BETHESDA, Md., Nov. 09, 2017 (GLOBE NEWSWIRE) -- TerraForm Power, Inc. (Nasdaq:TERP) (“TerraForm Power”) today
reported financial results for the three months ended September 30, 2017.
“We are very excited about the prospects for TerraForm Power,” said John Stinebaugh, CEO of TerraForm Power. “With our
high-quality fleet of solar and wind assets and the support of our sponsor, we are confident that we can deliver an attractive
total return to our shareholders comprised of a dividend backed by the stable cash flow from our assets and growth that is
sustainable over the long term.”
Q3 2017 Results
|
Q3 2017 |
Q3 2016 |
|
9 Months Ended
9/30/2017 |
9 Months Ended
9/30/2016 |
Generation
(GWh) 1 |
|
1,378 |
|
|
1,582 |
|
|
|
5,315 |
|
|
5,504 |
|
Net Loss
($M) |
$ |
(35 |
) |
$ |
(28 |
) |
|
$ |
(92 |
) |
$ |
(106 |
) |
per Share 2 |
$ |
(0.31 |
) |
$ |
(0.29 |
) |
|
$ |
(0.62 |
) |
$ |
(0.53 |
) |
Adj. EBITDA
1 |
$ |
109 |
|
$ |
119 |
|
|
$ |
344 |
|
$ |
369 |
|
CAFD ($M)
1 |
$ |
25 |
|
$ |
34 |
|
|
$ |
92 |
|
$ |
145 |
|
per Share 2 |
$ |
0.18 |
|
$ |
0.24 |
|
|
$ |
0.65 |
|
$ |
1.04 |
|
1 Adjusted for sale of our UK and Residential portfolios. See discussion regarding use of non-GAAP
measures at the end of this press release
2 Calculated on a fully diluted basis
Financial Results and Operations
During the third quarter, our portfolio performed slightly below expectations, delivering adjusted EBITDA and CAFD of $109
million and $25 million, respectively. This represents a decrease of $10 million and $9 million, respectively, compared to
the same period last year when we delivered adjusted EBITDA and CAFD of $119 million and $34 million, respectively. The
decrease was largely due to unusually weak wind resource, which was ~20% below average for the quarter, resulting in a 13% decrease
in total generation compared to the prior year. Wind resource was particularly low at our Hawaii projects, which have a
higher than average contract price. Solar resource was also ~5% below normal levels. During the quarter, our fleet
availability of 96% continued to show improvement and has further room to increase as we complete the transition to stand alone
operations.
After quarter end, we signed an EPC contract to upgrade the batteries at one of our Hawaii wind projects where we are replacing
lead acid batteries with lithium ion batteries. Due to lower maintenance expense associated with these new batteries, we expect to
earn ~20% unlevered return on the investment of $11 million. In addition, we believe there may be opportunities in the future
to expand our battery farm in order to provide further ancillary services for the local utility.
During the quarter, we revised our definition of CAFD to adjusted EBITDA minus cash distributions to non-controlling interest,
annualized interest and project-level amortization payments and average annualized long-term sustaining capital expenditures
required to maintain reliability and efficiency of our assets, plus any operating items that are representative of our core
business operations. We revised our definition as we believe it provides a more meaningful measure for investors to evaluate our
financial and operating performance and ability to pay dividends. We encourage you to review the discussion regarding the use
of non-GAAP measures at the end of this press release for more detail.
TerraForm Power’s Value Proposition
Our goal is to deliver a total return of approximately 12% to shareholders that is sustainable over the long term. We
expect this total return will be comprised of an attractive dividend yield, supported by a payout ratio of 80-85% of CAFD, plus
dividend per share growth of 5-8%. Over the next five years, we see multiple paths to achieving this growth plan and
delivering compelling returns to our investors.
1) Margin Enhancements
We believe there is significant opportunity to enhance our cash flow through productivity enhancements. Within the first
year, we are targeting approximately $10 million of cost savings by streamlining our organization structure. We are in the
process of implementing a structure which is flatter and eliminates duplicative functions. In addition, we are planning to
automate a number of processes that are currently very labor intensive and in-source asset management and certain back office
functions.
Over the next 2 to 3 years, we are targeting an additional $15 million in cost savings through reductions in O&M expense of
$2 per MWh. We believe these O&M cost savings are achievable in part because we have a number of legacy service agreements in
our wind fleet with prices that are significantly above current market. Over the past few years, there has been increased
competition in the service sector as OEMs have been competing to gain market share by offering contracts that offer both greater
coverage as well as lower rates as compared to those in our legacy agreements. Alternatively, we are exploring whether we can
achieve greater benefits by adopting an in-sourcing operating model that leverages Brookfield’s experience in establishing an
organization to self-perform its renewable power O&M. We are pleased that we have two paths to achieve our cost savings
objectives. Whether we recontract with OEMs or in-source will ultimately depend upon which option offers the best combination
of lowest cost, risk mitigation and flexibility for our operations. In total, we expect these margin enhancements to provide
cash flow increases to largely fund our dividend per share growth targets through 2020.
2) Organic Growth
In addition to cost savings, we are very focused on developing a robust organic growth pipeline comprised of opportunities to
invest in our existing fleet on accretive basis as well as add-on acquisitions across our scope of operations. We have
identified several compelling opportunities to invest in our fleet, including asset repowerings, site expansions and potentially
adding energy storage to existing sites.
