Exhibit 99.3
CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
Panhandle Wind Holdings LLC
For the Three Months Ended March 31, 2014 and
the Period: March 1, 2013 (Date of Inception) to March 31, 2013
Panhandle Wind Holdings LLC
Consolidated Financial Statements (Unaudited)
For the Three Months Ended March 31, 2014 and
the Period: March 1, 2013 (Date of Inception) to March 31, 2013
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Financial Position | 1 | |
Consolidated Statements of Operations and Comprehensive Loss | 2 | |
Consolidated Statements of Changes in Members’ Capital | 3 | |
Consolidated Statements of Cash Flows | 4 |
Panhandle Wind Holdings LLC
Consolidated Statements of Financial Position
(In Thousands of U.S. Dollars)
(Unaudited)
March 31, | December 31, | |||||||
2014 | 2013 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 243 | $ | 248 | ||||
Prepaid expenses and other current assets | 5,156 | 5,351 | ||||||
Deferred financing costs, net of accumulated amortization of $6,552 and $3,724 as of March 31, 2014 and December 31, 2013, respectively | 4,707 | 7,495 | ||||||
|
|
|
| |||||
Total current assets | 10,106 | 13,094 | ||||||
Turbine advances | — | 43,670 | ||||||
Construction in progress | 251,735 | 163,966 | ||||||
Property, plant and equipment | 2,588 | 1,967 | ||||||
|
|
|
| |||||
Total assets | $ | 264,429 | $ | 222,697 | ||||
|
|
|
| |||||
Liabilities and members’ capital | ||||||||
Current liabilities: | ||||||||
Accounts payable and other accrued liabilities | $ | — | $ | 30 | ||||
Accrued construction costs | 6,263 | 23,684 | ||||||
Related party payable | 58 | — | ||||||
Short-term debt | 174,072 | 114,552 | ||||||
|
|
|
| |||||
Total current liabilities | 180,393 | 138,266 | ||||||
Asset retirement obligation | 2,527 | 1,907 | ||||||
|
|
|
| |||||
Total liabilities | 182,920 | 140,173 | ||||||
|
|
|
| |||||
Members’ capital: | ||||||||
Capital | 83,060 | 83,060 | ||||||
Accumulated loss | (2,386 | ) | (1,381 | ) | ||||
|
|
|
| |||||
Total members’ capital before noncontrolling interest | 80,674 | 81,679 | ||||||
Noncontrolling interest | 835 | 845 | ||||||
|
|
|
| |||||
Total members’ capital | 81,509 | 82,524 | ||||||
|
|
|
| |||||
Total liabilities and members’ capital | $ | 264,429 | $ | 222,697 | ||||
|
|
|
|
1
Panhandle Wind Holdings LLC
Consolidated Statements of Operations and Comprehensive Loss
(In Thousands of U.S. Dollars)
(Unaudited)
March 1, 2013 | ||||||||
Three months | (Date of Inception) | |||||||
ended | to | |||||||
March 31, 2014 | March 31, 2013 | |||||||
Revenue: | ||||||||
Electricity sales | $ | — | $ | — | ||||
|
|
|
| |||||
Total revenue | — | — | ||||||
Operating expenses: | ||||||||
General and administrative | 14 | — | ||||||
|
|
|
| |||||
Total operating expenses | 14 | — | ||||||
|
|
|
| |||||
Operating loss | (14 | ) | — | |||||
Other expense: | ||||||||
Interest expense | (1,001 | ) | — | |||||
|
|
|
| |||||
Total other expense | (1,001 | ) | — | |||||
|
|
|
| |||||
Net and comprehensive loss | (1,015 | ) | — | |||||
Net and comprehensive loss attributable to noncontrolling interest | (10 | ) | — | |||||
|
|
|
| |||||
Net and comprehensive loss attributable to controlling interest | $ | (1,005 | ) | $ | — | |||
|
|
|
|
2
Panhandle Wind Holdings LLC
Consolidated Statements of Changes in Members’ Capital
(In Thousands of U.S. Dollars)
(Unaudited)
Controlling Interest | Noncontrolling Interest | |||||||||||||||||||||||||||
Accumulated | Accumulated | Total | ||||||||||||||||||||||||||
Capital | Loss | Total | Capital | Loss | Total | Capital | ||||||||||||||||||||||
Balances at December 31, 2013 | $ | 83,060 | $ | (1,381 | ) | $ | 81,679 | $ | 859 | $ | (14 | ) | $ | 845 | $ | 82,524 | ||||||||||||
Net and comprehensive loss | — | (1,005 | ) | (1,005 | ) | — | (10 | ) | (10 | ) | (1,015 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Balances at March 31, 2014 | $ | 83,060 | $ | (2,386 | ) | $ | 80,674 | $ | 859 | $ | (24 | ) | $ | 835 | $ | 81,509 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
Panhandle Wind Holdings LLC
Consolidated Statements of Cash Flows
(In Thousands of U.S. Dollars)
(Unaudited)
March 1, 2013 | ||||||||
Three months | (Date of Inception) | |||||||
ended | to | |||||||
March 31, 2014 | March 31, 2013 | |||||||
Operating activities | ||||||||
Net loss | $ | (1,015 | ) | $ | — | |||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Amortization of financing costs | 646 | — | ||||||
Changes in operating assets and liabilities: | ||||||||
Prepaid expenses and other current assets | — | (785 | ) | |||||
Accounts payable and other accrued liabilities | — | (186 | ) | |||||
Related party payable | 58 | — | ||||||
|
|
|
| |||||
Net cash used in operating activities | (311 | ) | (971 | ) | ||||
|
|
|
| |||||
Investing activities | ||||||||
Capital expenditures | (59,137 | ) | (370 | ) | ||||
|
|
|
| |||||
Net cash used in investing activities | (59,137 | ) | (370 | ) | ||||
Financing activities | ||||||||
Contributions from controlling interest | — | 1,326 | ||||||
Proceeds from issuance of short-term debt | 59,520 | — | ||||||
Payment of deferred equity issuance costs | (7 | ) | — | |||||
Payment of deferred financing costs | (70 | ) | — | |||||
|
|
|
| |||||
Net cash provided by financing activities | 59,443 | 1,326 | ||||||
|
|
|
| |||||
Net change in cash and cash equivalents | (5 | ) | (15 | ) | ||||
Cash and cash equivalents at beginning of quarter | 248 | — | ||||||
|
|
|
| |||||
Cash and cash equivalents at end of quarter | $ | 243 | $ | (15 | ) | |||
|
|
|
| |||||
Schedule of non-cash activities | ||||||||
Capitalized interest to short-term debt | $ | 823 | $ | — | ||||
Capitalized commitment fee to short-term debt | 144 | — | ||||||
Accrued construction in progress costs | (17,421 | ) | 223 | |||||
Amortization of prepaid expenses and other current assets - included as construction in progress | 202 | 3 | ||||||
Amortization of deferred financing costs - included as construction in progress | 2,182 | — | ||||||
Change in property, plant and equipment | 620 | — | ||||||
Capitalized interest - included as construction in progress | 823 | — | ||||||
Accrued deferred financing costs | — | 370 |
4