CALGARY, Alberta, Feb. 15, 2018 (GLOBE NEWSWIRE) — TransCanada Corporation (TSX:TRP) (NYSE:TRP) (TransCanada or the Company) today announced net income attributable to common shares for fourth quarter 2017 of $861 million or $0.98 per share compared to a net loss of $358 million or $0.43 per share for the same period in 2016. For the year ended December 31, 2017, net income attributable to common shares was $3.0 billion or $3.44 per share compared to net income of $124 million or $0.16 per share in 2016. Comparable earnings for fourth quarter 2017 were $719 million or $0.82 per common share compared to $626 million or $0.75 per share for the same period last year. For the year ended December 31, 2017, comparable earnings were $2.7 billion or $3.09 per common share compared to $2.1 billion or $2.78 per share in 2016. TransCanada’s Board of Directors also declared a quarterly dividend of $0.69 per common share for the quarter ending March 31, 2018, equivalent to $2.76 per common share on an annualized basis, an increase of 10.4 per cent. This is the eighteenth consecutive year the Board of Directors has raised the dividend.
“We are pleased that our vision of becoming one of North America’s leading energy infrastructure companies is becoming a reality. In 2017, we advanced a number of strategic initiatives and delivered record financial performance following the successful integration of Columbia into our operations,” said Russ Girling, TransCanada’s president and chief executive officer. “Comparable earnings per share increased eleven per cent compared to 2016 while comparable funds generated from operations of $5.6 billion were nine per cent higher than last year. The increases reflect the strong performance of our existing assets and approximately $5 billion of growth projects that were completed and placed into service during 2017. They included expansions of our NGTL and Canadian Mainline systems in our Canadian natural gas pipelines business, the Gibraltar and Rayne XPress projects in U.S. natural gas pipelines and the Grand Rapids and Northern Courier liquids pipelines in Alberta.”
“Looking forward, we will continue to advance a $23 billion near-term capital program, including an additional $2.4 billion on NGTL. This program is expected to generate significant additional growth in earnings and cash flow and support continued annual dividend growth at the upper end of an eight to ten per cent range through 2020 and an additional eight to ten per cent in 2021,” added Girling. “We have invested approximately $8 billion into these projects to date and are well positioned to fund the remainder of this capital program through our strong and growing internally generated cash flow and access to capital markets on compelling terms.”
“In addition, we continue to advance more than $20 billion of medium to longer-term projects including Keystone XL, Coastal GasLink and the Bruce Power life extension program. Progress on Keystone XL continues following the Nebraska Public Service Commission approval of a viable route through the state, which we support, and the receipt of commercial commitments for the project. At the same time we expect to secure additional organic growth associated with our extensive North American footprint in natural gas pipelines, liquids pipelines and power generation as evidenced by ongoing expansions of the NGTL System. These initiatives highlight the strong competitive position of our asset base and our proven ability to continuously replenish our growth portfolio with attractive, strategic, low-risk investment opportunities. Success in advancing these and other projects into construction and operation could extend our dividend growth outlook beyond 2021,” concluded Girling.
Highlights
(All financial figures are unaudited and in Canadian dollars unless noted otherwise)
• Fourth quarter 2017 financial results:
• For the year ended December 31, 2017:
• Fourth quarter highlights:
Net income attributable to common shares increased by $1.2 billion or $1.41 per share to $861 million or $0.98 per share for the three months ended December 31, 2017 compared to the same period last year. Fourth quarter 2017 results included an $804 million recovery of deferred income taxes as a result of U.S. Tax Reform, a $136 million after- tax gain related to the sale of our Ontario solar assets and a $64 million after-tax net gain related to the monetization of our U.S. Northeast power business. These gains were partially offset by a $954 million after-tax impairment charge for the Energy East pipeline and related projects as a result of our decision not to proceed with the project applications and a $9 million after-tax charge related to the maintenance and liquidation of Keystone XL assets which were expensed pending further advancement of the project. All of these specific items, as well as unrealized gains and losses from changes in risk management activities, are excluded from comparable earnings.
Net income attributable to common shares for the year ended December 31, 2017 was $3.0 billion or $3.44 per share compared to $124 million or $0.16 per share in 2016. Net income per common share includes the dilutive effect of issuing 161 million common shares in 2016 and common shares issued under our DRP and corporate ATM program in 2017. Results in 2017 included an $804 million recovery of deferred income taxes as a result of U.S. Tax Reform, a $307 million after-tax net gain related to the monetization of our U.S. Northeast power business and a $136 million after-tax gain related to the sale of our Ontario solar assets. These items were partially offset by a $954 million after-tax impairment charge for the Energy East pipeline and related projects as a result of our decision not to proceed with the project applications, a $69 million after-tax charge for integration-related costs associated with the acquisition of Columbia, a $28 million after-tax charge related to the maintenance and liquidation of Keystone XL assets which were expensed pending further advancement of the project and a $7 million income tax recovery in first quarter related to the realized loss on a third party sale of Keystone XL project assets. All of these specific items, as well as unrealized gains and losses from changes in risk management activities, are excluded from comparable earnings.
Comparable earnings for fourth quarter 2017 were $719 million or $0.82 per share compared to $626 million or $0.75 per share for the same period in 2016, an increase of $93 million or $0.07 per share. The increase in fourth quarter comparable earnings was primarily due to the net effect of a higher contribution from U.S. Natural Gas Pipelines due to lower operating costs including synergies achieved from the Columbia acquisition, a higher contribution from Liquids Pipelines primarily due to higher volumes on Keystone, the commencement of operations on Northern Courier and Grand Rapids and liquids marketing activities, higher earnings from Bruce Power mainly due to higher volumes resulting from fewer outage days, and higher AFUDC on our rate-regulated U.S. natural gas pipelines, partially offset by our decision not to proceed with the Energy East pipeline, a lower contribution from U.S. Power due to the monetization of our U.S. Northeast power generation assets in second quarter 2017 and the continued wind-down of our U.S. power marketing operations and an after-tax impairment charge in 2017 related to obsolete Energy equipment.
