Avangrid Reports Full Year & Fourth Quarter 2016 Earnings Results and Provides
2017 Adjusted Earnings Outlook
Today Avangrid, Inc. (NYSE:AGR) reported consolidated net income of $630 million, or $2.04 per share, for the year ended
December 31, 2016, compared to $267 million, or $1.05 per share, for the year ended December 31, 2015. For the fourth quarter of
2016, consolidated net income was $207 million, or $0.67 per share, compared to $96 million, or $0.37 per share, for the same
period in 2015. These results include full year and fourth quarter 2015 earnings for Avangrid (formerly known as Iberdrola USA,
Inc.) and earnings from December 17, 2015 through the end of 2015 for UIL Holdings Corporation (UIL).
Net income and earnings per share for the fourth quarter and full year of 2016 and 2015 on a U.S. GAAP basis are set forth
below:
|
Net Income (Loss) - $M |
|
Three Months ended December 31, |
|
Year ended December 31, |
$M |
2016 |
|
2015 |
|
'16 vs '15 |
|
2016 |
|
2015 |
|
'16 vs '15 |
|
|
|
|
|
|
|
|
|
|
|
|
Networks |
$ 161 |
|
$ 23 |
|
$ 137 |
|
$ 480 |
|
$ 208 |
|
$ 271 |
Renewables |
(9) |
|
(23) |
|
14 |
|
112 |
|
133 |
|
(21) |
Corporate |
51 |
|
113 |
|
(62) |
|
80 |
|
(6) |
|
86 |
Gas Storage |
4 |
|
(18) |
|
22 |
|
(42) |
|
(69) |
|
27 |
Net Income |
$ 207 |
|
$ 96 |
|
$ 111 |
|
$ 630 |
|
$ 267 |
|
$ 363 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended December 31, |
|
Year ended December 31, |
|
2016 |
|
2015 |
|
'16 vs '15 |
|
2016 |
|
2015 |
|
16 vs '15 |
|
|
|
|
|
|
|
|
|
|
|
|
Networks |
$ 0.52 |
|
$ 0.09 |
|
$ 0.43 |
|
$ 1.55 |
|
$ 0.83 |
|
$ 0.72 |
Renewables |
(0.03) |
|
(0.10) |
|
0.07 |
|
0.37 |
|
0.53 |
|
(0.16) |
Corporate |
0.16 |
|
0.45 |
|
(0.29) |
|
0.26 |
|
(0.03) |
|
0.29 |
Gas Storage |
0.01 |
|
(0.07) |
|
0.08 |
|
(0.14) |
|
(0.28) |
|
0.14 |
Earnings Per Share |
$ 0.67 |
|
$ 0.37 |
|
$ 0.30 |
|
$ 2.04 |
|
$ 1.05 |
|
$ 1.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-avg # of Shares (M): |
309.5 |
|
252.2 |
|
|
|
309.5 |
|
252.2 |
|
|
Amounts may not add due to rounding |
|
|
|
|
|
|
|
|
|
|
Adjusted to reflect the combination of the full year of Avangrid with UIL for 2015, excluding merger-related costs in 2015, the
gain from the sale of equity investments, the impairment of an investment recorded in 2016, mark-to-market adjustments in the
Renewables segment and the non-core Gas Storage business, the non-GAAP 2016 consolidated adjusted net income was $641 million, or
$2.07 per share, for the year ended December 31, 2016, compared to $521 million, or $1.68 per share, for the year ended December
31, 2015. For the fourth quarter of 2016, the non-GAAP consolidated adjusted net income was $206 million, or $0.67 per share,
compared to $207 million, or $0.67 per share, for the same period in 2015. For additional information, see “Use of Non-GAAP
Financial Measures” and “Reconciliation of Non-GAAP Financial Measures” below.
“It’s been a little over a year since the merger of Iberdrola USA/UIL Holdings and 2016 was clearly a very productive first
year,” said James P. Torgerson, chief executive officer of Avangrid. “Integration of the companies is proceeding as planned and the
implementation of best practices is well underway. Our financial performance and cash flow significantly improved in 2016 helping
us to fund our growth strategy as we invested $1.9 billion of capital in Networks and Renewables in 2016. The Renewables Safe
Harbor and Repowering opportunities in 2016 enabled us to secure the full value of production tax credits for up to 2 GW of new
wind. Earnings improved in part due to the execution of our regulatory strategy with further investment, rate base growth and the
achievement of constructive rate agreements in 2016.”
