
|
Caution Concerning Forward-Looking Statements, Forward-Looking Information and non-GAAP Measures
|
2
|
|
Overview and Business Strategy
|
5
|
|
2018 Major Highlights
|
6
|
|
2018 Fourth Quarter Results From Operations
|
9
|
|
2018 Annual Results From Operations
|
11
|
|
2018 Adjusted EBITDA Summary
|
13
|
|
Liberty Utilities Group
|
14
|
|
Liberty Power Group
|
21
|
|
APUC: Corporate and Other Expenses
|
26
|
|
Non-GAAP Financial Measures
|
28
|
|
Corporate Development Activities
|
31
|
|
Summary of Property, Plant, and Equipment Expenditures
|
35
|
|
Liquidity and Capital Reserves
|
37
|
|
Share-Based Compensation Plans
|
39
|
|
Management of Capital Structure
|
41
|
|
Related Party Transactions
|
41
|
|
Enterprise Risk Management
|
42
|
|
Quarterly Financial Information
|
53
|
|
Summary Financial Information of Atlantica
|
54
|
|
Disclosure Controls and Internal Controls Over Financial Reporting
|
54
|
|
Critical Accounting Estimates and Policies
|
55
|
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
|||||||||||||||||||||||
|
(all dollar amounts in $ millions except per share information)
|
2018
|
2017
|
Change
|
2018
|
2017
|
Change
|
||||||||||||||||||
|
Net earnings attributable to shareholders
|
$
|
44.0
|
$
|
47.2
|
(7
|
)%
|
$
|
185.0
|
$
|
149.5
|
24
|
%
|
||||||||||||
|
Adjusted Net Earnings1
|
$
|
70.5
|
$
|
67.0
|
5
|
%
|
$
|
312.2
|
$
|
225.0
|
39
|
%
|
||||||||||||
|
Adjusted EBITDA1
|
$
|
196.9
|
$
|
185.8
|
6
|
%
|
$
|
803.3
|
$
|
689.4
|
17
|
%
|
||||||||||||
|
Net earnings per common share
|
$
|
0.09
|
$
|
0.11
|
(18
|
)%
|
$
|
0.38
|
$
|
0.37
|
3
|
%
|
||||||||||||
|
Adjusted Net Earnings per common share1
|
$
|
0.14
|
$
|
0.16
|
(13
|
)%
|
$
|
0.66
|
$
|
0.57
|
16
|
%
|
||||||||||||
|
1
|
See Non-GAAP Financial Measures.
|
|
Q2
2018
|
Q3
2018
|
Q4
2018
|
Q1
2019
|
Total
|
||||||||||||||||
|
U.S. dollar dividend
|
$
|
0.1282
|
$
|
0.1282
|
$
|
0.1282
|
$
|
0.1282
|
$
|
0.5128
|
||||||||||
|
Canadian dollar equivalent
|
$
|
0.1648
|
$
|
0.1673
|
$
|
0.1679
|
$
|
0.1685
|
$
|
0.6685
|
||||||||||
|
Key Financial Information
|
Three Months Ended December 31
|
|||||||
|
(all dollar amounts in $ millions except per share information)
|
2018
|
2017
|
||||||
|
Revenue
|
$
|
419.9
|
$
|
409.5
|
||||
|
Net earnings attributable to shareholders
|
44.0
|
47.2
|
||||||
|
Cash provided by operating activities
|
168.6
|
116.0
|
||||||
|
Adjusted Net Earnings1
|
70.5
|
67.0
|
||||||
|
Adjusted EBITDA1
|
196.9
|
185.8
|
||||||
|
Adjusted Funds from Operations1
|
132.5
|
126.0
|
||||||
|
Dividends declared to common shareholders
|
63.1
|
50.5
|
||||||
|
Weighted average number of common shares outstanding
|
477,450,181
|
412,632,308
|
||||||
|
Per share
|
||||||||
|
Basic net earnings
|
$
|
0.09
|
$
|
0.11
|
||||
|
Diluted net earnings
|
$
|
0.09
|
$
|
0.11
|
||||
|
Adjusted Net Earnings1,2
|
$
|
0.14
|
$
|
0.16
|
||||
|
Dividends declared to common shareholders
|
$
|
0.13
|
$
|
0.12
|
||||
| 1 |
See Non-GAAP Financial Measures.
|
| 2 |
APUC uses per share Adjusted Net Earnings to enhance assessment and understanding of the performance of APUC.
|
|
(all dollar amounts in $ millions)
|
Three Months Ended
December 31
|
|||
|
Comparative Prior Period Revenue
|
$
|
409.5
|
||
|
LIBERTY UTILITIES GROUP
|
||||
|
Existing Facilities
|
||||
|
Electricity: Increase is primarily due to higher heating degree days, which resulted in higher consumption at the
Empire Electric System.
|
10.7
|
|||
|
Gas: Increase is primarily due to higher consumption and pass through commodity costs at the Midstates, New England,
Empire and EnergyNorth Gas Systems due to higher heating degree days.
|
6.6
|
|||
|
Water: Decrease is primarily due to lower consumption at the Arkansas Water System and lower phased-in revenue at the
White Hall Water system.
|
(0.4
|
)
|
||
|
Other
|
(0.2
|
)
|
||
|
16.7
|
||||
|
Rate Reviews
|
||||
|
Electricity: Implementation of lower rates at the Granite State and Empire Electric systems due to U.S. Tax reform,
partially offset by rate increases at the Calpeco Electric System.
|
(4.4
|
)
|
||
|
Gas: Implementation of new rates, partially offset by U.S. Tax Reform impact, primarily at Midstates and EnergyNorth
Gas Systems.
|
1.7
|
|||
|
Water: Implementation of lower rates at the Arizona and Park Water Systems due to U.S. Tax Reform.
|
(0.7
|
)
|
||
|
(3.4
|
)
|
|||
|
LIBERTY POWER GROUP
|
||||
|
Existing Facilities
|
||||
|
Hydro: Increase is primarily due to higher production and favourable rates in the Western Region partially offset by
unfavourable rates in the Maritime Region.
|
0.9
|
|||
|
Wind Canada: Decrease is primarily due to lower production.
|
(2.6
|
)
|
||
|
Wind U.S.: Decrease is primarily due to lower production.
|
(3.4
|
)
|
||
|
Solar Canada: Decrease is primarily due to lower production.
|
(0.1
|
)
|
||
|
Solar U.S.: Decrease is primarily due to lower production.
|
(0.2
|
)
|
||
|
Thermal: Increase is primarily due to higher production and an increase in capacity revenue at the Windsor Locks
Thermal Facility earned through the second phase of a contract that began in 2018.
|
1.2
|
|||
|
Other
|
0.4
|
|||
|
(3.8
|
)
|
|||
|
New Facilities
|
||||
|
Solar US: Great Bay Solar Facility achieved full COD in March 2018.
|
1.7
|
|||
|
1.7
|
||||
|
Foreign Exchange
|
(0.8
|
)
|
||
|
Current Period Revenue
|
$
|
419.9
|
||
|
Key Financial Information
|
Twelve Months Ended December 31
|
|||||||||||
|
(all dollar amounts in $ millions except per share information)
|
2018
|
2017
|
2016
|
|||||||||
|
Revenue
|
$
|
1,647.4
|
$
|
1,521.9
|
$
|
823.0
|
||||||
|
Net earnings attributable to shareholders
|
185.0
|
149.5
|
97.9
|
|||||||||
|
Cash provided by operating activities
|
530.4
|
326.6
|
229.5
|
|||||||||
|
Adjusted Net Earnings1
|
312.2
|
225.0
|
121.4
|
|||||||||
|
Adjusted EBITDA1
|
803.3
|
689.4
|
358.9
|
|||||||||
|
Adjusted Funds from Operations1
|
554.1
|
477.1
|
267.9
|
|||||||||
|
Dividends declared to common shareholders
|
235.4
|
185.9
|
113.2
|
|||||||||
|
Weighted average number of common shares outstanding
|
461,818,023
|
382,323,434
|
271,832,430
|
|||||||||
|
Per share
|
||||||||||||
|
Basic net earnings
|
$
|
0.38
|
$
|
0.37
|
$
|
0.33
|
||||||
|
Diluted net earnings
|
$
|
0.38
|
$
|
0.37
|
$
|
0.33
|
||||||
|
Adjusted Net Earnings1,2
|
$
|
0.66
|
$
|
0.57
|
$
|
0.42
|
||||||
|
Dividends declared to common shareholders
|
$
|
0.50
|
$
|
0.47
|
$
|
0.41
|
||||||
|
Total assets
|
9,389.0
|
8,395.6
|
6,143.9
|
|||||||||
|
Long term debt3
|
3,337.3
|
3,080.5
|
3,181.7
|
|||||||||
| 1 |
See Non-GAAP Financial Measures.