Comparable earnings for the year ended December 31, 2017 of $2.7 billion or $3.09 per share were $582 million or $0.31 per common share higher than in 2016 and includes the dilutive effect of issuing 161 million common shares in 2016 and common shares issued under our DRP and corporate ATM program in 2017. The 2017 increase in comparable earnings was primarily the net result of a higher contribution from U.S. Natural Gas Pipelines due to incremental earnings from Columbia following the July 2016 acquisition and higher ANR transportation revenue resulting from a FERC-approved rate settlement, increased earnings from Liquids Pipelines primarily due to higher volumes on the Keystone Pipeline System, liquids marketing activities and the commencement of operations on Grand Rapids and Northern Courier, higher earnings from Bruce Power mainly due to higher volumes resulting from fewer outage days, a higher contribution from Mexico Natural Gas Pipelines due to earnings from Topolobampo beginning in July 2016 and Mazatlán beginning in December 2016, higher AFUDC on our rate-regulated U.S. natural gas pipelines, the NGTL System, Tula and Villa de Reyes, partially offset by the commercial in-service of Topolobampo and completion of Mazatlán construction, and higher interest income and other due to income related to Coastal GasLink project costs and the termination of the PRGT project. These items were partially offset by lower contributions from U.S. Power due to the sales of our U.S. Northeast power generation assets in second quarter 2017 and the wind-down of our U.S. power marketing operations, as well as higher interest expense as a result of debt assumed in the acquisition of Columbia on July 1, 2016 and long-term debt and junior subordinated note issuances in 2017, net of maturities.
Notable recent developments include:
Canadian Natural Gas Pipelines:
On December 28, 2017, the NEB approved the Sundre Crossover Project on the NGTL System. The approximate $100 million project will increase delivery of 245 TJ/d (229 MMcf/d) to the Alberta / British Columbia border to connect with TransCanada downstream pipelines. In-service is planned for April 1, 2018.
U.S. Natural Gas Pipelines:
Mexico Natural Gas Pipelines:
Liquids Pipelines:
In January 2018, TransCanada announced that we secured approximately 500,000 barrels per day of firm, 20- year commitments, following an open season in 2017, positioning the proposed project to proceed. The Company will look to continue to secure additional long-term contracted volumes. We are also continuing an outreach program in the communities where the pipeline will be constructed and are working collaboratively with landowners in an open and transparent way to obtain the necessary easements for the approved route. Construction preparation has commenced and will increase as the permitting process advances throughout 2018. Primary construction is expected to begin in 2019 and will take approximately two years to complete.
On November 16, 2017, the Keystone pipeline was temporarily shut down after a leak was detected in Marshall County, South Dakota. On November 29, 2017, the pipeline was repaired and returned to service at a reduced pressure in the affected section of the pipeline. Further investigative activities and corrective measures required by the Pipeline and Hazardous Materials Safety Administration (PHMSA) are planned for 2018. This shutdown did not have a significant impact on our 2017 earnings.
Energy:
Corporate:
Teleconference and Webcast:
We will hold a teleconference and webcast on Thursday, February 15, 2018 to discuss our fourth quarter 2017 and year-end financial results. Russ Girling, TransCanada President and Chief Executive Officer, and Don Marchand, Executive Vice-President and Chief Financial Officer, along with other members of the TransCanada executive leadership team, will discuss the financial results and Company developments at 2 p.m. (MST) / 4 p.m. (EST).
Members of the investment community and other interested parties are invited to participate by calling 800.273.9672 or 416.340.2216 (Toronto area). No pass code is required. Please dial in 10 minutes prior to the start of the call. A live webcast of the teleconference will be available at www.transcanada.com.
A replay of the teleconference will be available two hours after the conclusion of the call until midnight (EST) on February 22, 2018. Please call 800.408.3053 or 905.694.9451 (Toronto area) and enter pass code 2578190#.
The audited annual Consolidated Financial Statements and Management’s Discussion and Analysis (MD&A) are available under TransCanada’s profile on SEDAR at www.sedar.com, with the U.S. Securities and Exchange Commission on EDGAR at www.sec.gov/info/edgar.shtml and on the TransCanada website at www.transcanada.com.
With more than 65 years’ experience, TransCanada is a leader in the responsible development and reliable operation of North American energy infrastructure including natural gas and liquids pipelines, power generation and gas storage facilities. TransCanada operates one of the largest natural gas transmission networks that extends more than 91,900 kilometres (57,100 miles), tapping into virtually all major gas supply basins in North America. TransCanada is a leading provider of gas storage and related services with 653 billion cubic feet of storage capacity. A large independent power producer, TransCanada currently owns or has interests in approximately 6,100 megawatts of power generation in Canada and the United States. TransCanada is also the developer and operator of one of North America’s leading liquids pipeline systems that extends approximately 4,900 kilometres (3,000 miles) connecting growing continental oil supplies to key markets and refineries. TransCanada’s common shares trade on the Toronto and New York stock exchanges under the symbol TRP. Visit TransCanada.com to learn more, or connect with us on social media and 3BL Media.
Media Enquiries:
Mark Cooper / Grady Semmens
403.920.7859 or 800.608.7859
Investor & Analyst Enquiries:
David Moneta / Stuart Kampel
403.920.7911 or 800.361.6522
Fourth quarter 2017 financial highlights
three months ended December 31 |
year ended December 31 |
||||||||||
(unaudited – millions of $, except per share amounts) | 2017 | 2016 | 2017 | 2016 | |||||||
Income | |||||||||||
Revenues | 3,617 | 3,635 | 13,449 | 12,547 | |||||||
Net income/(loss) attributable to common shares | 861 | (358 | ) | 2,997 | 124 | ||||||
per common share | |||||||||||
– basic | $0.98 | ($0.43 | ) | $3.44 | $0.16 | ||||||
– diluted | $0.98 | ($0.43 | ) | $3.43 | $0.16 | ||||||
Comparable EBITDA1 | 1,903 | 1,890 | 7,377 | 6,647 | |||||||
Comparable earnings1 | 719 | 626 | 2,690 | 2,108 | |||||||
per common share1 | $0.82 | $0.75 | $3.09 | $2.78 | |||||||
Operating cash flow | |||||||||||
Net cash provided by operations | 1,390 | 1,575 | 5,230 | 5,069 | |||||||
Comparable funds generated from operations1 | 1,450 | 1,425 | 5,641 | 5,171 | |||||||
Comparable distributable cash flow1 | |||||||||||
– reflecting all maintenance capital expenditures | 727 | 928 | 3,599 | 3,541 | |||||||
– reflecting only non-recoverable maintenance capital expenditures | 1,268 | 1,251 | 4,963 | 4,482 | |||||||
Comparable distributable cash flow per common share1 | |||||||||||
– reflecting all maintenance capital expenditures | $0.83 | $1.12 | $4.13 | $4.67 | |||||||
– reflecting only non-recoverable maintenance capital expenditures | $1.45 | $1.50 | $5.69 | $5.91 | |||||||
Investing activities | |||||||||||
Capital spending2 | 2,552 | 2,016 | 9,210 | 6,067 | |||||||
Acquisitions, net of cash acquired | — | — | — | 13,608 | |||||||
Proceeds from sales of assets, net of transaction costs | 1,170 | — | 5,317 | 6 | |||||||
Dividends declared | |||||||||||
per common share | $0.625 | $0.565 | $2.50 | $2.26 | |||||||
Basic common shares outstanding (millions) | |||||||||||
– weighted average | 877 | 832 | 872 | 759 | |||||||
– issued and outstanding | 881 | 864 | 881 | 864 | |||||||
1 Comparable EBITDA, comparable earnings, comparable earnings per common share, comparable funds generated from operations, comparable distributable cash flow and comparable distributable cash flow per common share are all non-GAAP measures. See the non-GAAP measures section for more information. | |||||||||||
2 Includes capital expenditures, capital projects in development and contributions to equity investments. | |||||||||||
FORWARD-LOOKING INFORMATION
We disclose forward-looking information to help current and potential investors understand management’s assessment of our future plans and financial outlook, and our future prospects overall.
