Exhibit
|
Description
|
|
Business Acquisition Report
|
||
Auditor’s Consent
|
ALGONQUIN POWER & UTILITIES CORP.
|
|
(registrant)
|
|
Date: April 16, 2018
|
By:
/s/ David Bronicheski
|
Name: David Bronicheski
|
|
Title: Chief Financial Officer
|
Item 1
|
Identity of Company
|
1.1
|
Name and Address of Company
|
1.2
|
Executive Officer
|
Item 2
|
Details of Acquisition
|
2.1
|
Nature of Business Acquired
|
2.2
|
Acquisition Date
|
2.3
|
Consideration
|
2.4
|
Effect on Financial Position
|
2.5
|
Prior Valuations
|
2.6 |
Parties to Transaction
|
2.7
|
Date of Report
|
Item 3
|
Financial Statements and Other Information
|
(a) |
the audited consolidated financial statements of Atlantica as of December 31, 2017 and 2016 and for the years ended December 31, 2017, 2016 and 2015, together with the notes thereto and the auditors’ report thereon; and
|
(b) |
the unaudited pro forma consolidated financial statements, including the foreword and the notes thereto, as at December 31, 2017 and for the year then ended.
|
F-2
|
|
F-5
|
|
F-7
|
|
F-8
|
|
F-9
|
|
F-11
|
|
F-12
|
|
F-61
|
|
F-63
|
|
F-64
|
|
F-80
|
|
F-82
|
As of December 31,
|
||||||||||||
Note (1)
|
2017
|
2016
|
||||||||||
Assets
|
||||||||||||
Non-current assets
|
||||||||||||
Contracted concessional assets
|
6
|
9,084,270
|
8,924,272
|
|||||||||
Investments carried under the equity method
|
7
|
55,784
|
55,009
|
|||||||||
Other receivables accounts
|
8
|
37,012
|
65,951
|
|||||||||
Derivative assets
|
8&9
|
8,230
|
3,822
|
|||||||||
Financial investments
|
8
|
45,242
|
69,773
|
|||||||||
Deferred tax assets
|
18
|
165,136
|
202,891
|
|||||||||
Total non-current assets
|
9,350,432
|
9,251,945
|
||||||||||
Current assets
|
||||||||||||
Inventories
|
17,933
|
15,384
|
||||||||||
Trade receivables
|
11
|
186,728
|
151,199
|
|||||||||
Credits and other receivables
|
11
|
57,721
|
56,422
|
|||||||||
Clients and other receivables
|
8&11
|
244,449
|
207,621
|
|||||||||
Financial investments
|
8
|
210,138
|
228,038
|
|||||||||
Cash and cash equivalents
|
8&12
|
669,387
|
594,811
|
|||||||||
Total current assets
|
1,141,907
|
1,045,854
|
||||||||||
Total assets
|
10,492,339
|
10,297,799
|
(1) |
Notes 1 to 23 are an integral part of the consolidated financial statements
|
As of December 31,
|
|||||||||||||
Note (1)
|
2017
|
|
2016
|
||||||||||
Equity and liabilities
|
|||||||||||||
Equity attributable to the Company
|
|||||||||||||
Share capital
|
13
|
10,022
|
10,022
|
||||||||||
Parent company reserves
|
13
|
2,163,229
|
2,268,457
|
||||||||||
Other reserves
|
80,968
|
52,797
|
|||||||||||
Accumulated currency translation differences
|
(18,147
|
)
|
(133,150
|
)
|
|||||||||
Retained earnings
|
13
|
(477,214
|
)
|
(365,410
|
)
|
||||||||
Non-controlling interest
|
13
|
136,595
|
126,395
|
||||||||||
Total equity
|
1,895,453
|
1,959,111
|
|||||||||||
Non-current liabilities
|
|||||||||||||
Long-term corporate debt
|
14
|
574,176
|
376,340
|
||||||||||
Borrowings
|
4,413,172
|
3,824,871
|
|||||||||||
Notes and bonds
|
815,745
|
804,313
|
|||||||||||
Long-term project debt
|
15
|
5,228,917
|
4,629,184
|
||||||||||
Grants and other liabilities
|
16
|
1,636,060
|
1,612,045
|
||||||||||
Related parties
|
10
|
141,031
|
101,750
|
||||||||||
Derivative liabilities
|
9
|
329,731
|
349,266
|
||||||||||
Deferred tax liabilities
|
18
|
186,583
|
95,037
|
||||||||||
Total non-current liabilities
|
8,096,498
|
7,163,622
|
|||||||||||
Current liabilities
|
|||||||||||||
Short-term corporate debt
|
14
|
68,907
|
291,861
|
||||||||||
Borrowings
|
215,117
|
674,058
|
|||||||||||
Notes and bonds
|
31,174
|
27,225
|
|||||||||||
Short-term project debt
|
15
|
246,291
|
701,283
|
||||||||||
Trade payables and other current liabilities
|
17
|
155,144
|
160,505
|
||||||||||
Income and other tax payables
|
30,046
|
21,417
|
|||||||||||
Total current liabilities
|
500,388
|
1,175,066
|
|||||||||||
Total equity and liabilities
|
10,492,339
|
10,297,799
|
(1) |
Notes 1 to 23 are an integral part of the consolidated financial statements
|
Note (1) |
For the year ended December 31,
|
|||||||||||||||||||
2017
|
2016
|
2015
|
||||||||||||||||||
Revenue
|
4
|
1,008,381
|
971,797
|
790,881
|
||||||||||||||||
Other operating income
|
20
|
80,844
|
65,538
|
68,857
|
||||||||||||||||
Raw materials and consumables used
|
(16,983
|
)
|
(26,919
|
)
|
(23,243
|
)
|
||||||||||||||
Employee benefit expenses
|
(18,854
|
)
|
(14,736
|
)
|
(5,848
|
)
|
||||||||||||||
Depreciation, amortization, and impairment charges
|
6
|
(310,960
|
)
|
(332,925
|
)
|
(261,301
|
)
|
|||||||||||||
Other operating expenses
|
20
|
(284,461
|
)
|
(260,318
|
)
|
(224,828
|
)
|
|||||||||||||
Operating profit
|
457,967
|
402,437
|
344,518
|
|||||||||||||||||
Financial income
|
21
|
1,007
|
3,298
|
3,464
|
||||||||||||||||
Financial expense
|
21
|
(463,717
|
)
|
(408,007
|
)
|
(333,921
|
)
|
|||||||||||||
Net exchange differences
|
(4,092
|
)
|
(9,546
|
)
|
3,852
|
|||||||||||||||
Other financial income/(expense), net
|
21
|
18,434
|
8,505
|
(200,153
|
)
|
|||||||||||||||
Financial expense, net
|
(448,368
|
)
|
(405,750
|
)
|
(526,758
|
)
|
||||||||||||||
Share of profit/(loss) of associates carried under the equity method
|
7
|
5,351
|
6,646
|
7,844
|
||||||||||||||||
Profit/(loss) before income tax
|
14,950
|
3,333
|
(174,396
|
)
|
||||||||||||||||
Income tax
|
18
|
(119,837
|
)
|
(1,666
|
)
|
(23,790
|
)
|
|||||||||||||
Profit/(loss) for the year
|
(104,887
|
)
|
1,667
|
(198,186
|
)
|
|||||||||||||||
Loss/(profit) attributable to non-controlling interests
|
(6,917
|
)
|
(6,522
|
)
|
(10,819
|
)
|
||||||||||||||
Profit/(loss) for the year attributable to the Company
|
(111,804
|
)
|
(4,855
|
)
|
(209,005
|
)
|
||||||||||||||
Weighted average number of ordinary shares outstanding (thousands)
|
22
|
100,217
|
100,217
|
92,795
|
||||||||||||||||
Basic earnings per share (U.S. dollar per share)
|
22
|
(1.12
|
)
|
(0.05
|
)
|
(2.25
|
)
|
(1) |
Notes 1 to 23 are an integral part of the consolidated financial statements
|
For the year ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Profit/(loss) for the year
|
(104,887
|
)
|
1,667
|
(198,186
|
)
|
|||||||
Items that may be subject to transfer to income statement
|
||||||||||||
Change in fair value of cash flow hedges
|
(28,535
|
)
|
(37,480
|
)
|
56
|
|||||||
Currency translation differences
|
121,924
|
(22,150
|
)
|
(91,405
|
)
|
|||||||
Tax effect
|
4,426
|
12,555
|
1,950
|
|||||||||
Net income/(expenses) recognized directly in equity
|
97,815
|
(47,075
|
)
|
(89,399
|
)
|
|||||||
Cash flow hedges
|
70,953
|
72,774
|
55,841
|
|||||||||
Tax effect
|
(17,738
|
)
|
(18,194
|
)
|
(13,960
|
)
|
||||||
Transfers to income statement
|
53,215
|
54,580
|
41,881
|
|||||||||
Other comprehensive income/(loss)
|
151,030
|
7,505
|
(47,518
|
)
|
||||||||
Total comprehensive income/(loss) for the year
|
46,143
|
9,172
|
(245,704
|
)
|
||||||||
Total comprehensive (income)/loss attributable to non-controlling interest
|
(14,773
|
)
|
(9,629
|
)
|
(3,550
|
)
|
||||||
Total comprehensive income/(loss) attributable to the Company
|
31,370
|
(457
|
)
|
(249,254
|
)
|
Share
Capital
|
Parent
company
reserves
|
Other
reserves
|
Retained
earnings
|
Accumulated
currency
translation
differences
|
Total equity
attributable to
the Company
|
Non-
controlling
interest
|
Total equity
|
|||||||||||||||||||||||||
Balance as of January 1, 2015
|
8,000
|
1,790,135
|
(15,539
|
)
|
(2,031
|
)
|
(28,963
|
)
|
1,751,602
|
88,029
|
1,839,631
|
|||||||||||||||||||||
Profit/(loss) for the year after taxes
|
-
|
-
|
-
|
(209,005
|
)
|
-
|
(209,005
|
)
|
10,819
|
(198,186
|
)
|
|||||||||||||||||||||
Change in fair value of cash flow hedges
|
-
|
-
|
51,215
|
-
|
-
|
51,215
|
4,682
|
55,897
|
||||||||||||||||||||||||
Currency translation differences
|
-
|
-
|
-
|
-
|
(80,619
|
)
|
(80,619
|
)
|
(10,786
|
)
|
(91,405
|
)
|
||||||||||||||||||||
Tax effect
|
-
|
-
|
(10,845
|
)
|
-
|
-
|
(10,845
|
)
|
(1,165
|
)
|
(12,010
|
)
|
||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
40,370
|
-
|
(80,619
|
)
|
(40,249
|
)
|
(7,269
|
)
|
(47,518
|
)
|
||||||||||||||||||||
Total comprehensive income
|
-
|
-
|
40,370
|
(209,005
|
)
|
(80,619
|
)
|
(249,254
|
)
|
3,550
|
(245,704
|
)
|
||||||||||||||||||||
Asset acquisition under the Rofo
|
-
|
-
|
-
|
(145,488
|
)
|
-
|
(145,488
|
)
|
57,627
|
(87,861
|
)
|
|||||||||||||||||||||
Dividend distribution
|
-
|
(137,995
|
)
|
-
|
-
|
-
|
(137,995
|
)
|
(8,307
|
)
|
(146,302
|
)
|
||||||||||||||||||||
Capital Increase
|
2,022
|
661,715
|
-
|
-
|
-
|
663,737
|
-
|
663,737
|
||||||||||||||||||||||||
Balance as of December 31, 2015
|
10,022
|
2,313,855
|
24,831
|
(356,524
|
)
|
(109,582
|
)
|
1,882,602
|
140,899
|
2,023,501
|
Balance as of January 1, 2016
|
10,022
|
2,313,855
|
24,831
|
(356,524
|
)
|
(109,582
|
)
|
1,882,602
|
140,899
|
2,023,501
|
||||||||||||||||||||||
Profit/(loss) for the year after taxes
|
-
|
-
|
-
|
(4,855
|
)
|
-
|
(4,855
|
)
|
6,522
|
1,667
|
||||||||||||||||||||||
Change in fair value of cash flow hedges
|
-
|
-
|
32,944
|
-
|
-
|
32,944
|
2,350
|
35,294
|
||||||||||||||||||||||||
Currency translation differences
|
-
|
-
|
-
|
-
|
(23,568
|
)
|
(23,568
|
)
|
1,418
|
(22,150
|
)
|
|||||||||||||||||||||
Tax effect
|
-
|
-
|
(4,978
|
)
|
-
|
-
|
(4,978
|
)
|
(661
|
)
|
(5,639
|
)
|
||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
27,966
|
-
|
(23,568
|
)
|
4,398
|
3,107
|
7,505
|
|||||||||||||||||||||||
Total comprehensive income
|
-
|
-
|
27,966
|
(4,855
|
)
|
(23,568
|
)
|
(457
|
)
|
9,629
|
9,172
|
|||||||||||||||||||||
Acquisition of non-controlling interest in Solacor 1&2 (a)
|
-
|
-
|
-
|
(4,031
|
)
|
-
|
(4,031
|
)
|
(15,894
|
)
|
(19,925
|
)
|
||||||||||||||||||||
Asset acquisition (Seville PV) (a)
|
-
|
-
|
-
|
-
|
713
|
713
|
||||||||||||||||||||||||||
Dividend Distribution
|
-
|
(45,398
|
)
|
-
|
-
|
-
|
(45,398
|
)
|
(8,952
|
)
|
(54,350
|
)
|
||||||||||||||||||||
Balance as of December 31, 2016
|
10,022
|
2,268,457
|
52,797
|
(365,410
|
)
|
(133,150
|
)
|
1,832,716
|
126,395
|
1,959,111
|
Share
Capital
|
Parent
company
reserves
|
Other
reserves
|
Retained
earnings
|
Accumulated
currency
translation
differences
|
Total equity
attributable to
the Company
|
Non-
controlling
interest
|
Total equity
|
|||||||||||||||||||||||||
Balance as of January 1, 2017
|
10,022
|
2,268,457
|
52,797
|
(365,410
|
)
|
(133,150
|
)
|
1,832,716
|
126,395
|
1,959,111
|
||||||||||||||||||||||
Profit/(loss) for the year after taxes
|
-
|
-
|
-
|
(111,804
|
)
|
-
|
(111,804
|
)
|
6,917
|
(104,887
|
)
|
|||||||||||||||||||||
Change in fair value of cash flow hedges
|
-
|
-
|
41,242
|
-
|
-
|
41,242
|
1,176
|
42,418
|
||||||||||||||||||||||||
Currency translation differences
|
-
|
-
|
-
|
-
|
115,003
|
115,003
|
6,921
|
121,924
|
||||||||||||||||||||||||
Tax effect
|
-
|
-
|
(13,071
|
)
|
-
|
-
|
(13,071
|
)
|
(241
|
)
|
(13,312
|
)
|
||||||||||||||||||||
Other comprehensive income
|
-
|
-
|
28,171
|
-
|
115,003
|
143,174
|
7,856
|
151,030
|
||||||||||||||||||||||||
Total comprehensive income
|
-
|
-
|
28,171
|
(111,804
|
)
|
115,003
|
31,370
|
14,773
|
46,143
|
|||||||||||||||||||||||
Dividend distribution
|
-
|
(105,228
|
)
|
-
|
-
|
-
|
(105,228
|
)
|
(4,573
|
)
|
(109,801
|
)
|
||||||||||||||||||||
Balance as of December 31, 2017
|
10,022
|
2,163,229
|
80,968
|
(477,214
|
)
|
(18,147
|
)
|
1,758,858
|
136,595
|
1,895,453
|
(a) |
See Note 5 for further details.