|
| 2 |
APUC uses per share Adjusted Net Earnings to enhance assessment and understanding of the performance of APUC.
|
| 3 |
Includes current and long-term portion of debt and convertible debentures per the financial statements.
|
|
(all dollar amounts in $ millions)
|
Twelve Months
Ended December 31
|
|||
|
Comparative Prior Period Revenue
|
$
|
1,521.9
|
||
|
LIBERTY UTILITIES GROUP
|
||||
|
Existing Facilities
|
||||
|
Electricity: Increase is primarily due to higher heating degree days in the first & fourth quarters, and higher
cooling degree days in the second & third quarters of the year, which resulted in higher consumption and pass through commodity costs at the Empire Electric System.
|
71.4
|
|||
|
Gas: Increase is primarily due to favourable weather resulting in higher consumption and higher pass through
commodity costs at the Midstates, EnergyNorth, New England and Empire Gas Systems.
|
48.1
|
|||
|
Water: Decrease is primarily due to divestiture of the Mountain Water System from condemnation proceedings on June
22, 2017.
|
(10.4
|
)
|
||
|
Other
|
(0.3
|
)
|
||
|
108.8
|
||||
|
Rate Reviews
|
||||
|
Electricity: Implementation of lower rates at the Empire Electric System due to U.S. Tax Reform, partially offset by
rate increases at the Calpeco Electric System.
|
(3.7
|
)
|
||
|
Gas: Implementation of new rates, net of U.S. Tax Reform impact, primarily at the Midstates and EnergyNorth Gas
Systems.
|
5.4
|
|||
|
Water: Implementation of lower rates at the Arizona and Park Water Systems due to U.S. Tax Reform.
|
(1.3
|
)
|
||
|
0.4
|
||||
|
LIBERTY POWER GROUP
|
||||
|
Existing Facilities
|
||||
|
Hydro: Decrease is primarily due to lower production and the recognition of a bonus payment from Hydro Quebec in the
prior year, partially offset by favourable rates in the Western Region.
|
(2.5
|
)
|
||
|
Wind Canada: Decrease is primarily due to lower overall production.
|
(2.5
|
)
|
||
|
Wind U.S.: Decrease is primarily due to lower production and unfavourable market rates at the Senate Wind Facility,
partially offset by favourable market rates at the Shady Oaks, Sandy Ridge and Minonk Wind Facilities.
|
(5.5
|
)
|
||
|
Solar Canada: Increase is primarily due to higher production.
|
0.1
|
|||
|
Thermal: Increase is primarily due to higher overall production as well as an increase in capacity revenue at the
Windsor Locks Thermal Facility earned through the second phase of a contract that began in 2018.
|
12.1
|
|||
|
Other: Increase is primarily due to higher management fee from managed companies.
|
0.8
|
|||
|
2.5
|
||||
|
New Facilities
|
||||
|
Wind U.S.: Acquisition of Deerfield Wind Facility in March 2017.
|
6.0
|
|||
|
Solar U.S.: Great Bay Solar Facility reached full COD in March 2018.
|
7.6
|
|||
|
13.6
|
||||
|
Foreign Exchange
|
0.2
|
|||
|
Current Period Revenue
|
$
|
1,647.4
|
||
|
Adjusted EBITDA by business units
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
||||||||||||||
|
(all dollar amounts in $ millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Liberty Utilities Group Operating Profit
|
$
|
132.9
|
$
|
144.4
|
$
|
550.5
|
$
|
544.2
|
||||||||
|
Liberty Power Group Operating Profit
|
78.7
|
55.7
|
303.6
|
192.8
|
||||||||||||
|
Administrative Expenses
|
(15.0
|
)
|
(14.7
|
)
|
(52.7
|
)
|
(49.6
|
)
|
||||||||
|
Other Income & Expenses
|
0.3
|
0.4
|
1.9
|
2.0
|
||||||||||||
|
Total Algonquin Power & Utilities Adjusted EBITDA
|
$
|
196.9
|
$
|
185.8
|
$
|
803.3
|
$
|
689.4
|
||||||||
|
Change in Adjusted EBITDA ($)
|
$
|
11.1
|
$
|
113.9
|
||||||||||||
|
Change in Adjusted EBITDA (%)
|
6.0
|
%
|
16.5
|
%
|
||||||||||||
|
Change in Adjusted EBITDA
|
Three Months Ended December 31, 2018
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
Utilities
|
Power
|
Corporate
|
Total
|
||||||||||||
|
Prior period balances
|
$
|
144.4
|
$
|
55.7
|
$
|
(14.3
|
)
|
$
|
185.8
|
|||||||
|
Existing Facilities
|
(8.1
|
)
|
0.6
|
(0.1
|
)
|
(7.6
|
)
|
|||||||||
|
New Facilities
|
—
|
23.0
|
—
|
23.0
|
||||||||||||
|
Rate Reviews
|
(3.4
|
)
|
—
|
—
|
(3.4
|
)
|
||||||||||
|
Foreign Exchange Impact
|
—
|
(0.6
|
)
|
—
|
(0.6
|
)
|
||||||||||
|
Administrative Expenses
|
—
|
—
|
(0.3
|
)
|
(0.3
|
)
|
||||||||||
|
Total change during the period
|
$
|
(11.5
|
)
|
$
|
23.0
|
$
|
(0.4
|
)
|
$
|
11.1
|
||||||
|
Current period balances
|
$
|
132.9
|
$
|
78.7
|
$
|
(14.7
|
)
|
$
|
196.9
|
|||||||
|
Change in Adjusted EBITDA
|
Twelve Months Ended December 31, 2018
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
Utilities
|
Power
|
Corporate
|
Total
|
||||||||||||
|
Prior period balances
|
$
|
544.2
|
$
|
192.8
|
$
|
(47.6
|
)
|
$
|
689.4
|
|||||||
|
Existing Facilities
|
5.9
|
45.0
|
(0.1
|
)
|
50.8
|
|||||||||||
|
New Facilities
|
—
|
65.9
|
—
|
65.9
|
||||||||||||
|
Rate Reviews
|
0.4
|
—
|
—
|
0.4
|
||||||||||||
|
Foreign Exchange Impact
|
—
|
(0.1
|
)
|
—
|
(0.1
|
)
|
||||||||||
|
Administration Expenses
|
—
|
—
|
(3.1
|
)
|
(3.1
|
)
|
||||||||||
|
Total change during the period
|
$
|
6.3
|
$
|
110.8
|
$
|
(3.2
|
)
|
$
|
113.9
|
|||||||
|
Current period balances
|
$
|
550.5
|
$
|
303.6
|
$
|
(50.8
|
)
|
$
|
803.3
|
|||||||
|
As at December 31
|
||||||||||||||||
|
Utility System Type
|
2018
|
2017
|
||||||||||||||
|
(all dollar amounts in $ millions)
|
Assets
|
Total
Connections1
|
Assets
|
Total
Connections1
|
||||||||||||
|
Electricity
|
$
|
2,578.7
|
266,000
|
$
|
2,479.9
|
265,000
|
||||||||||
|
Natural Gas
|
1,057.3
|
338,000
|
996.1
|
337,000
|
||||||||||||
|
Water and Wastewater
|
481.4
|
164,000
|
462.6
|
160,000
|
||||||||||||
|
Total
|
$
|
4,117.4
|
768,000
|
$
|
3,938.6
|
762,000
|
||||||||||
|
Accumulated Deferred Income Taxes Liability
|
$
|
438.4
|
$
|
392.8
|
||||||||||||
| 1 |
Total Connections represents the sum of all active and vacant connections.
