Exhibit
|
|
Description
|
|
|
|
Information Statement
|
||
Schedule A – Consolidated condensed unaudited interim financial statements of Atlantica Yield plc as of June 30, 2018 and December 31, 2017 and for the six-month periods ended June 30, 2018 and 2017
|
||
Schedule B – Audited consolidated financial statements of Atlantica as of December 31, 2017 and 2016 and for the years ended December 31, 2017, 2016 and 2015 (incorporated by reference to Exhibit 99.1 to Algonquin’s Current Report on Form 6-K filed on April 16, 2018).
|
||
Schedule C – Unaudited pro forma consolidated financial statements, including the foreword and the notes thereto, as at and for the year ended December 31, 2017 and as at and for the six months ended June 30, 2018.
|
||
Auditor’s Consent
|
|
ALGONQUIN POWER & UTILITIES CORP.
|
|
|
(registrant)
|
|
|
|
|
|
|
|
Date: September 7, 2018
|
By:
|
/s/ David Bronicheski
|
|
Name: David Bronicheski
|
|
|
Title: Chief Financial Officer
|
(a) |
the consolidated condensed unaudited interim financial statements of Atlantica as of June 30, 2018 and December 31, 2017 and for the six-month periods ended June 30, 2018 and 2017, including the related notes thereto;
|
(b) |
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
|
(c) |
the unaudited pro forma consolidated financial statements, including the foreword and the notes thereto, as at and for the year ended December 31, 2017 and as at and for the six months ended June 30, 2018.
|
As of
June 30,
|
As of
December 31,
|
|||||||||||
Note (1)
|
2018
|
2017
|
||||||||||
Assets
|
||||||||||||
Non-current assets
|
||||||||||||
Contracted concessional assets
|
6
|
8,736,368
|
9,084,270
|
|||||||||
Investments carried under the equity method
|
7
|
53,002
|
55,784
|
|||||||||
Financial investments
|
8&9
|
51,589
|
45,242
|
|||||||||
Deferred tax assets
|
165,182
|
165,136
|
||||||||||
Total non-current assets
|
9,006,141
|
9,350,432
|
||||||||||
Current assets
|
||||||||||||
Inventories
|
18,534
|
17,933
|
||||||||||
Clients and other receivables
|
12
|
260,241
|
244,449
|
|||||||||
Financial investments
|
8
|
215,148
|
210,138
|
|||||||||
Cash and cash equivalents
|
657,212
|
669,387
|
||||||||||
Total current assets
|
1,151,135
|
1,141,907
|
||||||||||
Total assets
|
10,157,276
|
10,492,339
|
(1) |
Notes 1 to 22 are an integral part of the consolidated condensed interim financial statements.
|
As of
June 30,
|
As of
December 31,
|
|||||||||||
Note (1)
|
2018
|
2017
|
||||||||||
Equity and liabilities
|
||||||||||||
Equity attributable to the Company
|
||||||||||||
Share capital
|
13
|
10,022
|
10,022
|
|||||||||
Parent company reserves
|
13
|
2,100,092
|
2,163,229
|
|||||||||
Other reserves
|
91,935
|
80,968
|
||||||||||
Accumulated currency translation differences
|
(51,158
|
)
|
(18,147
|
)
|
||||||||
Retained earnings
|
13
|
(416,767
|
)
|
(477,214
|
)
|
|||||||
Non-controlling interest
|
13
|
130,110
|
136,595
|
|||||||||
Total equity
|
1,864,234
|
1,895,453
|
||||||||||
Non-current liabilities
|
||||||||||||
Long-term corporate debt
|
14
|
624,163
|
574,176
|
|||||||||
Long-term project debt
|
15
|
4,956,811
|
5,228,917
|
|||||||||
Grants and other liabilities
|
16
|
1,662,379
|
1,636,060
|
|||||||||
Related parties
|
11
|
80,300
|
141,031
|
|||||||||
Derivative liabilities
|
9
|
285,985
|
329,731
|
|||||||||
Deferred tax liabilities
|
225,171
|
186,583
|
||||||||||
Total non-current liabilities
|
7,834,809
|
8,096,498
|
||||||||||
Current liabilities
|
||||||||||||
Short-term corporate debt
|
14
|
14,878
|
68,907
|
|||||||||
Short-term project debt
|
15
|
262,009
|
246,291
|
|||||||||
Trade payables and other current liabilities
|
17
|
153,917
|
155,144
|
|||||||||
Income and other tax payables
|
27,429
|
30,046
|
||||||||||
Total current liabilities
|
458,233
|
500,388
|
||||||||||
Total equity and liabilities
|
10,157,276
|
10,492,339
|
(1) |
Notes 1 to 22 are an integral part of the consolidated condensed interim financial statements.
|
Note (1)
|
For the six-month period ended June 30,
|
|||||||||||
2018
|
2017
|
|||||||||||
Revenue
|
4
|
513,113
|
483,215
|
|||||||||
Other operating income
|
20
|
85,058
|
40,313
|
|||||||||
Raw materials and consumables used
|
(7,274
|
)
|
(7,140
|
)
|
||||||||
Employee benefit expenses
|
(10,315
|
)
|
(8,259
|
)
|
||||||||
Depreciation, amortization, and impairment charges
|
4
|
(160,297
|
)
|
(155,711
|
)
|
|||||||
Other operating expenses
|
20
|
(141,226
|
)
|
(128,785
|
)
|
|||||||
Operating profit
|
279,059
|
223,633
|
||||||||||
Financial income
|
19
|
36,871
|
488
|
|||||||||
Financial expense
|
19
|
(206,106
|
)
|
(202,696
|
)
|
|||||||
Net exchange differences
|
1,148
|
(2,963
|
)
|
|||||||||
Other financial income/(expense), net
|
19
|
(9,687
|
)
|
6,487
|
||||||||
Financial expense, net
|
(177,774
|
)
|
(198,684
|
)
|
||||||||
Share of profit/(loss) of associates carried under the equity method
|
2,909
|
2,076
|
||||||||||
Profit/(loss) before income tax
|
104,194
|
27,025
|
||||||||||
Income tax
|
18
|
(31,019
|
)
|
(12,848
|
)
|
|||||||
Profit/(loss) for the period
|
73,175
|
14,177
|
||||||||||
Loss/(profit) attributable to non-controlling interests
|
(5,825
|
)
|
(1,564
|
)
|
||||||||
Profit/(loss) for the period attributable to the Company
|
67,350
|
12,613
|
||||||||||
Weighted average number of ordinary shares outstanding (thousands)
|
21
|
100,217
|
100,217
|
|||||||||
Basic earnings per share (U.S. dollar per share)
|
21
|
0.67
|
0.13
|
(1) |
Notes 1 to 22 are an integral part of the consolidated condensed interim financial statements.