“Those rate agreements, along with annual FERC transmission true-ups, provide stability on approximately 80% of our utility rate
base in the coming years. In December, we also filed our Automated Metering infrastructure proposal associated with New York’s
Reforming the Energy Vision initiative and our Earning Adjustment Mechanism implementation petition, each of which will provide
opportunities for us to help customers use energy more efficiently and help the state meet its energy goals,” added Torgerson.
Avangrid Networks
Avangrid Networks earned $480 million, or $1.55 per share, in 2016 compared to $208 million, or $0.83 per share, in 2015.
Avangrid Networks earned $161 million, or $0.52 per share, in the fourth quarter of 2016, compared to $23 million, or $0.09 per
share, in the fourth quarter of 2015. Earnings for the full year and fourth quarter of 2016, compared to 2015 benefitted primarily
from improved revenues with growing rate base, the impacts from rate agreements in 2016 and cost management across all of
Networks.
The Avangrid Networks results for the full year and fourth quarter of 2015 only reflect earnings from UIL from December 17, 2015
through year end of 2015, and, as a result 2015 results are not directly comparable to 2016 results. Adjusted to reflect the
combination of Avangrid with UIL for the full year and fourth quarter of 2015, Avangrid Networks earned $381 million and $99
million, respectively.
Avangrid Renewables
Avangrid Renewables earned $112 million, or $0.37 per share, in 2016 compared to $133 million, or $0.53 per share, in 2015. The
results in 2015 were favorably impacted by certain transactions that had no effect on consolidated results. Those transactions
included the settlement of intercompany interest and the settlement of an intercompany note with Corporate in the amount of $0.13
per share. Earnings in 2016, compared to 2015 reflected the positive impacts from the extension of useful life of certain wind
assets, improved wind production and favorable mark-to-market adjustments.
“Earlier this month, the Amazon Wind Farm US East, the first commercial-scale wind farm in North Carolina and one of the first
in the southeastern U.S., reached full commercial operation,” commented Torgerson. “Execution of additional wind and solar projects
totaling nearly 600 MWs is well underway with commercial operation expected in late 2017.”
Avangrid Renewables incurred a loss of $9 million, or $0.03 per share, in the fourth quarter of 2016, compared to a loss of $23
million, or $0.10 per share, in the fourth quarter of 2015. Earnings for the fourth quarter of 2016, compared to 2015 benefitted
from the extension of useful life of certain wind assets, higher average prices and favorable mark-to-market adjustments.
Corporate
Corporate contributed $80 million, or $0.26 per share, compared to a loss $6 million, or $0.03 per share, in 2015. Results for
the full year of 2015 include certain merger-related costs and losses from the intercompany transactions with Renewables described
above, partially offset by favorable income tax adjustments primarily related to the application of a unitary tax regime in certain
states. Results in 2016 compared to 2015, reflect the gains from the sale of Iroquois and other equity investments and favorable
state income tax adjustments.
For the fourth quarter of 2016, Corporate contributed $51 million, or $0.16 per share, compared to $113 million, or $0.45 per
share, for the fourth quarter of 2015. Results for the fourth quarter of 2015 include favorable tax adjustments primarily related
to the application of a unitary tax regime in certain states, partially offset by certain merger-related costs. Results for the
fourth quarter of 2016 compared to 2015 reflect less favorable tax adjustments mainly in relation to the application of a unitary
tax regime in certain states.
The Corporate results for the full year and fourth quarter of 2015 only reflect earnings from UIL from December 17, 2015 through
year end of 2015, and, as a result 2015 results are not directly comparable to 2016 results. Adjusted to reflect the combination of
AVANGRID with UIL for the full year and fourth quarter of 2015, Corporate contributed $23 million and $131 million,
respectively.
Gas Storage
Gas Storage incurred a loss of $42 million, or $0.14 per share, in 2016 compared to a loss of $69 million, or $0.28 per share,
in 2015. For the fourth quarter of 2016, Gas Storage earned $4 million, or $0.01 per share, compared to a loss of $18 million, or
$0.07 per share, in the fourth quarter of 2015.
Avangrid is exploring strategic options for the Gas Storage business and considers it a non-core business.