|
For the year ended
|
||||||||||||||||
Note
(1)
|
2017
|
2016
|
2015
|
|||||||||||||
I. Profit/(loss) for the year
|
$
|
(104,887
|
)
|
$
|
1,667
|
$
|
(198,186
|
)
|
||||||||
Non-monetary adjustments
|
||||||||||||||||
Depreciation, amortization and impairment charges
|
6
|
310,960
|
332,925
|
261,301
|
||||||||||||
Financial (income)/expenses
|
443,517
|
397,966
|
553,300
|
|||||||||||||
Fair value (gains)/losses on derivative financial instruments
|
759
|
(1,761
|
)
|
(4,292
|
)
|
|||||||||||
Shares of (profits)/losses from associates
|
(5,351
|
)
|
(6,646
|
)
|
(7,844
|
)
|
||||||||||
Income tax
|
18
|
119,837
|
1,666
|
23,790
|
||||||||||||
Changes in consolidation and other non-monetary items
|
(20,882
|
)
|
(59,375
|
)
|
(91,410
|
)
|
||||||||||
II. Profit for the year adjusted by non monetary items
|
$
|
743,953
|
$
|
666,442
|
$
|
536,659
|
||||||||||
Variations in working capital
|
||||||||||||||||
Inventories
|
(2,548
|
)
|
(729
|
)
|
(1,198
|
)
|
||||||||||
Clients and other receivables
|
(23,799
|
)
|
(15,001
|
)
|
14,845
|
|||||||||||
Trade payables and other current liabilities
|
22,474
|
11,422
|
9,994
|
|||||||||||||
Financial investments and other current assets/liabilities
|
(4,924
|
)
|
6,341
|
49,420
|
||||||||||||
III. Variations in working capital
|
$
|
(8,797
|
)
|
$
|
2,033
|
$
|
73,061
|
|||||||||
Income tax received/(paid)
|
(4,779
|
)
|
(1,953
|
)
|
522
|
|||||||||||
Interest received
|
4,139
|
3,342
|
1,600
|
|||||||||||||
Interest paid
|
(348,893
|
)
|
(335,446
|
)
|
(312,357
|
)
|
||||||||||
A. Net cash provided by/(used in) operating activities
|
$
|
385,623
|
$
|
334,418
|
$
|
299,485
|
||||||||||
Investments in entities under the equity method
|
3,003
|
4,984
|
4,417
|
|||||||||||||
Investments in contracted concessional assets*
|
30,058
|
(5,952
|
)
|
(106,007
|
)
|
|||||||||||
Other non-current assets/liabilities
|
8,183
|
(3,637
|
)
|
5,714
|
||||||||||||
(Acquisitions)/Sales of subsidiaries and other financial instruments
|
30,124
|
(21,754
|
)
|
(833,974
|
)
|
|||||||||||
B. Net cash used in investing activities
|
$
|
71,368
|
$
|
(26,359
|
)
|
$
|
(929,850
|
)
|
||||||||
Proceeds from Project & Corporate debt
|
14&15
|
296,398
|
11,113
|
459,366
|
||||||||||||
Repayment of Project & Corporate debt
|
14&15
|
(613,242
|
)
|
(182,636
|
)
|
(175,389
|
)
|
|||||||||
Dividends paid to Company´s shareholders
|
(99,483
|
)
|
(35,509
|
)
|
(137,166
|
)
|
||||||||||
Proceeds from capital increase
|
—
|
—
|
664,120
|
|||||||||||||
Purchase of shares to non-controlling interests
|
—
|
(19,071
|
)
|
—
|
||||||||||||
C. Net cash provided by/(used in) financing activities
|
$
|
(416,327
|
)
|
$
|
(226,103
|
)
|
$
|
810,931
|
||||||||
Net increase/(decrease) in cash and cash equivalents
|
$
|
40,664
|
$
|
81,956
|
$
|
180,566
|
||||||||||
Cash, cash equivalents and bank overdrafts at beginning of the year
|
12
|
594,811
|
514,712
|
354,154
|
||||||||||||
Translation differences cash or cash equivalent
|
33,912
|
(1,857
|
)
|
(20,008
|
)
|
|||||||||||
Cash and cash equivalents at the end of the year
|
12
|
$
|
669,387
|
$
|
594,811
|
$
|
514,712
|
* |
Includes proceeds for $42.5 million and investments for $12.4 million (see Note 6).
|
(1) |
Notes 1 to 23 are an integral part of the consolidated financial statements
|
Note 1.- Nature of the business
|
F-13
|
Note 2.- Significant accounting policies
|
F-17
|
Note 3.- Financial risk management
|
F-30
|
Note 4.- Financial information by segment
|
F-31
|
Note 5.- Changes in the scope of the consolidated financial statements
|
F-37
|
Note 6.- Contracted concessional assets
|
F-38
|
Note 7.- Investments carried under the equity method
|
F-40
|
Note 8.- Financial instruments by category
|
F-41
|
Note 9.- Derivative financial instruments
|
F-43
|
Note 10.- Related parties
|
F-44
|
Note 11.- Clients and other receivables
|
F-46
|
Note 12.- Cash and cash equivalents
|
F-47
|
Note 13.- Equity
|
F-47
|
Note 14.- Corporate debt
|
F-48
|
Note 15.- Project debt
|
F-50
|
Note 16.- Grants and other liabilities
|
F-52
|
Note 17.-Trade payables and other current liabilities
|
F-53
|
Note 18.- Income tax
|
F-53
|
Note 19.- Third-party guarantees and commitments
|
F-57
|
Note 20.- Other operating income and expenses
|
F-58
|
Note 21.- Financial income and expenses
|
F-59
|
Note 22.- Earnings per share
|
F-60
|
Note 23.- Other information
|
F-60
|
Appendices
(1)
|
F-61
|
Assets
|
Type
|
Ownership
|
Location
|
Currency
(8)
|
Capacity
(Gross)
|
Counterparty
Credit Ratings
(9)
|
COD*
|
Contract
Years Left
(12)
|
Solana
|
Renewable
(Solar)
|
100%
Class B
(1)
|
Arizona (USA)
|
USD
|
280 MW
|
A-/A3/A-
|
4Q 2013
|
26
|
Mojave
|
Renewable
(Solar)
|
100%
|
California
(USA)
|
USD
|
280 MW
|
A-/A3/A-
|
4Q 2014
|
22
|
Solaben 2 & 3
|
Renewable
(Solar)
|
70%
(2)
|
Spain
|
Euro
|
2x50 MW
|
BBB+/Baa2/A-
|
3Q 2012 &
2Q 2012
|
20&19
|
Solacor 1 & 2
|
Renewable
(Solar)
|
87%
(3)
|
Spain
|
Euro
|
2x50 MW
|
BBB+/Baa2/A-
|
1Q 2012 &
1Q 2012
|
19
|
PS10/PS20
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
31 MW
|
BBB+/Baa2/A-
|
1Q 2007 &
2Q 2009
|
14&16
|
Helioenergy 1 & 2
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
2x50 MW
|
BBB+/Baa2/A-
|
3Q 2011&
4Q 2011
|
19
|
Helios 1 & 2
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
2x50 MW
|
BBB+/Baa2/A-
|
3Q 2012&
3Q 2012
|
20
|
Solnova 1, 3 & 4
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
3x50 MW
|
BBB+/Baa2/A-
|
2Q 2010 &
2Q 2010&
3Q 2010
|
17&17&18
|
Solaben 1 & 6
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
2x50 MW
|
BBB+/Baa2/A-
|
3Q 2013
|
21
|
Kaxu
|
Renewable
(Solar)
|
51%
(4)
|
South Africa
|
Rand
|
100 MW
|
BB/Baa3/BB+
(10)
|
1Q 2015
|
17
|
Palmatir
|
Renewable
(Wind)
|
100%
|
Uruguay
|
USD
|
50 MW
|
BBB/Baa2/BBB-
(11)
|
2Q 2014
|
16
|
Cadonal
|
Renewable
(Wind)
|
100%
|
Uruguay
|
USD
|
50 MW
|
BBB/Baa2/BBB-
(11)
|
4Q 2014
|
17
|
ACT
|
Efficient natural gas
|
100%
|
Mexico
|
USD
|
300 MW
|
BBB+/A3/
BBB+
|
2Q 2013
|
15
|
ATN
|
Transmission
line
|
100%
|
Peru
|
USD
|
362 miles
|
BBB+/A3/BBB+
|
1Q 2011
|
23
|
ATS
|
Transmission
line
|
100%
|
Peru
|
USD
|
569 miles
|
BBB+/A3/BBB+
|
1Q 2014
|
26
|
ATN 2
|
Transmission
line
|
100%
|
Peru
|
USD
|
81 miles
|
Not rated
|
2Q 2015
|
15
|
Quadra 1
|
Transmission
line
|
100%
|
Chile
|
USD
|
49 miles
|
Not rated
|
2Q 2014
|
17
|
Quadra 2
|
Transmission
line
|
100%
|
Chile
|
USD
|
32 miles
|
Not rated
|
1Q 2014
|
17
|
Palmucho
|
Transmission
line
|
100%
|
Chile
|
USD
|
6 miles
|
BBB+/Baa2/BBB+
|
4Q 2007
|
20
|
Skikda
|
Water
|
34.2%
(5)
|
Algeria
|
USD
|
3.5 M
ft3/day
|
Not rated
|
1Q 2009
|
16
|
Honaine
|
Water
|
25.5%
(6)
|
Algeria
|
USD
|
7 M ft3/
day
|
Not rated
|
3Q 2012
|
20
|
Seville PV
|
Renewable
(Solar)
|
80%
(7)
|
Spain
|
Euro
|
1 MW
|
BBB+/Baa2/A-
|
3Q 2006
|
18
|
(1) |
On September 30, 2013, Liberty Interactive Corporation invested $300,000 thousand in Class A membership interests in exchange for a share of the dividends and taxable loss generated by Solana. As a result of the agreement, Liberty Interactive Corporation will receive between 54.06% and 61.20% of both dividends and taxable loss generated, additional amounts until the date Liberty reaches a certain rate of return or the “Flip Date”, and 22.60% of both dividends and taxable loss generated thereafter.
|
(2) |
Itochu Corporation, a Japanese trading company, holds 30% of the shares in each of Solaben 2 and Solaben 3.
|
(3) |
JGC, a Japanese engineering company, holds 13% of the shares in each of Solacor 1 and Solacor 2.
|
(4) |
Kaxu is owned by the Company (51%), Industrial Development Corporation of South Africa (29%) and Kaxu Community Trust (20%).
|
(5) |
Algerian Energy Company, SPA owns 49% of Skikda and Valoriza Agua, S.L. owns the remaining 16.83%.
|
(6) |
Algerian Energy Company, SPA owns 49% of Honaine and Valoriza Agua, S.L. owns the remaining 25.5%.
|
(7) |
Instituto para la Diversificación y Ahorro de la Energía (“Idae”), a Spanish state owned company, holds 20% of the shares in Seville PV.
|
(8) |
Certain contracts denominated in U.S. dollars are payable in local currency.
|
(9) |
Reflects the counterparty’s credit ratings issued by Standard & Poor’s Ratings Services, or S&P, Moody’s Investors Service Inc., or Moody’s, and Fitch Ratings Ltd, or Fitch.
|
(10) |
Refers to the credit rating of the Republic of South Africa. The offtaker is Eskom, which is a state-owned utility company in South Africa.
|
(11) |
Refers to the credit rating of Uruguay, as UTE (Administración Nacional de Usinas y Transmisoras Eléctricas) is unrated.
|
(12) |
As of December 31, 2017.
|
a)
|
Standards, interpretations and amendments effective from January 1, 2017 under IFRS-IASB, applied by the Company in the preparation of these consolidated financial statements:
|
• |
IAS
7 (Amendment) ‘Disclosure Initiative’. Requirements for additional disclosures in order to provide users with improved financial information.
|
• |
IAS 12 (Amendment) ‘Recognition for Deferred Tax for Unrealized Losses’. Clarification of recognition of deferred tax assets for unrealized losses.
|
• |
Annual Improvements to IFRSs 2014-2016 cycles. Amendments to IFRS 12.
|
b)
|
Standards, interpretations and amendments published by the IASB that will be effective for periods beginning on or after January 1, 2018:
|
• |
IFRS 9 ‘Financial Instruments’. This Standard is applicable for annual periods beginning on or after January 1, 2018 under IFRS-IASB, earlier application is permitted.
|
• |
IFRS 9 (Amendments to IFRS 9): Prepayment Features with Negative Compensation. This Standard is applicable for annual periods beginning on or after January 1, 2019 under IFRS-IASB, earlier application is permitted.
|
• |
IFRS 15 ‘Revenues from Contracts with Customers’. This Standard is applicable for annual periods beginning on or after January 1, 2018 under IFRS-IASB, earlier application is permitted.
|
• |
IFRS 15 (Clarifications) ‘Revenues from Contracts with Customers’. This amendment is mandatory for annual periods beginning on or after January 1, 2018 under IFRS-IASB, earlier application is permitted.
|
• |
IFRS 16 ‘Leases’. This Standard is applicable for annual periods beginning on or after January 1, 2019 under IFRS-IASB, earlier application is permitted.
|
• |
IFRS 17 ‘Insurance Contracts’. This Standard is applicable for annual periods beginning on or after January 1, 2021 under IFRS-IASB, earlier application is permitted.
|
• |
IFRS 2 (Amendment) ‘Classification and Measurement of Share-based Payment Transactions’. This amendment is mandatory for annual periods beginning on or after January 1, 2018 under IFRS-IASB, earlier application is permitted.
|
• |
IFRS 4 (Amendment). Applying IFRS 9 ‘Financial Instruments’ with IFRS 4 ‘Insurance Contracts’. This amendment is mandatory for annual periods beginning on or after January 1, 2018 under IFRS-IASB, earlier application is permitted.
|
• |
IAS 40 (Amendment). Transfers of Investment Property. This amendment is mandatory for annual periods beginning on or after January 1, 2018 under IFRS-IASB, earlier application is permitted.
|
• |
IAS 19 (Amendment). Amendments to IAS 19: Plan Amendment, Curtailment or Settlement. This amendment is mandatory for annual periods beginning on or after January 1, 2019 under IFRS-IASB, earlier application is permitted.
|
• |
IAS 28 (Amendment). Long-term Interests in Associates and Joint Ventures. This amendment is mandatory for annual periods beginning on or after January 1, 2018 under IFRS-IASB, earlier application is permitted.
|
• |
Annual Improvements to IFRSs 2014-2016 cycles. Other minor amendments and modifications different from the aforementioned on IFRS 12. This Standard is applicable for annual periods beginning on or after January 1, 2018 under IFRS-IASB.
|
• |
Annual Improvements to IFRSs 2015-2017 cycles. This Standard is applicable for annual periods beginning on or after January 1, 2018 under IFRS-IASB.
|
• |
IFRIC 22 Foreign Currency Transactions and Advance Consideration. This Standard is applicable for annual periods beginning on or after January 1, 2018 under IFRS-IASB.
|
• |
IFRIC 23 Uncertainty over Income Tax Treatments. This Standard is applicable for annual periods beginning on or after January 1, 2019 under IFRS-IASB.
|
• |
IFRS 10 and IAS 28. Parent disposes of (or contributes) its controlling interest in a subsidiary to an existing associate or joint venture. Effective date beginning on or after a date to be determined by the IASB.
|
· |
Step 1: Identifying the contract with the customer.
|
· |
Step 2: Identifying the performance obligations.
|
· |
Step 3: Determining the transaction price.
|
· |
Step 4: Assigning the transaction price in the performance obligations identified in the contract.
|
· |
Step 5: Recognition of revenue when (or as) the Company performs the performance obligations.