|
For the six-month period ended June 30,
|
||||||||
2018
|
2017
|
|||||||
Profit/(loss) for the period
|
73,175
|
14,177
|
||||||
Items that may be subject to transfer to income statement
|
||||||||
Change in fair value of cash flow hedges
|
(9,190
|
)
|
(11,093
|
)
|
||||
Currency translation differences
|
(36,336
|
)
|
79,754
|
|||||
Tax effect
|
(848
|
)
|
1,877
|
|||||
Net income/(expenses) recognized directly in equity
|
(46,374
|
)
|
70,538
|
|||||
Cash flow hedges
|
33,899
|
34,265
|
||||||
Tax effect
|
(8,475
|
)
|
(10,279
|
)
|
||||
Transfers to income statement
|
25,424
|
23,986
|
||||||
Other comprehensive income/(loss)
|
(20,950
|
)
|
94,524
|
|||||
Total comprehensive income/(loss) for the period
|
52,225
|
108,701
|
||||||
Total comprehensive (income)/loss attributable to non-controlling interest
|
(3,336
|
)
|
(9,199
|
)
|
||||
Total comprehensive income/(loss) attributable to the Company
|
48,889
|
99,502
|
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 six-month period after taxes
|
—
|
—
|
—
|
12,613
|
—
|
12,613
|
1,564
|
14,177
|
||||||||||||||||||||||||
Change in fair value of cash flow hedges
|
—
|
—
|
22,179
|
—
|
—
|
22,179
|
993
|
23,172
|
||||||||||||||||||||||||
Currency translation differences
|
—
|
—
|
—
|
—
|
72,904
|
72,904
|
6,850
|
79,754
|
||||||||||||||||||||||||
Tax effect
|
—
|
—
|
(8,194
|
)
|
—
|
—
|
(8,194
|
)
|
(208
|
)
|
(8,402
|
)
|
||||||||||||||||||||
Other comprehensive income
|
—
|
—
|
13,985
|
—
|
72,904
|
86,889
|
7,635
|
94,524
|
||||||||||||||||||||||||
Total comprehensive income
|
—
|
—
|
13,985
|
12,613
|
72,904
|
99,502
|
9,199
|
108,701
|
||||||||||||||||||||||||
Dividend distribution
|
—
|
(50,109
|
)
|
—
|
—
|
—
|
(50,109
|
)
|
(4,573
|
)
|
(54,682
|
)
|
||||||||||||||||||||
Balance as of June 30, 2017
|
10,022
|
2,218,348
|
66,782
|
(352,797
|
)
|
(60,246
|
)
|
1,882,109
|
131,021
|
2,013,130
|
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 December 31, 2017
|
10,022
|
2,163,229
|
80,968
|
(477,214
|
)
|
(18,147
|
)
|
1,758,858
|
136,595
|
1,895,453
|
||||||||||||||||||||||
Application of new accounting standards (See Note 2)
|
—
|
—
|
1,326
|
(11,812
|
)
|
—
|
(10,486
|
)
|
—
|
(10,486
|
)
|
|||||||||||||||||||||
Balance as of January 1, 2018
|
10,022
|
2,163,229
|
82,294
|
(489,026
|
)
|
(18,147
|
)
|
1,748,372
|
136,595
|
1,884,967
|
||||||||||||||||||||||
Profit/(loss) for the six-month period after taxes
|
—
|
—
|
—
|
67,350
|
—
|
67,350
|
5,825
|
73,175
|
||||||||||||||||||||||||
Change in fair value of cash flow hedges
|
—
|
—
|
17,009
|
6,517
|
—
|
23,526
|
1,183
|
24,709
|
||||||||||||||||||||||||
Currency translation differences
|
—
|
—
|
—
|
—
|
(33,011
|
)
|
(33,011
|
)
|
(3,325
|
)
|
(36,336
|
)
|
||||||||||||||||||||
Tax effect
|
—
|
—
|
(7,368
|
)
|
(1,608
|
)
|
—
|
(8,976
|
)
|
(347
|
)
|
(9,323
|
)
|
|||||||||||||||||||
Other comprehensive income
|
—
|
—
|
9,641
|
4,909
|
(33,011
|
)
|
(18,461
|
)
|
(2,489
|
)
|
(20,950
|
)
|
||||||||||||||||||||
Total comprehensive income
|
—
|
—
|
9,641
|
72,259
|
(33,011
|
)
|
48,889
|
3,336
|
52,225
|
|||||||||||||||||||||||
Dividend distribution
|
—
|
(63,137
|
)
|
—
|
—
|
—
|
(63,137
|
)
|
(9,821
|
)
|
(72,958
|
)
|
||||||||||||||||||||
Balance as of June 30, 2018
|
10,022
|
2,100,092
|
91,935
|
(416,767
|
)
|
(51,158
|
)
|
1,734,124
|
130,110
|
1,864,234
|
For the six-month period ended June 30,
|
||||||||
2018
|
2017
|
|||||||
I. Profit/(loss) for the period
|
73,175
|
14,177
|
||||||
Financial expense and non-monetary adjustments
|
297,862
|
339,761
|
||||||
II. Profit for the period adjusted by financial expense and non-monetary adjustments
|
371,037
|
353,938
|
||||||
III. Variations in working capital
|
(47,227
|
)
|
(79,967
|
)
|
||||
Net interest and income tax paid
|
(160,604
|
)
|
(169,691
|
)
|
||||
A. Net cash provided by operating activities
|
163,206
|
104,280
|
||||||
Investment in contracted concessional assets*
|
62,690
|
(2,694
|
)
|
|||||
Other non-current assets/liabilities
|
(11,362
|
)
|
(2,568
|
)
|
||||
Acquisitions of subsidiaries
|
(9,327
|
)
|
-
|
|||||
Other investments
|
2,521
|
24,675
|
||||||
B. Net cash provided by/(used in) investing activities
|
44,522
|
19,413
|
||||||
Proceeds from Project & Corporate debt
|
73,767
|
284,675
|
||||||
Repayment of Project & Corporate debt
|
(211,441
|
)
|
(366,050
|
)
|
||||
Dividends paid to company´s shareholders
|
(69,924
|
)
|
(42,327
|
)
|
||||
C. Net cash provided by/(used in) financing activities
|
(207,598
|
)