Outlook
Avangrid’s adjusted consolidated earnings outlook for 2017 is projected to be $2.10- $2.35 per share. Details of the earnings
components are summarized as follows.
|
|
|
|
|
Outlook - Estimated EPS
(1) |
|
|
|
|
|
|
|
As of February 21, 2017 |
|
Networks |
|
$1.66 - $1.74 |
|
Renewables |
|
$0.50 - $0.65 |
|
Corporate |
|
$(0.08) - $(0.05) |
|
Adjusted EPS(2) |
|
$2.10 - $2.35 |
|
|
|
|
Amounts may not add due to rounding; Estimates are not expected to be additive
|
(1) Assumes approx. 309.5 million shares
outstanding |
(2) Excluding Gas Storage and Mark-to-Market - Renewables
|
Primary outlook assumptions include:
- Full year NYSEG, RG&E and UI-Distribution rates
- Further integration & best practices
- Normal Wind
- Full year Renewables extension of wind assets useful life
- Full year Amazon Wind Farm U.S. East
- Additional Wind projects by year-end
- Higher consolidated effective tax rate
- Excludes Renewables mark-to-market and non-core Gas Storage
Although it is not included in our 2017 adjusted consolidated earnings outlook, the Gas Storage business is projected to be
$(0.12)-$(0.08) per share in 2017.
Webcast
Avangrid will webcast audio-only financial presentations in conjunction with releasing fourth quarter and full year 2016
earnings on Tuesday, February 21, 2017 beginning at 10:00 A.M. Eastern time. The webcast will feature 2016 earnings and long-term
outlook presentations from Avangrid’s CEO, James P. Torgerson and other members of the executive team. Following the earnings and
long-term outlook webcast, Avangrid will webcast an audio-only Renewables seminar beginning at 12:30 P.M. Eastern time. Both
webcasts can be accessed through the investor relations section of Avangrid’s website at http://www.Avangrid.com.
Avangrid, Inc. (NYSE: AGR) is a diversified energy and utility company with more than $30 billion in assets and operations in
25 states. The company operates regulated utilities and electricity generation through two primary lines of business. Avangrid
Networks includes eight electric and natural gas utilities, serving approximately 3.2 million customers in New York and New
England. Avangrid Renewables operates 6.5 gigawatts of electricity capacity, primarily through wind power, in states across the
United States. Avangrid employs approximately 7,000 people. The company was formed through a merger between Iberdrola USA, Inc. and
UIL Holdings Corporation in 2015. Iberdrola S.A. (Madrid: IBE), a worldwide leader in the energy industry, owns 81.5% of the
outstanding shares of Avangrid common stock. For more information, visit www.Avangrid.com .
Forward Looking Statements
Certain statements in this presentation may relate to our future business and financial performance and future events or
developments involving us and our subsidiaries that are not purely historical and may constitute “forward-looking statements”
within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the use
of forward-looking terms such as “may,” “will,” “should,” “can,” “expects,” “believes,” “anticipates,” “intends,” “plans,”
“estimates,” “projects,” “assumes,” “guides,” “targets,” “forecasts,” “is confident that” and “seeks” or the negative of such terms
or other variations on such terms or comparable terminology. Such forward looking statements include, but are not limited to,
statements about our plans, objectives and intentions, outlooks or expectations for earnings, revenues, expenses or other future
financial or business performance, strategies or expectations, or the impact of legal or regulatory matters on our business,
results of operations or financial condition. Such statements are based upon the current beliefs and expectations of our management
and are subject to significant risks and uncertainties that could cause actual outcomes and results to differ materially. Important
factors that could cause actual results to differ materially from those indicated by such forward-looking statements include,
without limitation, the risks and uncertainties set forth under the section entitled “Risk Factors” and “Management’s Discussion
and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31,
2015, and our Quarterly Report on Form 10-Q for the nine months ended September 30,2016, which are on file with the Securities and
Exchange Commission (SEC) and available on our investor relations website at www.Avangrid.com and on the SEC website at www.sec.gov . Additional information will also be set forth in subsequent filings with the SEC. You should
consider these factors carefully in evaluating for-ward looking statements. Should one or more of these risks or uncertainties
materialize, or should any of the underlying assumptions prove incorrect, actual results may vary in material respects from those
expressed or implied by these forward-looking statements. You should not place undue reliance on these forward-looking statements.
