entitled to a portion thereof. |
| |
• | During 2008, APMI provided construction supervision services for the construction of the BCI and was entitled to a construction supervision fee on the BCI project. |
| |
• | As manager of APIF, APMI was entitled to management fees pursuant to a management agreement and the 2009 Q4 management fee was not made to APMI. In addition, pursuant to the management agreement, APMI incurred and was entitled to reimbursement of reasonable expenses in 2009 which was also not reimbursed by APUC. |
Effective December 31, 2013, APUC paid the Parties $1,829 in connection with outstanding fees and the Parties paid APUC $812 in connection with reimbursement of expenses both in full satisfaction of the related party balances.
Equity interests in Rattle Brook, Long Sault, BCI
The Parties own interests in three power generation facilities in which APUC also has an interest in. A brief description of the facilities is provided as follows:
| |
• | Rattle Brook is a 4 MW hydroelectric generating facility (“Rattle Brook”) constructed in 1998 in which APUC owns a 45% interest and Senior Executives hold an equity interest in the remaining 55%. |
| |
• | Long Sault Hydro Facility is an 18MW hydroelectric generating facility constructed in 1997. APUC acquired its interest in Long Sault by way of subscribing to two notes from the original partners. One of the original partners; an affiliate of APMI; is entitled to receive 5% of the equity cash flows commencing in 2014. |
| |
• | Brampton Cogeneration is an energy supply facility which sells steam produced by EFW. In 2004, APMI acquired 50 Class B partnership units in BCI entitling them to 50% of the cash flow above 15% return on the investment. |
Effective December 31, 2013, APUC acquired the Parties’ shares of Algonquin Power Corporation Inc. ("APC") which owns the partnership interest in the 18MW Long Sault Rapids hydroelectric facility and the partnership interest in the Brampton cogeneration plant for an amount equal to $3,780. As APUC already consolidates Long Sault as a VIE, the acquisition of this partnership interest was treated as an equity transaction. The payment resulted in an adjustment to deferred tax liability of $10,692 in regards to tax attributes acquired with the partnership interests and an adjustment of $14,601 to equity of the shareholders of the Company as the partnership interests had a nominal carrying amount prior to the exchange.
In addition, APUC sold its 45% interest in the 4MW Rattle Brook hydroelectric facility to the Parties for gross proceeds $3,408 for a loss on sale, net of tax of $422.
APUC earned a fee of $400 from APC during the year ended December 31, 2013 (2012 -$nil) related to settlement of the related party transactions.
St Leon LP Units
Third party investors, including Senior Executives previously held 100 Class B limited partnership units issued by the St. Leon Limited Partnership which is the legal owner of the St. Leon Wind Facility. The Class B units held by Senior Executives received cash distributions of $nil for the year ended December 31, 2013 (2012 - $175).
On January 1, 2013, the Company issued 100 redeemable Series C preferred shares and exchanged such shares for the 100 Class B units (note 10) including 36 units held indirectly by Senior Management. The Series C preferred shares provide dividends identical to what is expected from the Class B units, as determined by independent consultants retained by the Independent Board Committee. As of January 1, 2013, no Senior Executives have any further direct or indirect ownership of the St. Leon Wind Facility.
Office Facilities
APUC has leased its head office facilities since 2001 on a triple net basis from an entity partially owned by the Senior Executives. Base lease costs for the year ended December 31, 2013 were $310 (2012 ‑ $333). The current office lease for a portion of its head office facilities expires on December 31, 2015. Subsequent to year-end, on January 31, 2014, APUC, through a wholly owned subsidiary, acquired from a third party a new office facility (note 5) which is suitable for meeting the future head office needs of APUC. Upon occupancy of the new head office facilities which is anticipated to occur in 2014, it is expected that the currently occupied premises will be subleased to third parties.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
21. | Related party transactions (continued) |
Chartered Aircraft
As part of its normal business practice, APUC has utilized chartered aircraft when it is beneficial to do so and had previously entered into an agreement to charter aircraft in which the Senior Executives have a partial ownership. In 2004 APUC remitted $1,300 to an affiliate of APMI as an advance against expense reimbursements (including engine utilization reserves) for APUC’s business use of the aircraft. By the end of 2012 the entire advance had been amortized against expense reimbursements and therefore no amortization expense for the year ended December 31, 2013 related to the advance was incurred (2012 - $279). During the year ended December 31, 2013, APUC reimbursed direct costs in connection with the use of the aircraft of $472 (2012 ‑ $598). As of December 31, 2013, the remaining amount of the advance was $nil (December 31, 2012 - $nil) and as a result the Independent Board Committee is satisfied that the advance arrangement has concluded. The Independent Board Committee and the Parties have agreed that all future utilization of chartered aircraft will be undertaken through third party charter operators at fair market value and under arrangements in which the Senior Executives have no interest.
Operations Services
APUC provided supervisory services on a cost recovery basis for one small hydroelectric generating facility where Senior Executives hold an equity interest. The fees paid in relation to the supervisory management services were nominal for the years ended December 31, 2013 and 2012. This agreement terminated on December 31, 2013.
Trafalgar
APCo owns debt on seven hydroelectric facilities owned by Trafalgar Power Inc. and an affiliate (“Trafalgar”). In 1997, Trafalgar went into default under its debt obligations and an affiliate of APMI moved to foreclose on the assets. Subsequently Trafalgar went into bankruptcy. APUC and the affiliate of APMI have been jointly involved in litigation and in bankruptcy proceedings with Trafalgar since 2004. APMI initially funded $2 million in legal fees prior to 2004.
In 2004, the Board reimbursed APMI $1 million of the total third party legal fees (which to that point totalled $2 million), and APUC agreed to fund future legal fees, third party costs and other liabilities. It was agreed that any net proceeds from the lawsuits would be shared proportionally to the quantum of net costs funded by each party.
Other Related Party Transactions
A member of the Board of Directors of APUC is an executive at Emera. Related Party Transactions between APUC and Emera are discussed in the section below titled “Transactions with Emera”.
An individual related to an executive of APUC provided market research consulting services to certain subsidiaries of Liberty Utilities. Related Party Transactions between Liberty Utilities and the consultant are discussed in the section below titled “Other”.