Statements that are forward-looking are based on certain assumptions and on what we know and expect today. These statements generally include words like anticipate, expect, believe, may, will, should, estimate or other similar words.
Forward-looking statements in this news release include information about the following, among other things:
Forward-looking statements do not guarantee future performance. Actual events and results could be significantly different because of assumptions, risks or uncertainties related to our business or events that happen after the date of this news release.
Our forward-looking information is based on the following key assumptions, and is subject to the following risks and uncertainties:
Assumptions
Risks and uncertainties
You can read more about these factors and others in reports we have filed with Canadian securities regulators and the SEC, including the MD&A in our 2016 Annual Report.
As actual results could vary significantly from the forward-looking information, you should not put undue reliance on forward-looking information and should not use future-oriented information or financial outlooks for anything other than their intended purpose. We do not update our forward-looking statements due to new information or future events, unless we are required to by law.
FOR MORE INFORMATION
You can find more information about TransCanada in our Annual Information Form and other disclosure documents, which are available on SEDAR (www.sedar.com).
NON-GAAP MEASURES
This news release references the following non-GAAP measures:
These measures do not have any standardized meaning as prescribed by GAAP and therefore may not be similar to measures presented by other entities.
Comparable measures
We calculate comparable measures by adjusting certain GAAP and non-GAAP measures for specific items we believe are significant but not reflective of our underlying operations in the period. Except as otherwise described herein, these comparable measures are calculated on a consistent basis from period to period and are adjusted for specific items in each period, as applicable.
Our decision to adjust for a specific item is subjective and made after careful consideration. Specific items may include:
We exclude the unrealized gains and losses from changes in the fair value of derivatives used to reduce our exposure to certain financial and commodity price risks. These derivatives generally provide effective economic hedges, but do not meet the criteria for hedge accounting. As a result, the changes in fair value are recorded in net income. As these amounts do not accurately reflect the gains and losses that will be realized at settlement, we do not consider them reflective of our underlying operations.
The following table identifies our non-GAAP measures against their equivalent GAAP measures.
Comparable measure | Original measure | |
comparable earnings | net income/(loss) attributable to common shares | |
comparable earnings per common share | net income/(loss) per common share | |
comparable EBITDA | segmented earnings/(losses) | |
comparable EBIT | segmented earnings/(losses) | |
comparable funds generated from operations | net cash provided by operations | |
comparable distributable cash flow | net cash provided by operations | |
Comparable earnings and comparable earnings per share
Comparable earnings represents earnings or loss attributable to common shareholders on a consolidated basis adjusted for specific items. Comparable earnings is comprised of segmented earnings, interest expense, AFUDC, interest income and other, income taxes and non-controlling interests adjusted for the specific items. See the reconciliation of net income to comparable earnings.
Comparable EBIT and comparable EBITDA
Comparable EBIT represents segmented earnings adjusted for the specific items described above. We use comparable EBIT as a measure of our earnings from ongoing operations as it is a useful measure of our performance and an effective tool for evaluating trends in each segment. Comparable EBITDA is calculated the same way as comparable EBIT but excludes the non-cash charges for depreciation and amortization. See the reconciliation of non-GAAP measures for a reconciliation to segmented earnings.
Funds generated from operations and comparable funds generated from operations
Funds generated from operations reflects net cash provided by operations before changes in operating working capital. We believe it is a useful measure of our consolidated operating cash flow because it does not include fluctuations from working capital balances, which do not necessarily reflect underlying operations in the same period, and is used to provide a consistent measure of the cash generating performance of our assets. Comparable funds generated from operations is adjusted for the cash impact of specific items noted above. See the comparable distributable cash flow section for the reconciliation to net cash provided by operations.
Comparable distributable cash flow and comparable distributable cash flow per share
We believe comparable distributable cash flow is a useful supplemental measure of performance that defines cash available to common shareholders before capital allocation. Comparable distributable cash flow is defined as comparable funds generated from operations less preferred share dividends, distributions to non-controlling interests and maintenance capital expenditures. Maintenance capital expenditures are expenditures incurred to maintain our operating capacity, asset integrity and reliability, and include amounts attributable to our proportionate share of maintenance capital expenditures on our equity investments. See the comparable distributable cash flow section for the reconciliation to net cash provided by operations.
Although we deduct maintenance capital expenditures in determining comparable distributable cash flow, we have the ability to recover the majority of these costs in Canadian Natural Gas Pipelines, U.S. Natural Gas Pipelines and Liquids Pipelines. Canadian natural gas pipelines maintenance capital expenditures are reflected in rate bases, on which we earn a regulated return and subsequently recover in tolls. The majority of our U.S. natural gas pipelines can seek to recover maintenance capital expenditures through rates established in future rate cases or rate settlements. As such, these maintenance capital expenditures are effectively recovered in the same manner as expansion capital expenditures. Tolling arrangements in Liquids Pipelines provide for recovery of maintenance capital.
Effective December 31, 2017, we amended our presentation of comparable distributable cash flow and comparable distributable cash flow per share to illustrate the impact of excluding recoverable maintenance capital expenditures from their respective calculations. We have included comparable distributable cash flow and comparative distributable cash flow per share for 2016 to reflect the amended presentation format which we believe provides better information for readers.
Consolidated results – fourth quarter 2017
We operate in three core businesses – Natural Gas Pipelines, Liquids Pipelines and Energy. In order to provide information that is aligned with how management decisions about our business are made and how performance of our business is assessed, our results are reflected in five operating segments: Canadian Natural Gas Pipelines, U.S. Natural Gas Pipelines, Mexico Natural Gas Pipelines, Liquids Pipelines and Energy. We also have a non-operational Corporate segment consisting of corporate and administrative functions that provide governance and other support to our operational business segments.