There are potential opportunities to repower several of our wind farms in the Northeast and Hawaii by replacing older turbines
with new turbines that have increased rotor diameter and superior power generation. With these repowering opportunities, we would
be able to utilize existing infrastructure such as the wind farm’s substation, electrical collection systems and potentially its
towers, subject to providing necessary reinforcement to the foundations. The preliminary economics for these projects are quite
compelling, as they are able to generate incremental power at much lower cost compared to new, greenfield wind projects.
However, we will be disciplined and only plan to proceed if we are able to secure long term contracts that mitigate the price risk
of these projects.
Another opportunity for organic growth is the potential repowering of projects in our distributed generation solar fleet. Our
distributed generation projects typically sell power to customers “behind the meter” at rates that are at a discount to their
utility rate. As solar panel costs have declined significantly over the last several years and the efficiency of the panels has
increased, there may be opportunities to replace older panels with higher output, lower cost modules as well as to expand the
footprint of our solar arrays. We believe this type of repowering represents a “win-win” situation, as our corporate and municipal
customers would see even greater savings on their electricity bill, and TerraForm Power would be able to earn attractive returns on
its incremental capital investment.
In addition to these opportunities, we also will seek to develop relationships with undercapitalized, private developers that
have local expertise and traction in key markets. With Brookfield’s support, we should be able to offer these smaller developers
capital as well as assistance in developing their projects. In return, we would look to secure a right of first offer on these
projects. We believe these relationships should produce add-on acquisitions with attractive returns compared to auction
processes.
We look forward to providing further updates on these organic growth initiatives as they progress.
3) Value-Oriented Acquisitions
We are currently evaluating a number of acquisition opportunities, leveraging Brookfield’s significant business development team
in our target markets of North America and Western Europe. With the relationships that Brookfield has developed, its team has
been very effective at sourcing off-market transactions at more attractive valuations than auction processes. Brookfield has
a track record of executing multi-faceted transactions such as take-privates and recapitalizations that have historically enabled
it to acquire high quality assets at attractive relative values.
Furthermore, TerraForm Power has a right of first offer (ROFO) to acquire renewable power assets in North America and Western
Europe owned by Brookfield and its affiliates. The ROFO portfolio currently stands at 3,500 MW. Over time, as
Brookfield entities look to sell these assets, TerraForm Power will have the opportunity to make offers for these assets and
potentially purchase them if the prices meet our investment objectives.
We believe that TerraForm Power will be able to achieve its dividend growth and total return objectives over the next five years
from cost savings and investments in organic growth opportunities. Our five-year business plan requires a modest amount of equity
issuance of ~$100 million. This will allow us to be patient and disciplined, and we will only pursue larger, value-oriented
acquisitions to the extent that they provide upside to our business plan.
Balance Sheet
Since the Brookfield transaction was announced in March, we have taken steps to strengthen our balance sheet and bolster our
liquidity. This progress was recently acknowledged when we received upgrades in our corporate credit rating to BB- from
S&P and B1 from Moody’s. In the past six months, we have repaid over $450 million of debt with proceeds from asset sales
and free cash flow. With the close of the Brookfield transaction, we received a change of control waiver for our $1.25 billion of
unsecured bonds and executed a $450 million revolving credit facility with relationship banks in replacement of our previous
facility. In early November, we issued a $350 million term loan that was used to repay an intermediate holdco loan,
simplifying our capital structure. We are very pleased with the execution of this financing, which we upsized by $50 million
and priced at LIBOR + 275, a tightening of 75 basis points below initial price guidance. We believe this is an affirmation of
Brookfield’s sponsorship and our plan to further strengthen our balance sheet over time
With the repayment of the intermediate holdco loan, there will no longer be any debt between our projects and our corporate
debt. Going forward, we intend to reduce corporate leverage by raising project debt on certain of our unlevered projects and
using the proceeds to repay corporate debt. As we grow, we expect to finance acquisitions primarily using non-recourse debt
with investment grade metrics, further deleveraging our balance sheet. Over the medium term, our objective is to reduce our
corporate debt to cash flow available for debt service (CFADS) ratio to between 4-5 times.
About TerraForm Power
TerraForm Power owns and operates a best-in-class renewable power portfolio of solar and wind assets located primarily in the
U.S., totaling more than 2,600 megawatts of installed capacity. TerraForm Power has a mandate to acquire operating solar and
wind assets in North America and Western Europe. TerraForm Power is listed on the Nasdaq stock exchange (Nasdaq:TERP). It is
sponsored by Brookfield Asset Management, a leading global alternative asset manager with more than US$250 billion of assets under
management.
For more information about TerraForm Power, please visit: www.terraformpower.com.
Contacts for Investors / Media:
Brett Prior
TerraForm Power
investors@terraform.com
Quarterly Earnings Call Details
Investors, analysts and other interested parties can access TerraForm Power’s 2017 Third Quarter Results as well as the Letter
to Shareholders and Supplemental Information on TerraForm Power’s website at www.terraformpower.com.
The conference call can be accessed via webcast on November 10, 2017 at 9:30 a.m. Eastern Time at https://edge.media-server.com/m6/p/g7z2anva or via teleconference at 1-844-464-3938 toll free in
North America. For overseas calls please dial 1-765-507-2638, at approximately 9:20 a.m. Eastern Time. A replay of the webcast will
be available for those unable to attend the live webcast.