Transactions with Emera
| |
• | For the year ended December 31, 2013, the Energy Services Business sold electricity to Maine Public Service Company (“MPS”), a subsidiary of Emera, amounting to U.S. $6,042 (2012 - U.S. $6,096 ). In 2011, APUC provided a corporate guarantee to MPS in an amount of U.S. $3,000 and a letter of credit in an amount of U.S. $100, primarily in conjunction with a three year contract to provide standard offer service to commercial and industrial customers in Northern Maine. |
| |
• | In 2011, APUC provided a corporate guarantee in an amount of U.S. $1,000 to a subsidiary of Emera providing lead market participant services for fuel capacity and forward reserve markets to ISO NE for the Windsor Locks facility. There has not been any transaction under this contract in the last two years. |
The above related party transactions have been recorded at the exchange amounts agreed to by the parties to the transactions.
Other
An individual related to an executive of APUC provided market research consulting services to certain subsidiaries of Liberty Utilities. During the year ended December 31, 2013 APUC paid $29 (2012 -$nil) in relation to these services.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
22. | Basic and diluted net earnings per share |
Basic and diluted earnings per share have been calculated on the basis of net earnings attributable to the common shareholders of the Company and the weighted average number of common shares outstanding during the year. Diluted net income per share is computed using the weighted-average number of common shares and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the incremental common shares issuable upon the exercise of stock options, PSUs, DSUs, shareholders’ rights and convertible debentures. The dilutive effect of outstanding stock options, PSUs, DSUs and shareholders’ rights is reflected in diluted earnings per share by application of the treasury stock method while the dilutive effect of convertible debentures is reflected in diluted earnings per share by application of the as if converted method.
The reconciliation of the net income and the weighted average shares used in the computation of basic and diluted earnings per share are as follows:
|
| | | | | | | |
| 2013 | | 2012 |
Net earnings attributable to shareholders of APUC | $ | 20,296 |
| | $ | 14,532 |
|
Series A preferred shares dividend | 5,400 |
| | 769 |
|
Net earnings attributable to common shareholders of APUC | $ | 14,896 |
| | $ | 13,763 |
|
Discontinued operations | $ | (42,011 | ) | | $ | 1,043 |
|
Net earnings attributable to common shareholders of APUC from continuing operations - Basic and Diluted | $ | 56,907 |
| | $ | 12,720 |
|
Weighted average number of shares | | | |
Basic | 204,350,689 |
| | 158,304,340 |
|
Dilutive effect of share-based awards | 980,697 |
| | 605,281 |
|
Diluted | 205,331,386 |
| | 158,909,621 |
|
The shares potentially issuable as a result of the convertible debentures as well as stock options of 885,418 respectively (2012 – 1,354,531) are excluded from this calculation as they are anti-dilutive.
| |
23. | Commitments and contingencies |
APUC and its subsidiaries are involved in various claims and litigation arising out of the ordinary course and conduct of its business. Although such matters cannot be predicted with certainty, management does not consider APUC’s exposure to such litigation to be material to these financial statements, with the exception of those matters described below. Accruals for any contingencies related to these items are recorded in the financial statements at the time it is concluded that its occurrence is probable and the related liability is estimable.
| |
i) | On October 21, 2011 the Québec Court of Appeal ordered a subsidiary of APUC to pay approximately $5,400 (including interest) to the government of Québec relating to water lease payments that the APUC subsidiary has been paying to the St. Lawrence Seaway Management Corporation (“Seaway Management”) under its water lease with Seaway Management in prior years. |
The water lease with Seaway Management contains an indemnification clause which management believes mitigates this claim and management intends to vigorously defend its position. As a result, the probability of loss, if any, and its quantification cannot be estimated at this time but could range from $nil to $6,000. In 2012, the Company paid an amount of $1,884 to the government of Québec in relation to the early years covered by the claim in order to mitigate the impact of accruing interests on any amount ultimately determined to be payable or recoverable.
| |
ii) | The normal ongoing operations and historic activities of the Company are subject to various federal, state and local environmental laws and regulations and are regulated by agencies such as the United States Environmental Protection Agency, the New Hampshire Department of Environmental Services and the Massachusetts Department of Environmental Protection. |
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
23. | Commitments and contingencies (continued) |
| |
(a) | Contingencies (continued) |
| |
ii) | Like most other industrial companies, the gas and electric distribution utilities generate some hazardous wastes. Under federal and state laws, potential liability for historic contamination of property may be imposed on responsible parties jointly and severally, without fault, even if the activities were lawful when they occurred. In the case of regulated utilities these costs are often allowed in rate case proceedings to be recovered from rate payers over a specified period. |
Prior to their acquisition by Liberty Utilities, EnergyNorth Gas, Granite State Electric and New England Gas Systems were named as potentially responsible parties for remediation of several sites at which hazardous waste is alleged to have been disposed as a result of historic operations of Manufactured Gas Plants (“MGP”) and related facilities. The Company is currently investigating and remediating, as necessary, those MGP and related sites in accordance with plans submitted to the agency with authority for each of the respective sites.. The Company believes that obligations imposed on it because of those sites will not have a material impact on its results of operations or financial position.
The Company estimates the remaining undiscounted, unescalated cost of these MGP-related environmental cleanup activities will be $77,729 which at discount rates ranging from 3.8% to 4.5% represents the recorded accrual of $69,555 at December 31, 2013 (December 31, 2012 - $57,340). Following resolution of certain environmental liabilities subsequent to year-end, the remaining undiscounted, unescalated costs of these MGP-related environmental cleanup activities should be reduced by $4,200 with a corresponding reduction to the related regulatory asset.
By rate orders, the Regulator provided for the recovery of actual expenditures for site investigation and remediation over a period of 7 years and accordingly, at December 31, 2013 the Company has reflected a regulatory asset of $80,438 (December 31, 2012 - $59,789) for the MGP and related sites (note 7(a)).
Estimated cash flows for site investigation and remediation costs in the next five years and thereafter are as follows:
|
| | | |
2014 | $ | 10,111 |
|
2015 | 27,285 |
|
2016 | 17,873 |
|
2017 | 2,128 |
|
2018 | 1,784 |
|
Thereafter to 2046 | 18,548 |
|
| $ | 77,729 |
|
In addition to the commitments related to the proposed acquisitions disclosed in note 3 the following significant commitments exist at December 31, 2013.