Certain costs previously reported in our Corporate segment are now being reported within the business segments to better align with how we measure our financial performance. 2016 results have been adjusted to reflect this change.
three months ended December 31 |
year ended December 31 |
||||||||||
(unaudited – millions of $, except per share amounts) | 2017 | 2016 | 2017 | 2016 | |||||||
Canadian Natural Gas Pipelines | 333 | 364 | 1,236 | 1,307 | |||||||
U.S. Natural Gas Pipelines | 461 | 403 | 1,760 | 1,190 | |||||||
Mexico Natural Gas Pipelines | 93 | 103 | 426 | 287 | |||||||
Liquids Pipelines | (932 | ) | 213 | (251 | ) | 806 | |||||
Energy | 472 | (574 | ) | 1,552 | (1,157 | ) | |||||
Corporate | 63 | (33 | ) | (39 | ) | (120 | ) | ||||
Total segmented earnings | 490 | 476 | 4,684 | 2,313 | |||||||
Interest expense | (541 | ) | (542 | ) | (2,069 | ) | (1,998 | ) | |||
Allowance for funds used during construction | 140 | 97 | 507 | 419 | |||||||
Interest income and other | (9 | ) | (15 | ) | 184 | 103 | |||||
Income before income taxes | 80 | 16 | 3,306 | 837 | |||||||
Income tax recovery/(expense) | 870 | (274 | ) | 89 | (352 | ) | |||||
Net income/(loss) | 950 | (258 | ) | 3,395 | 485 | ||||||
Net income attributable to non-controlling interests | (49 | ) | (68 | ) | (238 | ) | (252 | ) | |||
Net income/(loss) attributable to controlling interests | 901 | (326 | ) | 3,157 | 233 | ||||||
Preferred share dividends | (40 | ) | (32 | ) | (160 | ) | (109 | ) | |||
Net income/(loss) attributable to common shares | 861 | (358 | ) | 2,997 | 124 | ||||||
Net income/(loss) per common share | |||||||||||
– basic | $0.98 | ($0.43 | ) | $3.44 | $0.16 | ||||||
– diluted | $0.98 | ($0.43 | ) | $3.43 | $0.16 | ||||||
Net income/(loss) attributable to common shares increased by $1,219 million or $1.41 per share for the three months ended December 31, 2017 compared to the same period in 2016 due to the changes in net income described below, as well as the dilutive effect of issuing 60 million common shares in the fourth quarter of 2016 and common shares issued under our DRP and corporate ATM program in 2017.
Fourth quarter 2017 results included:
Fourth quarter 2016 results included:
Net income in all periods included unrealized gains and losses from changes in risk management activities which we exclude, along with the above-noted items, to arrive at comparable earnings. A reconciliation of net income/(loss) attributable to common shares to comparable earnings is shown in the following table.
RECONCILIATION OF NET INCOME/(LOSS) TO COMPARABLE EARNINGS
three months ended December 31 |
year ended December 31 |
||||||||||
(unaudited – millions of $, except per share amounts) | 2017 | 2016 | 2017 | 2016 | |||||||
Net income/(loss) attributable to common shares | 861 | (358 | ) | 2,997 | 124 | ||||||
Specific items (net of tax): | |||||||||||
U.S. Tax Reform adjustment | (804 | ) | — | (804 | ) | — | |||||
Gain on sale of Ontario solar assets | (136 | ) | — | (136 | ) | — | |||||
Net (gain)/loss on sales of U.S. Northeast power assets | (64 | ) | 870 | (307 | ) | 873 | |||||
Energy East impairment charge | 954 | — | 954 | — | |||||||
Keystone XL asset costs | 9 | 18 | 28 | 42 | |||||||
Integration and acquisition related costs – Columbia | — | 67 | 69 | 273 | |||||||
Keystone XL income tax recoveries | — | — | (7 | ) | (28 | ) | |||||
Ravenswood goodwill impairment | — | — | — | 656 | |||||||
Alberta PPA terminations and settlement | — | 68 | — | 244 | |||||||
Restructuring costs | — | 6 | — | 16 | |||||||
TC Offshore loss on sale | — | — | — | 3 | |||||||
Risk management activities1 | (101 | ) | (45 | ) | (104 | ) | (95 | ) | |||
Comparable earnings | 719 | 626 | 2,690 | 2,108 | |||||||
Net income/(loss) per common share | $0.98 | ($0.43 | ) | $3.44 | $0.16 | ||||||
Specific items (net of tax): | |||||||||||
U.S. Tax Reform adjustment | (0.92 | ) | — | (0.92 | ) | — | |||||
Gain on sale of Ontario solar assets | (0.16 | ) | — | (0.16 | ) | — | |||||
Net loss/(gain) on sales of U.S. Northeast power assets | (0.08 | ) | 1.05 | (0.34 | ) | 1.15 | |||||
Energy East impairment charge | 1.09 | — | 1.09 | — | |||||||
Keystone XL asset costs | 0.01 | 0.02 | 0.03 | 0.06 | |||||||
Integration and acquisition related costs – Columbia | — | 0.08 | 0.08 | 0.37 | |||||||
Keystone XL income tax recoveries | — | — | (0.01 | ) | (0.04 | ) | |||||
Ravenswood goodwill impairment | — | — | — | 0.86 | |||||||
Alberta PPA terminations and settlement | — | 0.08 | — | 0.32 | |||||||
Restructuring costs | — | 0.01 | — | 0.02 | |||||||
Risk management activities | (0.10 | ) | (0.06 | ) | (0.12 | ) | (0.12 | ) | |||
Comparable earnings per common share | $0.82 | $0.75 | $3.09 | $2.78 | |||||||
1 | Risk management activities | three months ended December 31 |
year ended December 31 |
||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | |||||
Canadian Power | 6 | 1 | 11 | 4 | |||||
U.S. Power | 136 | 97 | 39 | 113 | |||||
Liquids marketing | 15 | 4 | — | (2 | ) | ||||
Natural Gas Storage | 7 | (1 | ) | 12 | 8 | ||||
Interest rate | — | — | (1 | ) | — | ||||
Foreign exchange | (1 | ) | (23 | ) | 88 | 26 | |||
Income tax attributable to risk management activities | (62 | ) | (33 | ) | (45 | ) | (54 | ) | |
Total unrealized gains from risk management activities | 101 | 45 | 104 | 95 | |||||
Comparable earnings increased by $93 million or $0.07 per share for the three months ended December 31, 2017 compared to the same period in 2016 and was primarily the net effect of:
U.S. TAX REFORM
On December 22, 2017, H.R. 1, the Tax Cuts and Jobs Act (U.S. Tax Reform or the Act) was signed, resulting in significant changes to U.S. tax law, including a decrease in the U.S. federal corporate income tax rate from 35 per cent to 21 per cent effective January 1, 2018. As a result of this change, we have remeasured existing deferred income tax assets and deferred income tax liabilities related to our U.S. businesses to reflect the new lower income tax rate as at December 31, 2017.