|
(123,702
|
)
|
||||
Net increase/(decrease) in cash and cash equivalents
|
130
|
(9
|
)
|
|||||
Cash and cash equivalents at beginning of the period
|
669,387
|
594,811
|
||||||
Translation differences in cash or cash equivalent
|
(12,305
|
)
|
19,510
|
|||||
Cash and cash equivalents at end of the period
|
657,212
|
614,312
|
Note 1.- Nature of the business
|
9
|
Note 2.- Basis of preparation
|
12
|
Note 3.- Financial risk management
|
18
|
Note 4.- Financial information by segment
|
18
|
Note 5.- Changes in the scope of the consolidated condensed interim financial statements
|
23
|
Note 6.- Contracted concessional assets
|
23
|
Note 7.- Investments carried under the equity method
|
24
|
Note 8.- Financial Investments
|
24
|
Note 9.- Derivative financial instruments
|
25
|
Note 10.- Fair Value of financial instruments
|
25
|
Note 11.- Related parties
|
26
|
Note 12.- Clients and other receivable
|
27
|
Note 13.- Equity
|
27
|
Note 14.- Corporate debt
|
28
|
Note 15.- Project debt
|
29
|
Note 16.- Grants and other liabilities
|
30
|
Note 17.-Trade payables and other current liabilities
|
31
|
Note 18.- Income tax
|
31
|
Note 19.- Financial income and expenses
|
32
|
Note 20.- Other operating income and expenses
|
33
|
Note 21.- Earnings per share
|
33
|
Note 22.- Subsequent events
|
33
|
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-/A2/A-
|
4Q 2013
|
26
|
Mojave
|
Renewable
(Solar)
|
100%
|
California
(USA)
|
USD
|
280 MW
|
BBB/A3/BBB+
|
4Q 2014
|
22
|
Solaben 2 & 3
|
Renewable
(Solar)
|
70%
(2)
|
Spain
|
Euro
|
2x50 MW
|
A-/Baa1/A-
|
3Q 2012 &
2Q 2012
|
20&19
|
Solacor 1 & 2
|
Renewable
(Solar)
|
87%
(3)
|
Spain
|
Euro
|
2x50 MW
|
A-/Baa1/A-
|
1Q 2012 &
1Q 2012
|
19
|
PS10/PS20
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
31 MW
|
A-/Baa1/A-
|
1Q 2007 &
2Q 2009
|
14&16
|
Assets | Type | Ownership | Location |
Currency
(8)
|
Capacity
(Gross)
|
Counterparty
Credit Ratings
(9)
|
COD |
Contract
Years
Left
(12)
|
Helioenergy 1 & 2
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
2x50 MW
|
A-/Baa1/A-
|
3Q 2011&
4Q 2011
|
19
|
Helios 1 & 2
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
2x50 MW
|
A-/Baa1/A-
|
3Q 2012&
3Q 2012
|
20
|
Solnova 1, 3 & 4
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
3x50 MW
|
A-/Baa1/A-
|
2Q 2010 &
2Q 2010&
3Q 2010
|
17&17&18
|
Solaben 1 & 6
|
Renewable
(Solar)
|
100%
|
Spain
|
Euro
|
2x50 MW
|
A-/Baa1/A-
|
3Q 2013
|
21
|
Seville PV
|
Renewable
(Solar)
|
80%
(7)
|
Spain
|
Euro
|
1 MW
|
A-/Baa1/A-
|
3Q 2006
|
18
|
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
|
Mini-Hydro
|
Renewable
(Hydraulic)
|
100%
|
Peru
|
USD
|
4 MW
|
BBB+/A3/BBB+
|
2Q 2012
|
15
|
ACT
|
Efficient natural gas
|
100%
|
Mexico
|
USD
|
300 MW
|
BBB+/Baa3/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+/Baa1/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
|
(1) |
On September 30, 2013, Liberty Interactive Corporation invested $300,000 thousand in Class A membership interests in exchange for the right to receive between 54.06% and 61.20% of taxable losses and distributions until such time as Liberty reaches a certain rate of return, or the “Flip Date”, and 22.60% of taxable losses and distributions thereafter once certain conditions are met.
|
(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 Sadyt (Sociedad Anónima Depuración y Tratamientos) owns the remaining 16.83%.
|
(6) |
Algerian Energy Company, SPA owns 49% of Honaine and Sadyt (Sociedad Anónima Depuración y Tratamientos) 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, 2018 under IFRS-IASB, applied by the Company in the preparation of these consolidated condensed interim financial statements:
|
|
· |
IFRS 9 ‘Financial Instruments’
|
|
· |
IFRS 15 ‘Revenues from contracts with Customers’
|
|
· |
IFRS 15 (Clarifications) ‘Revenues from contracts with Customers’
|
|
· |
IFRS 16 ‘Leases’. This Standard is applicable for annual periods beginning on or after January 1, 2019 under IFRS-IASB, earlier application is permitted, but conditioned to the application of IFRS 15.
|
|
· |
IFRS 2 (Amendment) ‘Classification and Measurement of Share-based Payment Transactions’.
|
|
· |
IFRS 4 (Amendment). Applying IFRS 9 ‘Financial Instruments’ with IFRS 4 ‘Insurance Contracts’.
|
|
· |
Annual Improvements to IFRSs 2015-2017 cycles.
|
|
· |
IFRIC 22 Foreign Currency Transactions and Advance Consideration.
|
|
· |
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 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.