|
|
Electric Distribution Systems
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Average Active Electric Connections For The Period
|
||||||||||||||||
|
Residential
|
225,900
|
224,400
|
225,200
|
223,700
|
||||||||||||
|
Commercial and industrial
|
37,900
|
39,200
|
37,800
|
39,200
|
||||||||||||
|
Total Average Active Electric Connections For The Period
|
263,800
|
263,600
|
263,000
|
262,900
|
||||||||||||
|
Customer Usage (GW-hrs)
|
||||||||||||||||
|
Residential
|
611.2
|
571.7
|
2,535.1
|
2,320.1
|
||||||||||||
|
Commercial and industrial
|
971.2
|
882.3
|
3,988.9
|
3,523.1
|
||||||||||||
|
Total Customer Usage (GW-hrs)
|
1,582.4
|
1,454.0
|
6,524.0
|
5,843.2
|
||||||||||||
|
Natural Gas Distribution Systems
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Average Active Natural Gas Connections For The Period
|
||||||||||||||||
|
Residential
|
288,900
|
286,700
|
288,700
|
287,100
|
||||||||||||
|
Commercial and industrial
|
31,700
|
31,700
|
31,700
|
31,700
|
||||||||||||
|
Total Average Active Natural Gas Connections For The Period
|
320,600
|
318,400
|
320,400
|
318,800
|
||||||||||||
|
Customer Usage (MMBTU)
|
||||||||||||||||
|
Residential
|
6,186,000
|
5,196,000
|
20,065,000
|
17,621,000
|
||||||||||||
|
Commercial and industrial
|
4,533,000
|
4,282,000
|
14,529,000
|
12,672,000
|
||||||||||||
|
Total Customer Usage (MMBTU)
|
10,719,000
|
9,478,000
|
34,594,000
|
30,293,000
|
||||||||||||
|
Water and Wastewater Distribution Systems
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Average Active Connections For The Period
|
||||||||||||||||
|
Wastewater connections
|
43,000
|
41,400
|
42,200
|
41,000
|
||||||||||||
|
Water distribution connections
|
113,200
|
111,800
|
112,800
|
121,400
|
||||||||||||
|
Total Average Active Connections For The Period
|
156,200
|
153,200
|
155,000
|
162,400
|
||||||||||||
|
Gallons Provided
|
||||||||||||||||
|
Wastewater treated (millions of gallons)
|
606
|
555
|
2,282
|
2,226
|
||||||||||||
|
Water provided (millions of gallons)
|
3,655
|
3,909
|
15,823
|
16,905
|
||||||||||||
|
Total Gallons Provided
|
4,261
|
4,464
|
18,105
|
19,131
|
||||||||||||
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
|||||||||||||||
|
2018
|
2017
|
2018
|
2017
|
|||||||||||||
|
Revenue
|
||||||||||||||||
|
Utility electricity sales and distribution
|
$
|
193.2
|
$
|
187.0
|
$
|
831.2
|
$
|
763.5
|
||||||||
|
Less: cost of sales – electricity
|
(63.4
|
)
|
(51.6
|
)
|
(265.1
|
)
|
(222.4
|
)
|
||||||||
|
Net Utility Sales - electricity1
|
129.8
|
135.4
|
566.1
|
541.1
|
||||||||||||
|
Utility natural gas sales and distribution
|
115.5
|
108.0
|
395.5
|
344.2
|
||||||||||||
|
Less: cost of sales – natural gas
|
(59.0
|
)
|
(53.1
|
)
|
(183.0
|
)
|
(141.7
|
)
|
||||||||
|
Net Utility Sales - natural gas1
|
56.5
|
54.9
|
212.5
|
202.5
|
||||||||||||
|
Utility water distribution & wastewater treatment sales and distribution
|
30.4
|
31.5
|
128.4
|
140.1
|
||||||||||||
|
Less: cost of sales – water
|
(2.1
|
)
|
(2.4
|
)
|
(8.8
|
)
|
(9.5
|
)
|
||||||||
|
Net Utility Sales - water distribution & wastewater treatment1
|
28.3
|
29.1
|
119.6
|
130.6
|
||||||||||||
|
Gas transportation
|
10.4
|
9.6
|
33.4
|
31.2
|
||||||||||||
|
Other revenue
|
4.8
|
5.1
|
11.6
|
11.8
|
||||||||||||
|
Net Utility Sales1
|
229.8
|
234.1
|
943.2
|
917.2
|
||||||||||||
|
Operating expenses
|
(99.0
|
)
|
(92.4
|
)
|
(401.5
|
)
|
(383.4
|
)
|
||||||||
|
Other income
|
1.5
|
1.4
|
5.6
|
4.2
|
||||||||||||
|
HLBV2
|
0.6
|
1.3
|
3.2
|
6.2
|
||||||||||||
|
Divisional Operating Profit1,3
|
$
|
132.9
|
$
|
144.4
|
$
|
550.5
|
$
|
544.2
|
||||||||
| 1 |
See Non-GAAP Financial Measures.
|
| 2 |
HLBV income represents the value of net tax attributes earned by the Liberty Utilities Group in the period primarily from electricity generated at the
Luning Solar Facility.
|
| 3 |
Certain prior year items have been reclassified to conform with current year presentation.
|
|
(all dollar amounts in $ millions)
|
Three Months Ended
December 31
|
|||
|
Prior Period Operating Profit
|
$
|
144.4
|
||
|
Existing Facilities
|
||||
|
Electricity: Decrease is primarily due to higher commodity costs combined with higher operating costs at the Empire
and Granite State Electric Systems.
|
(10.3
|
)
|
||
|
Gas: Increase is primarily due to operating cost savings at the New England Gas System.
|
3.2
|
|||
|
Water: Decrease is primarily due to increase in operating costs at the Arizona and Whitehall Water Systems.
|
(0.1
|
)
|
||
|
Other
|
(0.9
|
)
|
||
|
(8.1
|
)
|
|||
|
Rate Reviews
|
||||
|
Electricity: Implementation of lower rates at the Granite State and Empire Electric Systems due to U.S. Tax reform,
partially offset by rate increases at the Calpeco Electric System.
|
(4.4
|
)
|
||
|
Gas: Implementation of new rates, net of U.S. Tax Reform impact, primarily at Midstates and EnergyNorth Gas Systems.
|
1.7
|
|||
|
Water: Implementation of lower rates at the Arizona and Park Water Systems due to U.S. Tax Reform.
|
(0.7
|
)
|
||
|
(3.4
|
)
|
|||
|
Current Period Divisional Operating Profit1
|
$
|
132.9
|
||
| 1 |
See Non-GAAP Financial Measures.
|
|
(all dollar amounts in $ millions)
|
Twelve Months
Ended December 31
|
|||
|
Prior Period Operating Profit
|
$
|
544.2
|
||
|
Existing Facilities
|
||||
|
Electricity: Increase is primarily due to higher heating degree days in the first and fourth quarters and higher
cooling degree days in the second & third quarters of the year, which resulted in higher consumption at the Empire Electric System, partially offset by an increase in operating costs.
|
8.9
|
|||
|
Gas: Increase is primarily due to favourable weather resulting in higher consumption at the Empire Gas and New
England Gas Systems, partially offset by an increase in operating costs at the EnergyNorth Gas System.
|
2.5
|
|||
|
Water: Decrease is primarily due to lower revenue resulting from the disposition of the Mountain Water System in
Montana as well as higher operating costs.
|
(6.0
|
)
|
||
|
Other
|
0.5
|
|||
|
5.9
|
||||
|
Rate Reviews
|
||||
|
Electricity: Implementation of lower rates at the Empire Electric System due to U.S. Tax Reform, partially offset by
rate increases at the Calpeco Electric System.
|
(3.7
|
)
|
||
|
Gas: Implementation of new rates, net of U.S. Tax Reform impact, primarily at the Midstates and EnergyNorth Gas
Systems.
|
5.4
|
|||
|
Water: Implementation of lower rates at the Arizona and Park Water Systems due to U.S. Tax Reform.
|
(1.3
|
)
|
||
|
0.4
|
||||
|
Current Period Divisional Operating Profit1
|
$
|
550.5
|
||
| 1 |
See Non-GAAP Financial Measures.