For our businesses in the U.S. not subject to rate-regulated accounting (RRA), the reduction in enacted tax rates has been recorded as a decrease in net deferred income tax liabilities and income tax expense, resulting in an increase in net income attributable to common shares in the fourth quarter and for the year ended December 31, 2017 in the amount of $816 million.
For our businesses in the U.S. subject to RRA, we expect the lower income tax rates to impact future rate setting processes and have therefore recognized a net regulatory liability with a corresponding reduction in net deferred income tax liabilities in the amount of $1,686 million. These regulatory liabilities will be amortized to earnings over time.
Net deferred income tax liabilities related to the cumulative remeasurements of employee post-retirement benefits included in accumulated other comprehensive income have also been adjusted with a corresponding increase in deferred income tax expense of $12 million.
Given the significance of the legislation, the Securities and Exchange Commission (SEC) issued guidance which allows registrants to record provisional amounts which may be adjusted as information becomes available, prepared or analyzed during a measurement period not to exceed one year.
The SEC guidance summarizes a three-step process to be applied at each reporting period to identify: (1) where the accounting is complete; (2) provisional amounts where the accounting is not yet complete, but a reasonable estimate has been determined; and (3) where a reasonable estimate cannot yet be determined and therefore income taxes are reflected in accordance with law prior to the enactment of the Act.
At December 31, 2017, we consider all amounts recorded related to U.S. Tax Reform to be reasonable estimates that are provisional, as our interpretation, assessment and presentation of the impact of the tax law change, particularly as it has been applied to our businesses subject to RRA, may be further clarified with additional guidance from regulatory, tax and accounting authorities. Should additional guidance be provided by these authorities or other sources during the one-year measurement period, we will review the provisional amounts and adjust as appropriate.
As a result of the lower U.S. income tax rates included as part of the Act, we expect a modest increase to 2018 earnings. In addition to the reduction in statutory rates, longer-term there are several other provisions in the new legislation which may impact us prospectively, including changes to the expensing of depreciable property, limitations to interest deductions, the creation of Base Erosion Anti-Abuse Tax along with certain exemptions for rate-regulated businesses. We continue to evaluate the impact of these and other provisions of the Act.
Capital Program
We are developing quality projects under our capital program. These long-life infrastructure assets are supported by long-term commercial arrangements with creditworthy counterparties or regulated business models and are expected to generate significant growth in earnings and cash flow.
Our capital program consists of approximately $23 billion of near-term projects and approximately $24 billion of commercially supported medium to longer-term projects. Amounts presented exclude maintenance capital expenditures, capitalized interest and AFUDC.
All projects are subject to cost adjustments due to market conditions, route refinement, permitting conditions, scheduling and timing of regulatory permits.
Near-term projects
(unaudited – billions of $) | Expected in-service date | Estimated project cost | Carrying value at December 31, 2017 |
Canadian Natural Gas Pipelines | |||
Canadian Mainline | 2018-2021 | 0.2 | — |
NGTL System | 2018 | 0.6 | 0.2 |
2019 | 2.3 | 0.3 | |
2020 | 1.6 | 0.1 | |
2021 | 2.7 | — | |
U.S Natural Gas Pipelines | |||
Columbia Gas | |||
Leach XPress1 | 2018 | US 1.6 | US 1.5 |
WB XPress | 2018 | US 0.8 | US 0.4 |
Mountaineer XPress | 2018 | US 2.6 | US 0.5 |
Modernization II | 2018-2020 | US 1.1 | US 0.1 |
Buckeye XPress | 2020 | US 0.2 | — |
Columbia Gulf | |||
Cameron Access | 2018 | US 0.3 | US 0.3 |
Gulf XPress | 2018 | US 0.6 | US 0.2 |
Other2 | 2018-2020 | US 0.3 | — |
Mexico Natural Gas Pipelines | |||
Sur de Texas3 | 2018 | US 1.3 | US 1.0 |
Villa de Reyes | 2018 | US 0.8 | US 0.5 |
Tula | 2019 | US 0.7 | US 0.5 |
Liquids Pipelines | |||
White Spruce | 2019 | 0.2 | — |
Energy | |||
Napanee | 2018 | 1.3 | 0.9 |
Bruce Power – life extension4 | up to 2020 | 0.9 | 0.3 |
20.1 | 6.8 | ||
Foreign exchange impact on near-term projects5 | 2.6 | 1.3 | |
Total near-term projects (billions of Cdn$) | 22.7 | 8.1 |
1 Leach XPress was placed in service in January 2018.
2 Reflects our proportionate share of costs related to Portland Xpress and various expansion projects.
3 Our proportionate share.
4 Amount reflects our proportionate share of the remaining capital costs that Bruce Power expects to incur on its life extension investment programs in advance of the Unit 6 major refurbishment outage which is expected to begin in 2020.
5 Reflects U.S./Canada foreign exchange rate of 1.25 at December 31, 2017.
Medium to longer-term projects
The medium to longer-term projects have greater uncertainty with respect to timing and estimated project costs. The expected in-service dates of these projects are post-2020, and costs provided in the schedule below reflect the most recent costs for each project as filed with the applicable regulatory authorities or otherwise determined. These projects are subject to approvals that include FID and/or complex regulatory processes, however, each project has commercial support except where noted.
(unaudited – billions of $) | Segment | Estimated project cost | Carrying value at December 31, 2017 |
Heartland and TC Terminals1 | Liquids Pipelines | 0.9 | 0.1 |
Grand Rapids Phase 22 | Liquids Pipelines | 0.7 | — |
Bruce Power–life extension2 | Energy | 5.3 | — |
Keystone projects | |||
Keystone XL3 | Liquids Pipelines | US 8.0 | US 0.3 |
Keystone Hardisty Terminal1,3 | Liquids Pipelines | 0.3 | 0.1 |
BC west coast LNG–related projects | |||
Coastal GasLink | Canadian Natural Gas Pipelines | 4.8 | 0.4 |
NGTL System – Merrick | Canadian Natural Gas Pipelines | 1.9 | — |
21.9 | 0.9 | ||
Foreign exchange impact on medium to longer-term projects4 | 2.0 | 0.1 | |
Total medium to longer-term projects (billions of Cdn$) | 23.9 | 1.0 |
1 Regulatory approvals have been obtained, additional commercial support is being pursued.
2 Our proportionate share.
3 Carrying value reflects amount remaining after impairment charge recorded in 2015.
4 Reflects U.S./Canada foreign exchange rate of 1.25 at December 31, 2017.
Canadian Natural Gas Pipelines
The following is a reconciliation of comparable EBITDA and comparable EBIT (our non-GAAP measures) to segmented earnings (the equivalent GAAP measure). Certain costs previously reported in our Corporate segment are now being reported within the business segments to better align with how we measure our financial performance. 2016 results have been adjusted to reflect this change.