Safe Harbor Disclosure
This communication contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934. Forward-looking statements can be identified by the fact that they do not
relate strictly to historical or current facts. These statements involve estimates, expectations, projections, goals, assumptions,
known and unknown risks, and uncertainties and typically include words or variations of words such as “expect,” “anticipate,”
“believe,” “intend,” “plan,” “seek,” “estimate,” “predict,” “project,” “goal,” “guidance,” “outlook,” “objective,” “forecast,”
“target,” “potential,” “continue,” “would,” “will,” “should,” “could,” or “may” or other comparable terms and phrases. All
statements that address operating performance, events, or developments that TerraForm Power expects or anticipates will occur in
the future are forward-looking statements. They may include estimates of cash available for distribution (CAFD), dividend growth,
cost savings initiatives, earnings, adjusted EBITDA, revenues, income, loss, capital expenditures, liquidity, capital structure,
future growth, and other financial performance items (including future dividends per share), descriptions of management’s plans or
objectives for future operations, products, or services, or descriptions of assumptions underlying any of the above.
Forward-looking statements provide TerraForm Power’s current expectations or predictions of future conditions, events, or results
and speak only as of the date they are made. Although TerraForm Power believes its expectations and assumptions are
reasonable, it can give no assurance that these expectations and assumptions will prove to have been correct and actual results may
vary materially.
By their nature, forward-looking statements are subject to risks and uncertainties that could cause actual results to differ
materially from those suggested by the forward-looking statements. Factors that might cause such differences include, but are not
limited to, risks related to the transition to Brookfield sponsorship; risks related to the SunEdison bankruptcy, including our
transition away from reliance on SunEdison for certain services including critical systems and information technology
infrastructure; risks related to wind conditions at our wind assets or to weather conditions at our solar assets; risks related to
potential events of default at our project financings; risks related to delays in our filing of periodic reports with the SEC;
risks related to the effectiveness of our internal controls over financial reporting; pending and future litigation; our ability to
successfully identify, evaluate, and consummate acquisitions; our ability to integrate the projects we acquire from third parties
or otherwise realize the anticipated benefits from such acquisitions; the willingness and ability of counterparties to fulfill
their obligations under offtake agreements; price fluctuations, termination provisions and buyout provisions in offtake agreements;
government regulation, including compliance with regulatory and permit requirements and changes in market rules, rates, tariffs,
environmental laws and policies affecting renewable energy; operating and financial restrictions under agreements governing
indebtedness; the condition of the debt and equity capital markets and our ability to borrow additional funds and access capital
markets, as well as our substantial indebtedness and the possibility that we may incur additional indebtedness going forward; cash
trapped at the project level, including the risk that such project-level cash may not be released up to the Company in a timely
manner; risks related to the proposed relocation of the Company’s headquarters; our ability to compete against traditional and
renewable energy companies; and hazards customary to the power production industry and power generation operations, such as unusual
weather conditions and outages. Furthermore, any dividends that we may pay in the future will be subject to available capital,
market conditions, and compliance with associated laws and regulations. Many of these factors are beyond TerraForm Power’s
control.
TerraForm Power disclaims any obligation to publicly update or revise any forward-looking statement to reflect changes in
underlying assumptions, factors, or expectations, new information, data, or methods, future events, or other changes, except as
required by law. The foregoing list of factors that might cause results to differ materially from those contemplated in the
forward-looking statements should be considered in connection with information regarding risks and uncertainties which are
described in TerraForm Power’s Form 10-K for the fiscal year ended December 31, 2016, as well as additional factors it may describe
from time to time in other filings with the Securities and Exchange Commission. You should understand that it is not possible to
predict or identify all such factors and, consequently, you should not consider any such list to be a complete set of all potential
risks or uncertainties.