|
|
Utility
|
State
|
Regulatory
Proceeding Type
|
Rate Request
(millions)
|
Current Status
|
|||
|
Completed Rate Reviews
|
|||||||
|
EnergyNorth Gas System
|
New Hampshire
|
General Rate Case (“GRC”)
|
$
|
19.5
|
In April 2018, an Order was issued approving a full revenue decoupling mechanism and an immediate revenue increase of $13.1 million
effective May 1, 2018 and the ability to collect an additional $0.4 million in the cost of gas filing. In total, this represents revenue increases of $13.5 million. Concurrent with the implementation of these new rates, the New Hampshire
Public Utilities Commission (“NHPUC”) also ordered a reduction in rates of $2.4 million resulting from U.S. Tax Reform which will be reflected in EnergyNorth’s future rates effective May 1, 2018, bringing the net rate increase to $11.1
million.
|
||
|
New England Gas
|
Massachusetts
|
Gas System Enhancement Plan (“GSEP”)
|
$
|
5.8
|
Final Order issued in April 2018 approving a $3.7 million rate increase effective May 1, 2018.
|
||
|
Missouri Gas System
|
Missouri
|
GRC
|
$
|
6.0
|
Final Order issued in June 2018 approving a $4.6 million rate increase effective July 1, 2018 and a revenue decoupling mechanism for
residential and small commercial customers.
|
||
|
Peach State Gas System
|
Georgia
|
GRAM
|
$
|
2.4
|
On January 31, 2019, an Order was issued approving an increase in revenue of $2.4 million for rates effective February 1, 2019.
|
||
|
Empire Electric System
|
Missouri
|
Tax Cuts and Jobs Act of 2017
|
$
|
-17.8
|
Prospective decrease in annual revenue of $17.8 million due to U.S. Tax Reform beginning August 30, 2018.
|
||
|
Various
|
Various
|
Various
|
$
|
4.8
|
Rate reviews closed in 2018 with a combined approved rate increase of $3.0 million include: Park Water 2018 increase, Georgia Gas Rate
Adjustment Mechanism, Missouri Water System, and Litchfield Park Water & Sewer.
|
||
|
Pending Rate Reviews
|
|||||||
|
CalPeco Electric
|
California
|
GRC
|
$
|
6.7
|
On December 3, 2018, filed a three year application requesting a rate increase of $6.7 million for 2019 ($5.9 million for 2020 and $3.8
million for 2021).
|
||
|
Empire Electricity (Kansas System)
|
Kansas
|
GRC
|
$
|
2.5
|
On December 7, 2018, filed an application requesting an incremental increase in revenue requirement of $2.5 million.
|
||
|
New England Natural Gas System
|
Massachusetts
|
GSEP
|
$
|
3.8
|
On October 31, 2018, filed for an incremental increase in revenue requirement of $3.8 million for the 2019 GSEP.
|
||
|
Various
|
Various
|
Various
|
$
|
3.9
|
Other pending rate review requests include: Woodmark/Tall Timbers Wastewater Systems ($1.6 million), Silverleaf Texas Water and Wastewater
Systems ($1.3 million), and Apple Valley and Park Water Systems ($1.0 million).
|
||
|
2018 Electricity Generation Performance
|
||||||||||||||||||||||||
|
Long Term
Average
Resource
|
Three Months Ended
December 31
|
Long Term
Average
Resource
|
Twelve Months Ended
December 31
|
|||||||||||||||||||||
|
(Performance in GW-hrs sold)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||||||||||
|
Hydro Facilities:
|
||||||||||||||||||||||||
|
Maritime Region
|
37.6
|
31.4
|
34.9
|
148.2
|
107.5
|
129.7
|
||||||||||||||||||
|
Quebec Region
|
72.6
|
73.6
|
67.5
|
273.3
|
263.7
|
270.6
|
||||||||||||||||||
|
Ontario Region
|
26.2
|
31.3
|
30.6
|
120.4
|
106.5
|
129.5
|
||||||||||||||||||
|
Western Region
|
12.6
|
11.2
|
10.5
|
65.0
|
59.8
|
59.6
|
||||||||||||||||||
|
149.0
|
147.5
|
143.5
|
606.9
|
537.5
|
589.4
|
|||||||||||||||||||
|
Wind Facilities:
|
||||||||||||||||||||||||
|
St. Damase
|
22.7
|
22.2
|
24.0
|
76.9
|
78.8
|
74.3
|
||||||||||||||||||
|
St. Leon
|
121.4
|
101.4
|
138.7
|
430.2
|
394.8
|
444.2
|
||||||||||||||||||
|
Red Lily1
|
24.1
|
20.0
|
29.2
|
88.5
|
81.3
|
91.6
|
||||||||||||||||||
|
Morse
|
30.5
|
26.2
|
33.1
|
108.8
|
96.8
|
106.4
|
||||||||||||||||||
|
Amherst2
|
67.9
|
58.7
|
—
|
118.5
|
105.7
|
—
|
||||||||||||||||||
|
Sandy Ridge
|
43.6
|
43.8
|
42.0
|
158.3
|
152.2
|
153.3
|
||||||||||||||||||
|
Minonk
|
189.8
|
173.8
|
203.5
|
673.7
|
611.3
|
673.7
|
||||||||||||||||||
|
Senate
|
140.0
|
125.2
|
126.6
|
520.4
|
484.9
|
492.8
|
||||||||||||||||||
|
Shady Oaks
|
100.5
|
91.5
|
108.7
|
355.6
|
326.6
|
365.5
|
||||||||||||||||||
|
Odell
|
238.0
|
199.9
|
244.6
|
831.8
|
759.4
|
807.2
|
||||||||||||||||||
|
Deerfield3
|
167.9
|
153.8
|
164.3
|
546.0
|
531.2
|
449.3
|
||||||||||||||||||
|
1,146.4
|
1,016.5
|
1,114.7
|
3,908.7
|
3,623.0
|
3,658.3
|
|||||||||||||||||||
|
Solar Facilities:
|
||||||||||||||||||||||||
|
Cornwall
|
2.2
|
1.8
|
2.1
|
14.7
|
14.5
|
14.4
|
||||||||||||||||||
|
Bakersfield
|
13.0
|
9.5
|
12.7
|
77.2
|
70.0
|
70.5
|
||||||||||||||||||
|
Great Bay Solar4
|
25.7
|
26.4
|
—
|
115.6
|
110.6
|
—
|
||||||||||||||||||
|
40.9
|
37.7
|
14.8
|
207.5
|
195.1
|
84.9
|
|||||||||||||||||||
|
Renewable Energy Performance
|
1,336.3
|
1,201.7
|
1,273.0
|
4,723.1
|
4,355.6
|
4,332.6
|
||||||||||||||||||
|
Thermal Facilities:
|
||||||||||||||||||||||||
|
Windsor Locks
|
N/A
|
5
|
46.1
|
31.8
|
N/A
|
5
|
154.7
|
122.0
|
||||||||||||||||
|
Sanger
|
N/A
|
5
|
11.3
|
33.5
|
N/A
|
5
|
146.4
|
86.0
|
||||||||||||||||
|
57.4
|
65.3
|
301.1
|
208.0
|
|||||||||||||||||||||
|
Total Performance
|
1,259.1
|
1,338.3
|
4,656.7
|
4,540.6
|
||||||||||||||||||||
| 1 |
APUC owns a 75% equity interest in the Red Lily Wind Facility but accounts for the facility using the equity method. The
production figures represent full energy produced by the facility.
|
| 2 |
APUC owns a 50% equity interest in the Amherst Wind Facility. The Amherst Wind Facility achieved COD on June 15, 2018 in
accordance with the terms of the PPA, however, the facility was partially operational prior to that date. The production data includes all energy produced during the year.
|
| 3 |
The Deerfield Wind Facility achieved COD on February 21, 2017 and was treated as an equity investment until March 14, 2017 at
which time the Company acquired the remaining 50% ownership in the facility. The production noted above represents all production from the date of COD.
|
| 4 |
The Great Bay Solar Facility achieved COD on March 29, 2018 in accordance with the terms of the PPA, however, the facility was
partially operational prior to that date. The production data includes all energy produced during the year.