three months ended | year ended | |||||||
December 31 | December 31 | |||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||
NGTL System | 274 | 255 | 996 | 968 | ||||
Canadian Mainline | 269 | 305 | 1,043 | 1,105 | ||||
Other Canadian pipelines1 | 29 | 27 | 110 | 116 | ||||
Business development | (3 | ) | (3 | ) | (5 | ) | (7 | ) |
Comparable EBITDA | 569 | 584 | 2,144 | 2,182 | ||||
Depreciation and amortization | (236 | ) | (220 | ) | (908 | ) | (875 | ) |
Comparable EBIT and segmented earnings | 333 | 364 | 1,236 | 1,307 |
1 Includes results from Foothills, Ventures LP, Great Lakes Canada, our share of equity income from our investment in TQM, and general and administration costs related to our Canadian Pipelines.
Canadian Natural Gas Pipelines segmented earnings decreased by $31 million for the three months ended December 31, 2017 compared to the same period in 2016 and are equivalent to comparable EBIT.
Net income and comparable EBITDA for our rate-regulated Canadian Natural Gas Pipelines are generally affected by our approved ROE, our investment base, our level of deemed common equity and incentive earnings. Changes in depreciation, financial charges and income taxes also impact comparable EBITDA but do not have a significant impact on net income as they are almost entirely recovered in revenue on a flow-through basis.
NET INCOME – NGTL SYSTEM AND CANADIAN MAINLINE
three months ended December 31 |
year ended December 31 |
|||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 |
NGTL System | 91 | 85 | 352 | 318 |
Canadian Mainline | 50 | 54 | 199 | 208 |
Net income for the NGTL System increased by $6 million for the three months ended December 31, 2017 compared to the same period in 2016 mainly due to a higher average investment base, partially offset by lower OM&A incentive earnings. The NGTL System operated under the two-year 2016-2017 Revenue Requirement Settlement which included an ROE of 10.1 per cent on 40 per cent deemed equity and a mechanism for sharing variances between actual and a fixed OM&A amount.
Canadian Mainline’s net income decreased by $4 million for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to a lower average investment base and lower incentive earnings. The Canadian Mainline is operating under the NEB 2014 Decision which includes an approved ROE of 10.1 per cent on a 40 per cent deemed equity with a possible range of achieved outcomes between 8.7 per cent and 11.5 per cent. The decision also includes an incentive mechanism that has both upside and downside risk and a $20 million annual after-tax contribution from TransCanada.
DEPRECIATION AND AMORTIZATION
Depreciation and amortization increased by $16 million for the three months ended December 31, 2017 compared to the same period in 2016 mainly due to facilities that were placed in service for the NGTL System and Canadian Mainline.
OPERATING STATISTICS – NGTL SYSTEM AND CANADIAN MAINLINE
year ended December 31 | NGTL System1 | Canadian Mainline2 | ||
(unaudited) | 2017 | 2016 | 2017 | 2016 |
Average investment base (millions of $) | 8,385 | 7,451 | 4,184 | 4,441 |
Delivery volumes (Bcf): | ||||
Total | 4,153 | 4,055 | 1,620 | 1,634 |
Average per day | 11.4 | 11.1 | 4.4 | 4.5 |
1 Field receipt volumes for the NGTL System for the year ended December 31, 2017 were 4,224 Bcf (2016 – 4,117 Bcf). Average per day was 11.6 Bcf (2016 – 11.3 Bcf).
2 Canadian Mainline’s throughput volumes represent physical deliveries to domestic and export markets. Physical receipts originating at the Alberta border and in Saskatchewan for the year ended December 31, 2017 were 1,019 Bcf (2016 – 1,055 Bcf). Average per day was 2.8 Bcf (2016 – 2.9 Bcf).
U.S. Natural Gas Pipelines
The following is a reconciliation of comparable EBITDA and comparable EBIT (our non-GAAP measures) to segmented earnings (the equivalent GAAP measure). Certain costs previously reported in our Corporate segment are now being reported within the business segments to better align with how we measure our financial performance. 2016 results have been adjusted to reflect this change.
three months ended December 31 |
year ended December 31 |
|||||||
(unaudited – millions of US$, unless otherwise noted) | 2017 | 2016 | 2017 | 2016 | ||||
Columbia Gas1 | 177 | 146 | 623 | 269 | ||||
ANR | 99 | 88 | 400 | 321 | ||||
TC PipeLines, LP2,3 | 27 | 28 | 110 | 118 | ||||
Midstream1 | 23 | 14 | 93 | 40 | ||||
Columbia Gulf1 | 21 | 14 | 76 | 25 | ||||
Great Lakes3,4 | 15 | 12 | 64 | 60 | ||||
Other U.S. pipelines1,2,3,5 | 30 | 28 | 108 | 74 | ||||
Non-controlling interests6 | 84 | 101 | 341 | 365 | ||||
Business development | (1 | ) | (1 | ) | (2 | ) | (3 | ) |
Comparable EBITDA | 475 | 430 | 1,813 | 1,269 | ||||
Depreciation and amortization | (113 | ) | (118 | ) | (453 | ) | (322 | ) |
Comparable EBIT | 362 | 312 | 1,360 | 947 | ||||
Foreign exchange impact | 99 | 102 | 410 | 310 | ||||
Comparable EBIT (Cdn$) | 461 | 414 | 1,770 | 1,257 | ||||
Specific items: | ||||||||
Integration and acquisition related costs – Columbia | — | (11 | ) | (10 | ) | (63 | ) | |
TC Offshore loss on sale | — | — | — | (4 | ) | |||
Segmented earnings (Cdn$) | 461 | 403 | 1,760 | 1,190 |
1 We completed the acquisition of Columbia on July 1, 2016. Results reflect our effective ownership in these assets from that date.
2 Results from Northern Border and Iroquois reflect our share of equity income from these investments. We acquired additional interests in Iroquois of 4.87 per cent on March 31, 2016 and 0.65 per cent on May 1, 2016. TC PipeLines, LP acquired 49.34 per cent of our 50 per cent interest in Iroquois on June 1, 2017. On January 1, 2016, we sold a 49.9 per cent direct interest in PNGTS to TC PipeLines, LP and its remaining 11.81 per cent interest to TC PipeLines, LP on June 1, 2017.