|
· |
Classification and measurement of financial instruments:
|
a) |
Financial assets IFRS 9 classifies all financial assets that are currently in the scope of IAS 39 into two categories: amortized cost and fair value. Where assets are measured at fair value, gains and losses are either recognized entirely in profit or loss (fair value through profit or loss, “FVTPL”), or recognized in other comprehensive income (fair value through other comprehensive income, “FVTOCI”). The new guidance has no significant impact on the classification and measurement of the financial assets of the Company as the vast majority of financial assets (except for derivatives) are currently measured at amortized cost, and meet the conditions for classification at amortized cost under IFRS9. The Company has the intention of maintaining this classification.
|
b) |
Financial liabilities: IFRS 9 does not change the basic accounting model for financial liabilities under IAS 39. Two measurement categories continue to exist: FVTPL and amortized cost. Financial liabilities held for trading are measured at FVTPL, and all other financial liabilities are measured at amortized cost unless the fair value option is applied. As a result, the Company concluded that there will be no significant impact on the consolidated financial statements.
|
· |
The new impairment model requires the recognition of impairment provisions based on expected credit losses (“ECL”) rather than only incurred credit losses as is the case under IAS 39. The Company reviewed its portfolio of financial assets subject to the new model of impairment under the new methodology (using credit default swaps, rating from credit agencies and other external inputs in order to estimate the probability of default), and concluded that initial impact on the consolidated financial statements is not significant.
|
· |
The accounting for certain modifications and exchanges of financial liabilities measured at amortized cost (e.g. bank loans and issued bonds) will change on the transition from IAS 39 to IFRS 9. This change arises from a clarification by the IASB in the Basis for Conclusions of IFRS 9. Under IFRS 9 it is now clear that there can be an effect in the income statement for modification and exchanges of financial liabilities that are considered “non-substantial” (when the net present value of the cash flows, including any fees paid net of any fees received, is lower than 10% different from the net present value of the remaining cash flows of the liability prior to the modification, both discounted at the original effective interest rate). The Company reviewed retrospectively these transactions and concluded that the impact is not significant.
|
· |
IFRS 9 also introduces changes in hedge accounting. The hedge accounting requirements in IFRS 9 are optional and tend to facilitate the use of hedge accounting by preparers of financial statements. As a result, the Company reviewed its portfolio of derivatives and concluded that there will not be significant impact on its consolidated financial statements as a result of applying IFRS 9.
|
· |
The new standard will require some new disclosures, in particular regarding hedge accounting, credit risk and ECLs that will be presented in future periods.
|
a) |
Controlled entities
|
· |
Has power over the investee;
|
· |
Is exposed, or has rights, to variable returns from its involvement with the investee; and
|
· |
Has the ability to use its power to affect its returns.
|
b) |
Investments accounted for under the equity method
|
a) |
Intangible asset
|
· |
Revenues from the updated annual revenue for the contracted concession, as well as operations and maintenance services are recognized in each period according to IAS 18 “Revenue”.
|
· |
Operating and maintenance costs and general overheads and administrative costs are recorded in accordance with the nature of the cost incurred (amount due) in each period.
|
· |
Financing costs are expensed as incurred.
|
b) |
Financial asset
|
c) |
Property, plant and equipment
|
Operating segment
|
Discount rate
|
Growth rate
|
||||||
EMEA
|
4% - 6
|
%
|
0
|
%
|
||||
North America
|
4% - 6
|
%
|
0
|
%
|
||||
South America
|
5% - 7
|
%
|
0
|
%
|
· |
Level 1: Inputs are quoted prices in active markets for identical assets or liabilities.
|
· |
Level 2: Fair value is measured based on inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices).
|
· |
Level 3: Fair value is measured based on unobservable inputs for the asset or liability.
|
· |
there is a present obligation, either legal or constructive, as a result of past events;
|
· |
it is more likely than not that there will be a future outflow of resources to settle the obligation; and
|
· |
the amount has been reliably estimated.
|
· |
Contracted concessional agreements and PPAs.
|
· |
Impairment of intangible assets and property, plant and equipment.
|
· |
Assessment of control.
|
· |
Derivative financial instruments and fair value estimates.
|
· |
Income taxes and recoverable amount of deferred tax assets.
|
a) |
Market risk
|
- |
Interest rate risk
|
o |
Project debt in Euros: the Company hedges between 87% and 100% of the notional amount, maturities until 2030 and average guaranteed interest rates of between 3.20% and 4.87%.
|
o |
Project debt in U.S. dollars: the Company hedges between 70% and 100% of the notional amount, including maturities until 2032 and average guaranteed interest rates of between 2.32% and 5.27%.
|
- |
Currency risk
|
b) |
Credit risk
|
c) |
Liquidity risk
|
· |
North America
|
· |
South America
|
· |
EMEA
|
a) |
The following tables show Revenues and Further Adjusted EBITDA by operating segments and business sectors for the years 2017, 2016 and 2015:
|
Revenue
|
Further Adjusted EBITDA
|
|||||||||||||||||||||||
For the year ended December 31,
|
For the year ended December 31,
|
|||||||||||||||||||||||
Geography
|
2017
|
2016
|
2015
|
|
2017
|
|
2016
|
2015
|
||||||||||||||||
North America
|
$
|
332,705
|
$
|
337,061
|
$
|
328,139
|
$
|
282,328
|
$
|
284,691
|
$
|
279,559
|
||||||||||||
South America
|
120,797
|
118,764
|
112,480
|
108,766
|
124,599
|
110,905
|
||||||||||||||||||
EMEA
|
554,879
|
515,972
|
350,262
|
388,216
|
354,020
|
233,754
|
||||||||||||||||||
Total
|
$
|
1,008,381
|
$
|
971,797
|
$
|
790,881
|
$
|
779,310
|
$
|
763,310
|
$
|
624,218
|
Revenue
|
Further Adjusted EBITDA
|
|||||||||||||||||||||||
For the year ended December 31,
|
For the year ended December 31,
|
|||||||||||||||||||||||
Business sectors
|
2017
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||||
Renewable energy
|
$
|
767,226
|
$
|
724,325
|
$
|
543,012
|
$
|
569,193
|
$
|
538,427
|
$
|
413,933
|
||||||||||||
Efficient natural gas
|
119,784
|
128,046
|
138,717
|
106,140
|
106,492
|
107,671
|
||||||||||||||||||
Electric transmission lines
|
95,096
|
95,137
|
86,393
|
87,695
|
104,795
|
89,047
|
||||||||||||||||||
Water
|
26,275
|
24,288
|
22,759
|
16,282
|
13,596
|
13,567
|
||||||||||||||||||
Total
|
$
|
1,008,381
|
$
|
971,797
|
$
|
790,881
|
$
|
779,310
|
$
|
763,310
|
$
|
624,218
|
For the year ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Loss attributable to the Company
|
$
|
(111,804
|
)
|
$
|
(4,855
|
)
|
$
|
(209,005
|
)
|
|||
Profit attributable to non-controlling interests
|
6,917
|
6,522
|
10,819
|
|||||||||
Income tax
|
119,837
|
1,666
|
23,790
|
|||||||||
Share of profits/(losses) of associates
|
(5,351
|
)
|
(6,646
|
)
|
(7,844
|
)
|
||||||
Dividend from exchangeable preferred equity investment in ACBH (Note 21)
|
10,383
|
27,948
|
18,400
|
|||||||||
Financial expense, net
|
448,368
|
405,750
|
526,758
|
|||||||||
Depreciation, amortization, and impairment charges
|
310,960
|
332,925
|
261,301
|
|||||||||
Total segment Further Adjusted EBITDA
|
$
|
779,310
|
$
|
763,310
|
$
|
624,219
|
b) |
The assets and liabilities by operating segments (and business sector) at the end of 2017 and 2016 are as follows:
|
North
America
|
South America
|
EMEA
|
Balance as of
December 31,
2017
|
|||||||||||||
Assets allocated
|
||||||||||||||||
Contracted concessional assets
|
3,770,169
|
1,100,778
|
4,213,323
|
9,084,270
|
||||||||||||
Investments carried under the equity method
|
-
|
-
|
55,784
|
55,784
|
||||||||||||
Current financial investments
|
116,451
|
59,831
|
31,263
|
207,545
|
||||||||||||
Cash and cash equivalents (project companies)
|
149,236
|
42,548
|
329,078
|
520,862
|
||||||||||||
Subtotal allocated
|
4,035,856
|
1,203,157
|
4,629,448
|
9,868,461
|
||||||||||||
Unallocated assets
|
||||||||||||||||
Other non-current assets
|
210,378
|
|||||||||||||||
Other current assets (including cash and cash equivalents at holding company level)
|
413,500
|
|||||||||||||||
Subtotal unallocated
|
623,878
|
|||||||||||||||
Total assets
|
10,492,339
|
North
America
|
South America
|
EMEA
|
Balance as of
December 31,
2017
|
|||||||||||||
Liabilities allocated
|
||||||||||||||||
Long-term and short-term project debt
|
1,821,102
|
876,063
|
2,778,043
|
5,475,208
|
||||||||||||
Grants and other liabilities
|
1,593,048
|
810
|
42,202
|
1,636,060
|
||||||||||||
Subtotal allocated
|
3,414,150
|
876,873
|
2,820,245
|
7,111,268
|
||||||||||||
Unallocated liabilities
|
||||||||||||||||
Long-term and short-term corporate debt
|
643,083
|
|||||||||||||||
Other non-current liabilities
|
657,345
|
|||||||||||||||
Other current liabilities
|
185,190
|
|||||||||||||||
Subtotal unallocated
|
1,485,618
|
|||||||||||||||
Total liabilities
|
8,596,886
|
|||||||||||||||
Equity unallocated
|
1,895,453
|
|||||||||||||||
Total liabilities and equity unallocated
|
3,381,071
|
|||||||||||||||
Total liabilities and equity
|
10,492,339
|
North
America
|
South America
|
EMEA
|
Balance as of
December 31,
2016
|
|||||||||||||
Assets allocated
|
||||||||||||||||
Contracted concessional assets
|
3,920,106
|
1,144,712
|
3,859,454
|
8,924,272
|
||||||||||||
Investments carried under the equity method
|
-
|
-
|
55,009
|
55,009
|
||||||||||||
Current financial investments
|
136,665
|
62,215
|
29,158
|
228,038
|
||||||||||||
Cash and cash equivalents (project companies)
|
185,970
|
40,015
|
246,671
|
472,656
|
||||||||||||
Subtotal allocated
|
4,242,741
|
1,246,942
|
4,190,291
|
9,679,975
|
||||||||||||
Unallocated assets
|
||||||||||||||||
Other non-current assets
|
272,664
|
|||||||||||||||
Other current assets (including cash and cash equivalents at holding company level)
|
345,160
|
|||||||||||||||
Subtotal unallocated
|
617,824
|
|||||||||||||||
Total assets
|
10,297,799
|
North
America
|
South America
|
EMEA
|
Balance as of
December 31,
2016
|
|||||||||||||
Liabilities allocated
|
||||||||||||||||
Long-term and short-term project debt
|
1,870,861
|
895,316
|
2,564,290
|
5,330,467
|
||||||||||||
Grants and other liabilities
|
1,575,303
|
1,512
|
35,230
|
1,612,045
|
||||||||||||
Subtotal allocated
|
3,446,164
|
896,828
|
2,599,520
|
6,942,512
|
||||||||||||
Unallocated liabilities
|
||||||||||||||||
Long-term and short-term corporate debt
|
668,201
|
|||||||||||||||
Other non-current liabilities
|
546,053
|
|||||||||||||||
Other current liabilities
|
181,922
|
|||||||||||||||
Subtotal unallocated
|
1,396,176
|
|||||||||||||||
Total liabilities
|
8,338,688
|
|||||||||||||||
Equity unallocated
|
1,959,111
|
|||||||||||||||
Total liabilities and equity unallocated
|
3,355,287
|
|||||||||||||||
Total liabilities and equity
|
10,297,799
|
Renewable
energy
|
Efficient
natural
gas
|
Electric
transmission
lines
|
Water
|
Balance as
of
December
31,
2017
|
||||||||||||||||
Assets allocated
|
||||||||||||||||||||
Contracted concessional assets
|
7,436,362
|
660,387
|
897,269
|
90,252
|
9,084,270
|
|||||||||||||||
Investments carried under the equity method
|
12,419
|
-
|
-
|
43,365
|
55,784
|
|||||||||||||||
Current financial investments
|
17,249
|
116,430
|
59,289
|
14,577
|
207,545
|
|||||||||||||||
Cash and cash equivalents (project companies)
|
452,792
|
39,064
|
15,325
|
13,681
|
520,862
|
|||||||||||||||
Subtotal allocated
|
7,918,822
|
815,881
|
971,883
|
161,875
|
9,868,461
|
|||||||||||||||
Unallocated assets
|
||||||||||||||||||||
Other non-current assets
|
210,378
|
|||||||||||||||||||
Other current assets (including cash and cash equivalents at holding company level)
|
413,500
|
|||||||||||||||||||
Subtotal unallocated
|
623,878
|
|||||||||||||||||||
Total assets
|
10,492,339
|
Renewable
energy
|
Efficient
natural gas
|
Electric
transmission
lines
|
Water
|
Balance as of
December 31,
2017
|
||||||||||||||||
Liabilities allocated
|
||||||||||||||||||||
Long-term and short-term project debt
|
4,162,596
|
579,173
|
698,346
|
35,093
|
5,475,208
|
|||||||||||||||
Grants and other liabilities
|
1,635,508
|
552
|
-
|
-
|
1,636,060
|
|||||||||||||||
Subtotal allocated
|
5,798,104
|
579,725
|
698,346
|
35,093
|
7,111,268
|
|||||||||||||||
Unallocated liabilities
|
||||||||||||||||||||
Long-term and short-term corporate debt
|
643,083
|
|||||||||||||||||||
Other non-current liabilities
|
657,345
|
|||||||||||||||||||
Other current liabilities
|
185,190
|
|||||||||||||||||||
Subtotal unallocated
|
1,485,618
|
|||||||||||||||||||
Total liabilities
|
8,596,886
|
|||||||||||||||||||
Equity unallocated
|
1,895,453
|
|||||||||||||||||||
Total liabilities and equity unallocated
|
3,381,071
|
|||||||||||||||||||
Total liabilities and equity
|
10,492,339
|
Renewable
energy
|
Efficient
natural gas
|
Electric
transmission
lines
|
Water
|
Balance as
of
December
31,
2016
|
||||||||||||||||
Assets allocated
|
||||||||||||||||||||
Contracted concessional assets
|
7,255,308
|
646,927
|
929,005
|
93,032
|
8,924,272
|
|||||||||||||||
Investments carried under the equity method
|
12,953
|
-
|
-
|
42,056
|
55,009
|
|||||||||||||||
Current financial investments
|
13,661
|
136,644
|
62,215
|
15,518
|
228,038
|
|||||||||||||||
Cash and cash equivalents (project companies)
|
420,215
|
30,295
|
11,357
|
10,789
|
472,656
|
|||||||||||||||
Subtotal allocated
|
7,702,137
|
813,866
|
1,002,577
|
161,395
|
9,679,975
|
|||||||||||||||
Unallocated assets
|
||||||||||||||||||||
Other non-current assets
|
272,664
|
|||||||||||||||||||
Other current assets (including cash and cash equivalents at holding company level)
|
345,160
|
|||||||||||||||||||
Subtotal unallocated
|
617,824
|
|||||||||||||||||||
Total assets
|
10,297,799
|
Renewable
energy
|
Efficient
natural gas
|
Electric
transmission
lines
|
Water
|
Balance as of
December 31,
2016
|
||||||||||||||||
Liabilities allocated
|
||||||||||||||||||||
Long-term and short-term project debt
|
3,979,096
|
598,256
|
711,517
|
41,598
|
5,330,467
|
|||||||||||||||
Grants and other liabilities
|
1,611,067
|
239
|
739
|
-
|
1,612,045
|
|||||||||||||||
Subtotal allocated
|
5,590,163
|
598,495
|
712,256
|
41,598
|
6,942,512
|
|||||||||||||||
Unallocated liabilities
|
||||||||||||||||||||
Long-term and short-term corporate debt
|
668,201
|
|||||||||||||||||||
Other non-current liabilities
|
546,053
|
|||||||||||||||||||
Other current liabilities
|
181,922
|
|||||||||||||||||||
Subtotal unallocated
|
1,396,176
|
|||||||||||||||||||
Total liabilities
|
8,338,688
|
|||||||||||||||||||
Equity unallocated
|
1,959,111
|
|||||||||||||||||||
Total liabilities and equity unallocated
|
3,355,287
|
|||||||||||||||||||
Total liabilities and equity
|
10,297,799
|
c) |
The amount of depreciation, amortization and impairment charges recognized for the years ended December 31, 2017, 2016 and 2015 are as follows:
|
For the year ended December 31,
|
||||||||||||
Depreciation, amortization and impairment by geography
|
2017
|
2016
|
2015
|
|||||||||
North America
|
(123,726
|
)
|
(129,478
|
)
|
(129,091
|
)
|
||||||
South America
|
(40,880
|
)
|
(62,387
|
)
|
(41,274
|
)
|
||||||
EMEA
|
(146,354
|
)
|
(141,060
|
)
|
(90,936
|
)
|
||||||
Total
|
(310,960
|
)
|
(332,925
|
)
|
(261,301
|
)
|
For the year ended December 31,
|
||||||||||||
Depreciation, amortization and impairment by business sectors
|
2017
|
2016
|
2015
|
|||||||||
Renewable energy
|
(282,376
|
)
|
(304,235
|
)
|
(232,699
|
)
|
||||||
Electric transmission lines
|
(28,584
|
)
|
(28,690
|
)
|
(28,602
|
)
|
||||||
Total
|
(310,960
|
)
|
(332,925
|
)
|
(261,301
|
)
|
a) |
The following table shows the movements of contracted concessional assets included in the heading “Contracted Concessional assets” for 2017:
|
Cost
|
||||
Total as of January 1, 2017
|
10,067,596
|
|||
Additions
|
15,426
|
|||
Subtractions
|
(42,500
|
)
|
||
Translation differences
|
593,247
|
|||
Total as of December 31, 2017
|
10,633,769
|
Accumulated amortization
|
||||
Total as of January 1, 2017
|
(1,143,324
|
)
|
||
Additions
|
(309,846
|
)
|
||
Translation differences
|
(96,329
|
)
|
||
Total accum. amort. as of December 31, 2017
|
(1,549,499
|
)
|
||
Net balance at December 31, 2017
|
9,084,270
|
b) |
The following table shows the movements of contracted concessional assets included in the heading “Contracted Concessional assets” for 2016:
|
Cost
|
||||
Total as of January 1, 2016
|
10,126,023
|
|||
Additions
|
6,346
|
|||
Translation differences
|
(68,199
|
)
|
||
Change in the scope of the consolidated financial statements
|
5,876
|
|||
Reclassification and other movements
|
(2,450
|
)
|
||
Total as of December 31, 2016
|
10,067,596
|
Accumulated amortization
|
||||
Total as of January 1, 2016
|
(825,126
|
)
|
||
Additions
|
(332,925
|
)
|
||
Change in the scope of the consolidated financial statements
|
(2,381
|
)
|
||
Translation differences
|
17,108
|
|||
Total accum. amort. as of December 31, 2016
|
(1,143,324
|
)
|
||
Net balance at December 31, 2016
|
8,924,272
|
Investments in associates
|
2017
|
2016
|
||||||
Initial balance
|
55,009
|
56,181
|
||||||
Share of (loss)/profit
|
5,351
|
6,646
|
||||||
Dividend distribution
|
(2,454
|
)
|
(3,954
|
)
|
||||
Equity distribution
|
(549
|
)
|
(3,099
|
)
|
||||
Currency translation differences
|
(1,573
|
)
|
(765
|
)
|
||||
Final balance
|
55,784
|
55,009
|
Company
|
%
Shares
|
Non-
current
assets
|
Current
assets
|
Non-
current
liabilities
|
Current
liabilities
|
Revenue
|
Operating
profit/
(loss)
|
Net
profit/
(loss)
|
Investment
under the
equity
method
|
|||||||||||||||||||||||||||
Evacuación Valdecaballeros, S.L.