|
TERRAFORM POWER, INC AND
SUBSIDIARIES |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS
OF OPERATIONS |
(In thousands, except per share
data) |
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
2017 |
|
2016 |
|
2017 |
|
2016 |
Operating revenues, net |
$ |
153,430 |
|
|
$ |
178,118 |
|
|
$ |
474,932 |
|
|
$ |
519,336 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
Cost of operations |
41,859 |
|
|
32,820 |
|
|
108,402 |
|
|
94,534 |
|
Cost of operations - affiliate |
1,199 |
|
|
7,149 |
|
|
10,224 |
|
|
22,898 |
|
General and administrative expenses |
21,664 |
|
|
26,510 |
|
|
99,644 |
|
|
64,750 |
|
General and administrative expenses - affiliate |
2,192 |
|
|
2,943 |
|
|
6,893 |
|
|
10,614 |
|
Acquisition and related costs |
— |
|
|
— |
|
|
— |
|
|
2,743 |
|
Impairment of renewable energy facilities |
— |
|
|
— |
|
|
1,429 |
|
|
— |
|
Depreciation, accretion and amortization expense |
61,830 |
|
|
57,988 |
|
|
186,039 |
|
|
178,026 |
|
Total operating costs and expenses |
128,744 |
|
|
127,410 |
|
|
412,631 |
|
|
373,565 |
|
Operating income |
24,686 |
|
|
50,708 |
|
|
62,301 |
|
|
145,771 |
|
Other expenses (income): |
|
|
|
|
|
|
|
Interest expense, net |
70,232 |
|
|
72,818 |
|
|
206,749 |
|
|
243,111 |
|
Gain on sale of renewable energy facilities |
— |
|
|
— |
|
|
(37,116 |
) |
|
— |
|
(Gain) loss on foreign currency exchange, net |
(1,078 |
) |
|
3,913 |
|
|
(5,695 |
) |
|
4,161 |
|
Loss on receivables - affiliate |
— |
|
|
— |
|
|
— |
|
|
845 |
|
Other (income) expenses, net |
(7,015 |
) |
|
548 |
|
|
(4,882 |
) |
|
692 |
|
Total other expenses, net |
62,139 |
|
|
77,279 |
|
|
159,056 |
|
|
248,809 |
|
Loss before income tax (benefit) expense |
(37,453 |
) |
|
(26,571 |
) |
|
(96,755 |
) |
|
(103,038 |
) |
Income tax (benefit) expense |
(2,633 |
) |
|
1,140 |
|
|
(4,982 |
) |
|
3,115 |
|
Net loss |
(34,820 |
) |
|
(27,711 |
) |
|
(91,773 |
) |
|
(106,153 |
) |
Less: Net income attributable to redeemable non-controlling interests |
6,803 |
|
|
4,642 |
|
|
18,162 |
|
|
16,374 |
|
Less: Net loss attributable to non-controlling interests |
(15,077 |
) |
|
(6,182 |
) |
|
(59,045 |
) |
|
(74,968 |
) |
Net loss attributable to Class A common stockholders |
$ |
(26,546 |
) |
|
$ |
(26,171 |
) |
|
$ |
(50,890 |
) |
|
$ |
(47,559 |
) |
|
|
|
|
|
|
|
|
Weighted average number of shares: |
|
|
|
|
|
|
|
Class A common stock - Basic and diluted |
92,352 |
|
|
90,860 |
|
|
92,228 |
|
|
89,140 |
|
Loss per share: |
|
|
|
|
|
|
|
Class A common stock - Basic and diluted |
$ |
(0.31 |
) |
|
$ |
(0.29 |
) |
|
$ |
(0.62 |
) |
|
$ |
(0.53 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TERRAFORM POWER, INC. AND
SUBSIDIARIES |
UNAUDITED CONDENSED CONSOLIDATED BALANCE
SHEETS |
(In thousands, except share and per share
data) |
|
|
September 30,
2017 |
|
December 31,
2016 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash and cash equivalents |
$ |
462,846 |
|
|
$ |
565,333 |
|
Restricted cash |
126,083 |
|
|
114,950 |
|
Accounts receivable, net |
104,841 |
|
|
89,461 |
|
Prepaid expenses and other current assets |
62,550 |
|
|
61,749 |
|
Assets held for sale |
— |
|
|
61,523 |
|
Total current assets |
756,320 |
|
|
893,016 |
|
|
|
|
|
Renewable energy facilities, net, including consolidated variable interest entities
of $3,309,214 and $3,434,549 in 2017 and 2016, respectively |
4,854,303 |
|
|
4,993,251 |
|
Intangible assets, net, including consolidated variable interest entities of
$836,290 and $875,095 in 2017 and 2016, respectively |
1,096,416 |
|
|
1,142,112 |
|
Deferred financing costs, net |
4,585 |
|
|
7,798 |
|
Other assets |
133,539 |
|
|
114,863 |
|
Restricted cash |
26,080 |
|
|
2,554 |
|
Non-current assets held for sale |
— |
|
|
552,271 |
|
Total assets |
$ |
6,871,243 |
|
|
$ |
7,705,865 |
|
|
|
|
|
Liabilities, Redeemable Non-controlling Interests and Stockholders'
Equity |
|
|
|
Current liabilities: |
|
|
|
Current portion of long-term debt and financing lease obligations,
including consolidated variable interest entities of $156,621 and $594,442 in 2017 and 2016, respectively |
$ |
716,728 |
|
|
$ |
2,212,968 |
|
Accounts payable, accrued expenses and other current liabilities,
including consolidated variable interest entities of $42,555 and $37,760 in 2017 and 2016, respectively |
145,276 |
|
|
125,596 |
|
Deferred revenue |
17,992 |
|
|
18,179 |
|
Due to SunEdison and affiliates, net |
15,775 |
|
|
16,692 |
|
Liabilities related to assets held for sale |
— |
|
|
21,798 |
|
Total current liabilities |
895,771 |
|
|
2,395,233 |
|
Long-term debt and financing lease obligations, less current portion, including
consolidated variable interest entities of $781,464 and $375,726 in 2017 and 2016, respectively |
2,864,666 |
|
|
1,737,946 |
|
Deferred revenue, less current portion |
44,669 |
|
|
55,793 |
|
Deferred income taxes |
32,889 |
|
|
27,723 |
|
Asset retirement obligations, including consolidated variable interest entities of
$95,596 and $92,213 in 2017 and 2016, respectively |
150,743 |
|
|
148,575 |
|
Other long-term liabilities |
33,261 |
|
|
31,470 |
|
Non-current liabilities related to assets held for sale |
— |
|
|
410,759 |
|
Total liabilities |
4,021,999 |
|
|
4,807,499 |
|
|
|
|
|
Redeemable non-controlling interests |
198,031 |
|
|
180,367 |
|
Stockholders' equity: |
|
|
|
Preferred stock, $0.01 par value per share, 50,000,000 shares
authorized, no shares issued |
— |
|
|
— |
|