As a result of the dam safety legislation passed in Quebec (Bill C93), APUC has completed technical assessments on its hydroelectric facility dams owned or leased within the Province of Quebec. The assessments have identified a number of remedial measures required to meet the new safety standards. APUC currently estimates further capital expenditures of approximately 15,400 over a period of five years related to compliance with the legislation.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
23. | Commitments and contingencies (continued) |
| |
(b) | Commitments (continued) |
APUC has outstanding purchase commitments for power purchases, gas delivery, service and supply, service agreements, capital project commitments and operating leases. Detailed below are estimates of future commitments under these arrangements:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year 1 | | Year 2 | | Year 3 | | Year 4 | | Year 5 | | Thereafter | | Total |
Purchased power | $ | 64,626 |
| | $ | 46,865 |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 111,491 |
|
Gas delivery, service and supply agreements | 42,125 |
| | 26,364 |
| | 13,812 |
| | 9,869 |
| | 9,476 |
| | 54,495 |
| | 156,141 |
|
Service agreements | 24,130 |
| | 24,371 |
| | 28,922 |
| | 29,639 |
| | 27,897 |
| | 498,342 |
| | 633,301 |
|
Capital projects | 49,337 |
| | 2,260 |
| | — |
| | — |
| | — |
| | — |
| | 51,597 |
|
Operating leases | 5,125 |
| | 4,551 |
| | 3,944 |
| | 3,733 |
| | 3,551 |
| | 85,213 |
| | 106,117 |
|
Total | $ | 185,343 |
| | $ | 104,411 |
| | $ | 46,678 |
| | $ | 43,241 |
| | $ | 40,924 |
| | $ | 638,050 |
| | $ | 1,058,647 |
|
Calpeco Electric System has entered into a five year all-purpose power purchase agreement with NV Energy to provide its full electric requirements at NV Energy’s “system average cost” rates. The PPA has an effective starting date of January 1, 2011 with a five year renewal option. The commitment amounts included in the table above are based on market prices as of December 31, 2013. However, the effects of purchased power unit cost adjustments are mitigated through a purchased power rate-adjustment mechanism. Granite State Electric System has several types of contracts for the purchase of electric power. Substantially all of these contracts require power to be delivered before the Company is obligated to make payment.
Subsequent to year-end on March 11, 2014, APCo entered into a Turbine Supply Agreement with a counterparty with respect to the Morse Wind Project. Amounts related to this contract are included in the above table.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
24. | Non-cash operating items |
The changes in non-cash operating items from discontinued operations is comprised of the following:
|
| | | | | | | |
| 2013 | | 2012 |
Accounts receivable | $ | (213 | ) | | $ | (313 | ) |
Prepaid expenses | (11 | ) | | 135 |
|
Accrued liabilities | 260 |
| | (230 | ) |
| $ | 36 |
| | $ | (408 | ) |
The changes in non-cash operating items is comprised of the following:
|
| | | | | | | |
| 2013 | | 2012 |
Accounts receivable | $ | (49,888 | ) | | $ | (14,582 | ) |
Related party balances | (996 | ) | | 1,476 |
|
Natural gas inventory | (6,330 | ) | | — |
|
Supplies and consumable inventory | (525 | ) | | (3,621 | ) |
Income tax receivable | 177 |
| | (423 | ) |
Prepaid expenses | (485 | ) | | (4,764 | ) |
Accounts payable | (29,292 | ) | | (7,553 | ) |
Accrued liabilities | 37,023 |
| | 31,335 |
|
Current income tax liability | 1,399 |
| | 131 |
|
Net regulatory assets and liabilities | 1,098 |
| | (5,475 | ) |
| $ | (47,819 | ) | | $ | (3,476 | ) |
APUC has two business units: APCo which owns or has interests in renewable energy facilities and thermal energy facilities and Liberty Utilities which owns and operates utilities in the United States of America providing water, wastewater and local electric and natural gas distribution services.
Within APCo there are two operating segments: Renewable Energy and Thermal Energy. The Renewable Energy division operates the Company’s hydro-electric and wind power facilities. The Thermal Energy division operates co-generation, energy from waste, steam production and other thermal facilities.
Within Liberty Utilities there are the following operating segments: Liberty Utilities (West), Liberty Utilities (Central) and Liberty Utilities (East). Liberty Utilities (West) is comprised of Calpeco Electric System and the water distribution and wastewater utilities located in Arizona. Liberty Utilities (Central) is comprised of the Midwest Gas System and the water distribution and wastewater utilities located in Texas, Missouri and Illinois. Liberty Utilities (East) is comprised of the New Hampshire Electric and Gas Systems, Peach State Gas Gystem and New England Gas System.
The development activities of APCo are reported under Renewable Energy or Thermal Energy as appropriate. For purposes of evaluating divisional performance, the Company allocates the realized portion of any gains or losses on financial instruments to specific divisions. The unrealized portion of any gains or losses on derivatives instruments not designated in a hedging relationship is not considered in management’s evaluation of divisional performance and is therefore allocated and reported in the corporate segment.
The results of operations and assets for these segments are as follows:
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
25. | Segmented information (continued) |
Operational segments (continued)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2013 |
| Algonquin Power | | Liberty Utilities | | Corporate | | Total |
| Renewable Energy | | Thermal Energy | | Total | | Central | | West | | East | | Total | | | | |
Revenue | | | | | | | | | | | | | | | | | |