|
| 5 |
Natural gas fired co-generation facility.
|
|
2018 Liberty Power Group Operating Results
|
||||||||||||||||
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Revenue1
|
||||||||||||||||
|
Hydro
|
$
|
11.7
|
$
|
11.0
|
$
|
42.6
|
$
|
44.7
|
||||||||
|
Wind
|
37.7
|
42.5
|
133.5
|
132.1
|
||||||||||||
|
Solar
|
2.8
|
1.6
|
17.2
|
10.8
|
||||||||||||
|
Thermal
|
10.2
|
8.8
|
42.1
|
30.0
|
||||||||||||
|
Total Revenue
|
$
|
62.4
|
$
|
63.9
|
$
|
235.4
|
$
|
217.6
|
||||||||
|
Less:
|
||||||||||||||||
|
Cost of Sales - Energy2
|
(1.4
|
)
|
(1.5
|
)
|
(5.5
|
)
|
(5.1
|
)
|
||||||||
|
Cost of Sales - Thermal
|
(5.1
|
)
|
(4.6
|
)
|
(21.7
|
)
|
(14.5
|
)
|
||||||||
|
Realized gain/(loss) on hedges3
|
0.1
|
—
|
0.1
|
(0.7
|
)
|
|||||||||||
|
Net Energy Sales8
|
$
|
56.0
|
$
|
57.8
|
$
|
208.3
|
$
|
197.3
|
||||||||
|
Renewable Energy Credits (“REC”)4
|
2.7
|
4.3
|
11.0
|
13.2
|
||||||||||||
|
Other Revenue
|
0.4
|
0.1
|
0.9
|
0.4
|
||||||||||||
|
Total Net Revenue
|
$
|
59.1
|
$
|
62.2
|
$
|
220.2
|
$
|
210.9
|
||||||||
|
Expenses & Other Income
|
||||||||||||||||
|
Operating expenses
|
(13.2
|
)
|
(17.3
|
)
|
(71.0
|
)
|
(66.9
|
)
|
||||||||
|
Interest, dividend, equity and other income5
|
18.3
|
0.9
|
45.7
|
2.9
|
||||||||||||
|
HLBV income6
|
14.5
|
9.9
|
108.7
|
45.9
|
||||||||||||
|
Divisional Operating Profit7,8
|
$
|
78.7
|
$
|
55.7
|
$
|
303.6
|
$
|
192.8
|
||||||||
| 1 |
While most of the Liberty Power Group’s PPAs include annual rate increases, a change to the weighted average production levels
resulting from higher average production from facilities that earn lower energy rates can result in a lower weighted average energy rate earned by the division as compared to the same period in the prior year.
|
| 2 |
Cost of Sales - Energy consists of energy purchases in the Maritime Region to manage the energy sales from the Tinker Hydro
Facility which is sold to retail and industrial customers under multi-year contracts.
|
| 3 |
See Note 23(b)(iv) in the annual audited consolidated financial
statements.
|
| 4 |
Qualifying renewable energy projects receive RECs for the generation and delivery of renewable energy to the power grid. The
energy credit certificates represent proof that 1 MW of electricity was generated from an eligible energy source.
|
| 5 |
Includes dividends received from Atlantica of which APUC owns approximately 41.5% of the common shares (see Note 8 in the annual audited consolidated financial statements).
|
| 6 |
HLBV income represents the value of net tax attributes earned by the Liberty Power Group in the period primarily from electricity
generated by certain of its U.S. wind power and U.S. solar generation facilities.
|
| 7 |
Certain prior year items have been reclassified to conform to current year presentation.
|
| 8 |
See Non-GAAP Financial Measures.
|
|
(all dollar amounts in $ millions)
|
Three Months
Ended December 31
|
|||
|
Prior Period Operating Profit
|
$
|
55.7
|
||
|
Existing Facilities
|
||||
|
Hydro: Increase is primarily due to higher production and favourable rates
in the Western Region, partially offset by unfavourable rates in the Maritime Region.
|
0.9
|
|||
|
Wind Canada: Decrease is primarily due to lower production.
|
(2.5
|
)
|
||
|
Wind U.S.: Decrease is primarily due to lower production, partially offset
by higher HLBV income at the Deerfield Wind Facility.
|
(1.7
|
)
|
||
|
Solar Canada: Decrease is primarily due to lower production.
|
(0.1
|
)
|
||
|
Solar U.S.: Decrease is primarily due to a change in HLBV income
assumptions as a result of U.S. Tax Reform.
|
(1.1
|
)
|
||
|
Thermal: Increase is primarily due to higher overall production as well as
an increase in capacity revenue at the Windsor Locks Thermal Facility earned through the second phase of a contract that began in 2018, partially offset by an increase in fuel costs.
|
0.3
|
|||
|
Other: Increase is primarily due higher dividend and equity income.
|
4.8
|
|||
|
0.6
|
||||
|
New Facilities and Investments
|
||||
|
Solar U.S.: Great Bay Solar reached full COD in March 2018.
|
4.7
|
|||
|
Wind Canada: Amherst Island Wind Facility interest and equity income
received as it achieved COD in June 2018.
|
2.7
|
|||
|
Atlantica & AAGES: Dividends from Atlantica, net of AAGES equity loss.
|
15.6
|
|||
|
23.0
|
||||
|
Foreign Exchange
|
(0.6
|
)
|
||
|
Current Period Divisional Operating Profit1
|
$
|
78.7
|
||
| 1 |
See Non-GAAP Financial Measures.
|
|
(all dollar amounts in $ millions)
|
Twelve Months
Ended December 31
|
|||
|
Prior Period Operating Profit
|
$
|
192.8
|
||
|
Existing Facilities
|
||||
|
Hydro: Decrease is primarily due to lower production and the recognition
of a bonus payment from Hydro Quebec in the prior year, partially offset by favourable rates in the Western Region.
|
(2.5
|
)
|
||
|
Wind Canada: Decrease is primarily due to lower overall production
|
(2.6
|
)
|
||
|
Wind U.S.: Increase is primarily due to HLBV income acceleration resulting from U.S. Tax Reform1, partially offset by lower production.
|
41.6
|
|||
|
Solar Canada: Increase is primarily due to higher production.
|
0.1
|
|||
|
Thermal: Increase is primarily due to higher overall production as well as
an increase in capacity revenue at the Windsor Locks Thermal Facility earned through the second phase of a contract that began in 2018, partially offset by an increase in fuel costs.
|
3.5
|
|||
|
Other: Increase is primarily due higher dividend and equity income.
|
4.9
|
|||
|
45.0
|
||||
|
New Facilities and Investments
|
||||
|
Wind U.S.: Acquisition of Deerfield Wind Facility in March 2017.
|
13.5
|
|||
|
Solar U.S.: Great Bay Solar achieved full COD in March 2018.
|
10.7
|
|||
|
Wind Canada: Amherst Island Wind Facility interest and equity income
received as it achieved COD in June 2018.
|
4.3
|
|||
|
Atlantica & AAGES: Dividends from Atlantica, net of AAGES equity loss.
|
37.4
|
|||
|
65.9
|
||||
|
Foreign Exchange
|
(0.1
|
)
|
||
|
Current Period Divisional Operating Profit2
|
$
|
303.6
|
||
| 1 |
As a result of U.S. Tax Reform, the differential membership interests associated with the Company’s renewable energy projects in
the U.S. that utilized tax equity were remeasured. This remeasurement resulted in an acceleration of income associated with HLBV in the amount of $55.9 million for the existing Wind U.S. and Solar U.S. facilities at the Liberty
Power Group. Over the remaining life of existing tax equity structures of APUC, U.S. Tax Reform on balance has not materially affected, either positively or negatively, the economic benefits of the underlying tax equity
structures in total.
|
| 2 |
See Non-GAAP Financial Measures.