We do not undertake any obligation to update or revise any forward-looking statements to reflect events or circumstances after the
date of this presentation whether as a result of new information, future events or otherwise, except as may be required under
applicable securities laws.
Use of Non-GAAP Financial Measures
To supplement our consolidated financial statements presented in accordance with U.S. GAAP, Avangrid considers certain
non-GAAP financial measures that are not prepared in accordance with U.S. GAAP, including adjusted net income and adjusted earnings
per share. The non-GAAP financial measures we use are specific to Avangrid and the non-GAAP financial measures of other companies
may not be calculated in the same manner. We use these non-GAAP financial measures, in addition to U.S. GAAP measures, to establish
operating budgets and operational goals to manage and monitor our business, evaluate our operating and financial performance and to
compare such performance to prior periods and to the performance of our competitors. We believe that presenting such non-GAAP
financial measures is useful because such measures can be used to analyze and compare profitability between companies and
industries because it eliminates the impact of financing and certain non-cash charges as well as allow for an evaluation of
Avangrid with a focus on the performance of its core operations. In addition, we present non-GAAP financial measures because
we believe that they and other similar measures are widely used by certain investors, securities analysts and other interested
parties as supplemental measures of performance.
We provide adjusted net income and adjusted earnings per share, which are adjusted to reflect the full twelve month period of
results for UIL, excluding the costs of the combination of Avangrid with UIL, mark-to-market adjustments to reflect the
effect of mark-to-market changes in the fair value of derivative instruments used by Avangrid to economically hedge market price
fluctuations in related underlying physical transactions for the purchase and sale of electricity, adjustments for the non-core Gas
Storage business, for which we are exploring strategic options, and the impairment of certain investments and excludes the sale of
certain equity investments. We believe adjusted net income is more useful in understanding and evaluating actual and projected
financial performance and contribution of Avangrid core lines of business and to more fully compare and explain our results.
The most directly comparable U.S. GAAP measure to adjusted net income is net income. We also provide adjusted earnings per
share, which is adjusted net income converted to an earnings per share amount.
The use of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for, or superior to,
Avangrid’s U.S. GAAP financial information, and investors are cautioned that the non-GAAP financial measures are limited in their
usefulness, may be unique to Avangrid, and should be considered only as a supplement to Avangrid’s U.S. GAAP financial measures.
The non-GAAP financial measures may not be comparable to other similarly titled measures of other companies and have limitations as
analytical tools. Non-GAAP financial measures are not primary measurements of our performance under U.S. GAAP and should not be
considered as alternatives to operating income, net income or any other performance measures determined in accordance with U.S.
GAAP.
Avangrid, Inc. |
Condensed Consolidated Statements of Income |