|
|
· |
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:
|
- |
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 recorded an adjustment to the opening balance sheet of these consolidated financial statements as detailed below in the table showing the adjustments arising from the application of IFRS 9.
|
- |
The accounting for certain modifications and exchanges of financial liabilities measured at amortized cost (e.g. bank loans and issued bonds) changes 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 recorded an adjustment to the opening balance sheet of these consolidated financial statements as detailed below in the table showing the adjustments arising from the application of IFRS 9.
|
- |
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 recorded an adjustment to the opening balance sheet of these consolidated financial statements as detailed below in the table showing the adjustments arising from the application of IFRS 9.
|
IFRS 9 Adjustments
|
||||||||||||||||||||||||
($ in thousands)
|
As
reported
|
Expected
credit
losses (*)
|
Modification
of financial
liabilities
|
Hedge
accounting
|
IFRS 16
Adjustments
|
Restated at
December
31, 2017
|
||||||||||||||||||
Contracted concessional assets
|
9,084,270
|
(53,048
|
)
|
—
|
—
|
62,982
|
9,094,204
|
|||||||||||||||||
Deferred tax assets
|
165,136
|
14,866
|
(3,055
|
)
|
—
|
—
|
176,947
|
|||||||||||||||||
Long- term project debt
|
5,228,917
|
—
|
(39,599
|
)
|
—
|
—
|
5,189,318
|
|||||||||||||||||
Grants and other liabilities
|
1,636,060
|
—
|
—
|
—
|
62,982
|
1,699,042
|
||||||||||||||||||
Deferred tax liabilities
|
186,583
|
—
|
8,849
|
—
|
—
|
195,432
|
||||||||||||||||||
Other Reserves
|
80,968
|
—
|
—
|
1,326
|
—
|
82,294
|
||||||||||||||||||
Retained Earnings
|
(477,214
|
)
|
(38,182
|
)
|
27,695
|
(1,326
|
)
|
—
|
(489,027
|
)
|
b) |
Standards, interpretations and amendments published by the IASB that will be effective for periods beginning after June 30, 2018:
|
|
· |
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 17 ‘Insurance Contracts’. This Standard is applicable for annual periods beginning on or after January 1, 2021 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.
|
|
· |
IFRIC 23: Uncertainty over Income Tax Treatments. This Standard is applicable for annual periods beginning on or after January 1, 2019 under IFRS-IASB.
|
|
· |
IAS 28 (Amendment). Long-term Interests in Associates and Joint Ventures. This amendment is mandatory for annual periods beginning on or after January 1, 2019 under IFRS-IASB, earlier application is permitted.
|
|
· |
Amendments to References to the Conceptual Frameworks in IFRS Standards. This Standard is applicable for annual periods beginning on or after January 1, 2020 under IFRS-IASB.
|
|
• |
Contracted concessional agreements.
|
|
• |
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.
|
|
• |
North America
|
|
• |
South America
|
|
• |
EMEA
|
|
a) |
The following tables show Revenues and Further Adjusted EBITDA by operating segments and business sectors for the six-month periods ended June 30, 2018 and 2017:
|
Revenue
|
Further Adjusted EBITDA
|
|||||||||||||||
For the six-month period ended
June 30,
|
For the six-month period ended
June 30,
|
|||||||||||||||
($ in thousands)
|
||||||||||||||||
Geography
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
North America
|
172,315
|
170,457
|
154,659
|
151,786
|
||||||||||||
South America
|
59,881
|
58,688
|
49,247
|
58,615
|
||||||||||||
EMEA
|
280,917
|
254,070
|
235,450
|
179,326
|
||||||||||||
Total
|
513,113
|
483,215
|
439,356
|
389,727
|
Revenue
|
Further Adjusted EBITDA
|
|||||||||||||||
For the six-month period ended
June 30,
|
For the six-month period ended
June 30,
|
|||||||||||||||
($ in thousands)
|
||||||||||||||||
Business sector
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Renewable energy
|
392,213
|
363,603
|
345,386
|
279,263
|
||||||||||||
Efficient natural gas
|
61,437
|
59,414
|
46,982
|
52,842
|
||||||||||||
Electric transmission lines
|
47,903
|
47,617
|
40,300
|
49,832
|
||||||||||||
Water
|
11,560
|
12,581
|
6,688
|
7,790
|
||||||||||||
Total
|
513,113
|
483,215
|
439,356
|
389,727
|
For the six-month period ended
June 30,
($ in thousands)
|
||||||||
2018
|
2017
|
|||||||
Profit/(Loss) attributable to the Company
|
$
|
67,350
|
12,613
|
|||||
(Loss)/Profit attributable to non-controlling interests
|
5,825
|
1,564
|
||||||
Income tax
|
31,019
|
12,848
|
||||||
Share of (profits)/losses of associates
|
(2,909
|
)
|
(2,076
|
)
|
||||
Dividend from exchangeable preferred equity investment in ACBH (see Note 19)
|
-
|
10,383
|
||||||
Financial expense, net
|
177,774
|
198,684
|
||||||
Depreciation, amortization, and impairment charges
|
160,297
|
155,711
|
||||||
Total segment Further Adjusted EBITDA
|
$
|
439,356
|
389,727
|
|
b) |
The assets and liabilities by operating segments (and business sector) as of June 30, 2018 and December 31, 2017 are as follows:
|
North
America
|
South America
|
EMEA
|
Balance as of
June 30,
2018
|
|||||||||||||
Assets allocated
|
||||||||||||||||
Contracted concessional assets
|
3,600,231
|
1,091,274
|
4,044,863
|
8,736,368
|
||||||||||||
Investments carried under the equity method
|
-
|
-
|
53,002
|
53,002
|
||||||||||||
Current financial investments
|
118,344
|
62,020
|
34,014
|
214,378
|
||||||||||||
Cash and cash equivalents (project companies)
|
161,906
|
41,920
|
301,115
|
504,941
|
||||||||||||
Subtotal allocated
|
3,880,481
|
1,195,214
|
4,432,994
|
9,508,689
|
||||||||||||
Unallocated assets
|
||||||||||||||||
Other non-current assets
|
216,771
|