|
57.16
|
21,306
|
841
|
373
|
451
|
298
|
(708
|
)
|
(730
|
)
|
9,175
|
|||||||||||||||||||||||||
Myah Bahr Honaine, S.P.A.(*)
|
25.50
|
195,275
|
64,114
|
91,205
|
12,649
|
46,767
|
28,468
|
24,464
|
43,365
|
|||||||||||||||||||||||||||
Pectonex, R.F. Proprietary Limited
|
50.00
|
3,904
|
-
|
-
|
2
|
-
|
(206
|
)
|
(206
|
)
|
3,244
|
|||||||||||||||||||||||||
Evacuación Villanueva del Rey, S.L
|
40.02
|
3,526
|
53
|
2,265
|
190
|
-
|
37
|
-
|
-
|
|||||||||||||||||||||||||||
As of December 31, 2017
|
240,011
|
65,008
|
93,843
|
13,292
|
47,065
|
27,591
|
23,528
|
55,784
|
Company
|
%
Shares
|
Non-
current
assets
|
Current
assets
|
Non-
current
liabilities
|
Current
liabilities
|
Revenue
|
Operating
profit/
(loss)
|
Net
profit/
(loss)
|
Investment
under the
equity
method
|
|||||||||||||||||||||||||||
Evacuación Valdecaballeros, S.L.
|
57.16
|
19,283
|
931
|
306
|
532
|
537
|
(545
|
)
|
(565
|
)
|
9,528
|
|||||||||||||||||||||||||
Myah Bahr Honaine, S.P.A.(*)
|
25.50
|
202,150
|
67,120
|
104,704
|
14,158
|
52,770
|
34,247
|
29,990
|
42,056
|
|||||||||||||||||||||||||||
Pectonex, R.F. Proprietary Limited
|
50.00
|
3,730
|
-
|
-
|
1
|
-
|
(187
|
)
|
(187
|
)
|
3,425
|
|||||||||||||||||||||||||
Evacuación Villanueva del Rey, S.L
|
40.02
|
3,251
|
17
|
2,118
|
142
|
-
|
31
|
-
|
-
|
|||||||||||||||||||||||||||
As of December 31, 2016
|
228,684
|
68,068
|
107,128
|
14,833
|
53,307
|
33,546
|
29,238
|
55,009
|
Notes
|
Loans and
receivables /
payables
|
Available for
sale financial
assets
|
Hedging
derivatives
|
Balance as of
December 31,
2017
|
||||||||||||||||
Derivative assets
|
9
|
-
|
-
|
8,230
|
8,230
|
|||||||||||||||
Investment in Ten West Link
|
2,088
|
-
|
-
|
2,088
|
||||||||||||||||
Abengoa debt and Equity instruments
|
-
|
1,715
|
- |
1,715
|
||||||||||||||||
Other financial investments
|
243,347
|
-
|
-
|
243,347
|
||||||||||||||||
Clients and other receivables
|
11
|
244,449
|
-
|
-
|
244,449
|
|||||||||||||||
Cash and cash equivalents
|
12
|
669,387
|
-
|
-
|
669,387
|
|||||||||||||||
Total financial assets
|
1,159,271
|
1,715
|
8,230
|
1,169,216
|
||||||||||||||||
Corporate debt
|
14
|
643,083
|
-
|
-
|
643,083
|
|||||||||||||||
Project debt
|
15
|
5,475,208
|
-
|
-
|
5,475,208
|
|||||||||||||||
Related parties – non-current
|
10
|
141,031
|
-
|
-
|
141,031
|
|||||||||||||||
Trade and other current liabilities
|
17
|
155,144
|
-
|
-
|
155,144
|
|||||||||||||||
Derivative liabilities
|
9
|
-
|
-
|
329,731
|
329,731
|
|||||||||||||||
Total financial liabilities
|
6,414,466
|
-
|
329,731
|
6,744,197
|
Notes
|
Loans and
receivables /
payables
|
Available for
sale financial
assets
|
Hedging
derivatives
|
Balance as of
December 31,
2016
|
||||||||||||||||
Derivative assets
|
9
|
-
|
-
|
3,822
|
3,822
|
|||||||||||||||
Preferred equity in ACBH
|
-
|
30,488
|
-
|
30,488
|
||||||||||||||||
Other financial investments
|
263,501
|
-
|
-
|
263,501
|
||||||||||||||||
Clients and other receivables
|
11
|
207,621
|
-
|
-
|
207,621
|
|||||||||||||||
Cash and cash equivalents
|
12
|
594,811
|
-
|
-
|
594,811
|
|||||||||||||||
Total financial assets
|
1,065,933
|
30,488
|
3,822
|
1,100,243
|
||||||||||||||||
Corporate debt
|
14
|
668,201
|
-
|
-
|
668,201
|
|||||||||||||||
Project debt
|
15
|
5,330,467
|
-
|
-
|
5,330,467
|
|||||||||||||||
Related parties – non-current
|
10
|
101,750
|
-
|
-
|
101,750
|
|||||||||||||||
Trade and other current liabilities
|
17
|
160,505
|
-
|
-
|
160,505
|
|||||||||||||||
Derivative liabilities
|
9
|
-
|
-
|
349,266
|
349,266
|
|||||||||||||||
Total financial liabilities
|
6,260,923
|
-
|
349,266
|
6,610,189
|
Balance as of December 31, 2017
|
Balance as of December 31, 2016
|
|||||||||||||||
Assets
|
Liabilities
|
Assets
|
Liabilities
|
|||||||||||||
Derivatives - cash flow hedge
|
8,230
|
329,731
|
3,822
|
349,266
|
· |
Project debt in Euros: the Company hedges between 87% and 100% of the notional amount, maturities until 2030 and average guaranteed interest rates of between 3.20% and 4.87%.
|
· |
Project debt in U.S. dollars: the Company hedges between 70% and 100% of the notional amount, including maturities until 2032 and average guaranteed interest rates of between 2.32% and 5.27%.
|
Notionals
|
Balance as of December 31, 2017
|
Balance as of December 31, 2016
|
||||||||||||||
Cap
|
Swap
|
Cap
|
Swap
|
|||||||||||||
Up to 1 year
|
42,324
|
139,939
|
24,261
|
75,837
|
||||||||||||
Between 1 and 2 years
|
45,422
|
94,285
|
25,934
|
199,832
|
||||||||||||
Between 2 and 3 years
|
48,215
|
103,536
|
27,880
|
83,897
|
||||||||||||
Subsequent years
|
620,378
|
1,893,850
|
400,239
|
1,500,789
|
||||||||||||
Total
|
$
|
756,339
|
$
|
2,231,611
|
$
|
478,314
|
$
|
1,860,355
|
Fair value
|
Balance as of December 31, 2017
|
Balance as of December 31, 2016
|
||||||||||||||
Cap
|
Swap
|
Cap
|
Swap
|
|||||||||||||
Up to 1 year
|
347
|
(13,224
|
)
|
250
|
(12,383
|
)
|
||||||||||
Between 1 and 2 years
|
978
|
(14,378
|
)
|
262
|
(14,927
|
)
|
||||||||||
Between 2 and 3 years
|
396
|
(15,923
|
)
|
275
|
(13,957
|
)
|
||||||||||
Subsequent years
|
6,509
|
(286,206
|
)
|
3,035
|
(307,999
|
)
|
||||||||||
Total
|
$
|
8,230
|
(329,731
|
)
|
$
|
3,822
|
(349,266
|
)
|
Balance as of December 31,
|
||||||||
2017
|
2016
|
|||||||
Credit receivables (current)
|
11,567
|
12,031
|
||||||
Total current receivables with related parties
|
11,567
|
12,031
|
||||||
Credit receivables (non-current)
|
2,108
|
30,505
|
||||||
Total non-current receivables with related parties
|
2,108
|
30,505
|
||||||
Trade payables (current)
|
63,409
|
61,338
|
||||||
Total current payables with related parties
|
63,409
|
61,338
|
||||||
Credit payables (non-current)
|
141,031
|
101,750
|
||||||
Total non-current payables with related parties
|
141,031
|
101,750
|
For the year ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Sales
|
-
|
-
|
44,260
|
|||||||||
Services rendered
|
3,495
|
1,220
|
523
|
|||||||||
Services received
|
(114,416
|
)
|
(115,779
|
)
|
(106,737
|
)
|
||||||
Financial income
|
74
|
60
|
1,466
|
|||||||||
Financial expenses
|
(1,154
|
)
|
(2,460
|
)
|
(1,968
|
)
|
Balance as of December 31,
|
||||||||
2017
|
2016
|
|||||||
Trade receivables
|
186,728
|
151,199
|
||||||
Tax receivables
|
39,607
|
29,705
|
||||||
Prepayments
|
6,375
|
10,261
|
||||||
Other accounts receivable
|
11,739
|
16,456
|
||||||
Total
|
244,449
|
207,621
|
Balance as of December 31,
|
||||||||
2017
|
2016
|
|||||||
Euro
|
109,165
|
98,798
|
||||||
Rand
|
23,792
|
12,807
|
||||||
Other
|
7,363
|
7,151
|
||||||
Total
|
140,320
|
118,756
|
Balance as of December 31, | |||||||||
2017
|
2016
|
||||||||
Up to 3 months
|
186,728
|
151,199
|
|||||||
Total
|
186,728
|
151,199
|
Balance as of December 31,
|
||||||||
2017
|
2016
|
|||||||
Cash at bank and on hand
|
669,387
|
594,811
|
||||||
Total
|
669,387
|
594,811
|
Balance as of December 31,
|
||||||||
Currency
|
2017
|
2016
|
||||||
U.S. dollar
|
319,400
|
343,954
|
||||||
Euro
|
288,625
|
196,382
|
||||||
Algerian Dinar
|
13,628
|
10,736
|
||||||
South African Rand
|
40,999
|
39,689
|
||||||
Others
|
6,735
|
4,050
|
||||||
Total
|
669,387
|
594,811
|
- |
On February 27, 2017, the Board of Directors declared a dividend of $0.25 per share corresponding to the four quarter of 2016. The dividend was paid on March 15, 2017. From that amount, the Company retained $10.4 million of the dividend attributable to Abengoa;
|
- |
On May 15, 2017, the Board of Directors declared a dividend of $0.25 per share corresponding to the first quarter of 2017. The dividend was paid on June 15, 2017;
|
- |
On August 3, 2017, the Board of Directors declared a dividend of $0.26 per share corresponding to the second quarter of 2017. The dividend was paid on September 15, 2017;
|
- |
On November 13, 2017, the Board of Directors declared a dividend of $0.29 per share corresponding to the third quarter of 2017. The dividend was paid on December 15, 2017.