(In Millions except per share amounts) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended |
|
Year ended |
|
|
December 31, |
|
December 31, |
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
Operating Revenues
|
|
$ 1,491 |
|
$ 1,153 |
|
$ 6,018 |
|
$ 4,367 |
Operating Expenses |
|
|
|
|
|
|
|
|
Purchased power, natural gas and fuel used |
|
325 |
|
218 |
|
1,286 |
|
972 |
Operations and maintenance |
|
544 |
|
573 |
|
2,206 |
|
1,808 |
Impairment of non-current assets |
|
- |
|
2 |
|
- |
|
12 |
Depreciation and amortization |
|
183 |
|
170 |
|
804 |
|
695 |
Taxes other than income taxes |
|
133 |
|
107 |
|
528 |
|
367 |
Total Operating Expenses |
|
1,185 |
|
1,070 |
|
4,824 |
|
3,854 |
Operating Income |
|
306 |
|
83 |
|
1,194 |
|
513 |
Other Income and (Expense) |
|
|
|
|
|
|
|
|
Other income and (expense) |
|
4 |
|
17 |
|
76 |
|
55 |
Earnings (losses) from equity method investments |
|
3 |
|
3 |
|
7 |
|
- |
Interest expense, net of capitalization |
|
(56) |
|
(76) |
|
(268) |
|
(267) |
Income (Loss) Before Income Tax |
|
257 |
|
27 |
|
1,009 |
|
301 |
Income tax expense |
|
50 |
|
(69) |
|
379 |
|
34 |
Net Income (Loss) |
|
$ 207 |
|
$ 96 |
|
$ 630 |
|
$ 267 |
|
|
|
|
|
|
|
|
|
Earnings (Loss) per Common Share, Basic: |
|
$ 0.67 |
|
$ 0.37 |
|
$ 2.04 |
|
$ 1.05 |
Earnings (Loss) per Common Share, Diluted: |
|
$ 0.67 |
|
$ 0.37 |
|
$ 2.04 |
|
$ 1.05 |
Weighted-average Number of Common Shares Outstanding: |
|
|
|
|
|
|
Basic |
|
309,492,628 |
|
261,570,425 |
|
309,512,553 |
|
254,588,212 |
Diluted |
|
309,974,117 |
|
261,637,469 |
|
309,817,322 |
|
254,605,111 |
|
|
|
|
|
|
|
|
|
Amounts may not add due to rounding |
|
|
|
|
|
|
|
|
Avangrid, Inc. |
Condensed Consolidated Balance Sheets |
(Unaudited) |
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|
($M) |
2016 |
|
2015 |
|
ASSETS |
|
|
|
|
Current assets |
$ 2,252 |
|
$ 2,474 |
|
Net property, plant & equipment in service |
20,077 |
|
19,373 |
|
Total property, plant & equipment |
21,548 |
|
20,711 |
|
Regulatory assets |
3,091 |
|
3,314 |
|
Goodwill |
3,124 |
|
3,115 |
|
Other assets |
1,294 |
|
1,129 |
|
Total Assets |
$ 31,309 |
|
$ 30,743 |
|
LIABILITIES AND EQUITY |
|
|
|
|
Current liabilities |
2,712 |
|
2,035 |
|
Regulatory liabilities |
2,246 |
|
2,360 |
|
Other non-current liabilities |
6,719 |
|
6,752 |
|
Non-current debt |
4,510 |
|
4,530 |
|
Total Liabilities |
16,187 |
|
15,677 |
|
EQUITY |
|
|
|
|
Common stock |
3 |
|
3 |
|
Additional paid-in-capital |
13,653 |
|
13,653 |
|
Treasury stock |
(5) |
|
- |
|
Retained earnings |
1,544 |
|
1,449 |
|
Accumulated other comprehensive loss |
(86) |
|
(52) |
|
Total Stockholders' Equity |
15,109 |
|
15,053 |
|
Noncontrolling interests |
13 |
|
13 |
|
Total Equity |
15,122 |
|
15,066 |
|
Total Liabilities & Equity |
$ 31,309 |
|
$ 30,743 |
|
|
|
|
|
Amounts may not add due to rounding |
|
|
|
Avangrid, Inc. |
Condensed Consolidated Statement of Cash Flows |
(Unaudited) |
|
|
|
|
|
|
|
Year Ended |
|
|
December 31, |
$M |
|
2016 |
|
2015 |
Cash Flow from Operating Activities: |
|
|
|
|
Net income |
|
$ 630 |
|
$ 267 |
Net Cash Provided by Operating Activities |
|
1,561 |
|
1,363 |
Cash Flow from Investing Activities: |
|
|
|
|
Capital expenditures |
|
(1,707) |
|
(1,082) |
Contributions in aid of construction |
|
69 |
|
38 |
Government grants |
|
— |
|
17 |
Acquisition of business, net of $48 million cash acquired |
— |
|
(547) |
Proceeds from sale of equity method and other investment |
57 |
|
3 |