Regulated electricity sales and distribution | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 77,814 |
| | $ | 88,342 |
| | $ | 166,156 |
| | $ | — |
| | $ | 166,156 |
|
Regulated gas sales and distribution | — |
| | — |
| | — |
| | 78,857 |
| | — |
| | 182,815 |
| | 261,672 |
| | — |
| | 261,672 |
|
Regulated water reclamation and distribution | — |
| | — |
| | — |
| | 18,242 |
| | 39,108 |
| | — |
| | 57,350 |
| | — |
| | 57,350 |
|
Non-regulated energy sales | 145,661 |
| | 34,530 |
| | 180,191 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 180,191 |
|
Other revenue | 7,058 |
| | 2,442 |
| | 9,500 |
| | — |
| | 22 |
| | — |
| | 22 |
| | 400 |
| | 9,922 |
|
Total revenue | 152,719 |
| | 36,972 |
| | 189,691 |
| | 97,099 |
| | 116,944 |
| | 271,157 |
| | 485,200 |
| | 400 |
| | 675,291 |
|
Operating expenses | 48,966 |
| | 8,514 |
| | 57,480 |
| | 27,455 |
| | 36,753 |
| | 67,264 |
| | 131,472 |
| | — |
| | 188,952 |
|
Regulated electricity purchased | — |
| | — |
| | — |
| | — |
| | 39,750 |
| | 57,626 |
| | 97,376 |
| | — |
| | 97,376 |
|
Regulated gas purchased | — |
| | — |
| | — |
| | 46,018 |
| | — |
| | 102,766 |
| | 148,784 |
| | — |
| | 148,784 |
|
Non-regulated fuel for generation | — |
| | 17,151 |
| | 17,151 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 17,151 |
|
| 103,753 |
| | 11,307 |
| | 115,060 |
| | 23,626 |
| | 40,441 |
| | 43,501 |
| | 107,568 |
| | 400 |
| | 223,028 |
|
Depreciation of property, plant and equipment | (45,122 | ) | | (5,439 | ) | | (50,561 | ) | | (9,096 | ) | | (13,596 | ) | | (18,725 | ) | | (41,417 | ) | | — |
| | (91,978 | ) |
Amortization of intangible assets | (2,652 | ) | | (856 | ) | | (3,508 | ) | | (81 | ) | | (611 | ) | | — |
| | (692 | ) | | — |
| | (4,200 | ) |
Administration expenses | (13,094 | ) | | (223 | ) | | (13,317 | ) | | (1,677 | ) | | (2,541 | ) | | (3,259 | ) | | (7,477 | ) | | (2,724 | ) | | (23,518 | ) |
Foreign exchange gain | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 567 |
| | 567 |
|
Interest expense | (27,391 | ) | | (1,046 | ) | | (28,437 | ) | | (5,069 | ) | | (8,519 | ) | | (10,146 | ) | | (23,734 | ) | | (1,174 | ) | | (53,345 | ) |
Interest, dividend and other income | 1,867 |
| | 193 |
| | 2,060 |
| | 375 |
| | 1,395 |
| | 1,458 |
| | 3,228 |
| | 2,497 |
| | 7,785 |
|
Loss on sale of asset | (750 | ) | | — |
| | (750 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | (750 | ) |
Acquisition related costs | (628 | ) | | — |
| | (628 | ) | | (68 | ) | | — |
| | (1,444 | ) | | (1,512 | ) | | — |
| | (2,140 | ) |
Gain/(loss) on derivative financial instruments | (767 | ) | | — |
| | (767 | ) | | — |
| | — |
| | — |
| | — |
| | 5,967 |
| | 5,200 |
|
Earnings from continuing operations before income taxes | 15,216 |
| | 3,936 |
| | 19,152 |
| | 8,010 |
| | 16,569 |
| | 11,385 |
| | 35,964 |
| | 5,533 |
| | 60,649 |
|
Loss from discontinued operations before income taxes | 1,128 |
| | (61,630 | ) | | (60,502 | ) | | — |
| | — |
| | — |
| | — |
| | — |
| | (60,502 | ) |
Earnings/(loss) before income taxes | $ | 16,344 |
| | $ | (57,694 | ) | | $ | (41,350 | ) | | $ | 8,010 |
| | $ | 16,569 |
| | $ | 11,385 |
| | $ | 35,964 |
| | $ | 5,533 |
| | $ | 147 |
|
Property, plant and equipment | $ | 1,364,843 |
| | $ | 79,828 |
| | $ | 1,444,671 |
| | $ | 215,090 |
| | $ | 387,715 |
| | $ | 661,228 |
| | $ | 1,264,033 |
| | $ | — |
| | $ | 2,708,704 |
|
Intangible assets | 26,802 |
| | 5,698 |
| | 32,500 |
| | 2,709 |
| | 19,207 |
| | — |
| | 21,916 |
| | — |
| | 54,416 |
|
Total Assets held for sale | 3,860 |
| | 20,067 |
| | 23,927 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 23,927 |
|
Total assets | 1,492,144 |
| | 116,922 |
| | 1,609,066 |
| | 285,517 |
| | 460,209 |
| | 923,981 |
| | 1,669,707 |
| | 193,784 |
| | 3,472,557 |
|
Capital expenditures | 46,885 |
| | 2,631 |
| | 49,516 |
| | 28,566 |
| | 23,743 |
| | 56,552 |
| | 108,861 |
| | — |
| | 158,377 |
|
Acquisition of operating entities | 2,083 |
| | — |
| | 2,083 |
| | 27,545 |
| | — |
| | 209,386 |
| | 236,931 |
| | — |
| | 239,014 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
25. | Segmented information (continued) |
Operational segments (continued)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year ended December 31, 2012 |
| Algonquin Power | | Liberty Utilities | | Corporate | | Total |
| Renewable Energy | | Thermal Energy | | Total | | Central | | West | | East | | Total | | | | |
Revenue | | | | | | | | | | | | | | | | | |
Regulated electricity sales and distribution | $ | — |
| | $ | — |
| | $ | — |
| | $ | — |
| | $ | 71,734 |
| | $ | 36,723 |
| | $ | 108,457 |
| | $ | — |
| | $ | 108,457 |
|
Regulated gas sales and distribution | — |
| | — |
| | — |
| | 25,802 |
| | — |
| | 49,916 |
| | 75,718 |
| | — |
| | 75,718 |
|
Regulated water reclamation and distribution | — |
| | — |
| | — |
| | 9,127 |
| | 37,296 |
| | — |
| | 46,423 |
| | — |
| | 46,423 |
|
Non-regulated energy sales | 84,236 |
| | 30,115 |
| | 114,351 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 114,351 |
|
Other revenue | 1,925 |
| | 1,686 |
| | 3,611 |
| | — |
| | 152 |
| | 94 |
| | 246 |
| | — |
| | 3,857 |
|
Total revenue | 86,161 |
| | 31,801 |
| | 117,962 |
| | 34,929 |
| | 109,182 |
| | 86,733 |
| | 230,844 |
| | — |
| | 348,806 |
|
Operating expenses | 30,308 |
| | 8,568 |
| | 38,876 |
| | 13,096 |
| | 35,645 |
| | 30,209 |
| | 78,950 |
| | — |
| | 117,826 |
|
Regulated electricity purchased | — |
| | — |
| | — |
| | — |
| | 43,861 |
| | 24,348 |
| | 68,209 |
| | — |
| | 68,209 |
|
Regulated gas purchased | — |
| | — |
| | — |
| | 13,648 |
| | — |
| | 23,813 |
| | 37,461 |
| | — |
| | 37,461 |
|
Non-regulated fuel for generation | — |
| | 14,589 |
| | 14,589 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 14,589 |