|
Balance as of December 31,
|
||||||||
Non-current
|
2017
|
2016
|
||||||
Credit Facilities with financial entities
|
320,783
|
123,804
|
||||||
Notes and Bonds
|
253,393
|
252,536
|
||||||
Total Non-Current
|
574,176
|
376,340
|
Balance as of December 31,
|
||||||||
Current
|
2017
|
2016
|
||||||
Credit Facilities with financial entities
|
65,833
|
289,035
|
||||||
Notes and Bonds
|
3,074
|
2,826
|
||||||
Total Current
|
68,907
|
291,861
|
2018
|
2019
|
2020
|
2021
|
2022
|
Subsequent
years
|
Total
|
||||||||||||||||||||||
Credit Facility Tranche A
|
53,778
|
-
|
-
|
-
|
-
|
-
|
53,778
|
|||||||||||||||||||||
Note Issuance Facility
|
107
|
-
|
-
|
-
|
107,316
|
213,467
|
320,890
|
|||||||||||||||||||||
Credit Facility 2017
|
11,948
|
-
|
-
|
-
|
-
|
-
|
11,948
|
|||||||||||||||||||||
2019 Notes
|
3,074
|
253,393
|
-
|
-
|
-
|
-
|
256,467
|
|||||||||||||||||||||
Total
|
68,907
|
253,393
|
-
|
-
|
107,316
|
213,467
|
643,083
|
January 1, 2017
|
Cash Flow
|
Non-cash changes
|
December 31, 2017
|
|||||||||||||
Corporate debt
|
668,201
|
(68,372
|
)
|
43,254
|
643,083
|
Project debt -
long term
|
Project debt -
short term
|
Total
|
||||||||||
Balance as of December 31, 2016
|
4,629,184
|
701,283
|
5,330,467
|
|||||||||
Increases
|
52,027
|
304,707
|
356,734
|
|||||||||
Decreases
|
(42,560
|
)
|
(509,131
|
)
|
(551,691
|
)
|
||||||
Currency translation differences
|
316,646
|
23,052
|
339,698
|
|||||||||
Reclassifications
|
273,620
|
(273,620
|
)
|
-
|
||||||||
Balance as of December 31, 2017
|
5,228,917
|
246,291
|
5,475,208
|
- |
Net decrease primarily due to repayment of debt, considering that interests accrued are offset by a similar amount of interests paid during the year. Decrease in long-term debt primarily relates to the partial repayment of Solana debt using the indemnity received from Abengoa in December 2017 for $42.5 million (see Note 10);
|
- |
A reclassification of the entire debt of Kaxu and Cadonal projects from short term to long term during the year 2017 as a result of the waiver obtained for Kaxu in March 2017 and the completion of certain pending conditions for Cadonal in October 2017. In addition, in 2017, Kaxu’s debt coverage ratio did not reach the minimum threshold due to the technical problems that the plant experienced since the end of 2016. However, the lenders of the project finance agreement granted a waiver to the asset and therefore reclassification of the debt to short-term does not apply in this case.
|
Project debt -
long term
|
Project debt -
short term
|
Total
|
||||||||||
Balance as of December 31, 2015
|
3,574,464
|
1,896,205
|
5,470,669
|
|||||||||
Increases
|
36,842
|
329,434
|
366,276
|
|||||||||
Decreases
|
-
|
(480,969
|
)
|
(480,969
|
)
|
|||||||
Currency translation differences
|
(64,426
|
)
|
38,917
|
(25,509
|
)
|
|||||||
Reclassifications
|
1,082,304
|
(1,082,304
|
)
|
-
|
||||||||
Balance as of December 31, 2016
|
4,629,184
|
701,283
|
5,330,467
|
- |
Net decrease primarily due to repayment of debt; considering that interests accrued were offset by a similar amount of interests paid during the year;
|
- |
A reclassification of the entire debt of Solana and Mojave projects from short term to long term as of December 31, 2016 considering that as a result of the forbearance signed in December 2016, Abengoa cross-defaults will no longer trigger acceleration remedies in the Solana or Mojave financing agreements.
|
2018
|
2019
|
2020
|
2021
|
2022
|
Subsequent years
|
Total
|
|||||||||||||||||||||||
Interest
Repayment
|
Nominal
repayment
|
||||||||||||||||||||||||||||
21,612
|
224,679
|
246,471
|
265,002
|
280,303
|
313,559
|
4,123,582
|
5,475,208
|
January 1, 2017
|
Cash Flow
|
Non-cash changes
|
December 31, 2017
|
|||||||||||||
Project debt
|
5,330,467
|
(248,472
|
)
|
393,212
|
5,475,208
|
Balance as of December 31,
|
||||||||
Currency
|
2017
|
2016
|
||||||
Euro
|
2,286,771
|
2,102,985
|
||||||
Algerian Dinar
|
35,093
|
41,598
|
||||||
Rand
|
456,179
|
419,708
|
||||||
Total
|
2,778,043
|
2,564,291
|
Balance as of December 31,
|
||||||||
2017
|
2016
|
|||||||
Grants
|
1,225,877
|
1,297,755
|
||||||
Other liabilities
|
410,183
|
314,290
|
||||||
Grant and other non-current liabilities
|
1,636,060
|
1,612,045
|
Balance as of December 31,
|
||||||||
Item
|
2017
|
2016
|
||||||
Trade accounts payables
|
107,662
|
121,527
|
||||||
Down payments from clients
|
6,466
|
6,153
|
||||||
Suppliers of concessional assets current
|
236
|
380
|
||||||
Liberty (see Note 16)
|
-
|
21,461
|
||||||
Other accounts payable
|
40,780
|
10,984
|
||||||
Total
|
155,144
|
160,505
|
Deferred tax assets
|
Balance as of December 31,
|
|||||||
Concept
|
2017
|
2016
|
||||||
Net tax credits for operating losses carryforwards
|
71,219
|
102,804
|
||||||
Temporary differences derivatives financial instruments
|
93,719
|
99,930
|
||||||
Other temporary differences
|
198
|
157
|
||||||
Total deferred tax assets
|
165,136
|
202,891
|
- |
In December 2017 a tax reform, the Tax Cuts and Jobs Act, was enacted in the U.S., consisting mainly in a decrease in the corporate tax rate from 35% to 21% effective 1st of January 2018. The Company therefore adjusted the deferred tax assets and liabilities of its U.S. entities using the new enacted corporate tax rate as of December 31, 2017, resulting in a loss of $19 million recorded in the consolidated income statement for the year ended December 31, 2017;
|
- |
In addition, the U.S. Internal Revenue Code (“IRC”) Section 382 establishes an annual limitation on the use of U.S. Net Operating Losses (“NOLs”) as a result of an ownership change. An “ownership change” would occur if the direct and indirect “5-percent shareholders”, as defined under Section 382 of the IRC, collectively increased their ownership in the Company by more than 50 percentage points over a rolling three-year period. The Company experienced during 2017 an ownership change due to Abengoa´s restructuring and changes in its shareholders´s base. As a result, the U.S. NOLs carryforwards generated through the date of change are subject to an annual limitation under Section 382, which resulted in a derecognition of deferred tax assets previously recognized amounting to $96 million corresponding to an amount of $387 million of NOLs and also taking into consideration the newly enacted corporate tax rate of 21%. This loss has been recorded in the consolidated income statement for the year ended December 31, 2017.
|
Deferred tax liabilities
|
Balance as of December 31,
|
|||||||
Concept
|
2017
|
2016
|
||||||
Temporary differences tax/book amortization
|
113,432
|
28,810
|
||||||
Other temporary differences tax/book value of contracted concessional assets
|
66,247
|
61,818
|
||||||
Other temporary differences
|
6,904
|
4,409
|
||||||
Total deferred tax liabilities
|
186,583
|
95,037
|
Deferred tax assets
|
Amount
|
|||
As of January 1, 2016
|
191,314
|
|||
Increase/decrease through the consolidated income statement
|
16,033
|
|||
Increase/decrease through other consolidated comprehensive income (equity)
|
(5,701
|
)
|
||
Other movements
|
1,245
|
|||
As of December 31, 2016
|
202,891
|
|||
Increase/decrease through the consolidated income statement
|
(31,421
|
)
|
||
Increase/decrease through other consolidated comprehensive income (equity)
|
(13,312
|
)
|
||
Other movements
|
6,978
|
|||
As of December 31, 2017
|
165,136
|
Deferred tax liabilities
|
Amount
|
|||
As of January 1, 2016
|
79,654
|
|||
Increase/decrease through the consolidated income statement
|
16,681
|
|||
Increase/decrease through other consolidated comprehensive income (equity)
|
(62
|
)
|
||
Other movements
|
(1,236
|
)
|
||
As of December 31, 2016
|
95,037
|
|||
Increase/decrease through the consolidated income statement
|
86,418
|
|||
Increase/decrease through other consolidated comprehensive income (equity)
|
-
|
|||
Other movements
|
5,128
|
|||
As of December 31, 2017
|
186,583
|
For the twelve-month period ended December 31,
|
||||||||||||
Item
|
2017
|
2016
|
2015
|
|||||||||
Current tax
|
(1,998
|
)
|
(1,018
|
)
|
(2,182
|
)
|
||||||
Deferred tax
|
(117,839
|
)
|
(648
|
)
|
(21,608
|
)
|
||||||
-
relating to the origination and reversal of temporary differences
|
(98,508
|
)
|
(648
|
)
|
(22,492
|
)
|
||||||
-
relating to changes in tax rates
|
(19,331
|
)
|
-
|
884
|
||||||||
Total income tax benefit/(expense)
|
(119,837
|
)
|
(1,666
|
)
|
(23,790
|
)
|
For the year ended December 31,
|
||||||||||||
Concept
|
2017
|
2016
|
2015
|
|||||||||
Consolidated income / (loss) before taxes
|
14,950
|
3,333
|
(174,396
|
)
|
||||||||
Average statutory tax rate
|
30
|
%
|
30
|
%
|
30
|
%
|
||||||
Corporate income tax at average statutory tax rate
|
(4,485
|
)
|
(1,000
|
)
|
52,319
|
|||||||
Income tax of associates, net
|
1,765
|
2,110
|
2,341
|
|||||||||
Differences in foreign tax rates
|
3,304
|
(4,930
|
)
|
(2,389
|
)
|
|||||||
Permanent differences
|
19,324
|
11,121
|
(19,456
|
)
|
||||||||
Incentives, deductions, and unrecognized tax losses carryforwards
|
(20,994
|
)
|
(11,110
|
)
|
(58,039
|
)
|
||||||
Change in corporate income tax
|
(19,331
|
)
|
-
|
884
|
||||||||
U.S. Internal Revenue Code Section 382
|
(96,328
|
)
|
-
|
-
|
||||||||
Other non-taxable income/(expense)
|
(3,092
|
)
|
2,143
|
550
|
||||||||
Corporate income tax
|
(119,837
|
)
|
(1,666
|
)
|
(23,790
|
)
|
- |
A reduction of the Federal income tax rate from 35% to 21%, effective since January 1, 2018. This measure will imply a reduction of the tax burden of the Company. The effect on the deferred tax assets and liabilities has resulted in a $19 million loss;
|
- |
A limitation of the deduction for net interest expense of all businesses in the U.S. The new limitation is imposed on net interest expense that exceeds 30% of EBITDA from 2018 to 2021, and 30% of EBIT from 2022 onwards. Interests disallowed would be deducted in the future in the event that those limits are not exceeded. After having considered the impacts of Section 382 commented above, the Company does not expect significant negative effects from this net interest expense limitation;
|
- |
NOLs arising in tax years beginning after 2017 would be limited to 80% of taxable income. For new NOLs recognized after 2017, an indefinite carryforward would be allowed. The limitation of 80% is not applicable for NOLs generated before 2018. For existing NOLs before 2018, a carryforward of 20 years is still applicable. The new limitation does not trigger adverse tax effects to the U.S. subsidiaries of the Company considering the amount of NOLs to be generated in upcoming years and the projected amount of taxable income of these entities after having considered the impacts of Section 382;
|
- |
Base erosion anti-abuse tax (BEAT): The BEAT applies to certain U.S. corporations that make relevant deductible payments to foreign affiliates. The excess of 10% of a corporation’s taxable income increased by those payments to foreign related parties over its regular tax liability, will be the base erosion tax due. BEAT provisions do not trigger adverse tax consequences for the U.S. subsidiaries of the Company considering the amount of payments made to foreign affiliates for management and support services;
|
- |
Potential tax erosion in the U.S.: The Company does not expect to have material adverse tax consequences in the U.S. subsidiaries as a result of the measures previously described.
|
2017
|
Total
|
2018
|
2019 and 2020
|
2021 and 2022
|
Subsequent
|
|||||||||||||||
Corporate debt
|
643,083
|
68,907
|
253,393
|
107,316
|
213,467
|
|||||||||||||||
Loans with credit institutions (project debt)
|
4,628,289
|
215,117
|
457,853
|
539,466
|
3,415,853
|
|||||||||||||||
Notes and bonds (project debt)
|
846,919
|
31,174
|
53,620
|
54,395
|
707,730
|
|||||||||||||||
Purchase commitments
|
3,149,813
|
141,867
|
230,014
|
259,845
|
2,518,087
|
|||||||||||||||
Accrued interest estimate during the useful life of loans
|
3,129,321
|
340,481
|
630,108
|
559,856
|
1,598,876
|
2016
|
Total
|
2017
|
2018 and 2019
|
2020 and 2021
|
Subsequent
|
|||||||||||||||
Corporate debt
|
668,201
|
291,861
|
376,340
|
-
|
-
|
|||||||||||||||
Loans with credit institutions (project debt)*
|
4,498,930
|
183,929
|
388,679
|
459,361
|
3,466,961
|
|||||||||||||||
Notes and bonds (project debt)
|
831,538
|
27,225
|
49,422
|
48,740
|
706,151
|
|||||||||||||||
Purchase commitments
|
2,894,146
|
136,032
|
263,398
|
246,904
|
2,247,812
|
|||||||||||||||
Accrued interest estimate during the useful life of loans
|
3,356,750
|
332,408
|
617,852
|
543,927
|
1,862,563
|
* |
According to contracted maturities.
|
For the twelve-month year ended December 31,
|
|||||||||||||
Other operating income
|
|
2017
|
2016
|
2015
|
|||||||||
Grants
|
59,707
|
59,085
|
67,859
|
||||||||||
Income from various services and insurance proceeds
|
21,137
|
6,453
|
998
|
||||||||||
Total
|
80,844
|
65,538
|
68,857
|
For the twelve-month year ended December 31,
|
||||||||||||
Other operating expenses
|
2017
|
2016
|
2015
|
|||||||||
Leases and fees
|
(6,641
|
)
|
(5,309
|
)
|
(3,865
|
)
|
||||||
Operation and maintenance
|
(129,873
|
)
|
(133,292
|
)
|
(116,405
|
)
|
||||||
Independent professional services
|
(36,178
|
)
|
(30,515
|
)
|
(19,046
|
)
|
||||||
Supplies
|
(20,350
|
)
|
(17,177
|
)
|
(18,001
|
)
|
||||||
Insurance
|
(24,289
|
)
|
(23,390
|
)
|
(20,277
|
)
|
||||||
Levies and duties
|
(52,409
|
)
|
(44,440
|
)
|
(32,352
|
)
|
||||||
Other expenses
|
(14,721
|
)
|
(6,195
|
)
|
(14,882
|
)
|
||||||
Total
|
(284,461
|
)
|
(260,318
|
)
|
(224,828
|
)
|
For the year ended December 31,
|
||||||||||||
Financial income
|
2017
|
2016
|
2015
|
|||||||||
Interest income from loans and credits
|
325
|
286
|
933
|
|||||||||
Interest rates benefits derivatives: cash flow hedges
|
682
|
3,012
|
2,531
|
|||||||||
Total
|
1,007
|
3,298
|
3,464
|
For the year ended December 31,
|
||||||||||||
Financial expenses
|
2017
|
2016
|
2015
|
|||||||||
Expenses due to interest:
|
||||||||||||
- Loans from credit entities
|
(253,660
|
)
|
(242,919
|
)
|
(197,929
|
)
|
||||||
- Other debts
|
(137,562
|
)
|
(90,995
|
)
|
(81,853
|
)
|
||||||
Interest rates losses derivatives: cash flow hedges
|
(72,495
|
)
|
(74,093
|
)
|
(54,139
|
)
|
||||||
Total
|
(463,717
|
)
|
(408,007
|
)
|
(333,921
|
)
|
For the year ended December 31,
|
||||||||||||
Other financial income / (expenses)
|
2017
|
2016
|
2015
|
|||||||||
Dividend from ACBH (Brazil)
|
10,383
|
27,948
|
18,400
|
|||||||||
Impairment preferred equity investment in ACBH (see Note 8)
|
-
|
(22,076
|
)
|
(210,435
|
)
|
|||||||
Other financial income
|
28,809
|
13,027
|
1,520
|
|||||||||
Other financial losses
|
(20,758
|
)
|
(10,394
|
)
|
(9,638
|
)
|
||||||
Total
|
18,434
|
8,505
|
(200,153
|
)
|
For the year ended December 31,
|
||||||||||||
Item
|
2017
|
2016
|
2015
|
|||||||||
Profit/(loss) from continuing operations attributable to Atlantica Yield Plc.