Class A common stock, $0.01 par value per share, 850,000,000 shares
authorized, 92,770,614 and 92,476,776 shares issued in 2017 and 2016, respectively, and 92,408,596 and 92,223,089 shares
outstanding in 2017 and 2016, respectively |
928 |
|
|
920 |
|
Class B common stock, $0.01 par value per share, 140,000,000 shares
authorized, 48,202,310 shares issued and outstanding in 2017 and 2016 |
482 |
|
|
482 |
|
Class B1 common stock, $0.01 par value per share, 260,000,000 shares
authorized, no shares issued |
— |
|
|
— |
|
Additional paid-in capital |
1,480,584 |
|
|
1,467,108 |
|
Accumulated deficit |
(285,330 |
) |
|
(234,440 |
) |
Accumulated other comprehensive income |
57,334 |
|
|
22,912 |
|
Treasury stock, 362,018 and 253,687 shares in 2017 and 2016,
respectively |
(5,381 |
) |
|
(4,025 |
) |
Total TerraForm Power, Inc. stockholders' equity |
1,248,617 |
|
|
1,252,957 |
|
Non-controlling interests |
1,402,596 |
|
|
1,465,042 |
|
Total stockholders' equity |
2,651,213 |
|
|
2,717,999 |
|
Total liabilities, redeemable non-controlling interests and stockholders'
equity |
$ |
6,871,243 |
|
|
$ |
7,705,865 |
|
|
|
|
|
|
|
|
|
TERRAFORM POWER, INC. AND
SUBSIDIARIES |
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS |
(In thousands) |
|
|
Nine Months Ended
September 30, |
2017 |
|
2016 |
Cash flows from operating activities: |
|
|
|
Net loss |
$ |
(91,773 |
) |
|
$ |
(106,153 |
) |
Adjustments to reconcile net loss to net cash provided by operating
activities: |
|
|
|
Depreciation, accretion and amortization expense |
186,039 |
|
|
178,026 |
|
Amortization of favorable and unfavorable rate revenue contracts,
net |
29,459 |
|
|
30,128 |
|
Gain on sale of renewable energy facilities |
(37,116 |
) |
|
— |
|
Impairment of renewable energy facilities |
1,429 |
|
|
— |
|
Amortization of deferred financing costs and debt discounts |
19,729 |
|
|
19,579 |
|
Unrealized loss on U.K. interest rate swaps |
2,425 |
|
|
35,840 |
|
Unrealized (gain) loss on commodity contract derivatives, net |
(1,244 |
) |
|
5,006 |
|
Recognition of deferred revenue |
(11,510 |
) |
|
(9,508 |
) |
Stock-based compensation expense |
7,049 |
|
|
3,857 |
|
Unrealized (gain) loss on foreign currency exchange, net |
(5,275 |
) |
|
6,349 |
|
Loss on extinguishment of debt |
2,518 |
|
|
— |
|
Loss on receivables - affiliate |
— |
|
|
845 |
|
Deferred taxes |
5,166 |
|
|
3,014 |
|
Other, net |
5,978 |
|
|
2,287 |
|
Changes in assets and liabilities: |
|
|
|
Accounts receivable |
(18,860 |
) |
|
(30,502 |
) |
Prepaid expenses and other current assets |
(4,997 |
) |
|
(11,827 |
) |
Accounts payable, accrued expenses and other current liabilities |
(758 |
) |
|
10,035 |
|
Deferred revenue |
199 |
|
|
2,457 |
|
Other, net |
3,907 |
|
|
5,483 |
|
Net cash provided by operating activities |
92,365 |
|
|
144,916 |
|
Cash flows from investing activities: |
|
|
|
Capital expenditures |
(7,472 |
) |
|
(41,698 |
) |
Proceeds from sale of renewable energy facilities, net of cash and
restricted cash disposed |
183,235 |
|
|
— |
|
Proceeds from renewable energy state rebate |
15,542 |
|
|
— |
|
Proceeds from reimbursable interconnection costs |
8,079 |
|
|
— |
|
Acquisitions of renewable energy facilities from third parties, net
of cash and restricted cash acquired |
— |
|
|
(4,064 |
) |
Net cash provided by (used in) investing activities |
$ |
199,384 |
|
|
$ |
(45,762 |
) |
Cash flows from financing activities: |
|
|
|
Borrowings of non-recourse long-term debt |
$ |
79,835 |
|
|
$ |
3,980 |
|
Principal payments and prepayments on non-recourse long-term
debt |
(199,481 |
) |
|
(122,597 |
) |
Revolver repayments |
(275,000 |
) |
|
— |
|
Sale of membership interests and contributions from non-controlling
interests in renewable energy facilities |
6,935 |
|
|
15,501 |
|
Distributions to non-controlling interests in renewable energy
facilities |
(23,017 |
) |
|
(19,365 |
) |
Net SunEdison investment |
7,436 |
|
|
37,200 |
|
Due to SunEdison and affiliates, net |
(3,097 |
) |
|
(29,036 |
) |
Debt financing fees |
(10,228 |
) |
|
(12,958 |
) |
Other financing activities |
(1,030 |
) |
|
— |
|
Net cash used in financing activities |
(417,647 |
) |
|
(127,275 |
) |
Net decrease in cash, cash equivalents and restricted cash |
(125,898 |
) |
|
(28,121 |
) |
Net change in cash, cash equivalents and restricted cash classified within assets
held for sale |
54,806 |
|
|
(54,731 |
) |
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
3,264 |
|
|
(5,933 |
) |
Cash, cash equivalents and restricted cash at beginning of period |
682,837 |
|
|
793,033 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
615,009 |
|
|
$ |
704,248 |
|
Supplemental Disclosures: |
|
|
|
Cash paid for interest |
$ |
182,021 |
|
|
$ |
183,577 |
|
Cash paid for income taxes |
— |
|
|
— |
|
|
|
|
|
|
|
Reconciliation of Non-GAAP Measures
Adjusted Revenue, Adjusted EBITDA and CAFD are supplemental non-GAAP measures that should not be viewed as alternatives to GAAP
measures of performance, including revenue, net income (loss), operating income or net cash provided by operating activities. Our
definitions and calculation of these non-GAAP measures may not necessarily be the same as those used by other companies. These
non-GAAP measures have certain limitations, which are described below, and they should not be considered in isolation. We encourage
you to review, and evaluate the basis for, each of the adjustments made to arrive at Adjusted Revenue, Adjusted EBITDA and
CAFD.