|||||||||||||||
Other current assets (including cash and cash equivalents at holding company level)
|
431,816
|
|||||||||||||||
Subtotal unallocated
|
648,587
|
|||||||||||||||
Total assets
|
10,157,276
|
North
America
|
South America
|
EMEA
|
Balance as of
June 30,
2018
|
|||||||||||||
Liabilities allocated
|
||||||||||||||||
Long-term and short-term project debt
|
1,755,091
|
860,051
|
2,603,678
|
5,218,820
|
||||||||||||
Grants and other liabilities
|
1,564,805
|
5,194
|
92,380
|
1,662,379
|
||||||||||||
Subtotal allocated
|
3,319,896
|
865,245
|
2,696,058
|
6,881,199
|
||||||||||||
Unallocated liabilities
|
||||||||||||||||
Long-term and short-term corporate debt
|
639,041
|
|||||||||||||||
Other non-current liabilities
|
591,456
|
|||||||||||||||
Other current liabilities
|
181,346
|
|||||||||||||||
Subtotal unallocated
|
1,411,843
|
|||||||||||||||
Total liabilities
|
8,293,042
|
|||||||||||||||
Equity unallocated
|
1,864,234
|
|||||||||||||||
Total liabilities and equity unallocated
|
3,276,077
|
|||||||||||||||
Total liabilities and equity
|
10,157,276
|
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
|
Renewable
energy
|
Efficient
natural
gas
|
Electric
transmission
lines
|
Water
|
Balance as of
June 30,
2018
|
||||||||||||||||
($ in thousands)
|
||||||||||||||||||||
Assets allocated
|
||||||||||||||||||||
Contracted concessional assets
|
7,165,843
|
606,883
|
876,477
|
87,165
|
8,736,368
|
|||||||||||||||
Investments carried under the equity method
|
12,088
|
-
|
-
|
40,914
|
53,002
|
|||||||||||||||
Current financial investments
|
20,478
|
118,323
|
61,117
|
14,460
|
214,378
|
|||||||||||||||
Cash and cash equivalents (project companies)
|
455,421
|
26,560
|
14,712
|
8,248
|
504,941
|
|||||||||||||||
Subtotal allocated
|
7,653,830
|
751,766
|
952,306
|
150,787
|
9,508,689
|
|||||||||||||||
Unallocated assets
|
||||||||||||||||||||
Other non-current assets
|
216,771
|
|||||||||||||||||||
Other current assets (including cash and cash equivalents at holding company level)
|
431,816
|
|||||||||||||||||||
Subtotal unallocated
|
648,587
|
|||||||||||||||||||
Total assets
|
10,157,276
|
Renewable
energy
|
Efficient
natural
gas
|
Electric
transmission
lines
|
Water
|
Balance as of
June 30,
2018
|
||||||||||||||||
($ in thousands)
|
||||||||||||||||||||
Liabilities allocated
|
||||||||||||||||||||
Long-term and short-term project debt
|
3,958,261
|
548,223
|
680,398
|
31,938
|
5,218,820
|
|||||||||||||||
Grants and other liabilities
|
1,659,756
|
788
|
1,032
|
803
|
1,662,379
|
|||||||||||||||
Subtotal allocated
|
5,618,017
|
549,011
|
681,430
|
32,741
|
6,881,199
|
|||||||||||||||
Unallocated liabilities
|
||||||||||||||||||||
Long-term and short-term corporate debt
|
639,041
|
|||||||||||||||||||
Other non-current liabilities
|
591,456
|
|||||||||||||||||||
Other current liabilities
|
181,346
|
|||||||||||||||||||
Subtotal unallocated
|
1,411,843
|
|||||||||||||||||||
Total liabilities
|
8,293,042
|
|||||||||||||||||||
Equity unallocated
|
1,864,234
|
|||||||||||||||||||
Total liabilities and equity unallocated
|
3,276,077
|
|||||||||||||||||||
Total liabilities and equity
|
10,157,276
|
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
|
|
c) |
The amount of depreciation, amortization and impairment charges recognized for the six-month periods ended June 30, 2018 and 2017 are as follows:
|
For the six-month period ended
June 30,
|
||||||||
Depreciation, amortization and impairment by geography
|
2018
|
2017
|
||||||
($ in thousands)
|
||||||||
North America
|
(59,638
|
)
|
(64,276
|
)
|
||||
South America
|
(21,056
|
)
|
(20,246
|
)
|
||||
EMEA
|
(79,603
|
)
|
(71,189
|
)
|
||||
Total
|
(160,297
|
)
|
(155,711
|
)
|
For the six-month period ended
June 30,
|
||||||||
Depreciation, amortization and impairment by business sector
|
2018
|
2017
|
||||||
($ in thousands)
|
||||||||
Renewable energy
|
(140,491
|
)
|
(141,538
|
)
|
||||
Electric transmission lines
|
(14,608
|
)
|
(14,173
|
)
|
||||
Efficient natural gas
|
(5,198
|
)
|
-
|
|||||
Total
|
(160,297
|
)
|
(155,711
|
)
|
Balance as of
June 30,
|
Balance as of
December 31,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Contracted concessional assets cost
|
10,467,669
|
10,633,769
|
||||||
Amortization and impairment
|
(1,731,301
|
)
|
(1,549,499
|
)
|
||||
Total
|
8,736,368
|
9,084,270
|
Balance as of
June 30,
|
Balance as of
December 31,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Evacuación Valdecaballeros, S.L.
|
8,957
|
9,175
|
||||||
Myah Bahr Honaine, S.P.A.(*)
|
40,914
|
43,365
|
||||||
Pectonex, R.F. Proprietary Limited
|
3,131
|
3,244
|
||||||
Evacuación Villanueva del Rey, S.L
|
-
|
-
|
||||||
Total
|
53,002
|
55,784
|
|
|
Balance as of
June 30,
2018
|
|
|
Balance as of
December 31,
2017
|
|
||
($ in thousands)
|
||||||||
Fair Value through OCI (Investment in Ten West link)
|
2,813
|
2,088
|
||||||
Derivative assets
|
13,050
|
8,230
|
||||||
Other receivable accounts at amortized cost
|
35,726
|
34,924
|
||||||
Total non-current financial investments
|
51,589
|
45,242
|
||||||
Fair value through profit or loss
|
-
|
1,715
|
||||||
Contracted concessional financial assets
|
131,217
|
131,066
|
||||||
Other receivable accounts at amortized cost
|
83,931
|
77,357
|
||||||
Total current financial investments
|
215,148
|
210,138
|
Balance as of June 30, 2018
|
Balance as of December 31, 2017
|
|||||||||||||||
($ in thousands)
|
Assets
|
Liabilities
|
Assets
|
Liabilities
|
||||||||||||
Derivatives - cash flow hedge
|
13,050
|
285,985
|
8,230
|
329,731
|
|
• |
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.