|
(111,804
|
)
|
(4,855
|
)
|
(209,005
|
)
|
||||||
Profit/(loss) from discontinuing operations attributable to Atlantica Yield Plc.
|
-
|
-
|
-
|
|||||||||
Average number of ordinary shares outstanding (thousands) - basic and diluted
|
100,217
|
100,217
|
92,795
|
|||||||||
Earnings per share from continuing operations (US dollar per share) - basic and diluted
|
(1.12
|
)
|
(0.05
|
)
|
(2.25
|
)
|
||||||
Earnings per share from discontinuing operations (US dollar per share) - basic and diluted
|
-
|
-
|
-
|
|||||||||
Earnings per share from profit/ (loss) for the period (US dollar per share) - basic and diluted
|
(1.12
|
)
|
(0.05
|
)
|
(2.25
|
)
|
Company name
|
Project name
|
Registered address
|
% of
nominal
share
|
Business
|
||||
ACT Energy México, S. de R.L. de C.V.
|
ACT
|
Santa Barbara (Mexico)
|
100.00
|
(2)
|
||||
ABY infraestructuras, S.L.
|
ABY Infraestructuras
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
ABY infrastructures USA LLC.
|
ABY Infrastructures
|
Arizona (United States)
|
100.00
|
(5)
|
||||
ABY Concessions Infrastructures, S.LU.
|
ACIN
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
ABY Concessions Perú, S.A.
|
ACP
|
Lima (Peru)
|
100.00
|
(5)
|
||||
ABY Holdings USA LLC
|
Arizona (United States)
|
100.00
|
(5)
|
|||||
ASHUSA Inc.
|
ABSA
|
Arizona (United States)
|
100.00
|
(5)
|
||||
ABY South Africa (Pty) Ltd
|
ASA
|
Pretoria (South Africa)
|
100.00
|
(5)
|
||||
ASUSHI, Inc.
|
ABSU
|
Arizona (United States)
|
100.00
|
(5)
|
||||
Atlantica Yield Chile SpA
|
Santiago de Chile (Chile)
|
100.00
|
(5)
|
|||||
ATN, S.A.
|
ATN
|
Lima (Peru)
|
100.00
|
(1)
|
||||
ABY Transmisión Sur, S.A.
|
ATS
|
Lima (Peru)
|
100.00
|
(1)
|
||||
ACT Holdings, S.A. de C.V.
|
ACT Holding
|
México D.F. (Mexico)
|
100.00
|
(5)
|
||||
Aguas de Skikda S.P.A.
|
Skikda
|
Dely Ibrahim (Argelia)
|
51.00
|
(4)
|
||||
Arizona Solar One, LLC.
|
ASO
|
Colorado (United States)
|
100,00
|
(3)
|
||||
ASO Holdings Company, LLC.
|
ASOH
|
Colorado (United States)
|
100.00*
|
(5)
|
||||
ATN 2, S.A.
|
ATN 2
|
Lima (Peru)
|
100.00
|
(1)
|
||||
Banitod, S.A..
|
Montevideo (Uruguay)
|
100.00
|
(5)
|
|||||
Cadonal, S.A.
|
Cadonal
|
Montevideo (Uruguay)
|
100.00
|
(3)
|
||||
Carpio Solar Inversiones, S.A.
|
Carpio
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Ecija Solar Inversiones, S.A.
|
ESI
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Extremadura Equity Investments Sárl.
|
EEI
|
Luxembourg (Luxembourg)
|
100.00
|
(5)
|
||||
Fotovoltaica Solar Sevilla, S.A.
|
Seville PV
|
Sevilla (Spain)
|
80.00
|
(3)
|
||||
Geida Skikda, S.L.
|
Geida Skikda
|
Madrid (Spain)
|
67.00
|
(5)
|
||||
Helioenergy Electricidad Uno, S.A.
|
Helioenergy 1
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Helioenergy Electricidad Dos, S.A.
|
Helioenergy 2
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Helios I Hyperion Energy Investments, S.L.
|
Helios 1
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Helios II Hyperion Energy Investments, S.L.
|
Helios 2
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Hypesol Energy Holding, S.L.
|
Hypesol
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Kaxu Solar One (Pty) Ltd.
|
KSO
|
Gauteng (South Africa)
|
51.00
|
(3)
|
||||
Logrosán Equity Investments Sárl.
|
LEI
|
Luxembourg (Luxembourg)
|
100.00
|
(5)
|
||||
Logrosán Solar Inversiones, S.A.
|
Logrosan
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Logrosán Solar Inversiones Dos, S.L.
|
Logrosan 2
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Mojave Solar Holdings, LLC.
|
MSH
|
Colorado (United States)
|
100.00
|
(5)
|
||||
Mojave Solar LLC.
|
Mojave
|
Arizona (United States)
|
100.00
|
(3)
|
||||
Palmatir S.A.
|
Palmatir
|
Montevideo (Uruguay)
|
100.00
|
(3)
|
||||
Palmucho, S.A.
|
Palmucho
|
Santiago de Chile (Chile)
|
100.00
|
(1)
|
||||
RRHH Servicios Corporativos, S. de R.L. de C.V.
|
Servicios Corporativos
|
Santa Barbara. (Mexico)
|
100.00
|
(5)
|
||||
Sanlucar Solar, S.A.
|
PS-10
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Solaben Electricidad Uno S.A.
|
Solaben 1
|
Caceres (Spain)
|
100.00
|
(3)
|
||||
Solaben Electricidad Dos S.A.
|
Solaben 2
|
Caceres (Spain)
|
70.00
|
(3)
|
Solaben Electricidad Tres S.A.
|
Solaben 3
|
Caceres (Spain)
|
70.00
|
(3)
|
||||
Solaben Electricidad Seis S.A.
|
Solaben 6
|
Caceres (Spain)
|
100.00
|
(3)
|
||||
Solaben Luxembourg S.A.
|
SL
|
Luxembourg (Luxembourg)
|
100.00
|
(5)
|
||||
Solacor Electricidad Uno, S.A.
|
Solacor 1
|
Sevilla (Spain)
|
87.00
|
(3)
|
||||
Solacor Electricidad Dos, S.A.
|
Solacor 2
|
Sevilla (Spain)
|
87.00
|
(3)
|
||||
ABY Servicios Corporativos S.A.
|
ABYSC
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Solar Processes, S.A.
|
PS-20
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Solnova Solar Inversiones, S.A.
|
SSI
|
Seville (Spain)
|
100.00
|
(5)
|
||||
Solnova Electricidad, S.A.
|
Solnova 1
|
Seville (Spain)
|
100.00
|
(3)
|
||||
Solnova Electricidad Tres, S.A.
|
Solnova 3
|
Seville (Spain)
|
100.00
|
(3)
|
||||
Solnova Electricidad Cuatro, S.A.
|
Solnova 4
|
Seville (Spain)
|
100.00
|
(3)
|
||||
Transmisora Mejillones, S.A.
|
Quadra 1
|
Santiago de Chile (Chile)
|
100.00
|
(1)
|
||||
Transmisora Baquedano, S.A.
|
Quadra 2
|
Santiago de Chile (Chile)
|
100.00
|
(1)
|
(1) |
Business sector: Electric transmission lines
|
(2) |
Business sector: Efficient natural gas
|
(3) |
Business sector: Renewable energy
|
(4) |
Business sector: Water
|
(5) |
Holding Company
|
* |
100% of Class A shares held by Liberty (US tax equity investor, non-related party).
|
Company name
|
Project name
|
Registered address
|
% of
nominal
share
|
Business
|
||||
ACT Energy México, S. de R.L. de C.V.
|
ACT
|
Santa Barbara (Mexico)
|
100.00
|
(2)
|
||||
ABY infraestructuras, S.L.
|
ABY Infraestructuras
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
ABY infrastructures USA LLC.
|
ABY Infrastructures
|
Arizona (United States)
|
100.00
|
(5)
|
||||
ABY Concessions Infrastructures, S.LU.
|
ACIN
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
ABY Concessions Perú, S.A.
|
ACP
|
Lima (Peru)
|
100.00
|
(5)
|
||||
ASHUSA Inc.
|
ABSA
|
Arizona (United States)
|
100.00
|
(5)
|
||||
ABY South Africa (Pty) Ltd
|
ASA
|
Pretoria (South Africa)
|
100.00
|
(5)
|
||||
ASUSHI, Inc.
|
ABSU
|
Arizona (United States)
|
100.00
|
(5)
|
||||
ATN, S.A.
|
ATN
|
Lima (Peru)
|
100.00
|
(1)
|
||||
ABY Transmisión Sur, S.A.
|
ATS
|
Lima (Peru)
|
100.00
|
(1)
|
||||
ACT Holdings, S.A. de C.V.
|
ACT Holding
|
México D.F. (Mexico)
|
100.00
|
(5)
|
||||
Aguas de Skikda S.P.A.
|
Skikda
|
Dely Ibrahim (Argelia)
|
51.00
|
(4)
|
||||
Arizona Solar One, LLC.
|
ASO
|
Colorado (United States)
|
100,00
|
(3)
|
||||
ASO Holdings Company, LLC.
|
ASOH
|
Colorado (United States)
|
100.00*
|
(5)
|
||||
ATN 2, S.A.
|
ATN 2
|
Lima (Peru)
|
100.00
|
(1)
|
||||
Cadonal, S.A.
|
Cadonal
|
Montevideo (Uruguay)
|
100.00
|
(3)
|
||||
Carpio Solar Inversiones, S.A.
|
Carpio
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Ecija Solar Inversiones, S.A.
|
ESI
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Extremadura Equity Investments Sárl.
|
EEI
|
Luxembourg (Luxembourg)
|
100.00
|
(5)
|
||||
Fotovoltaica Solar Sevilla, S.A.
|
Seville PV
|
Sevilla (Spain)
|
80.00
|
(3)
|
||||
Geida Skikda, S.L.
|
Geida Skikda
|
Madrid (Spain)
|
67.00
|
(5)
|
||||
Helioenergy Electricidad Uno, S.A.
|
Helioenergy 1
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Helioenergy Electricidad Dos, S.A.
|
Helioenergy 2
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Helios I Hyperion Energy Investments, S.L.
|
Helios 1
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Helios II Hyperion Energy Investments, S.L.
|
Helios 2
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Holding de Energía Eólica S.A.
|
HE
|
Montevideo (Uruguay)
|
100.00
|
(5)
|
||||
Hypesol Energy Holding, S.L.
|
Hypesol
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Kaxu Solar One (Pty) Ltd.
|
KSO
|
Gauteng (South Africa)
|
51.00
|
(3)
|
||||
Logrosán Equity Investments Sárl.
|
LEI
|
Luxembourg (Luxembourg)
|
100.00
|
(5)
|
||||
Logrosán Solar Inversiones, S.A.
|
Logrosan
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Logrosán Solar Inversiones Dos, S.L.
|
Logrosan 2
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Mojave Solar Holdings, LLC.
|
MSH
|
Colorado (United States)
|
100.00
|
(5)
|
||||
Mojave Solar LLC.
|
Mojave
|
Arizona (United States)
|
100.00
|
(3)
|
||||
Palmatir S.A.
|
Palmatir
|
Montevideo (Uruguay)
|
100.00
|
(3)
|
||||
Palmucho, S.A.
|
Palmucho
|
Santiago de Chile (Chile)
|
100.00
|
(1)
|
||||
RRHH Servicios Corporativos, S. de R.L. de C.V.
|
Servicios Corporativos
|
Santa Barbara. (Mexico)
|
100.00
|
(5)
|
||||
Sanlucar Solar, S.A.
|
PS-10
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Solaben Electricidad Uno S.A.
|
Solaben 1
|
Caceres (Spain)
|
100.00
|
(3)
|
||||
Solaben Electricidad Dos S.A.
|
Solaben 2
|
Caceres (Spain)
|
70.00
|
(3)
|
Solaben Electricidad Tres S.A.
|
Solaben 3
|
Caceres (Spain)
|
70.00
|
(3)
|
||||
Solaben Electricidad Seis S.A.
|
Solaben 6
|
Caceres (Spain)
|
100.00
|
(3)
|
||||
Solaben Luxembourg S.A.
|
SL
|
Luxembourg (Luxembourg)
|
100.00
|
(5)
|
||||
Solacor Electricidad Uno, S.A.
|
Solacor 1
|
Sevilla (Spain)
|
87.00
|
(3)
|
||||
Solacor Electricidad Dos, S.A.
|
Solacor 2
|
Sevilla (Spain)
|
87.00
|
(3)
|
||||
ABY Servicios Corporativos S.A.
|
ABYSC
|
Sevilla (Spain)
|
100.00
|
(5)
|
||||
Solar Processes, S.A.
|
PS-20
|
Sevilla (Spain)
|
100.00
|
(3)
|
||||
Solnova Solar Inversiones, S.A.
|
SSI
|
Seville (Spain)
|
100.00
|
(5)
|
||||
Solnova Electricidad, S.A.
|
Solnova 1
|
Seville (Spain)
|
100.00
|
(3)
|
||||
Solnova Electricidad Tres, S.A.
|
Solnova 3
|
Seville (Spain)
|
100.00
|
(3)
|
||||
Solnova Electricidad Cuatro, S.A.
|
Solnova 4
|
Seville (Spain)
|
100.00
|
(3)
|
||||
Transmisora Mejillones, S.A.
|
Quadra 1
|
Santiago de Chile (Chile)
|
100.00
|
(1)
|
||||
Transmisora Baquedano, S.A.
|
Quadra 2
|
Santiago de Chile (Chile)
|
100.00
|
(1)
|
(1) |
Business sector: Electric transmission lines
|
(2) |
Business sector: Efficient natural gas
|
(3) |
Business sector: Renewable energy
|
(4) |
Business sector: Water
|
(5) |
Holding Company
|
* |
100% of Class A shares held by Liberty (US tax equity investor, non-related party).
|
Company name
|
Project name
|
Registered
address
|
% of
nominal
share
|
Business
|
||||
Evacuacion Valdecaballeros, S.L.
|
Valdecaballeros
|
Caceres (Spain)
|
57.2
|
(3)
|
||||
Geida Tlemcen S.L.
|
Geida Tlemcen
|
Madrid (Spain)
|
50.0
|
(4)
|
||||
Pectonex R.F.
|
Pectonex
|
Pretoria (South Africa)
|
50.0
|
(3)
|
||||
Evacuación Villanueva del Rey, S.L.
|
Villanueva del Rey
|
Sevilla (Spain)
|
40.0
|
(3)
|
Company name
|
Project name
|
Registered
address
|
% of
nominal
share
|
Business
|
||||
Evacuacion Valdecaballeros, S.L.