Calculation of Non-GAAP Measures
We define adjusted revenue as operating revenues, net, adjusted for non-cash items including unrealized gain/loss on
derivatives, amortization of favorable and unfavorable rate revenue contracts, net and other non-cash revenue items.
We define adjusted EBITDA as net income (loss) plus depreciation, accretion and amortization, non-cash general and
administrative costs, interest expense, income tax (benefit) expense, acquisition related expenses, and certain other non-cash
charges, unusual or non-recurring items and other items that we believe are not representative of our core business or future
operating performance.
We define “cash available for distribution” or “CAFD” as adjusted EBITDA (i) minus cash distributions paid to non-controlling
interests in our renewable energy facilities, if any, (ii) minus annualized scheduled interest and project level amortization
payments in accordance with the related borrowing arrangements, (iii) minus average annual sustaining capital expenditures (based
on the long-sustaining capital expenditure plans) which are recurring in nature and used to maintain the reliability and efficiency
of our power generating assets over our long-term investment horizon, (iv) plus or minus operating items as necessary to present
the cash flows we deem representative of our core business operations.
As compared to the preceding period, we revised our definition of CAFD to (i) exclude adjustments related to deposits into and
withdrawals from restricted cash accounts, required by project financing arrangements, (ii) replace sustaining capital expenditures
payment made in the year with the average annualized long-term sustaining capital expenditures to maintain reliability and
efficiency of our assets, and (iii) annualized debt service payments. We revised our definition as we believe it provides a
more meaningful measure for investors to evaluate our financial and operating performance and ability to pay dividends.
For items presented on an annualized basis, we will present actual cash payments as a proxy for an annualized number until the
period commencing January 1, 2018.
Furthermore, to provide investors with the most appropriate measures to assess the financial and operating performance of our
existing fleet and the ability to pay dividends in the future, we have excluded results associated with our UK solar and
Residential portfolios, which were sold in 2017, from adjusted revenue, EBITDA and CAFD reported for all periods presented.
Use of Non-GAAP Measures
We disclose Adjusted Revenue because it presents the component of our operating revenue that relates to the energy production
from our plants, and is, therefore, useful to investors and other stakeholders in evaluating the performance of our renewable
energy assets and comparing that performance across periods in each case without regard to non-cash revenue items.
We disclose Adjusted EBITDA because we believe it is useful to investors and other stakeholders as a measure of financial and
operating performance and debt service capabilities. We believe Adjusted EBITDA provides an additional tool to investors and
securities analysts to compare our performance across periods and among us and our peer companies without regard to interest
expense, taxes and depreciation and amortization. Adjusted EBITDA has certain limitations, including that it: (i) does not reflect
cash expenditures or future requirements for capital expenditures or contractual liabilities or future working capital needs, (ii)
does not reflect the significant interest expenses that we expect to incur or any income tax payments that we may incur, and (iii)
does not reflect depreciation and amortization and, although these charges are non-cash, the assets to which they relate may need
to be replaced in the future, and (iv) does not take into account any cash expenditures required to replace those assets. Adjusted
EBITDA also includes adjustments for goodwill impairment charges, gains and losses on derivatives and foreign currency swaps,
acquisition related costs and items we believe are infrequent, unusual or non-recurring, including adjustments for general and
administrative expenses we have incurred as a result of the SunEdison bankruptcy.
We disclose CAFD because we believe cash available for distribution is useful to investors in evaluating our operating
performance and because securities analysts and other stakeholders analyze CAFD as a measure of our financial and operating
performance and our ability to pay dividends. CAFD is not a measure of liquidity or profitability, nor is it indicative of the
funds needed by us to operate our business. CAFD has certain limitations, such as the fact that CAFD includes all of the
adjustments and exclusions made to Adjusted EBITDA described above.
The adjustments made to Adjusted EBITDA and CAFD for infrequent, unusual or non-recurring items and items that we do not believe
are representative of our core business involve the application of management judgment, and the presentation of Adjusted EBITDA and
CAFD should not be construed to infer that our future results will be unaffected by infrequent, non-operating, unusual or
non-recurring items.