|
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Corporate and other expenses:
|
||||||||||||||||
|
Administrative expenses
|
$
|
15.0
|
$
|
14.7
|
$
|
52.7
|
$
|
49.6
|
||||||||
|
Loss (gain) on foreign exchange
|
0.7
|
1.3
|
(0.1
|
)
|
0.3
|
|||||||||||
|
Interest expense on convertible debentures and costs related to acquisition
financing
|
—
|
—
|
—
|
13.4
|
||||||||||||
|
Interest expense
|
40.3
|
33.4
|
152.1
|
142.4
|
||||||||||||
|
Depreciation and amortization
|
63.8
|
69.2
|
260.8
|
251.3
|
||||||||||||
|
Change in value of investment carried at fair value
|
46.0
|
—
|
138.0
|
—
|
||||||||||||
|
Interest, dividend, equity, and other loss (income)1
|
(0.4
|
)
|
(0.5
|
)
|
(1.8
|
)
|
(2.2
|
)
|
||||||||
|
Pension and post-employment non-service costs2
|
1.4
|
2.5
|
3.9
|
9.0
|
||||||||||||
|
Other losses
|
2.3
|
3.7
|
2.7
|
0.7
|
||||||||||||
|
Acquisition-related costs, net
|
(8.9
|
)
|
1.0
|
0.7
|
47.7
|
|||||||||||
|
Loss (gain) on derivative financial instruments
|
(0.3
|
)
|
(3.1
|
)
|
0.6
|
(1.9
|
)
|
|||||||||
|
Income tax expense
|
2.8
|
29.7
|
53.4
|
73.4
|
||||||||||||
| 1 |
Excludes income directly pertaining to the Liberty Power and Liberty Utilities Groups (disclosed in the relevant sections).
|
| 2 |
Pension amounts previously noted as part of operating expenses. See Note 10 in the annual audited
consolidated financial statements for further details.
|
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Net earnings attributable to shareholders
|
$
|
44.0
|
$
|
47.2
|
$
|
185.0
|
$
|
149.5
|
||||||||
|
Add (deduct):
|
||||||||||||||||
|
Net earnings attributable to the non-controlling interest, exclusive of HLBV
|
3.4
|
0.6
|
4.8
|
2.4
|
||||||||||||
|
Income tax expense
|
2.8
|
29.7
|
53.4
|
73.4
|
||||||||||||
|
Interest expense on convertible debentures and costs related to acquisition
financing
|
—
|
—
|
—
|
13.4
|
||||||||||||
|
Interest expense on long-term debt and others
|
40.3
|
33.3
|
152.1
|
142.4
|
||||||||||||
|
Other losses
|
2.3
|
3.8
|
2.7
|
0.7
|
||||||||||||
|
Acquisition-related costs
|
(8.9
|
)
|
1.0
|
0.7
|
47.7
|
|||||||||||
|
Pension and post-employment non-service costs1
|
1.4
|
2.5
|
3.9
|
9.0
|
||||||||||||
|
Change in value of investment in Atlantica carried at fair value
|
46.0
|
—
|
138.0
|
—
|
||||||||||||
|
Costs related to tax equity financing
|
1.3
|
0.4
|
1.3
|
1.8
|
||||||||||||
|
Loss (gain) on derivative financial instruments
|
(0.3
|
)
|
(3.1
|
)
|
0.6
|
(1.9
|
)
|
|||||||||
|
Realized (loss) gain on energy derivative contracts
|
0.1
|
—
|
0.1
|
(0.6
|
)
|
|||||||||||
|
Loss (gain) on foreign exchange
|
0.7
|
1.2
|
(0.1
|
)
|
0.3
|
|||||||||||
|
Depreciation and amortization
|
63.8
|
69.2
|
260.8
|
251.3
|
||||||||||||
|
Adjusted EBITDA
|
$
|
196.9
|
$
|
185.8
|
$
|
803.3
|
$
|
689.4
|
||||||||
| 1 |
As a result of adoption of ASU 2017-07 certain components of net benefit pension costs are considered non-service costs and are now classified outside of operating income (see Note 2(a) in the annual audited consolidated financial statements).
|
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Net earnings attributable to shareholders
|
$
|
44.0
|
$
|
47.2
|
$
|
185.0
|
$
|
149.5
|
||||||||
|
Add (deduct):
|
||||||||||||||||
|
Loss (gain) on derivative financial instruments
|
(0.3
|
)
|
(3.1
|
)
|
0.6
|
(1.9
|
)
|
|||||||||
|
Realized (loss) gain on energy derivative contracts
|
0.1
|
—
|
0.1
|
(0.6
|
)
|
|||||||||||
|
Loss (gain) on long-lived assets, net
|
1.9
|
1.2
|
0.8
|
(1.8
|
)
|
|||||||||||
|
Loss (gain) on foreign exchange
|
0.7
|
1.2
|
(0.1
|
)
|
0.3
|
|||||||||||
|
Interest expense on convertible debentures and costs related to acquisition financing
|
—
|
—
|
—
|
13.4
|
||||||||||||
|
Acquisition-related costs
|
(8.9
|
)
|
1.0
|
0.7
|
47.7
|
|||||||||||
|
Change in value of investment in Atlantica carried at fair value
|
46.0
|
—
|
138.0
|
—
|
||||||||||||
|
Costs related to tax equity financing
|
1.3
|
0.4
|
1.3
|
1.8
|
||||||||||||
|
Other adjustments
|
—
|
2.5
|
—
|
2.5
|
||||||||||||
|
U.S. Tax Reform and related deferred tax adjustments1
|
(18.4
|
)
|
17.1
|
(18.4
|
)
|
17.1
|
||||||||||
|
Adjustment for taxes related to above
|
4.1
|
(0.5
|
)
|
4.2
|
(3.0
|
)
|
||||||||||
|
Adjusted Net Earnings
|
$
|
70.5
|
$
|
67.0
|
$
|
312.2
|
$
|
225.0
|
||||||||
|
Adjusted Net Earnings per share2
|
$
|
0.14
|
$
|
0.16
|
$
|
0.66
|
$
|
0.57
|
||||||||
| 1 |
Represents the non-cash accounting charge related to the revaluation of U.S. deferred income tax assets and liabilities as a result of implementation
of the effects of U.S. Tax Reform (see U.S. Tax Reform for additional information).
|
| 2 |
Per share amount calculated after preferred share dividends and excluding subscription receipts issued for projects or acquisitions not reflected in earnings.
|
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Cash flows from operating activities
|
$
|
168.6
|
$
|
116.0
|
$
|
530.4
|
$
|
326.6
|
||||||||
|
Add (deduct):
|
||||||||||||||||
|
Changes in non-cash operating items
|
(27.3
|
)
|
9.1
|
8.1
|
87.7
|
|||||||||||
|
Production based cash contributions from non-controlling interests
|
—
|
—
|
13.9
|
7.9
|
||||||||||||
|
Interest expense on convertible debentures and costs related to acquisition financing1
|
—
|
—
|
—
|
7.2
|
||||||||||||
|
Acquisition-related costs
|
(8.8
|
)
|
0.9
|
0.7
|
47.7
|
|||||||||||
|
Reimbursement of operating expenses incurred on joint venture
|
—
|
—
|
1.0
|
—
|
||||||||||||
|
Adjusted Funds from Operations
|
$
|
132.5
|
$
|
126.0
|
$
|
554.1
|
$
|
477.1
|
||||||||
| 1 |
Exclusive of deferred financing fees of $6.2 million.
|
|
Three Months Ended
December 31
|
Twelve Months Ended
December 31
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
|
Liberty Utilities Group:
|
||||||||||||||||
|
Rate Base Maintenance
|
$
|
41.5
|
$
|
45.9
|
$
|
177.7
|
$
|
170.9
|
||||||||
|
Rate Base Acquisition
|
—
|
—
|
—
|
2,058.2
|
||||||||||||
|
Rate Base Growth
|
76.0
|
70.6
|
173.9
|
272.7
|
||||||||||||
|
$
|
117.5
|
$
|
116.5
|
$
|
351.6
|
$
|
2,501.8
|
|||||||||
|
Liberty Power Group:
|
||||||||||||||||
|
Maintenance
|
$
|
12.6
|
$
|
3.1
|
$
|
27.4
|
$
|
13.9
|
||||||||
|
Investment in Capital Projects1
|
(18.0
|
)
|
13.4
|
71.6
|
469.9
|
|||||||||||
|
International Investments2
|
345.0
|
—
|
957.6
|
—
|
||||||||||||
|
$
|
339.6
|
$
|
16.5
|
$
|
1,056.6
|
$
|
483.8
|
|||||||||
|
Total Capital Expenditures
|
$
|
457.1
|
$
|
133.0
|
$
|
1,408.2
|
$
|
2,985.6
|
||||||||
| 1 |
Includes expenditures on Property Plant & Equipment, equity-method investees, and acquisitions of operating entities that
were jointly developed by the Company.