Proceeds from sale of property, plant and equipment |
50 |
|
— |
Receipts from (payments to) affiliates |
|
6 |
|
(6) |
Cash distribution from equity method investments |
|
6 |
|
12 |
Other investments and equity method investments, net |
(8) |
|
47 |
Net Cash Used in Investing Activities |
|
(1,527) |
|
(1,518) |
Cash Flow from Financing Activities: |
|
|
|
|
Non-current note issuance |
|
493 |
|
350 |
Repayments of non-current debt |
|
(355) |
|
(141) |
Repayments of other short-term debt, net |
|
(2) |
|
10 |
Payments on tax equity financing arrangements |
|
(88) |
|
(102) |
Repayments of capital leases |
|
(12) |
|
(12) |
Dividends to noncontrolling interests |
|
— |
|
(3) |
Repurchase of common stock |
|
(5) |
|
— |
Issuance of common stock |
|
(2) |
|
— |
Dividends paid |
|
(401) |
|
— |
Net Cash (Used in) Provided by Financing Activities |
(372) |
|
102 |
Net (decrease) in Cash, Cash Equivalents and Restricted
Cash |
(338) |
|
(53) |
Cash, Cash Equivalents and Restricted Cash, beginning of
period |
434 |
|
487 |
Cash, Cash Equivalents and Restricted Cash, end of period |
$ 96 |
|
$ 434 |
|
|
|
|
|
Amounts may not add due to rounding |
|
|
|
|
Reconciliation of Non-GAAP Financial Measures
Earnings for the fourth quarter and full year of 2015 are adjusted below to reflect the combination of AVANGRID with UIL:
|
|
|
|
|
|
|
|
Avangrid, Inc. |
Reconciliation of Non-GAAP Adjusted Net Income (Loss) - $M |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended December 31, |
|
Year ended December 31, |
|
2016 |
|
Adjusted 2015 |
|
Adjusted
'16 vs '15
|
|
2016 |
|
Adjusted 2015 |
|
Adjusted
'16 vs '15
|
|
|
|
|
|
|
|
|
|
|
|
|
Networks |
$ 161 |
|
$ 23 |
|
$ 137 |
|
$ 480 |
|
$ 208 |
|
$ 271 |
Renewables |
(9) |
|
(23) |
|
14 |
|
112 |
|
133 |
|
(21) |
Corporate |
51 |
|
113 |
|
(62) |
|
80 |
|
(6) |
|
86 |
Gas Storage |
4 |
|
(18) |
|
22 |
|
(42) |
|
(69) |
|
27 |
Net Income |
$ 207 |
|
$ 96 |
|
$ 111 |
|
$ 630 |
|
$ 267 |
|
$ 363 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
Net income representing full year for UIL |
- |
|
44 |
|
(44) |
|
- |
|
133 |
|
(133) |
Merger Costs |
- |
|
90 |
|
(90) |
|
- |
|
122 |
|
(122) |
Sale of equity method and other investment |
- |
|
- |
|
- |
|
(36) |
|
- |
|
(36) |
Impairment of investment |
- |
|
- |
|
- |
|
3 |
|
- |
|
3 |
Mark-to-market adjustments - Renewables |
5 |
|
- |
|
5 |
|
(20) |
|
(25) |
|
5 |
Income tax impact of adjustments* |
(2) |
|
(41) |
|
39 |
|
22 |
|
(45) |
|
67 |
Gas Storage, net of tax |
(4) |
|
18 |
|
(22) |
|
42 |
|
69 |
|
(27) |
Adjusted Net Income |
$ 206 |
|
$ 207 |
|
$ (1) |
|
$ 641 |
|
$ 521 |
|
$ 120 |
|
|
|
|
|
|
|
|
|
|
|
|
* 2016: Income tax impact of adjustments: $14M from sale of equity method
investment-Corporate,
$1M from sale of other investment - Renewables , $(1)M on impairment of investment-Networks
and $8M from MtM adjustment-Renewables.
|
* 2015: Income tax impact of adjustments of $49M-Networks and $5M-Corporate relate
to merger costs and $(9)M from MtM adjustment - Renewables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings for the fourth quarter and year 2015 are adjusted below to
reflect the combination of AVANGRID with UIL: |
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjusted Net Income (Loss) - $M
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended December 31, |
|
Year ended December 31, |
|
Adjusted 2016 |
|
Adjusted 2015 |
|
Adjusted
'16 vs '15
|
|
Adjusted 2016 |
|
Adjusted 2015 |
|
Adjusted
'16 vs '15
|
Networks |