|
| 55,853 |
| | 8,644 |
| | 64,497 |
| | 8,185 |
| | 29,676 |
| | 8,363 |
| | 46,224 |
| | — |
| | 110,721 |
|
Depreciation of property, plant and equipment | (18,823 | ) | | (4,782 | ) | | (23,605 | ) | | (3,333 | ) | | (11,120 | ) | | (7,129 | ) | | (21,582 | ) | | — |
| | (45,187 | ) |
Amortization of intangible assets | (2,653 | ) | | (831 | ) | | (3,484 | ) | | (81 | ) | | (586 | ) | | — |
| | (667 | ) | | — |
| | (4,151 | ) |
Administration expenses | (9,424 | ) | | (2,176 | ) | | (11,600 | ) | | 294 |
| | (4,091 | ) | | (1,223 | ) | | (5,020 | ) | | (2,952 | ) | | (19,572 | ) |
Foreign exchange gain | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 561 |
| | 561 |
|
Interest expense | (15,060 | ) | | (1,733 | ) | | (16,793 | ) | | (96 | ) | | (8,066 | ) | | (694 | ) | | (8,856 | ) | | (9,971 | ) | | (35,620 | ) |
Interest, dividend and other income | 2,038 |
| | 509 |
| | 2,547 |
| | — |
| | 2,113 |
| | 461 |
| | 2,574 |
| | 2,118 |
| | 7,239 |
|
Acquisition related costs | (3,155 | ) | | 21 |
| | (3,134 | ) | | (1,442 | ) | | — |
| | (3,112 | ) | | (4,554 | ) | | — |
| | (7,688 | ) |
Gain/(loss) on derivative financial instruments | (2,954 | ) | | — |
| | (2,954 | ) | | — |
| | — |
| | — |
| | — |
| | 3,187 |
| | 233 |
|
Earnings from continuing operations before income taxes | 5,822 |
| | (348 | ) | | 5,474 |
| | 3,527 |
| | 7,926 |
| | (3,334 | ) | | 8,119 |
| | (7,057 | ) | | 6,536 |
|
Loss from discontinued operations before income taxes | (1,925 | ) | | 3,022 |
| | 1,097 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 1,097 |
|
Earnings/(loss) before income taxes | $ | 3,897 |
| | $ | 2,674 |
| | $ | 6,571 |
| | $ | 3,527 |
| | $ | 7,926 |
| | $ | (3,334 | ) | | $ | 8,119 |
| | $ | (7,057 | ) | | $ | 7,633 |
|
Property, plant and equipment | $ | 1,157,062 |
| | $ | 77,438 |
| | $ | 1,234,500 |
| | $ | 151,637 |
| | $ | 350,053 |
| | $ | 350,088 |
| | $ | 851,778 |
| | $ | — |
| | $ | 2,086,278 |
|
Intangible assets | 29,480 |
| | 6,132 |
| | 35,612 |
| | 2,613 |
| | 18,556 |
| | — |
| | 21,169 |
| | — |
| | 56,781 |
|
Total Assets held for sale | 24,390 |
| | 78,947 |
| | 103,337 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 103,337 |
|
Total assets | 1,272,037 |
| | 175,926 |
| | 1,447,963 |
| | 212,495 |
| | 464,201 |
| | 500,374 |
| | 1,177,070 |
| | 153,957 |
| | 2,778,990 |
|
Capital expenditures | 21,068 |
| | 10,348 |
| | 31,416 |
| | 10,777 |
| | 23,181 |
| | 12,488 |
| | 46,446 |
| | 67 |
| | 77,929 |
|
Acquisition of operating entities | 245,718 |
| | — |
| | 245,718 |
| | 128,890 |
| | — |
| | 295,297 |
| | 424,187 |
| | — |
| | 669,905 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
25. | Segmented information (continued) |
Operational segments (continued)
The majority of non-regulated energy sales are earned from contracts with large public utilities. The following utilities contributed more than 10% of these total revenues in either 2013 or 2012: Hydro Québec 14% (2012 - 17%), Manitoba Hydro 14% (2012 – 20%), and California PG&E 9% (2012 - 10%). The Company has mitigated its credit risk to the extent possible by selling energy to these large utilities in various North American locations.
APUC and its subsidiaries operate in the independent power and utility industries in both Canada and the United States. Information on operations by geographic area is as follows:
|
| | | | | | | |
| 2013 | | 2012 |
Revenue | | | |
Canada | $ | 65,380 |
| | $ | 62,036 |
|
United States | 609,911 |
| | 286,770 |
|
| $ | 675,291 |
| | $ | 348,806 |
|
Property, plant and equipment | | | |
Canada | $ | 433,153 |
| | $ | 395,896 |
|
United States | 2,275,551 |
| | 1,690,382 |
|
| $ | 2,708,704 |
| | $ | 2,086,278 |
|
Intangible assets | | | |
Canada | $ | 26,802 |
| | $ | 29,480 |
|
United States | 27,614 |
| | 27,301 |
|
| $ | 54,416 |
| | $ | 56,781 |
|
Revenues are attributed to the two countries based on the location of the underlying generating and utility facilities.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
(a) | Fair value of financial instruments |
|
| | | | | | | | | | | | | | | | | | | |
2013 | Carrying amount | | Fair Value | | Level 1 | | Level 2 | | Level 3 |
Notes receivable | $ | 22,678 |
| | $ | 26,321 |
| | $ | — |
| | $ | — |
| | $ | 26,321 |
|
Derivative financial instruments: | | | | | | | | | |
Energy contracts designated as a cashflow hedge | 31,971 |
| | 31,971 |
| | — |
| | — |
| | 31,971 |
|
Energy contracts not designated as a cashflow hedge | 3,737 |
| | 3,737 |
| | — |
| | — |
| | 3,737 |
|
Cross-currency swap designated as a foreign exchange hedge | 109 |
| | 109 |
| | — |
| | 109 |
| | — |
|
Commodity contracts for regulated operations | 482 |
| | 482 |
| | — |
| | 482 |
| | — |
|
Total derivative financial instruments | 36,299 |
| | 36,299 |
| | — |
| | 591 |
| | 35,708 |
|
Total financial assets | $ | 58,977 |
| | $ | 62,620 |
| | $ | — |
| | $ | 591 |
| | $ | 62,029 |
|
Long-term liabilities | $ | 1,255,588 |
| | $ | 1,261,340 |
| | $ | 296,986 |
| | $ | 964,354 |
| | $ | — |
|
Derivative financial instruments: | | | | | | | | | |
Energy contracts designated as a cashflow hedge | 4,781 |
| | 4,781 |
| | — |
| | — |
| | 4,781 |
|
Cross-currency swap designated as a foreign exchange hedge | 7,947 |
| | 7,947 |
| | — |
| | 7,947 |
| | — |
|
Interest rate swaps not designated as a hedge | 3,180 |
| | 3,180 |
| | — |
| | 3,180 |
| | — |
|
Commodity contracts for regulated operations | 313 |
| | 313 |
| | — |
| | 313 |
| | — |
|
Total derivative financial instruments | 16,221 |
| | 16,221 |
| | — |
| | 11,440 |
| | 4,781 |
|
Total financial liabilities | $ | 1,271,809 |
| | $ | 1,277,561 |
| | $ | 296,986 |
| | $ | 975,794 |
| | $ | 4,781 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