3 TC PipeLines, LP periodically conducts at-the-market equity issuances which decrease our ownership in TC PipeLines, LP. The following shows our ownership interest in TC PipeLines, LP and our effective ownership interest of Great Lakes and PNGTS through our ownership interest in TC PipeLines, LP at the date presented.
Effective ownership percentage as of | ||
December 31, 2017 | December 31, 2016 | |
TC PipeLines, LP | 25.7 | 26.8 |
Effective ownership through TC PipeLines, LP: | ||
Great Lakes | 11.9 | 12.5 |
PNGTS | 15.9 | 13.4 |
4 Represents our 53.6 per cent direct interest in Great Lakes. The remaining 46.4 per cent is held by TC PipeLines, LP.
5 Includes our direct ownership in Iroquois and PNGTS (until June 1, 2017), our effective ownership in Millennium and Hardy Storage, and general and administrative costs related to U.S. natural gas assets.
6 Comparable EBITDA for the portions of TC PipeLines, LP, PNGTS (until June 1, 2017) and CPPL that we do not own. Effective February 17, 2017, we acquired the remaining publicly held units of CPPL.
U.S. Natural Gas Pipelines segmented earnings increased by $58 million for the three months ended December 31, 2017 compared to the same period in 2016. Segmented earnings for the three months ended December 31, 2016 included pre-tax costs of $11 million mainly related to retention and severance expenses resulting from the Columbia acquisition. These amounts have been excluded from our calculation of comparable EBIT.
Earnings from our U.S. Natural Gas Pipelines operations, which include Columbia effective July 1, 2016, are generally affected by contracted volume levels, volumes delivered and the rates charged as well as by the cost of providing services. Columbia and ANR results are also affected by the contracting and pricing of their storage capacity and commodity sales. Transmission and storage revenues are generally higher in winter months due to increased seasonal demand for our services.
Comparable EBITDA for U.S. Natural Gas Pipelines increased by US$45 million for the three months ended December 31, 2017 compared to the same period in 2016. This was primarily due to lower operating costs including synergies achieved from the Columbia acquisition.
DEPRECIATION AND AMORTIZATION
Depreciation and amortization decreased by US$5 million for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to fair value adjustments related to our Midstream assets recorded in fourth quarter 2016.
Mexico Natural Gas Pipelines
The following is a reconciliation of comparable EBITDA and comparable EBIT (our non-GAAP measures) to segmented earnings (the equivalent GAAP measure). Certain costs previously reported in our Corporate segment are now being reported within the business segments to better align with how we measure our financial performance. 2016 results have been adjusted to reflect this change.
three months ended December 31 |
year ended December 31 |
|||||||
(unaudited – millions of US$, unless otherwise noted) | 2017 | 2016 | 2017 | 2016 | ||||
Topolobampo | 38 | 41 | 157 | 81 | ||||
Tamazunchale | 27 | 26 | 112 | 105 | ||||
Guadalajara | 17 | 18 | 68 | 67 | ||||
Mazatlán | 16 | 5 | 65 | 5 | ||||
Sur de Texas1 | (6 | ) | — | 8 | — | |||
Other | (1 | ) | (3 | ) | (11 | ) | (3 | ) |
Business development | — | (1 | ) | — | (5 | ) | ||
Comparable EBITDA | 91 | 86 | 399 | 250 | ||||
Depreciation and amortization | (18 | ) | (12 | ) | (72 | ) | (35 | ) |
Comparable EBIT | 73 | 74 | 327 | 215 | ||||
Foreign exchange impact | 20 | 29 | 99 | 72 | ||||
Comparable EBIT and segmented earnings (Cdn$) | 93 | 103 | 426 | 287 |
1 Represents our 60 per cent equity interest in a joint venture with IEnova to build, own and operate the Sur de Texas pipeline.
Mexico Natural Gas Pipelines segmented earnings decreased by $10 million for the three months ended December 31, 2017 compared to the same period in 2016 and are equivalent to comparable EBIT. Aside from the commercial factors outlined below, a weaker U.S. dollar had a negative impact on the Canadian dollar equivalent segmented earnings from our Mexico operations.
Earnings from our Mexico operations are underpinned by long-term, stable, primarily U.S. dollar-denominated revenue contracts, and are affected by the cost of providing service.
Comparable EBITDA for Mexico Natural Gas Pipelines increased by US$5 million for the three months December 31, 2017 compared to the same period in 2016 and was the net effect of:
DEPRECIATION AND AMORTIZATION
Depreciation and amortization increased by US$6 million for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to the commencement of depreciation on Mazatlán.
Liquids Pipelines
The following is a reconciliation of comparable EBITDA and comparable EBIT (our non-GAAP measures) to segmented earnings (the equivalent GAAP measure). Certain costs previously reported in our Corporate segment are now being reported within the business segments to better align with how we measure our financial performance. 2016 results have been adjusted to reflect this change.
three months ended December 31 |
year ended December 31 |
|||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||
Keystone Pipeline System | 346 | 296 | 1,283 | 1,155 | ||||
Intra-Alberta pipelines | 29 | — | 33 | — | ||||
Other services1 | 26 | 6 | 32 | (3 | ) | |||
Comparable EBITDA | 401 | 302 | 1,348 | 1,152 | ||||
Depreciation and amortization | (81 | ) | (78 | ) | (309 | ) | (292 | ) |
Comparable EBIT | 320 | 224 | 1,039 | 860 | ||||
Specific items: | ||||||||
Energy East impairment charge | (1,256 | ) | — | (1,256 | ) | — | ||
Keystone XL asset costs | (11 | ) | (15 | ) | (34 | ) | (52 | ) |
Risk management activities | 15 | 4 | — | (2 | ) | |||
Segmented (losses)/earnings | (932 | ) | 213 | (251 | ) | 806 | ||
Comparable EBIT denominated as follows: | ||||||||
Canadian dollars | 80 | 63 | 255 | 223 | ||||
U.S. dollars | 188 | 122 | 604 | 482 | ||||
Foreign exchange impact | 52 | 39 | 180 | 155 | ||||
320 | 224 | 1,039 | 860 |
1 Includes primarily liquids marketing and business development activities.
Liquids Pipelines segmented earnings decreased by $1,145 million for the three months ended December 31, 2017 compared to the same period in 2016. This was primarily the net effect of a $1,256 million pre-tax impairment charge for the Energy East pipeline and related projects, $11 million (2016 – $15 million) of pre-tax costs related to Keystone XL for the maintenance and liquidation of project assets which were expensed pending further advancement of the project, and unrealized gains from changes in the fair value of derivatives related to our liquids marketing business. These amounts have been excluded from our calculation of comparable EBIT.