|
Valdecaballeros
|
Caceres (Spain)
|
57.2
|
(3)
|
||||
Geida Tlemcen S.L.
|
Geida Tlemcen
|
Madrid (Spain)
|
50.0
|
(4)
|
||||
Pectonex R.F.
|
Pectonex
|
Pretoria (South Africa)
|
50.0
|
(3)
|
||||
Evacuación Villanueva del Rey, S.L.
|
Villanueva del Rey
|
Sevilla (Spain)
|
40.0
|
(3)
|
(1) |
Business sector: Electric transmission lines
|
(2) |
Business sector: Efficient natural gas
|
(3) |
Business sector: Renewable energy
|
(4) |
Business sector: Water
|
(5) |
Holding Company
|
Appendices
|
(i) |
the approximately 356 mile, 220kV line from Carhuamayo-Paragsha-Conococha-Kiman-Ayllu-Cajamarca Norte;
|
(ii) |
the 4.3 mile, 138kV link between the existing Huallanca substation and Kiman Ayllu substations;
|
(iii) |
the 1.9 mile, 138kV link between the 138kV Carhuamayo substation and the 220kV Carhuamayo substation;
|
(iv) |
the new Conococha and Kiman Ayllu substations; and
|
(v) |
the expansion of the Cajamarca Norte, 220kV Carhuamayo, 138kV Carhuamayo and 220kV Paragsha substations.
|
(i) |
one 500kV electric transmission line and two short 220kV electric transmission lines, which are linked to existing substations;
|
(ii) |
three new 500kV substations; and
|
(iii) |
three existing substations (two existing 220kV substations and one existing 550/220kV substation), through the development of new transformers, line reactors, series reactive compensation and shunt reactions in some substations.
|
Project
name
|
Country
|
Status
(1)
|
% of
Nominal
Share
(
2)
|
Period of
Concession
(4)(5)
|
Offtaker
(7)
|
Financial/
Intangible
(3)
|
Assets/
Investment
|
Accumulated
Amortization
|
Operating
Profit/
(Loss)
(8)
|
Arrangement
Terms
(price)
|
Description of
the
Arrangement
|
|||||||||||
Renewable energy:
|
||||||||||||||||||||||
Solana
|
USA
|
(O)
|
100.0
|
30 Years
|
APS
|
(I)
|
1,993,171
|
(275,591)
|
11,795
|
Fixed price per MWh with annual increases of 1.84% per year
|
30-year PPA with APS regulated by ACC
|
|||||||||||
Mojave
|
USA
|
(O)
|
100.0
|
25 Years
|
PG&E
|
(I)
|
1,585,219
|
(193,029)
|
50,160
|
Fixed price per MWh without any indexation mechanism
|
25-year PPA with PG&E regulated by CPUC and CAEC
|
|||||||||||
Palmatir
|
Uruguay
|
(O)
|
100.0
|
20 Years
|
UTE, Uruguay
Administration
|
(I)
|
146,274
|
(29,495)
|
5,767
|
Fixed price per MWh in USD with annual increases based on inflation
|
20-year PPA with UTE, Uruguay state-owned utility
|
|||||||||||
Cadonal
|
Uruguay
|
(O)
|
100.0
|
20 Years
|
UTE, Uruguay
Administration
|
(I)
|
120,411
|
(33,682)
|
3,711
|
Fixed price per MWh in USD with annual increases based on inflation
|
20-year PPA with UTE, Uruguay state-owned utility
|
|||||||||||
Solaben 2
|
Spain
|
(O)
|
70.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
326,074
|
(48,837)
|
14,274
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solaben 3
|
Spain
|
(O)
|
70.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
326,203
|
(51,242)
|
14,725
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solacor 1
|
Spain
|
(O)
|
87.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
324,854
|
(56,034)
|
13,686
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solacor 2
|
Spain
|
(O)
|
87.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
336,510
|
(57,130)
|
13,324
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solnova 1
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
333,779
|
(76,622)
|
18,325
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
Solnova 3
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
313,593
|
(69,392)
|
19,054
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solnova 4
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
291,151
|
(63,617)
|
18,227
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Helios 1
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
329,823
|
(52,625)
|
11,127
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
Helios 2
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
321,018
|
(49,606)
|
12,038
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
Helioenergy 1
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
324,738
|
(56,101)
|
17,601
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
Helioenergy 2
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
325,472
|
(53,243)
|
17,972
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solaben 1
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
316,797
|
(39,172)
|
14,672
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solaben 6
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
313,677
|
(38,720)
|
14,112
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Kaxu
|
South Africa
|
(O)
|
51.0
|
20 Years
|
Eskom
|
(I)
|
604,898
|
(87,482)
|
29,991
|
Take or pay contract for the purchase of electricity up to the contracted capacity from the facility.
|
20-year PPA with Eskom SOC Ltd. With a fixed price formula in local currency subject to indexation to local inflation
|
|||||||||||
Efficient natural gas
:
|
||||||||||||||||||||||
ACT
|
Mexico
|
(O)
|
100.0
|
20 Years
|
Pemex
|
(F)
|
660,432
|
-
|
110,208
|
Fixed price to compensate both investment and O&M costs, established in USD and adjusted annually partially according to inflation and partially according to a mechanism agreed in contract
|
20-year Services Agreement with Pemex, Mexican oil & gas state-owned company
|
Honaine
|
Argelia
|
(O)
|
25.5
|
25 Years
|
Sonatrach & ADE
|
(F)
|
N/A
(9)
|
N/A
(9)
|
N/A
(9)
|
U.S. dollar
indexed take-
or-pay
contract with
Sonatrach /
ADE
|
25 years purchase
agreement
|
(1) |
In operation (O), Construction (C) as of December 31, 2017.
|
(2) |
Liberty Interactive Corporation agreed to invest $300 million in Class A membership interests in exchange for a share of the dividends and the taxable loss generated by Solana on October 2, 2013. Itochu Corporation holds 30% of the economic rights to each of Solaben 2 and Solaben 3. JGC Corporation holds 13% of the economic rights to each Solacor 1 and Solacor 2. Algerian Energy Company, SPA, or AEC, owns 49% and Valoriza Agua, S.L., a subsidiary of Sacyr, S.A., owns the remaining 25.5% of the Honaine project. AEC owns 49% and Valoriza Agua S.L. owns the remaining 16.83% of the Skikda project. Industrial Development Corporation of South Africa (29%) & Kaxu Community Trust (20%) for the Kaxu Project
|
(3) |
Classified as concessional financial asset (F) or as intangible assets (I).
|
(4) |
The infrastructure is used for its entire useful life. There are no obligations to deliver assets at the end of the concession periods, except for ATN and ATS.
|
(5) |
Generally, there are no termination provisions other than customary clauses for situations such as bankruptcy or fraud from the operator, for example.
|
(6) |
Sales to wholesale markets and additional fixed payments established by the Spanish government.
|
(7) |
In each case the offtaker is the grantor.
|
(8) |
Figures reflect the contribution to the consolidated financial statements of Atlantica Yield Plc. as of December 31, 2017.
|
(9) |
Recorded under the equity method.
|
Project
name
|
Country
|
Status
(1)
|
% of
Nominal
Share
(
2)
|
Period of
Concession
(4)(5)
|
Offtaker
(7)
|
Financial/
Intangible
(3)
|
Assets/
Investment
|
Accumulated
Amortization
|
Operating
Profit/
(Loss)
(8)
|
Arrangement
Terms
(price)
|
Description of
the
Arrangement
|
|||||||||||
Renewable energy:
|
||||||||||||||||||||||
Solana
|
USA
|
(O)
|
100.0
|
30 Years
|
APS
|
(I)
|
2,034,335
|
(215,987)
|
7,324
|
Fixed price per MWh with annual increases of 1.84% per year
|
30-year PPA with APS regulated by ACC
|
|||||||||||
Mojave
|
USA
|
(O)
|
100.0
|
25 Years
|
PG&E
|
(I)
|
1,585,159
|
(130,348)
|
50,460
|
Fixed price per MWh without any indexation mechanism
|
25-year PPA with PG&E regulated by CPUC and CAEC
|
|||||||||||
Palmatir
|
Uruguay
|
(O)
|
100.0
|
20 Years
|
UTE, Uruguay
Administration
|
(I)
|
146,274
|
(22,362)
|
1,238
|
Fixed price per MWh in USD with annual increases based on inflation
|
20-year PPA with UTE, Uruguay state-owned utility
|
|||||||||||
Cadonal
|
Uruguay
|
(O)
|
100.0
|
20 Years
|
UTE, Uruguay
Administration
|
(I)
|
120,411
|
(28,616)
|
(14,443)
|
Fixed price per MWh in USD with annual increases based on inflation
|
20-year PPA with UTE, Uruguay state-owned utility
|
|||||||||||
Solaben 2
|
Spain
|
(O)
|
70.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
286,577
|
(34,792)
|
11,128
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solaben 3
|
Spain
|
(O)
|
70.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
286,824
|
(37,014)
|
12,536
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
Solacor 1
|
Spain
|
(O)
|
87.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
284,835
|
(41,011)
|
12,327
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solacor 2
|
Spain
|
(O)
|
87.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
295,146
|
(41,688)
|
12,008
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solnova 1
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
292,417
|
(58,869)
|
16,975
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solnova 3
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
274,736
|
(53,280)
|
15,168
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solnova 4
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
255,078
|
(48,649)
|
16,333
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Helios 1
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
289,739
|
(38,111)
|
12,935
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
Helios 2
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
282,015
|
(35,631)
|
12,755
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
Helioenergy 1
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
284,492
|
(41,603)
|
14,087
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
Helioenergy 2
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
285,288
|
(39,025)
|
14,354
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solaben 1
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
277,563
|
(26,392)
|
11,952
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Solaben 6
|
Spain
|
(O)
|
100.0
|
25 Years
|
Kingdom of
Spain
|
(I)
|
274,643
|
(26,090)
|
12,358
|
Regulated revenue
base
(6)
|
Regulated revenue established by different laws and rulings in Spain
|
|||||||||||
Kaxu
|
South Africa
|
(O)
|
51.0
|
20 Years
|
Eskom
|
(I)
|
546,861
|
(52,126)
|
36,708
|
Take or pay contract for the purchase of electricity up to the contracted capacity from the facility.
|
20-year PPA with Eskom SOC Ltd. With a fixed price formula in local currency subject to indexation to local inflation
|
|||||||||||
Efficient natural gas:
|
||||||||||||||||||||||
ACT
|
Mexico
|
(O)
|
100.0
|
20 Years
|
Pemex
|
(F)
|
646,962
|
-
|
110,792
|
Fixed price to compensate both investment and O&M costs, established in USD and adjusted annually partially according to inflation and partially according to a mechanism agreed in contract
|
20-year Services Agreement with Pemex, Mexican oil & gas state-owned company
|
Honaine
|
Argelia
|
(O)
|
25.5
|
25 Years
|
Sonatrach & ADE
|
(F)
|
N/A
(9)
|
N/A
(9)
|
N/A
(9)
|
U.S. dollar
indexed take-
or-pay
contract with
Sonatrach /
ADE
|
25 years purchase
agreement
|
(1) |
In operation (O), Construction (C) as of December 31, 2016.
|
(2) |
Liberty Interactive Corporation agreed to invest $300 million in Class A membership interests in exchange for a share of the dividends and the taxable loss generated by Solana on October 2, 2013. Itochu Corporation holds 30% of the economic rights to each of Solaben 2 and Solaben 3. JGC Corporation holds 13% of the economic rights to each Solacor 1 and Solacor 2. Algerian Energy Company, SPA, or AEC, owns 49% and Valoriza Agua, S.L., a subsidiary of Sacyr, S.A., owns the remaining 25.5% of the Honaine project. AEC owns 49% and Valoriza Agua, S.L. owns the remaining 16.83% of the Skikda project. Industrial Development Corporation of South Africa (29%) & Kaxu Community Trust (20%) for the Kaxu Project
|
(3) |
Classified as concessional financial asset (F) or as intangible assets (I).
|
(4) |
The infrastructure is used for its entire useful life. There are no obligations to deliver assets at the end of the concession periods, except for ATN and ATS.
|
(5) |
Generally, there are no termination provisions other than customary clauses for situations such as bankruptcy or fraud from the operator, for example.
|
(6) |
Sales to wholesale markets and additional fixed payments established by the Spanish government.
|
(7) |
In each case the offtaker is the grantor.
|
(8) |
Figures reflect the contribution to the consolidated financial statements of Atlantica Yield Plc. as of December 31, 2016.
|
(9) |
Recorded under the equity method.
|
Subsidiary
name
|
Non-
controlling
interests
name
|
% of
non-
controlling
interests
held
|
Dividends
paid to
non-
controlling
interests
|
Profit/(Loss)
of non-
controlling
interests
in
AY
consolidated
net result
2017
|
Non-
controlling
interests
in
AY
consolidated
equity as
of
December 31,
2017
|
Non-current
assets*
|
Current
Assets*
|
Non-
current
liabilities*
|
Current
liabilities*
|
Net
Profit
/(Loss)*
|
Total
Comprehensive
income*
|
|||||||||||||||||||||||||||||||
Kaxu Solar One (Pty) Ltd.
|
Industrial Development Corporation of South Africa (IDC)
|
29
|
%
|
-
|
(5,678
|
)
|
1,885
|
526,518
|
67,294
|
569,634
|
20,241
|
(11,496
|
)
|
(7,178
|
)
|
|||||||||||||||||||||||||||
Kaxu Community Trust
|
20
|
%
|
||||||||||||||||||||||||||||||||||||||||
Aguas de Skikda S.P.A.
|
Algerian Energy Company S.P.A.
|
49
|
%**
|
1,834
|
8,358
|
51,232
|
90,524
|
31,247
|
30,145
|
7,216
|
9,961
|
-
|
Subsidiary
name
|
Non-
controlling
interests
name
|
% of
non-
controlling
interests
held
|
Dividends
paid to
non-
controlling
interests
|
Profit/(Loss)
of non-
controlling
interests
in
AY
consolidated
net result
2016
|
Non-
controlling
interests
in
AY
consolidated
equity as
of
December 31,
2016
|
Non-
current
assets*
|
Current
Assets*
|
Non-
current
liabilities*
|
Current
liabilities*
|
Net
Profit
/(Loss)*
|
Total
Comprehensive
income*
|
|||||||||||||||||||||||||||||||
Kaxu Solar One (Pty) Ltd.
|
Industrial Development Corporation of South Africa (IDC)
|
29
|
%
|
-
|
(3,244
|
)
|
8,529
|
495,946
|
54,717
|
111,264
|
421,993
|
(7,513
|
)
|
(4,744
|
)
|
|||||||||||||||||||||||||||
Kaxu Community Trust
|
20
|
%
|
||||||||||||||||||||||||||||||||||||||||
Aguas de Skikda S.P.A.
|
Algerian Energy Company S.P.A.