(a)Fair value of financial instruments |
| | | | | | | | | | | | | | | | | | | |
2012 | Carrying amount | | Fair Value | | Level 1 | | Level 2 | | Level 3 |
Notes receivable | $ | 22,757 |
| | $ | 25,476 |
| | $ | — |
| | $ | — |
| | $ | 25,476 |
|
Derivative financial instruments: | | | | | | | | | |
Energy contracts designated as a cashflow hedge | 12,695 |
| | 12,695 |
| | — |
| | — |
| | 12,695 |
|
Cross-currency swap designated as a foreign exchange hedge | 408 |
| | 408 |
| | — |
| | 408 |
| | — |
|
Commodity contracts for regulatory operations | 147 |
| | 147 |
| | — |
| | 147 |
| | — |
|
Total derivative financial instruments | 13,250 |
| | 13,250 |
| | — |
| | 555 |
| | 12,695 |
|
Total financial assets | $ | 36,007 |
| | $ | 38,726 |
| | $ | — |
| | $ | 555 |
| | $ | 38,171 |
|
Long-term liabilities | $ | 770,826 |
| | $ | 785,473 |
| | $ | 293,348 |
| | $ | 492,125 |
| | $ | — |
|
Convertible debentures | 960 |
| | 1,319 |
| | 1,319 |
| | — |
| | — |
|
Derivative financial instruments: | | | | | | | | | |
Energy contracts designated as a cashflow hedge | 9,012 |
| | 9,012 |
| | — |
| | — |
| | 9,012 |
|
Cross-currency swap designated as a foreign exchange hedge | 2,078 |
| | 2,078 |
| | — |
| | 2,078 |
| | — |
|
Interest rate swaps not designated as a hedge | 4,778 |
| | 4,778 |
| | — |
| | 4,778 |
| | — |
|
Energy derivative contracts | 287 |
| | 287 |
| | — |
| |
|
| | 287 |
|
Commodity contracts for regulated operations | 1,661 |
| | 1,661 |
| | — |
| | 1,661 |
| | — |
|
Total derivative financial instruments | 17,816 |
| | 17,816 |
| | — |
| | 8,517 |
| | 9,299 |
|
Total financial liabilities | $ | 789,602 |
| | $ | 804,608 |
| | $ | 294,667 |
| | $ | 500,642 |
| | $ | 9,299 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
26. | Financial instruments (continued) |
| |
(a) | Fair value of financial instruments (continued) |
The Company has determined that the carrying value of its short-term financial assets and liabilities approximates fair value (a level 2 measurement) at December 31, 2013 and 2012 due to the short-term maturity of these instruments.
Notes receivable fair values have been determined using a discounted cash flow method, using estimated current market rates for similar instruments adjusted for estimated credit risk as determined by management. Such estimate is significantly influenced by unobservable data and therefore this fair value is subject to estimation risk.
APUC has long-term liabilities at fixed interest rates and variable rates. The estimated fair value is calculated using current interest rates. The fair value of convertible debentures is determined using quoted market price.
The Company’s Level 2 fair value derivative instruments primarily consist of swaps, options, and forward physical deals where market data for pricing inputs are observable. Level 2 pricing inputs are obtained from various market indices and utilize discounting based on quoted interest rate curves which are observable in the marketplace.
The Red Lily conversion option is measured at fair value on a recurring basis using unobservable inputs (Level 3). The fair value is based on an income approach using an option pricing model that includes various inputs such as energy yield function from wind, estimated cash flows and a discount rate of 8.5%. The Company used a discount rate believed to be most relevant given the business strategy. There was no change in fair value of $nil during the years ended December 31, 2013 or 2012.
The Company’s Level 3 instruments consist of energy contracts for energy sales. The significant unobservable inputs used in the fair value measurement of energy contracts are the internally developed forward market prices ranging from USD $21.5 to $181 as of December 31, 2013. The processes and methods of measurement are developed using the market knowledge of the trading operations within the Company and are derived from observable energy curves adjusted to reflect the illiquid market of the hedges and, in some cases, the variability in deliverable energy. Significant increases (decreases) in any of these inputs in isolation would result in a significantly lower (higher) fair value measurement. The change in the fair value of the energy contracts are detailed in notes 26(b)(ii) and 26(b)(iv).
Fair value estimates are made at a specific point in time, using available information about the financial instrument. These estimates are subjective in nature and often cannot be determined with precision.
The Company’s accounting policy is to recognize transfers between levels of the fair value hierarchy on the date of the event or change in circumstances that caused the transfer. There was no transfer into or out of level 1, level 2 or level 3 during the years ended December 31, 2013 or 2012.
| |
(b) | Derivative instruments |
Derivative instruments are recognized on the balance sheet as either assets or liabilities and measured at fair value each reporting period.
Commodity derivatives – regulated accounting
The Company uses derivative financial instruments to reduce the cash flow variability associated with the purchase price for a portion of future natural gas purchases associated with its regulated gas service territories. The Company’s strategy is to minimize fluctuations in gas sales prices to regulated customers. The accounting for these derivative instruments is subject to current guidance for rate-regulated enterprises. Therefore, the fair value of these derivatives is recorded as current or long-term assets and liabilities, with offsetting positions recorded as regulatory assets and regulatory liabilities in the accompanying balance sheets. Gains or losses on the settlement of these contracts are included in the calculation of deferred gas costs (note 7 (d)).