|
Balance as of
June 30,
|
Balance as of
December 31,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Credit receivables (current)
|
13,153
|
10,544
|
||||||
Total current receivables with related parties
|
13,153
|
10,544
|
||||||
Trade payables (current)
|
44,318
|
63,409
|
||||||
Total current payables with related parties
|
44,318
|
63,409
|
||||||
Credit payables (non-current)
|
80,300
|
141,031
|
||||||
Total non-current payables with related parties
|
80,300
|
141,031
|
For the six-month period ended
June 30,
|
||||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Services rendered
|
-
|
2,625
|
||||||
Services received
|
(56,619
|
)
|
(51,086
|
)
|
||||
Financial income
|
1,819
|
25
|
||||||
Financial expenses
|
(690
|
)
|
(598
|
)
|
Balance as of
June 30,
2018
|
Balance as of
December 31,
2017
|
|||||||
($ in thousands)
|
||||||||
Trade receivables
|
204,223
|
186,728
|
||||||
Tax receivables
|
29,685
|
39,607
|
||||||
Prepayments
|
12,927
|
6,375
|
||||||
Other accounts receivable
|
13,406
|
11,739
|
||||||
Total
|
260,241
|
244,449
|
Balance as of
June 30,
|
Balance as of
December 31,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Non-current
|
624,163
|
574,176
|
||||||
Current
|
14,878
|
68,907
|
||||||
Total Corporate Debt
|
639,041
|
643,083
|
Remainder
of 2018
|
Between
January and
June 2019
|
Between
July and
December
2019
|
2020
|
2021
|
2022
|
Subsequent
years
|
Total
|
|||||||||||||||||||||||||
New Revolving Credit Facility
|
-
|
-
|
-
|
-
|
57,586
|
-
|
-
|
57,586
|
||||||||||||||||||||||||
Note Issuance Facility
|
49
|
-
|
-
|
-
|
-
|
104,632
|
208,127
|
312,808
|
||||||||||||||||||||||||
2017 Credit Facility
|
11,705
|
-
|
-
|
-
|
-
|
-
|
-
|
11,705
|
||||||||||||||||||||||||
2019 Notes
|
3,124
|
-
|
253,818
|
-
|
-
|
-
|
-
|
256,942
|
||||||||||||||||||||||||
Total
|
14,878
|
-
|
253,818
|
-
|
57,586
|
104,632
|
208,127
|
639,041
|
Balance as of
June 30,
|
Balance as of
December 31,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Non-current
|
4,956,811
|
5,228,917
|
||||||
Current
|
262,009
|
246,291
|
||||||
Total Project debt
|
5,218,820
|
5,475,208
|
Balance as of
June 30,
|
Balance as of
December 31,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Grants
|
1,182,650
|
1,225,877
|
||||||
Other Liabilities
|
479,729
|
410,183
|
||||||
Grant and other non-current liabilities
|
1,662,379
|
1,636,060
|
Balance as
June 30,
|
Balance as
December 31,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Trade accounts payable
|
97,970
|
107,662
|
||||||
Down payments from clients
|
6,483
|
6,466
|
||||||
Other accounts payable
|
49,464
|
41,016
|
||||||
Total
|
153,917
|
155,144
|
For the six-month period ended June 30,
|
||||||||
Financial income
|
2018
|
2017
|
||||||
($ in thousands)
|
||||||||
Interest income from loans and credits
|
36,871
|
258
|
||||||
Interest rates benefits derivatives: cash flow hedges
|
-
|
230
|
||||||
Total
|
36,871
|
488
|
For the six-month period ended June 30,
|
||||||||
Financial expenses
|
2018
|
2017
|
||||||
Expenses due to interest:
|
($ in thousands)
|
|||||||
- Loans from credit entities
|
(128,838
|
)
|
(124,556
|
)
|
||||
- Other debts
|
(42,951
|
)
|
(43,218
|
)
|
||||
Interest rates losses derivatives: cash flow hedges
|
(34,317
|
)
|
(34,922
|
)
|
||||
Total
|
(206,106
|
)
|
(202,696
|
)
|
For the six-month period ended
June 30,
|
||||||||
Other financial income / (expenses)
|
2018
|
2017
|
||||||
($ in thousands)
|
||||||||
Dividend from ACBH (Brazil)
|
-
|
10,383
|
||||||
Other financial income
|
5,514
|
6,774
|
||||||
Other financial losses
|
(15,201
|
)
|
(10,669
|
)
|
||||
Total
|
(9,687
|
)
|
6,487
|
Other Operating income
|
For the six-month period ended June 30,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Grants (see Note 16)
|
29,719
|
29,882
|
||||||
Income from various services and insurance proceeds
|
16,384
|
10,431
|
||||||
Income from the purchase of the long-term operation and maintenance payable to Abengoa (see Note 11)
|
38,955
|
-
|
||||||
Total
|
85,058
|
40,313
|
Other Operating expenses
|
For the six-month period ended June 30,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Leases and fees
|
(1,033
|
)
|
(3,298
|
)
|
||||
Operation and maintenance
|
(71,367
|
)
|
(57,191
|
)
|
||||
Independent professional services
|
(15,714
|
)
|
(10,540
|
)
|
||||
Supplies
|
(13,152
|
)
|
(12,571
|
)
|
||||
Insurance
|
(12,606
|
)
|
(11,573
|
)
|
||||
Levies and duties
|
(21,957
|
)
|
(31,476
|
)
|
||||
Other expenses
|
(5,397
|
)
|
(2,136
|
)
|
||||
Total
|
(141,226
|
)
|
(128,785
|
)
|
Item
|
For the six-month period ended June 30,
|
|||||||
2018
|
2017
|
|||||||
($ in thousands)
|
||||||||
Profit/ (loss) from continuing operations attributable to Atlantica Yield Plc.