In addition, these measures are used by our management for internal planning purposes, including for certain aspects of our
consolidated operating budget, as well as evaluating the attractiveness of investments and acquisitions. We believe these Non-GAAP
measures are useful as a planning tool because it allows our management to compare performance across periods on a consistent basis
in order to more easily view and evaluate operating and performance trends and as a means of forecasting operating and financial
performance and comparing actual performance to forecasted expectations. For these reasons, we also believe these Non-GAAP measures
are also useful for communicating with investors and other stakeholders.
The following table presents a reconciliation of Operating Revenues to Adjusted Revenue and net loss to Adjusted EBITDA to CAFD
and has been adjusted to exclude asset sales in the UK and Residential portfolios:
|
|
Three Months Ended
September 30, |
|
Nine Months
Ended
September 30, |
(in thousands) |
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
|
Adjustments to reconcile Operating revenues, net to adjusted
revenue |
|
|
|
|
|
|
|
|
Operating revenues, net |
|
$ |
153,430 |
|
|
$ |
178,118 |
|
|
$ |
474,932 |
|
|
$ |
519,336 |
|
Unrealized (gain) loss on commodity contract derivatives, net
(a) |
|
|
(3,896 |
) |
|
|
(195 |
) |
|
|
(1,244 |
) |
|
|
5,006 |
|
Amortization of favorable and unfavorable rate revenue contracts, net
(b) |
|
|
9,936 |
|
|
|
9,803 |
|
|
|
29,460 |
|
|
|
30,128 |
|
Other non-cash items (c) |
|
|
(4,958 |
) |
|
|
(4,823 |
) |
|
|
(10,074 |
) |
|
|
(8,647 |
) |
Adjustment for Asset Sales |
|
|
- |
|
|
|
(17,507 |
) |
|
|
(14,754 |
) |
|
|
(46,691 |
) |
Adjusted revenue |
|
$ |
154,512 |
|
|
$ |
165,396 |
|
|
$ |
478,320 |
|
|
$ |
499,132 |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months
Ended
September 30, |
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
|
Net loss |
|
$ |
(34,820 |
) |
|
$ |
(27,711 |
) |
|
$ |
(91,773 |
) |
|
$ |
(106,153 |
) |
Interest expense, net |
|
|
70,232 |
|
|
|
72,818 |
|
|
|
206,749 |
|
|
|
243,111 |
|
Income tax (benefit) expense |
|
|
(2,633 |
) |
|
|
1,140 |
|
|
|
(4,982 |
) |
|
|
3,115 |
|
Depreciation, accretion and amortization expense (d) |
|
|
71,761 |
|
|
|
67,791 |
|
|
|
215,494 |
|
|
|
208,154 |
|
Non-operating general and administrative expenses (e) |
|
|
13,084 |
|
|
|
13,879 |
|
|
|
66,845 |
|
|
|
41,452 |
|
Stock-based compensation expense |
|
|
1,856 |
|
|
|
1,411 |
|
|
|
7,049 |
|
|
|
3,857 |
|
Gain on sale of U.K. renewable energy facilities |
|
|
- |
|
|
|
- |
|
|
|
(37,116 |
) |
|
|
- |
|
Adjustment for Asset Sales |
|
|
- |
|
|
|
(13,575 |
) |
|
|
(9,632 |
) |
|
|
(35,237 |
) |
Other non-cash or non-operating items (f) |
|
|
(10,178 |
) |
|
|
3,042 |
|
|
|
(8,564 |
) |
|
|
10,264 |
|
Adjusted EBITDA |
|
$ |
109,303 |
|
|
$ |
118,796 |
|
|
$ |
344,071 |
|
|
$ |
368,564 |
|
Interest payments (g) |
|
|
(57,568 |
) |
|
|
(59,761 |
) |
|
|
(172,828 |
) |
|
|
(177,248 |
) |
Principal payments (h) |
|
|
(23,022 |
) |
|
|
(17,778 |
) |
|
|
(64,843 |
) |
|
|
(58,546 |
) |
Cash distributions to non-controlling interests, net |
|
|
(5,892 |
) |
|
|
(9,979 |
) |
|
|
(23,017 |
) |
|
|
(19,365 |
) |
Sustaining capital expenditures |
|
|
(1,130 |
) |
|
|
(650 |
) |
|
|
(8,235 |
) |
|
|
(6,308 |
) |
Other: |
|
|
|
|
|
|
|
|
Adjustment for Asset Sales |
|
|
- |
|
|
|
(28 |
) |
|
|
112 |
|
|
|
10,012 |
|
Other items (i) |
|
|
3,650 |
|
|
|
3,753 |
|
|
|
16,453 |
|
|
|
28,163 |
|
Estimated cash available for distribution |
|
$ |
25,341 |
|
|
$ |
34,353 |
|
|
$ |
91,713 |
|
|
$ |
145,272 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
a) Represents unrealized (gain) loss on commodity contracts associated with energy derivative contracts that are not
designated as hedges for accounting purposes whereby the change in fair value is recorded in operating revenues, net. The amounts
added back represent changes in the value of the energy derivative related to future operating periods, and are expected to have
little or no net economic impact since the change in value is expected to be largely offset by changes in value of the underlying
energy sale in the spot or day-ahead market.
b) Represents net amortization of purchase accounting related intangibles arising from past business combinations related
to favorable and unfavorable rate revenue contracts.
c) Primarily represents recognized deferred revenue related to the upfront sale of investment tax credits.
d) Includes increases within operating revenues due to net amortization of favorable and unfavorable rate revenue
contracts as detailed in the reconciliation of Adjusted Revenue.
e) Pursuant to the management services agreement, SunEdison agreed to provide or arrange for other service providers to
provide management and administrative services to us. In the three and nine months ended September 30, 2016 we accrued $3.4 million
and $8.4 million, respectively, of routine G&A services provided or arranged by SunEdison under the Management Services
Agreement that were not reimbursed by TerraForm Power and were treated as an addback in the reconciliation of net income (loss) to
Adjusted EBITDA. In addition, non-operating items and other items incurred directly by TerraForm Power that we do not consider
indicative of our core business operations are treated as an addback in the reconciliation of net income (loss) to Adjusted EBITDA.