|
| 2 |
Investments in Atlantica are reflected at historical investment cost and not fair value.
|
|
(all dollar amounts in $ millions)
|
||||||||||||
|
Liberty Utilities Group:
|
||||||||||||
|
Rate Base Maintenance
|
$
|
180.0
|
-
|
$
|
200.0
|
|||||||
|
Rate Base Growth
|
280.0
|
-
|
320.0
|
|||||||||
|
Utility Acquisitions
|
350.0
|
-
|
370.0
|
|||||||||
|
Total Liberty Utilities Group:
|
$
|
810.0
|
-
|
$
|
890.0
|
|||||||
|
Liberty Power Group:
|
||||||||||||
|
Maintenance
|
$
|
30.0
|
-
|
$
|
40.0
|
|||||||
|
Investment in Capital Projects
|
340.0
|
-
|
370.0
|
|||||||||
|
International Investments
|
220.0
|
-
|
300.0
|
|||||||||
|
Total Liberty Power Group:
|
$
|
590.0
|
-
|
$
|
710.0
|
|||||||
|
Total 2019 Capital Investments
|
$
|
1,400.0
|
-
|
$
|
1,600.0
|
|||||||
|
As at December 31, 2018
|
As at Dec 31,
2017
|
|||||||||||||||||||
|
(all dollar amounts in $ millions)
|
Corporate
|
Liberty
Utilities
|
Liberty
Power
|
Total
|
Total
|
|||||||||||||||
|
Committed facilities
|
$
|
121.0
|
$
|
500.0
|
$
|
700.0
|
1
|
$
|
1,321.0
|
$
|
1,101.4
|
|||||||||
|
Funds drawn on facilities/ Commercial paper issued
|
—
|
(103.0
|
)
|
—
|
(103.0
|
)
|
(54.3
|
)
|
||||||||||||
|
Letters of credit issued
|
(13.5
|
)
|
(7.8
|
)
|
(149.8
|
)
|
(171.1
|
)
|
(139.3
|
)
|
||||||||||
|
Liquidity available under the facilities
|
107.5
|
389.2
|
550.2
|
1,046.9
|
907.8
|
|||||||||||||||
|
Cash on hand
|
46.8
|
43.5
|
||||||||||||||||||
|
Total Liquidity and Capital Reserves
|
$
|
107.5
|
$
|
389.2
|
$
|
550.2
|
$
|
1,093.7
|
$
|
951.3
|
||||||||||
| 1 |
Includes a $200 million uncommitted stand alone letter of credit facility.
|
|
(all dollar amounts in $ millions)
|
Total
|
Due less
than 1 year
|
Due 1
to 3 years
|
Due 4
to 5 years
|
Due after
5 years
|
|||||||||||||||
|
Principal repayments on debt obligations1
|
$
|
3,321.8
|
$
|
334.9
|
$
|
420.8
|
$
|
825.6
|
$
|
1,740.5
|
||||||||||
|
Convertible debentures
|
0.5
|
—
|
—
|
—
|
0.5
|
|||||||||||||||
|
Advances in aid of construction
|
63.7
|
1.2
|
—
|
—
|
62.5
|
|||||||||||||||
|
Interest on long-term debt obligations2
|
1,576.9
|
156.8
|
269.9
|
221.5
|
928.7
|
|||||||||||||||
|
Purchase obligations
|
325.3
|
325.3
|
—
|
—
|
—
|
|||||||||||||||
|
Environmental obligations
|
59.2
|
4.2
|
30.1
|
2.9
|
22.0
|
|||||||||||||||
|
Derivative financial instruments:
|
||||||||||||||||||||
|
Cross currency swap
|
93.2
|
5.3
|
46.0
|
34.4
|
7.5
|
|||||||||||||||
|
Interest rate swap
|
8.5
|
8.5
|
—
|
—
|
—
|
|||||||||||||||
|
Energy derivative and commodity contracts
|
1.2
|
0.6
|
0.5
|
0.1
|
—
|
|||||||||||||||
|
Purchased power
|
282.6
|
46.5
|
22.0
|
22.9
|
191.2
|
|||||||||||||||
|
Gas delivery, service and supply agreements
|
251.8
|
77.7
|
79.0
|
46.8
|
48.3
|
|||||||||||||||
|
Service agreements
|
512.0
|
43.7
|
77.5
|
78.2
|
312.6
|
|||||||||||||||
|
Capital projects
|
76.8
|
67.6
|
1.9
|
7.3
|
—
|
|||||||||||||||
|
Operating leases
|
214.4
|
7.6
|
14.3
|
13.9
|
178.6
|
|||||||||||||||
|
Other obligations
|
155.8
|
33.4
|
—
|
—
|
122.4
|
|||||||||||||||
|
Total Obligations
|
$
|
6,943.7
|
$
|
1,113.3
|
$
|
962.0
|
$
|
1,253.6
|
$
|
3,614.8
|
||||||||||
| 1 |
Exclusive of deferred financing costs, bond premium/discount, fair value adjustments at the time of issuance or acquisition.
|
| 2 |
The subordinated notes have a maturity in 2078, however management intent is to repay in 2023 upon exercising its redemption right.
|
| • |
4,800,000 cumulative rate reset Series A preferred shares, yielding 5.162% annually for the five-year period ending on December 31, 2023;
|
| • |
100 Series C preferred shares that were issued in exchange for 100 Class B limited partnership units by St. Leon Wind Energy LP; and
|
| • |
4,000,000 cumulative rate reset Series D preferred shares, yielding 5.0% annually for the initial five year period ending on March 31, 2019.
|
| • |
To maintain its capital structure consistent with investment grade credit metrics appropriate to the sectors in which APUC operates;
|
| • |
To maintain appropriate debt and equity levels in conjunction with standard industry practices and to limit financial constraints on the use of capital;
|
| • |
To ensure capital is available to finance capital expenditures sufficient to maintain existing assets;
|
| • |
To ensure generation of cash is sufficient to fund sustainable dividends to shareholders as well as meet current tax and internal capital requirements;
|
| • |
To maintain sufficient liquidity to ensure sustainable dividends made to shareholders; and
|
| • |
To have appropriately sized revolving credit facilities available for ongoing investment in growth and development opportunities.
|
| • |
The Corporate Credit Facility is subject to a variable interest rate and had no amounts outstanding as at December 31, 2018. As a result, a 100 basis point change in the
variable rate charged would not impact interest expense;
|
| • |
The Liberty Utilities Group’s revolving credit facility is subject to a variable interest rate and had $97.0 million outstanding as at December 31, 2018. As a result, a 100
basis point change in the variable rate charged would impact interest expense by $1.0 million annually;
|
| • |
The Liberty Utilities Group’s commercial paper program is subject to a variable interest rate and had $6.0 million outstanding as at December 31, 2018. As a result, a 100 basis
point change in the variable rate charged would impact interest expense by $0.1 million annually;
|
| • |
The Liberty Power Group’s revolving credit facility is subject to a variable interest rate and had no amounts outstanding as at December 31, 2018. As a result, a 100 basis
point change in the variable rate charged would not impact interest expense; and
|
| • |
The corporate term facilities are subject to a variable interest rate and had $321.8 million outstanding as at December 31, 2018. As a result, a 100 basis point change in the
variable rate charged would impact interest expense by $3.2 million annually.