|
67,350
|
12,613
|
||||||
Average number of ordinary shares outstanding (thousands) - basic and diluted
|
100,217
|
100,217
|
||||||
Earnings per share from continuing operations (US dollar per share) - basic and diluted
|
0.67
|
0.13
|
||||||
Earnings per share from profit/(loss) for the period (US dollar per share) - basic and diluted
|
0.67
|
0.13
|
|
|
APUC
|
|
Pro Forma
Adjustments |
|
Pro forma
Consolidated |
|
Assets
|
|||||||
Currents assets:
|
|||||||
Cash and cash equivalents
|
$38
|
$(1)
|
3(c)
|
$37
|
|||
Accounts receivable, net
|
205
|
205
|
|||||
Fuel and natural gas in storage
|
35
|
35
|
|||||
Supplies and consumables inventory
|
50
|
50
|
|||||
Regulatory assets
|
66
|
66
|
|||||
Prepaid expenses
|
26
|
26
|
|||||
Derivative instruments
|
10
|
10
|
|||||
Other current assets
|
5
|
|
5
|
||||
Total current assets
|
435
|
(1)
|
|
434
|
|||
Property, plant and equipment, net
|
6,308
|
6,308
|
|||||
Intangible assets, net
|
51
|
51
|
|||||
Goodwill
|
954
|
954
|
|||||
Regulatory assets
|
378
|
378
|
|||||
Derivative instruments
|
56
|
56
|
|||||
Long-term investments carried at fair value
|
506
|
345
|
3(a)
|
839
|
|||
(12)
|
3(b)
|
||||||
Long-term investments
|
135
|
135
|
|||||
Deferred income taxes
|
65
|
65
|
|||||
Restricted cash
|
19
|
19
|
|||||
Other assets
|
14
|
14
|
|||||
Total assets
|
$8,921
|
|
$332
|
|
$9,253
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|||||||
Current liabilities:
|
|||||||
Accounts payable
|
$56
|
$56
|
|||||
Accrued liabilities
|
168
|
168
|
|||||
Dividends payable
|
62
|
62
|
|||||
Regulatory liabilities
|
50
|
50
|
|||||
Long-term debt
|
13
|
13
|
|||||
Other long-term liabilities and deferred credits
|
40
|
40
|
|||||
Derivative instruments
|
13
|
13
|
|||||
Other liabilities
|
4
|
|
|
|
4
|
||
Total current liabilities
|
406
|
0
|
406
|
||||
Long-term debt
|
3,434
|
345
|
3(f)
|
3,779
|
|||
Regulatory liabilities
|
568
|
568
|
|||||
Deferred income taxes
|
421
|
421
|
|||||
Derivative instruments
|
69
|
69
|
|||||
Pension and other post-employment benefits obligation
|
168
|
168
|
|||||
Other long-term liabilities
|
229
|
229
|
|||||
Preferred shares, Series C
|
13
|
|
|
|
13
|
||
|
|
4,902
|
345
|
5,247
|
|||
Redeemable non-controlling interest
|
36
|
36
|
|||||
Shareholders' equity:
|
|||||||
Preferred shares
|
184
|
184
|
|||||
Common shares
|
3,397
|
3,397
|
|||||
Additional paid-in capital
|
41
|
41
|
|||||
Deficit
|
(567)
|
(12)
|
3(b)
|
(580)
|
|||
(1)
|
3(c)
|
||||||
Accumulated other comprehensive loss
|
(5)
|
|
|
|
(5)
|
||
Total equity attributable to shareholders of APUC
|
3,050
|
(13)
|
3,037
|
||||
Non-controlling interest
|
527
|
|
|
|
527
|
||
Total equity
|
3,577
|
(13)
|
3,564
|
||||
Total liabilities and shareholders equity
|
$8,921
|
|
$332
|
|
$9,253
|
|
|
APUC
|
|
Pro Forma
Adjustments
|
|
Pro Forma
Consolidated
|
|
Revenue
|
|||||||
Regulated electricity distribution
|
$763
|
$763
|
|||||
Regulated gas distribution
|
379
|
379
|
|||||
Regulated water reclamation and distribution
|
140
|
140
|
|||||
Non-regulated energy sales
|
218
|
218
|
|||||
Other revenue
|
24
|
24
|
|||||
|
|
1,524
|
|
.
|
|
1,524
|
|
Expenses
|
|||||||
Operating expenses
|
461
|
461
|
|||||
Regulated electricity purchased
|
222
|
222
|
|||||
Regulated gas purchased
|
142
|
142
|
|||||
Regulated water purchased
|
10
|
10
|
|||||
Non-regulated energy purchased
|
20
|
20
|
|||||
Administrative expenses
|
50
|
50
|
|||||
Depreciation and amortization
|
251
|
251
|
|||||
|
|
1,156
|
|
0
|
|
1,156
|
|
Operating income
|
368
|
0
|
368
|
||||
Interest expense on long-term debt and others
|
142
|
32
|
3(f)
|
174
|
|||
Interest expense on convertible debentures
|
13
|
13
|
|||||
Change in value of investments carried at fair value
|
0
|
72
|
3(d)
|
72
|
|||
Interest, dividend, equity and other income
|
(9)
|
(44)
|
3(e)
|
(53)
|
|||
Other losses
|
1
|
1
|
|||||
Acquisition-related costs
|
48
|
48
|
|||||
Gain on derivative financial instruments
|
(2)
|
(2)
|
|||||
|
|
193
|
|
60
|
|
253
|
|
Earnings before income taxes
|
175
|
(60)
|
115
|
||||
Income tax expense (recovery)
|
|||||||
Current
|
7
|
7
|
|||||
Deferred
|
66
|
(8)
|
3(h)
|
58
|
|||
|
|
73
|
|
(8)
|
|
65
|
|
Net earnings
|
102
|
|
(52)
|
|
50
|
||
Net effect of non-controlling interests
|
48
|
0
|
48
|
||||
Net earnings attributable to shareholders of APUC
|
$150
|
|
($52)
|
|
$98
|
||
Weighted average number of common shares (in millions)
|
|||||||
Basic
|
382
|
382
|
|||||
Diluted
|
386
|
386
|
|||||
Basic net earnings per share
|
0.37
|
0.24
|
|||||
Diluted net earnings per share
|
0.37
|
0.23
|
|
|
APUC
|
|
Pro Forma
Adjustments
|
|
Pro Forma
Consolidated
|
|
Revenue
|
|||||||
Regulated electricity distribution
|
$412
|
$412
|
|||||
Regulated gas distribution
|
258
|
258
|
|||||
Regulated water reclamation and distribution
|
61
|
61
|
|||||
Non-regulated energy sales
|
121
|
121
|
|||||
Other revenue
|
9
|
9
|
|||||
|
|
861
|
|
.