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
26. | Financial instruments (continued) |
| |
(b) | Derivative instruments (continued) |
| |
(i) | Commodity derivatives – regulated accounting (continued) |
The following are commodity volumes, in dekatherms (“dths”) associated with the above derivative contracts:
|
| | |
| 2013 |
Financial contracts: Gas swaps | 2,734,304 |
|
Gas options | 2,082,104 |
|
| 4,816,408 |
|
The change in fair value of the derivative instruments is recorded as an offsetting adjustment to regulatory assets and liabilities. As a result, the changes in fair value of these natural gas derivative contracts and their offsetting adjustment to regulatory assets and liabilities had no earnings impact. The following table presents the impact of the change in the fair value of the Company’s natural gas derivative contracts had on the accompanying balance sheets:
|
| | | | | | | |
| 2013 | | 2012 |
Regulatory assets: | | | |
Gas swap contracts | $ | 86 |
| | $ | 1,555 |
|
Gas option contracts | $ | 208 |
| | $ | 106 |
|
Regulatory liabilities: | | | |
Gas swap contracts | $ | 416 |
| | $ | 90 |
|
Gas option contracts | $ | 37 |
| | $ | 57 |
|
APCo reduces the price risk on the expected future sale of power generation at Sandy Ridge, Senate and Minonk Wind Facilities and at one of its hydro facilities no longer subject to a power purchase agreement by entering into the following long-term energy derivative contracts.
|
| | | | | | | | | | |
Notional quantity (MW-hrs) | | Expiry | | Receive average prices (per MW-hr) | | Pay floating price (per MW-hr) |
Energy delivered less existing swap | | December 2014 | | U.S. $ | | 32.64 |
| | PJM Western HUB |
Energy delivered less existing swap | | December 2014 | | U.S. $ | | 25.64 |
| | NI HUB |
Energy delivered less existing swap | | December 2014 | | U.S. $ | | 27.39 |
| | ERCOT North HUB |
147,199 |
| | December 2016 | | $ | | 67.36 |
| | AESO |
1,029,732 |
| | December 2022 | | U.S. $ | | 42.81 |
| | PJM Western HUB |
4,395,665 |
| | December 2022 | | U.S. $ | | 30.25 |
| | NI HUB |
4,663,097 |
| | December 2027 | | U.S. $ | | 36.46 |
| | ERCOT North HUB |
As at December 31, 2013, an amount receivable under the derivatives for Sandy Ridge, Senate and Minonk Wind Facilities of $7,344 (2012 - $nil) was held as collateral by the counterparty.
The effects on the consolidated statements of operations of derivative financial instruments designated as cash flow hedge consist of the following:
|
| | | | | | | |
| 2013 | | 2012 |
Gain on derivative instruments (ineffective portion) | $ | 1,304 |
| | $ | 105 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
26. | Financial instruments (continued) |
| |
(b) | Derivative instruments (continued) |
| |
(ii) | Cash flow hedges (continued) |
The following table summarizes changes in other comprehensive income attributable to derivative financial instruments designated as a hedge:
|
| | | | | | | |
| 2013 | | 2012 |
Effective portion of cash flow hedge, gain | $ | 17,338 |
| | $ | 5,217 |
|
Gain (loss) realized on cash flow hedge | (30 | ) | | (49 | ) |
| $ | 17,308 |
| | $ | 5,168 |
|
Less noncontrolling interest | (9,064 | ) | | (1,572 | ) |
Change in fair value of cash flow hedge in other comprehensive income attributable to shareholders of Algonquin Power & Utilities Corp. | $ | 8,244 |
| | $ | 3,596 |
|
The Company expects $4,949 of unrealized gains currently in accumulated other comprehensive loss to be reclassified into net earnings within the next twelve months, as the underlying hedged transactions settle.
| |
(iii) | Foreign exchange hedge of net investment in foreign operation |
The Company periodically uses a combination of foreign exchange forward contracts and spot purchases to manage its foreign exchange exposure on cash flows generated from the U.S. operations. APUC only enters into foreign exchange forward contracts with major Canadian financial institutions having a credit rating of A or better, thus reducing credit risk on these forward contracts.
Concurrent with its $150,000 debentures offering in December 2012, APCo entered into a cross currency swap, coterminous with the debentures, to effectively convert the Canadian dollar denominated offering into U.S. dollars. APCo designated the entire notional amount of the cross currency fixed for fixed interest rate swap and related short-term USD payables created by the monthly accruals of the swap settlement as a hedge of the foreign currency exposure of its net investment in APCo’s U.S. operations. The gain or loss related to the fair value changes of the swap and the related foreign currency gains and losses on the USD accruals that are designated as, and are effective as, a hedge of the net investment in a foreign operation are reported in the same manner as the translation adjustment (in other comprehensive income) related to the net investment. A foreign currency loss of $5,771 was recorded in other comprehensive income in 2013.
APCo provides energy requirements to various customers under contracts at fixed rates. While the production from the Tinker Assets are expected to provide a portion of the energy required to service these customers, APUC anticipates having to purchase a portion of its energy requirements at the ISO NE spot rates to supplement self-generated energy.
This risk is mitigated though the use of short term financial forward energy purchase contracts which are classified as derivative instruments. The electricity derivative contracts are net settled fixed-for-floating swaps whereby APUC pays a fixed price and receives the floating or indexed price on a notional quantity of energy over the remainder of the contract term at an average rate, as per the following table. These contracts are not accounted for as hedges and changes in fair value are recorded in earnings as they occur.
|
| | | | | | | | | | | | |
Notional quantity (MW-hrs) | | Expiry | | Receive average prices (per MW-hr) | | Net Asset |
19,440 |
| | February 2014 | | U.S. $ | | 61.40 |
| | $ | 1,833 |
|
69,154 |
| | March 2015 | | U.S. $ | | 48.83 |
| | 1,729 |
|
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
26. | Financial instruments (continued) |
| |
(b) | Derivative instruments (continued) |
| |
(iv) | Other derivatives (continued) |
For derivatives that are not designated as cash flow hedges, and for the ineffective portion of gains and losses on derivatives that are accounted as hedges the changes in the fair value are immediately recognized in earnings.
The effects on the statement of operations of derivative financial instruments not designated as hedges consist of the following: |
| | | | | | | |
| 2013 | | 2012 |
Change in unrealized loss/(gain) on derivative financial instruments: | | | |
Interest rate swaps | $ | (1,598 | ) | | $ | (2,197 | ) |
Energy derivative contracts | (3,809 | ) | | (825 | ) |
Total change in unrealized loss/(gain) on derivative financial instruments | $ | (5,407 | ) | | $ | (3,022 | ) |
Realized loss/(gain) on derivative financial instruments: | | | |
Foreign exchange contracts | $ | — |
| | $ | (187 | ) |
Interest rate swaps | 2,024 |
| | 2,094 |
|
Energy derivative contracts | (466 | ) | | 987 |
|
Total realized loss on derivative financial instruments | $ | 1,558 |
| | $ | 2,894 |
|
Loss/(gain) on derivative financial instruments accounted for as hedges | $ | (3,849 | ) | | $ | (128 | ) |
Ineffective portion of derivatives financial instruments accounted for as hedges | $ | (1,351 | ) | | (105 | ) |
Gain on derivative financial instruments | $ | (5,200 | ) | | $ | (233 | ) |
In the normal course of business, the Company is exposed to financial risks that potentially impact its operating results. The Company employs risk management strategies with a view to mitigating these risks to the extent possible on a cost effective basis. Derivative financial instruments are used to manage certain exposures to fluctuations in exchange rates, interest rates and commodity prices. The Company does not enter into derivative financial agreements for speculative purposes.