|
49
|
%**
|
4,141
|
7,284
|
47,796
|
96,052
|
29,769
|
36,591
|
7,304
|
13,800
|
-
|
As of December 31, | ||||||||
2017
|
2016
|
|||||||
Assets
|
||||||||
Investment in affiliates
|
2,044,967
|
2,035,598
|
||||||
Loans to affiliates
|
647,911
|
704,916
|
||||||
Cash and cash equivalents
|
148,525
|
122,154
|
||||||
Other assets
|
3,704
|
23,936
|
||||||
Total assets
|
2,845,107
|
2,886,604
|
||||||
Liabilities and Equity
|
||||||||
Borrowings
|
386,616
|
412,839
|
||||||
Notes and bonds
|
256,468
|
255,362
|
||||||
Intercompany liabilities
|
103,796
|
54,687
|
||||||
Other Liabilities
|
11,168
|
10,296
|
||||||
Total Liabilities
|
758,048
|
733,184
|
||||||
Common Stock
|
10,022
|
10,022
|
||||||
Additional paid-in capital
|
1,981,881
|
1,981,881
|
||||||
Distributable reserves
|
42,410
|
116,375
|
||||||
Other reserves
|
181
|
13,879
|
||||||
Accumulated gains (losses)-net
|
52,565
|
31,263
|
||||||
Total shareholders’s equity
|
2,087,059
|
2,153,420
|
||||||
Total liabilities and equities
|
2,845,107
|
2,886,604
|
For the year ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Income from
|
||||||||||||
Services
|
123,944
|
114,653
|
65,170
|
|||||||||
Other financial income
|
17,419
|
8
|
194
|
|||||||||
Total income
|
141,363
|
114,661
|
65,364
|
|||||||||
Expenses
|
||||||||||||
Other operating expenses
|
(21,173
|
)
|
(26,132
|
)
|
(10,005
|
)
|
||||||
Interest
|
(46,292
|
)
|
(35,615
|
)
|
(27,783
|
)
|
||||||
Other financial expenses
|
(21,333
|
)
|
(21,651
|
)
|
(246,982
|
)
|
||||||
Total expenses
|
(88,798
|
)
|
(83,398
|
)
|
(284,770
|
)
|
||||||
Income/(Loss) before income taxes
|
52,565
|
31,263
|
(219,406
|
)
|
||||||||
Income tax benefits/(expense)
|
-
|
-
|
(209
|
)
|
||||||||
Profit/(Loss) for the year
|
52,565
|
31,263
|
(219,615
|
)
|
For the year ended December 31,
|
||||||||||||
2017
|
2016
|
2015
|
||||||||||
Profit/(loss) for the year
|
52,565
|
31,263
|
(219,615
|
)
|
||||||||
Items that may be subject to transfer to income statement
|
||||||||||||
Change in fair value of cash flow hedges
|
(13,666
|
)
|
7,213
|
3,683
|
||||||||
Net income/(expenses) recognized directly in equity
|
(13,666
|
)
|
7,213
|
3,683
|
||||||||
Cash flow hedges
|
(32
|
)
|
2,321
|
662
|
||||||||
Transfer to income statement
|
(32
|
)
|
2,321
|
662
|
||||||||
Other comprehensive income/(loss) for the year
|
(13,698
|
)
|
9,534
|
4,345
|
||||||||
Total comprehensive income/(loss) for the year
|
38,867
|
40,797
|
(215,270
|
)
|
For the year ended December 31, | ||||||||||||
2017
|
2016
|
2015
|
||||||||||
Cash Flow from operating activities
|
34,937
|
5,911
|
(15,943
|
)
|
||||||||
Cash Flow—investing activities
|
||||||||||||
Decrease (increase) in investment and advance to affiliates
|
151,033
|
97,341
|
(939,503
|
)
|
||||||||
Net decrease (increase) in other assets
|
-
|
-
|
(157
|
)
|
||||||||
Cash (used for)/provided by investing activities
|
151,033
|
97,341
|
(939,660
|
)
|
||||||||
Cash Flow—financing activities
|
||||||||||||
Net increase/(decrease) in borrowings and other liabilities
|
(64,754
|
)
|
-
|
310,462
|
||||||||
Dividend paid to shareowner
|
(94,845
|
)
|
(26,585
|
)
|
(128,859
|
)
|
||||||
Capital increase and other
|
-
|
-
|
664,120
|
|||||||||
Cash from financing activities
|
(159,599
|
)
|
(26,585
|
)
|
845,723
|
|||||||
Increase (decrease) in cash and cash equivalents during the year
|
26,371
|
76,667
|
(109,880
|
)
|
||||||||
Cash and cash equivalent at the beginning of the year
|
122,154
|
45,487
|
155,367
|
|||||||||
Cash and cash equivalent at the end of the year
|
148,525
|
122,154
|
45,487
|
a) |
The presentation of Atlantica Yield plc stands alone condensed financial statement has been prepared using the same accounting policies as set out in the accompanying consolidated financial statements except that, the Company records its investment in subsidiaries under the cost method of accounting and that financial income from credits to companies in the group are recorded under Income from services, given that the company is a holding and this type of service is part of its primary activity. Such investments are presented on the statements of financial position as “Investment in and loans to affiliates” at cost less any identified impairment loss.
|
b) |
As of December 31, 2017, 2016 and 2015 there were no material contingencies, significant provisions of long-term obligations, mandatory dividend or redemption requirements of redeemable stocks or guarantees of the Company, except for those which have been separately disclosed in the Consolidated Financial Statements, if any.
|
c) |
For the year ended December 31, 2017, 2016 and 2015, cash dividend of $10,383 thousand, $29,737 thousand and $18,400 thousand were declared to the Company by its consolidated subsidiaries or associates, respectively.
|
Profit/(Loss) Reconciliation
|
For the year ended December 31,
|
|||||||||||
2017 | 2016 | 2015 | ||||||||||
Stand-alone—IFRS profit/(loss) for the period
|
52,565
|
31,263
|
(219,615
|
)
|
||||||||
Additional profit/(loss) if subsidiaries had been accounted for using the equity method of accounting as opposed to cost method
|
(164,369
|
)
|
(36,118
|
)
|
10,610
|
|||||||
Consolidated IFRS profit/(loss) for the period attributable to Atlantica Yield plc
|
(111,804
|
)
|
(4,855
|
)
|
(209,005
|
)
|
Equity Reconciliation
|
As of December 31,
|
|||||||||||
2017 | 2016 | 2015 | ||||||||||
Stand-alone—IFRS shareholders equity
|
2,087,059
|
2,153,420
|
2,158,021
|
|||||||||
Additional shareholders equity if subsidiaries had been accounted for using the equity method of accounting as opposed to cost method
|
(191,606
|
)
|
(194,309
|
)
|
(134,520
|
)
|
||||||
Consolidated IFRS shareholders equity
|
1,895,453
|
1,959,111
|
2,023,501
|
|
APUC
|
Pro Forma
Adjustments
|
Pro forma
Consolidated |
|||||||||
Assets
|
||||||||||||
Currents assets:
|
||||||||||||
Cash and cash equivalents
|
$
|
54
|
$
|
(5
|
)
3(d)
|
$
|
49
|
|||||
Accounts receivable, net
|
307
|
307
|
||||||||||
Natural gas in storage
|
56
|
56
|
||||||||||
Supplies and consumables inventory
|
56
|
56
|
||||||||||
Regulatory assets
|
84
|
84
|
||||||||||
Prepaid expenses
|
39
|
39
|
||||||||||
Derivative instruments
|
20
|
20
|
||||||||||
Other current assets
|
9
|
9
|
||||||||||
Total current assets
|
625
|
(5
|
)
|
620
|
||||||||
Property, plant and equipment, net
|
7,909
|
7,909
|
||||||||||
Intangible assets, net
|
64
|
64
|
||||||||||
Goodwill
|
1,196
|
1,196
|
||||||||||
Regulatory assets
|
468
|
468
|
||||||||||
Derivative instruments
|
68
|
68
|
||||||||||
Long-term investments
|
84
|
666
|
3(a), 3(b)
|
750
|
||||||||
Deferred income taxes
|
77
|
77
|
||||||||||
Restricted cash
|
20
|
20
|
||||||||||
Other assets
|
22
|
22
|
||||||||||
Total assets
|
10,533
|
661
|
11,194
|
|||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||||||
Current liabilities:
|
||||||||||||
Accounts payable
|
150
|
150
|
||||||||||
Accrued liabilities
|
351
|
351
|
||||||||||
Dividends payable
|
63
|
63
|
||||||||||
Regulatory liabilities
|
47
|
47
|
||||||||||
Long-term liabilities
|
16
|
16
|
||||||||||
Other long-term liabilities and deferred credits
|
58
|
58
|
||||||||||
Deferred income taxes
|
18
|
18
|
||||||||||
Other liabilities
|
4
|
4
|
||||||||||
Total current liabilities
|
707
|
0
|
707
|
|||||||||
Long-term liabilities
|
3,848
|
762
|
3(f)
|
4,610
|
||||||||
Convertible Debentures
|
1
|
1
|
||||||||||
Regulatory liabilities
|
678
|
678
|
||||||||||
Deferred income taxes
|
500
|
500
|
||||||||||
Derivative instruments
|
69
|
69
|
||||||||||
Pension and other post-employment benefits
|
211
|
211
|
||||||||||
Other long-term liabilities
|
285
|
285
|
||||||||||
Preferred shares, Series C
|
17
|
17
|
||||||||||
5,609
|
762
|
6,371
|
||||||||||
Redeemable non-controlling interest
|
52
|
52
|
||||||||||
Shareholders’ equity:
|
||||||||||||
Preferred shares
|
214
|
214
|
||||||||||
Common shares
|
3,713
|
3,713
|
||||||||||
Additional paid-in capital
|
43
|
43
|
||||||||||
Deficit
|
(618
|
)
|
(96
|
)
3(b)
|
(719
|
)
|
||||||
(5
|
)
3(d)
|
|||||||||||
Accumulated other comprehensive income
|
57
|
57
|
||||||||||
3,409
|
(101
|
)
|
3,308
|
|||||||||
Non-controlling interest
|
756
|
756
|
||||||||||
Total stockholders’ equity
|
4,165
|
(101
|
)
|
4,064
|
||||||||
Total liabilities and shareholders equity
|
$
|
10,533
|
$
|
661
|
$
|
11,194
|
|
APUC
|
Pro Forma
Adjustments
|
Pro Forma
Consolidated
|
|||||||||
Revenue
|
||||||||||||
Regulated electricity distribution
|
$
|
989
|
$
|
989
|
||||||||
Regulated gas distribution
|
493
|
493
|
||||||||||
Regulated water reclamation and distribution
|
182
|
182
|
||||||||||
Non-regulated energy sales
|
282
|
282
|
||||||||||
Other revenue
|
31
|
31
|
||||||||||
|
1,977
|
.
|
1,977
|
|||||||||
Expenses
|
||||||||||||
Operating
|
599
|
599
|
||||||||||
Regulated electricity purchased
|
288
|
288
|
||||||||||
Regulated gas purchased
|
185
|
185
|
||||||||||
Water purchases
|
12
|
12
|
||||||||||
Non-regulated energy purchased
|
25
|
25
|
||||||||||
Administrative expenses
|
65
|
65
|
||||||||||
Depreciation and amortization
|
326
|
326
|
||||||||||
|
1,500
|
0
|
1,500
|
|||||||||
Operating income
|
477
|
0
|
477
|
|||||||||
Interest expense on long-term debt and others
|
185
|
26
|
3(f)
|
211
|
||||||||
Interest expense on convertible debentures
|
17
|
17
|
||||||||||
Interest, dividend income and other income
|
(12
|
)
|
(34
|
)
3(e)
|
(46
|
)
|
||||||
Loss on long-term investments held at fair value
|
0
|
104
|
3(c)
|
104
|
||||||||
Acquisition-related costs
|
63
|
63
|
||||||||||
Other losses
|
1
|
1
|
||||||||||
Gain on derivative financial instruments
|
(3
|
)
|
(3
|
)
|
||||||||
|
251
|
96
|
347
|
|||||||||
Earnings before income taxes
|
226
|
(96
|
)
|
130
|
||||||||
Income tax expense (recovery)
|
||||||||||||
Current
|
10
|
10
|
||||||||||
Deferred
|
85
|
(7
|
)
3(g)
|
86
|
||||||||
8
|
3(g)
|
|||||||||||
|
95
|
1
|
96
|
|||||||||
Net earnings
|
131
|
(97
|
)
|
34
|
||||||||
Net effect of non-controlling interests
|
(62
|
)
|
0
|
(62
|
)
|
|||||||
Net earnings attributable to Algonquin Power & Utilities Corp.
|
$
|
193
|
$
|
(97
|
)
|
$
|
96
|
|||||
Weighted average shares of common stock outstandind (in millions)
|
||||||||||||
Basic
|
382,323
|
382,323
|
||||||||||
Diluted
|
385,986
|
385,986
|
||||||||||
Basic net earnings per share
|
0.48
|
0.22
|
||||||||||
Diluted net earnings per share
|
0.47
|
0.22
|
1. |
DESCRIPTION OF TRANSACTION
|
2. |
BASIS OF PREPARATION
|
3. |
PRO FORMA ASSUMPTIONS AND ADJUSTMENTS
|
a) |
The total purchase price of Atlantica was approximately U.S. $608 million; it was funded from the Company’s existing credit facilities. The purchase resulted in an increase in long-term investments of $762 million (U.S. $608 million converted at the December 31, 2017 USD to CAD exchange rate of 1.2545) and an increase in long-term debt of $762 million (see note 3(f) below) on the unaudited pro forma consolidated balance sheet.
|
b) |
The investment in Atlantica is accounted for at fair value with changes in fair value reflected in the consolidated statement of operations. The accompanying unaudited pro forma consolidated balance sheet has been prepared on the basis that the transactions described above had occurred as of December 31, 2017. On December 31, 2017, the share price of Atlantica was U.S. $21.21, resulting in an investment fair value of $667 million (U.S. $531 million converted at the December 31, 2017 USD to CAD exchange rate of 1.2545). The difference between the fair value as of December 31, 2017 and the purchase price of U.S. $608 million discussed in note 3(a) result in a loss of $96 million (U.S. $76 million converted at the December 31, 2017 USD to CAD exchange rate of 1.2545) which was reflected in deficit on the unaudited pro forma consolidated balance sheet.
|
c) |
The investment in Atlantica is accounted for at fair value with changes in fair value reflected in the consolidated statement of operations. The accompanying unaudited pro forma consolidated statement of operations has been prepared on the basis that the transactions described above had occurred as of January 1, 2017. On January 1, 2017, the share price of Atlantica was U.S. $19.35, resulting in an investment fair value of U.S. $485 million. The difference between the fair value as of January 1, 2017 and the purchase price of U.S. $608 million discussed in note 3(a) result in a loss of $165 million (U.S. $123 million converted at the January 1, 2017 USD to CAD exchange rate of 1.3435). On December 31, 2017, the share price of Atlantica was U.S. $21.21, resulting in an investment fair value of U.S. $531 million. The difference between the fair value as of December 31, 2017 and the fair value on January 1, 2017 result in a gain of $61 million (U.S. $46 million converted at the average rate for the year ended December 31, 2017 USD to CAD exchange rate of 1.2986). The net loss of $104 million is reflected on the unaudited pro forma consolidated statement of operations.
|
d) |
Acquisition costs are estimated at approximately $5 million. Acquisition costs are composed of estimated investment banking associated with the completion of the Acquisition. These costs have been included as a pro forma adjustment to deficit on the unaudited pro forma consolidated balance sheet.
|
e) |
Dividends were declared by Atlantica during 2017 as follows:
|
· |
February 27, 2017 – U.S. $0.25 per share
|
· |
May 12, 2017 – U.S. $0.25 per share
|
· |
July 28, 2017 – U.S. $0.26 per share
|
· |
November 10, 2017 – U.S. $0.29 per share
|
f) |
The Company obtained funds for the acquisition from a term credit facility established on December 21, 2017 in the principal amount of U.S. $600 million for a term of one year. The remaining funds (U.S. $8) were obtained from cash on hand available through the Company’s existing credit facilities. This resulted in an increase to long-term debt $762 million (U.S. $608 million converted at the December 31, 2017 USD to CAD exchange rate of 1.2545).
|
g) |
The Canadian enacted tax rate is 26.5%. Only 50% of capital gains and losses are subject to tax such that the effective tax rate on capital gains and losses is 13.25%. Tax effects of the transactions described above were calculated using this enacted tax rate.
|