These items include extraordinary costs and expenses related primarily to restructuring, legal, advisory and contractor fees
associated with the bankruptcy of SunEdison and certain of its affiliates (the “SunEdison bankruptcy”) and investment banking,
legal, third party diligence and advisory fees associated with the Brookfield transaction, dispositions and financings. The
Company’s normal general and administrative expenses, paid by Terraform Power, are the amounts shown below and were not added back
in the reconciliation of net income (loss) to Adjusted EBITDA:
3Q 2017 |
3Q
2016 |
September 2017 YTD |
September 2016 YTD |
$5.7M |
$5.9M |
$22.8M |
$13.9M |
f) Represents other non-cash items as detailed in the reconciliation of Adjusted Revenue and associated footnote and
certain other items that we believe are not representative of our core business or future operating performance, including but not
limited to: acquisition related costs, impairment charges, loss (gain) on FX, loss on investments and receivables with affiliate,
and loss on extinguishment of debt.
g) Represents project-level and other interest payments and interest income attributed to normal operations. The
reconciliation from Interest expense, net as shown on the Consolidated Statement of Operations to Interest payments applicable to
CAFD is as follows:
$
in millions |
3Q
2017
|
|
3Q
2016
|
|
Sep 2017 YTD
|
|
Sep 2016 YTD
|
|
Interest expense, net |
$ |
(70.2 |
) |
$ |
(72.8 |
) |
$ |
(206.7 |
) |
$ |
(243.1 |
) |
Amortization
of deferred financing costs and debt discounts |
|
3.5 |
|
|
4.4 |
|
|
13.5 |
|
|
19.6 |
|
Unrealized
loss on U.K. interest rate swaps |
|
0.0 |
|
|
4.6 |
|
|
2.4 |
|
|
34.5 |
|
Changes in
accrued interest and other non-cash |
|
4.5 |
|
|
5.3 |
|
|
8.2 |
|
|
12.2 |
|
Loss on
extinguishment of debt |
|
2.5 |
|
|
0.0 |
|
|
2.5 |
|
|
- |
|
Special
interest on corporate bonds related to August 2016 waiver agreements |
|
0.0 |
|
|
0.0 |
|
|
7.1 |
|
|
- |
|
Portfolio Term
Loan extension fee recorded to unamortized discount, net |
|
(1.8 |
) |
|
0.0 |
|
|
(4.2 |
) |
|
- |
|
Corporate bond
backstop facility fee |
|
3.1 |
|
|
0.0 |
|
|
3.1 |
|
|
- |
|
Other,
net |
|
0.8 |
|
|
(1.3 |
) |
|
1.3 |
|
|
(0.4 |
) |
Interest payments |
$ |
(57.6 |
) |
$ |
(59.8 |
) |
$ |
(172.8 |
) |
$ |
(177.2 |
) |
h) Represents project-level and other principal debt payments to the extent paid from operating cash. The reconciliation
from Principal payments on non-recourse long-term debt as shown on the Consolidated Statement of Cash Flows to Principal payments
applicable to CAFD is as follows:
$
in millions |
3Q
2017
|
|
3Q
2016
|
|
Sep 2017 YTD
|
|
Sep 2016 YTD
|
|
Principal payments on non-recourse long-term debt |
$ |
(57.9 |
) |
$ |
(58.7 |
) |
$ |
(199.5 |
) |
$ |
(122.6 |
) |
Blackhawk
repayment of construction loan by SunEdison |
|
- |
|
|
16.7 |
|
|
- |
|
|
38.1 |
|
Midco
repayment of loan |
|
- |
|
|
- |
|
|
100.0 |
|
|
- |
|
CAP prepayment
using EPC settlement proceeds |
|
4.8 |
|
|
- |
|
|
4.8 |
|
|
- |
|
TerraForm
Private Operating II repayment of loan |
|
30.0 |
|
|
24.0 |
|
|
30.0 |
|
|
24.0 |
|
Other,
net |
|
0.1 |
|
|
0.2 |
|
|
(0.1 |
) |
|
2.0 |
|
Principal payments |
$ |
(23.0 |
) |
$ |
(17.8 |
) |
$ |
(64.8 |
) |
$ |
(58.5 |
) |
i) Represents other cash flows as determined by management to be representative of normal operations including, but not
limited to, wind plant “pay as you go” contributions received from tax equity partners, interconnection upgrade reimbursements,
major maintenance reserve releases or (additions), releases or (postings) of collateral held by counterparties of energy market
hedges for certain wind plants, and a cash contribution received in 2016 from SunEdison under the Interest Payment
Agreement.