|
|
861
|
|
Expenses
|
|||||||
Operating expenses
|
241
|
241
|
|||||
Regulated electricity purchased
|
134
|
134
|
|||||
Regulated gas purchased
|
114
|
114
|
|||||
Regulated water purchased
|
4
|
4
|
|||||
Non-regulated energy purchased
|
14
|
14
|
|||||
Administrative expenses
|
26
|
26
|
|||||
Depreciation and amortization
|
134
|
134
|
|||||
Gain on foreign exchange
|
(1)
|
(1)
|
|||||
|
|
666
|
|
0
|
|
666
|
|
Operating income
|
195
|
0
|
195
|
||||
Interest expense on long-term debt and others
|
74
|
16
|
3(f)
|
83
|
|||
(7)
|
3(f)
|
||||||
Change in value of investments carried at fair value
|
102
|
42
|
3(d)
|
42
|
|||
(102)
|
3(d)
|
||||||
Interest, dividend, equity and other income
|
(22)
|
(26)
|
3(e)
|
(32)
|
|||
16
|
3(e)
|
||||||
Pension and post-employment non-service costs
|
1
|
1
|
|||||
Other gains
|
(2)
|
(2)
|
|||||
Acquisition-related costs
|
9
|
9
|
|||||
|
|
162
|
|
(61)
|
|
101
|
|
Earnings before income taxes
|
33
|
61
|
94
|
||||
Income tax expense (recovery)
|
|||||||
Current
|
5
|
5
|
|||||
Deferred
|
35
|
(4)
|
3(g)
|
33
|
|||
2
|
3(g)
|
||||||
|
|
40
|
|
(2)
|
|
38
|
|
Net earnings (loss)
|
(7)
|
|
63
|
|
56
|
||
Net effect of non-controlling interests
|
90
|
0
|
90
|
||||
Net earnings attributable to shareholders of APUC
|
$83
|
|
$63
|
|
146
|
||
Weighted average number of common shares (in millions)
|
|||||||
Basic
|
448
|
448
|
|||||
Diluted
|
452
|
452
|
|||||
Basic net earnings per share
|
0.18
|
0.32
|
|||||
Diluted net earnings per share
|
0.17
|
0.31
|
1. |
DESCRIPTION OF TRANSACTION
|
2. |
BASIS OF PREPARATION
|
3. |
PRO FORMA ASSUMPTIONS AND ADJUSTMENTS
|
a) |
The purchase price for the first 25% equity investment in Atlantica effective March 9, 2018 was approximately $608 million. This transaction has already been reflected on the unaudited interim consolidated balance sheet as of June 30, 2018; therefore no pro forma adjustment is required.
|
b) |
The investment in Atlantica is accounted for at fair value with changes in fair value reflected in the consolidated statement of operations. On June 30, 2018, the share price of Atlantica was $20.18, resulting in an investment fair value for the additional 16.5% equity investment of $333 million. The difference between the fair value as of June 30, 2018 and the purchase price of $345 million discussed in note 3(a) results in a loss of $12 million which is reflected in deficit on the unaudited pro forma consolidated balance sheet.
|
c) |
Acquisitions costs for the additional 16.5% equity investment are estimated at approximately $1 million. Acquisitions costs are composed of estimated investment banking fees associated with the completion of the additional equity investment. These costs have been included as a pro forma adjustment to deficit on the unaudited pro forma consolidated balance sheet. The acquisition costs for the first 25% equity investment are already incorporated into the unaudited interim consolidated balance sheets as at June 30, 2018, and therefore no pro forma adjustment was made.
|
d) |
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 $19.35, resulting in a total investment fair value of $804 million. The difference between the fair value as of January 1, 2017 and the total purchase price of $953 million ($608 million and $345 million) discussed in note 3(a) resulted in a loss of $149 million.
|
e) |
On December 31, 2017, the share price of Atlantica was $21.21, resulting in an investment fair value of $881 million. The difference between the fair value as of December 31, 2017 and the fair value on January 1, 2017 resulted in a gain of $77 million. The net loss of $72 million is reflected on the unaudited pro forma consolidated statement of operations for the year ended December 31, 2017.
|
f) |
Dividends were declared by Atlantica during 2017 as follows:
|
· February 27, 2017 |
$0.25 per share
|
· May 12, 2017 |
$0.25 per share
|
· July 28, 2017 |
$0.26 per share
|
· November 10, 2017 |
$0.29 per share
|
· February 27, 2018 |
$0.31 per share
|
· May 11, 2018 |
$0.32 per share
|
g) |
The Company obtained funds for the acquisition of the first 25% equity interest in Atlantica from a term credit facility established on December 21, 2017 in the principal amount of $600 million for a term of one year. The remaining funds of $8 million were obtained from cash on hand available through the Company’s existing credit facilities. This resulted in an increase to long-term debt of $608 million. This is already reflected in the unaudited pro forma consolidated balance sheet as at June 30, 2018. No pro forma adjustment was made.
|
h) |
The Company is expected to obtain funds for the acquisition of the additional 16.5% equity interest in Atlantica from the Company’s existing credit facilities. This will result in an increase to long-term debt of $345 million in the unaudited pro forma consolidated balance sheet.
|
i) |
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.
|