This note provides disclosures relating to the nature and extent of the Company’s exposure to risks arising from financial instruments, including credit risk, liquidity risk, foreign currency risk and interest rate risk, and how the Company manages those risks.
Credit risk
Credit risk is the risk of an unexpected loss if a customer or counterparty to a financial instrument fails to meet its contractual obligations. The Company’s financial instruments that are exposed to concentrations of credit risk are primarily cash and cash equivalents accounts receivable and notes receivable. The Company limits its exposure to credit risk with respect to cash equivalents by ensuring available cash is deposited with its senior lenders in Canada all of which have a credit rating of A or better. The Company does not consider the risk associated with accounts receivable to be significant as over 80% of revenue from power generation is earned from large utility customers having a credit rating of BBB or better, and revenue is generally invoiced and collected within 45 days.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
26. | Financial instruments (continued) |
| |
(c) | Risk management (continued) |
The remaining revenue is primarily earned by the Utility Services business unit which consists of water and wastewater utilities, electric utilities and gas utilities in the United States. In this regard, the credit risk related to Utility Services accounts receivable balances of U.S. $101,867 is spread over thousands of customers. The Company has processes in place to monitor and evaluate this risk on an ongoing basis including background credit checks and security deposits from new customers. In addition the state regulators of the Company’s utilities allow for a reasonable bad debt expense to be incorporated in the rates and therefore ultimately recoverable from rate payers.
As at December 31, 2013 the Company’s maximum exposure to credit risk for these financial instruments was as follows:
|
| | | | | | | |
| December 31, 2013 |
| Canadian $ | | US $ |
Cash and cash equivalents and restricted cash | $ | 3,465 |
| | $ | 15,415 |
|
Accounts receivable | 18,948 |
| | 137,481 |
|
Allowance for Doubtful Accounts | — |
| | (7,955 | ) |
Notes Receivable | 20,529 |
| | 2,021 |
|
| $ | 42,942 |
| | $ | 146,962 |
|
In addition, the Company continuously monitors the creditworthiness of the counterparties to its foreign exchange, interest rate, and energy derivative contracts prior to settlement, and assess each counterparty’s ability to perform on the transactions set forth in the contracts.
Liquidity risk
Liquidity risk is the risk that the Company will not be able to meet its financial obligations as they fall due. The Company’s approach to managing liquidity risk is to ensure, to the extent possible, that it will always have sufficient liquidity to meet liabilities when due. As at December 31, 2013, in addition to cash on hand of $13,839 the Company had $202,665 available to be drawn on its senior debt facilities. The senior credit facilities contain covenants which may limit amounts available to be drawn.
|
|
ALGONQUIN POWER & UTILITIES CORP. |
Notes to the Consolidated Financial Statements |
December 31, 2013 and 2012 |
(in thousands of Canadian dollars except as noted and amounts per share) |
| |
26. | Financial instruments (continued) |
| |
(c) | Risk management (continued) |
The Company’s liabilities mature as follows:
|
| | | | | | | | | | | | | | | | | | | |
| Due less than 1 year | | Due 2 to 3 years | | Due 4 to 5 years | | Due after 5 years | | Total |
Long term debt obligations | $ | 8,339 |
| | $ | 147,076 |
| | $ | 171,907 |
| | $ | 928,266 |
| | $ | 1,255,588 |
|
Advances in aid of construction | 1,239 |
| |
|
| | — |
| | 77,697 |
| | 78,936 |
|
Interest on long term debt | 54,804 |
| | 103,605 |
| | 89,966 |
| | 168,448 |
| | 416,823 |
|
Purchase Obligations | 156,905 |
| |
|
| | — |
| | — |
| | 156,905 |
|
Environmental obligation | 10,111 |
| | 45,158 |
| | 3,912 |
| | 18,548 |
| | 77,729 |
|
Derivative financial instruments: | | | | | | | | | |
Cross- currency swap | — |
| | — |
| | — |
| | 7,947 |
| | 7,947 |
|
Interest rate swaps | 1,936 |
| | 1,244 |
| | — |
| | — |
| | 3,180 |
|
Energy derivative and commodity contracts | 240 |
| | 72 |
| | — |
| | 4,465 |
| | 4,777 |
|
Capital lease payments | 125 |
| | 3,919 |
| | — |
| | — |
| | 4,044 |
|
Other obligations | 7,326 |
| | — |
| | — |
| | 13,809 |
| | 21,135 |
|
Total obligations | $ | 241,025 |
| | $ | 301,074 |
| | $ | 265,785 |
| | $ | 1,219,180 |
| | $ | 2,027,064 |
|
Foreign currency risk
The Company is exposed to currency fluctuations from its U.S. based operations. APUC manages this risk primarily through the use of natural hedges by using U.S. long term debt to finance its U.S. operations.
APCo designates the amounts drawn on its bank credit facility denominated in U.S. dollars as a hedge of the foreign currency exposure of its net investment in APCo’s U.S. operations. The foreign currency transaction gain or loss on the outstanding U.S. dollar denominated balance of APCo’s facility that is designated a hedge of the net investment in its foreign operations is reported in the same manner as a translation adjustment (in other comprehensive income) related to the net investment, to the extent it is effective as a hedge. A foreign currency loss of $1,607 was recorded in other comprehensive income.
Interest rate risk
The Company is exposed to interest rate fluctuations related to certain of its floating rate debt obligations, including certain project specific debt and its revolving credit facility, its interest rate swaps as well as interest earned on its cash on hand. The Company does not currently hedge that risk.
APCo is party to an interest rate swap whereby, the Company pays a fixed interest rate of 4.47% on a notional amount of $62,706 and receives floating interest at 90 day CDOR, up to the expiry of the swap in September 2015. At December 31, 2013, the estimated fair value of the interest rate swap was a liability of $3,180 (2012 – liability of $4,778). This interest rate swap is not being accounted for as a hedge and consequently, changes in fair value are recorded in earnings as they occur.
Certain of the comparative figures have been reclassified to conform to the financial statement presentation adopted in the current year.