$ 161 |
|
$ 99 |
|
$ 62 |
|
$ 482 |
|
$ 381 |
|
$ 101 |
Renewables |
(6) |
|
(23) |
|
18 |
|
98 |
|
117 |
|
(19) |
Corporate |
51 |
|
131 |
|
(80) |
|
61 |
|
23 |
|
38 |
Gas Storage |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Adjusted Net Income |
$ 206 |
|
$ 207 |
|
$ (1) |
|
$ 641 |
|
$ 521 |
|
$ 120 |
|
|
|
|
|
|
|
|
|
|
|
|
Amounts may not add due to rounding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avangrid, Inc. |
Reconciliation of Adjusted Non-GAAP Earnings (Loss) Per Share
(EPS) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended December 31, |
|
Year ended December 31, |
|
2016 |
|
Adjusted 2015 |
|
Adjusted
'16 vs '15
|
|
2016 |
|
Adjusted 2015 |
|
Adjusted
'16 vs '15
|
|
|
|
|
|
|
|
|
|
|
|
|
Networks |
$ 0.52 |
|
$ 0.09 |
|
$ 0.43 |
|
$ 1.55 |
|
$ 0.83 |
|
$ 0.72 |
Renewables |
(0.03) |
|
(0.10) |
|
0.07 |
|
0.37 |
|
0.53 |
|
(0.16) |
Corporate |
0.16 |
|
0.45 |
|
(0.29) |
|
0.26 |
|
(0.03) |
|
0.29 |
Gas Storage |
0.01 |
|
(0.07) |
|
0.08 |
|
(0.14) |
|
(0.28) |
|
0.14 |
Earnings Per Share* |
$ 0.67 |
|
$ 0.37 |
|
$ 0.30 |
|
$ 2.04 |
|
$ 1.05 |
|
$ 1.00 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
Reduction for acquisition of UIL shares |
- |
|
(0.06) |
|
0.06 |
|
- |
|
(0.18) |
|
0.18 |
Net income representing full year for UIL |
- |
|
0.15 |
|
(0.15) |
|
- |
|
0.43 |
|
(0.43) |
Merger Costs |
- |
|
0.29 |
|
(0.29) |
|
- |
|
0.40 |
|
(0.40) |
Sale of equity method and other investment |
- |
|
- |
|
- |
|
(0.12) |
|
- |
|
(0.12) |
Impairment of investment |
- |
|
- |
|
- |
|
0.01 |
|
- |
|
0.01 |
Mark-to-market adjustments - Renewables |
0.02 |
|
- |
|
0.02 |
|
(0.07) |
|
(0.08) |
|
0.01 |
Income tax impact of adjustments* |
(0.01) |
|
(0.14) |
|
0.13 |
|
0.07 |
|
(0.15) |
|
0.22 |
Gas Storage, net of tax |
(0.01) |
|
0.06 |
|
(0.07) |
|
0.14 |
|
0.22 |
|
(0.09) |
Adjusted Earnings Per Share |
$ 0.67 |
|
$ 0.67 |
|
$ (0.00) |
|
$ 2.07 |
|
$ 1.68 |
|
$ 0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
* Pre-merger '15 EPS - based on 252.2 M shares |
|
|
|
|
|
|
|
|
|
|
Weighted-avg # of Shares (M): |
309.5 |
|
309.1 |
|
|
|
309.5 |
|
309.5 |
|
|
Amounts may not add due to rounding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* 2016: EPS Income tax impact of adjustments: $0.05 from sale of equity method investment
and $0.02 from MtM adjustment - Renewables.
|
* 2015: EPS Income tax impact of adjustments: $0.17 from merger costs
and $(0.02) from MtM adjustment - Renewables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Adjusted Earnings (Loss) Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months ended December 31, |
|
Year ended December 31, |
|
Adjusted 2016 |
|
Adjusted 2015 |
|
Adjusted
'16 vs '15
|
|
Adjusted 2016 |
|
Adjusted 2015 |
|
Adjusted
'16 vs '15
|
Networks |
$ 0.52 |
|
$ 0.32 |
|
$ 0.20 |
|
$ 1.56 |
|
$ 1.23 |
|
$ 0.33 |
Renewables |
(0.02) |
|
(0.08) |
|
0.06 |
|
0.32 |
|
0.38 |
|
(0.06) |
Corporate |
0.17 |
|
0.42 |
|
(0.26) |
|
0.20 |
|
0.07 |
|
0.12 |
Gas Storage |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
Adjusted Earnings Per Share |
$ 0.67 |
|
$ 0.67 |
|
(0.00) |
|
$ 2.07 |
|
$ 1.68 |
|
0.39 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-avg # of Shares (M): |
|
|
309.1 |
|
|
|
|
|
309.5 |
|
|
Amounts may not add due to rounding |
|
|
|
|
|
|
|
|
|
|
|
Avangrid, Inc.
Analysts:
Patricia Cosgel, 203-499-2624
or
Media:
Michael West Jr., 203-499-3858
View source version on businesswire.com: http://www.businesswire.com/news/home/20170221005165/en/