|
|
Counterparty
|
Credit
Rating 1
|
Approximate
Annual
Revenues
|
Percentage of
APUC Revenue
|
|||||||||
|
PJM Interconnection LLC
|
Aa2
|
$
|
25.5
|
1.5
|
%
|
|||||||
|
Manitoba Hydro
|
A+
|
21.0
|
1.3
|
%
|
||||||||
|
Hydro Quebec
|
AA-
|
21.4
|
1.3
|
%
|
||||||||
|
Commonwealth Edison
|
BBB
|
19.4
|
1.2
|
%
|
||||||||
|
Xcel Energy
|
A3
|
17.2
|
1.0
|
%
|
||||||||
|
Pacific Gas and Electric Company
|
D |
22.0
|
1.3
|
%
|
||||||||
|
Wolverine Power Supply
|
A |
24.2
|
1.5
|
%
|
||||||||
|
Independent Electricity System Operator of Ontario
|
A+
|
16.3
|
1.0
|
%
|
||||||||
|
Electric Reliability Council of Texas (ERCOT)
|
Aa3
|
11.9
|
0.7
|
%
|
||||||||
|
Connecticut Light and Power
|
A3
|
23.1
|
1.4
|
%
|
||||||||
|
Total
|
$
|
202.0
|
||||||||||
|
1
|
Ratings by DBRS, Moody’s, or S&P.
|
| • |
The Sanger Thermal Facility’s PPA includes provisions which reduce its exposure to natural gas price risk. In this regard, a $1.00 increase in the price of natural gas per
MMBTU, based on expected production levels, would result in a decrease in net revenue by approximately $0.1 million on an annual basis.
|
| • |
The Windsor Locks Thermal Facility’s Energy Services Agreement includes provisions which reduce its exposure to natural gas price risk but has exposure to market rate conditions
for sales above those to its primary customer. In this regard, a $1.00 increase in the price of natural gas per MMBTU, based on expected production levels, would result in a decrease in net revenue by approximately $0.5 million
on an annual basis.
|
| • |
The Maritime region provides short-term energy requirements to various customers at fixed rates. The energy requirements of these customers are estimated at approximately
190,000 MW-hrs in fiscal 2019, of which 181,000 MW-hrs is presently contracted. While the Tinker Hydro Facility is expected to provide the majority of the energy required to service these customers, the Maritime region
anticipates having to purchase approximately 41,000 MW-hrs of its energy requirements at the ISO-NE spot rates to supplement self-generated energy should the Maritime region not be able to reach the estimated 190,000 MW-hrs. The
risk associated with the expected market purchases of 41,000 MW-hrs is mitigated through the use of short-term financial energy hedge contracts which cover approximately 27% of the Maritime region’s anticipated purchases during
the price-volatile winter months at an average rate of approximately $77 per MW-hr. For the amount of anticipated purchases not covered by hedge contracts, each $10.00 change per MW-hr in the market prices in ISO-NE would result
in a change in expense of $0.3 million on an annualized basis.
|
| • |
may have economic or business interests or goals that are inconsistent with the Company’s economic or business interests or goals;
|
| • |
may take actions contrary to the Company’s policies or objectives with respect to the Company’s investments;
|
| • |
may contravene applicable anti-bribery laws that carry substantial penalties for non-compliance and could cause reputational damage and a material adverse effect on the
business, financial position and results of operations of AAGES and the Company;
|
| • |
may have to give its consent with respect to certain major decisions;
|
| • |
may become bankrupt, limiting its ability to meet calls for capital contributions and potentially making it more difficult to refinance or sell projects;
|
| • |
may become engaged in a dispute with the Company that might affect the Company’s ability to develop a project; or
|
| • |
may have competing interests in the Company’s markets that could create conflict of interest issues.
|
|
(all dollar amounts in $ millions except per share information)
|
1st Quarter
2018
|
2nd Quarter
2018
|
3rd Quarter
2018
|
4th Quarter
2018
|
||||||||||||
|
Revenue
|
$
|
494.8
|
$
|
366.2
|
$
|
366.5
|
$
|
419.9
|
||||||||
|
Net earnings attributable to shareholders
|
17.6
|
65.5
|
57.9
|
44.0
|
||||||||||||
|
Net earnings per share
|
0.04
|
0.14
|
0.12
|
0.09
|
||||||||||||
|
Adjusted Net Earnings1
|
141.1
|
50.9
|
49.7
|
70.5
|
||||||||||||
|
Adjusted Net Earnings per share1
|
0.30
|
0.11
|
0.10
|
0.14
|
||||||||||||
|
Adjusted EBITDA1
|
279.2
|
160.3
|
166.9
|
196.9
|
||||||||||||
|
Total assets
|
8,941.8
|
8,920.7
|
9,072.6
|
9,389.0
|
||||||||||||
|
Long term debt2
|
3,832.7
|
3,448.1
|
3,561.3
|
3,337.3
|
||||||||||||
|
Dividend declared per common share
|
$
|
0.12
|
$
|
0.13
|
$
|
0.13
|
$
|
0.13
|
||||||||
|
1st Quarter
2017
|
2nd Quarter
2017
|
3rd Quarter
2017
|
4th Quarter
2017
|
|||||||||||||
|
Revenue
|
$
|
421.7
|
$
|
337.0
|
$
|
353.7
|
$
|
409.5
|
||||||||
|
Net earnings attributable to shareholders
|
19.3
|
35.3
|
47.7
|
47.2
|
||||||||||||
|
Net earnings per share
|
0.05
|
0.09
|
0.12
|
0.11
|
||||||||||||
|
Adjusted Net Earnings1
|
66.5
|
39.5
|
52.0
|
67.0
|
||||||||||||
|
Adjusted Net Earnings per share1
|
0.19
|
0.09
|
0.13
|
0.16
|
||||||||||||
|
Adjusted EBITDA1
|
192.3
|
147.1
|
164.2
|
185.8
|
||||||||||||
|
Total assets
|
8,174.9
|
8,113.3
|
8,258.6
|
8,395.6
|
||||||||||||
|
Long term debt2
|
3,586.5
|
3,404.5
|
3,553.7
|
3,080.5
|
||||||||||||
|
Dividend declared per common share
|
$
|
0.12
|
$
|
0.12
|
$
|
0.12
|
$
|
0.12
|
||||||||
| 1 |
See Non-GAAP Financial Measures
|
| 2 |
Includes current portion of long-term debt, long-term debt and convertible debentures.
|
|
(all dollar amounts in $ millions)
|
2018 | 2017 | ||||
|
Revenue
|
$ |
1,043.8
|
$ |
1,008.4
|
||
|
Profit (loss) for the year
|
55.3
|
(104.9
|
) |
|||
|
Total non-current assets
|
8,791.3
|
9,350.4
|
||||
|
Total current assets
|
1,127.7
|
1,141.9
|
||||
|
Total non-current liabilities
|
7,423.8
|
8,096.5
|
||||
|
Total current liabilities
|
739.1
|
500.4
|
||||
|
2018 Pension Plans
|
2018 OPEB Plans
|
|||||||||||||||
|
(all dollar amounts in $ millions)
|
Accrued
Benefit
Obligation
|
Net Periodic
Pension Cost
|
Accumulated
Postretirement
Benefit
Obligation
|
Net Periodic
Postretirement
Benefit Cost
|
||||||||||||
|
Discount Rate
|
||||||||||||||||
|
1% increase
|
(43.9
|
)
|
(4.1
|
)
|
(22.8
|
)
|
(1.0
|
)
|
||||||||
|
1% decrease
|
53.6
|
3.9
|
29.0
|
2.5
|
||||||||||||
|
Future compensation rate
|
||||||||||||||||
|
1% increase
|
0.3
|
0.6
|
—
|
—
|
||||||||||||
|
1% decrease
|
(0.3
|
)
|
(2.7
|
)
|
—
|
—
|
||||||||||
|
Expected return on plan assets
|
||||||||||||||||
|
1% increase
|
—
|
(3.5
|
)
|
—
|
(1.2
|
)
|
||||||||||
|
1% decrease
|
—
|
3.5
|
—
|
1.4
|
||||||||||||
|
Life expectancy
|
||||||||||||||||
|
10% increase
|
26.1
|
2.8
|
15.1
|
1.8
|
||||||||||||
|
10% decrease
|
(27.7
|
)
|
(4.0
|
)
|
(14.5
|
)
|
(1.4
|
)
|
||||||||
|
Health care trend
|
||||||||||||||||
|
1% increase
|
—
|
—
|
28.0
|
4.4
|
||||||||||||
|
1% decrease
|
—
|
—
|
(22.2
|
)
|
(2.6
|
)
|
||||||||||