Keystone Pipeline System earnings are generated primarily by providing pipeline capacity to shippers for fixed monthly payments that are not linked to actual throughput volumes. Uncontracted capacity is offered to the market on a spot basis and provides opportunities to generate incremental earnings.
Comparable EBITDA for Liquids Pipelines increased by $99 million for the three months ended December 31, 2017 compared to the same period in 2016 and was the net effect of:
DEPRECIATION AND AMORTIZATION
Depreciation and amortization increased by $3 million for the three months ended December 31, 2017 compared to the same period in 2016 as a result of the new facilities being placed in-service, partially offset by the effect of a weaker U.S. dollar.
Energy
The following is a reconciliation of comparable EBITDA and comparable EBIT (our non-GAAP measures) to segmented earnings (the equivalent GAAP measure). Certain costs previously reported in our Corporate segment are now being reported within the business segments to better align with how we measure our financial performance. 2016 results have been adjusted to reflect this change.
three months ended December 31 |
year ended December 31 |
|||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||
Canadian Power | ||||||||
Western Power1 | 23 | 26 | 100 | 74 | ||||
Eastern Power | 92 | 82 | 344 | 349 | ||||
Bruce Power | 120 | 83 | 434 | 293 | ||||
Canadian Power – comparable EBITDA1,2 | 235 | 191 | 878 | 716 | ||||
Depreciation and amortization | (30 | ) | (26 | ) | (138 | ) | (145 | ) |
Canadian Power – comparable EBIT1,2 | 205 | 165 | 740 | 571 | ||||
U.S. Power – comparable EBITDA3 (US$) | (8 | ) | 73 | 100 | 394 | |||
Depreciation and amortization4 | — | (11 | ) | — | (109 | ) | ||
U.S. Power – comparable EBIT | (8 | ) | 62 | 100 | 285 | |||
Foreign exchange impact | (4 | ) | 20 | 30 | 92 | |||
U.S. Power – comparable EBIT (Cdn$) | (12 | ) | 82 | 130 | 377 | |||
Natural Gas Storage and other operations – comparable EBITDA | 15 | 20 | 55 | 58 | ||||
Depreciation and amortization | (3 | ) | (3 | ) | (13 | ) | (12 | ) |
Natural Gas Storage and other operations – comparable EBIT | 12 | 17 | 42 | 46 | ||||
Business Development and other costs – comparable EBITDA and EBIT5 | (24 | ) | (4 | ) | (33 | ) | (15 | ) |
Energy – comparable EBIT | 181 | 260 | 879 | 979 | ||||
Specific items: | ||||||||
Gain on sale of Ontario solar assets | 127 | — | 127 | — | ||||
Gain/(loss) on sales of U.S. Northeast power assets | 15 | (839 | ) | 484 | (844 | ) | ||
Ravenswood goodwill impairment | — | — | — | (1,085 | ) | |||
Alberta PPA terminations and settlement | — | (92 | ) | — | (332 | ) | ||
Risk management activities | 149 | 97 | 62 | 125 | ||||
Segmented earnings/(losses) | 472 | (574 | ) | 1,552 | (1,157 | ) | ||
1 Included losses from the Alberta PPAs up to March 2016 when the PPAs were terminated.
2 Includes our share of equity income from our investments in Portlands Energy and Bruce Power.
3 TC Hydro earnings included up to April 19, 2017 sale date; Ravenswood, Ironwood, Ocean State Power and Kibby Wind earnings included up to June 2, 2017 sale date.
4 Depreciation of U.S. Northeast power assets ceased effective November 2016 when classified as assets held for sale.
5 Includes a $21 million impairment charge in fourth quarter 2017 of obsolete equipment.
Energy segmented earnings increased by $1,046 million for the three months ended December 31, 2017 compared to the same period in 2016 and included the following specific items:
The remainder of the Energy segmented earnings are equivalent to comparable EBIT along with comparable EBITDA.
CANADIAN POWER
Western Power
Western Power comparable EBITDA was consistent for the three months ended December 31, 2017 compared to the same period in 2016.
Eastern Power
Eastern Power comparable EBITDA increased by $10 million for the three months ended December 31, 2017 compared to the same period in 2016 mainly due to higher earnings from our wind facilities.
DEPRECIATION AND AMORTIZATION
Depreciation and amortization increased by $4 million primarily due to a 2016 adjustment related to the expected useful life of our cogeneration assets, partially offset by the cessation of depreciation on our Ontario solar assets upon classification as held for sale in October 2017.
Bruce Power
Bruce Power results reflect our proportionate share. The following is our proportionate share of the components of comparable EBITDA and comparable EBIT.
three months ended December 31 |
year ended December 31 |
|||||||||||
(unaudited – millions of $, unless otherwise noted) | 2017 | 2016 | 2017 | 2016 | ||||||||
Equity income included in comparable EBITDA and EBIT comprised of: | ||||||||||||
Revenues | 414 | 382 | 1,626 | 1,491 | ||||||||
Operating expenses | (208 | ) | (212 | ) | (846 | ) | (870 | ) | ||||
Depreciation and other | (86 | ) | (87 | ) | (346 | ) | (328 | ) | ||||
Comparable EBITDA and comparable EBIT1 | 120 | 83 | 434 | 293 | ||||||||
Bruce Power – other information | ||||||||||||
Plant availability2 | 92 | % | 85 | % | 90 | % | 83 | % | ||||
Planned outage days | 43 | 80 | 221 | 415 | ||||||||
Unplanned outage days | 10 | 27 | 49 | 76 | ||||||||
Sales volumes (GWh)1 | 6,275 | 5,758 | 24,368 | 22,178 | ||||||||
Realized sales price per MWh3 | $67 | $69 | $67 | $68 | ||||||||
1 Represents our 48.4 per cent (2016 – 48.5 per cent) ownership interest in Bruce Power. Sales volumes include deemed generation.
2 The percentage of time the plant was available to generate power, regardless of whether it was running.
3 Calculation based on actual and deemed generation. Realized sales prices per MWh includes realized gains and losses from contracting activities and cost flow-through items. Excludes unrealized gains and losses on contracting activities and non-electricity revenues.
Bruce Power comparable EBITDA increased by $37 million for the three months ended December 31, 2017 compared to the same period in 2016 mainly due to higher volumes resulting from fewer outage days.
U.S. POWER
In second quarter 2017, we completed the sales of our U.S. Power generation assets and initiated the wind down of our U.S. power marketing operations.
NATURAL GAS STORAGE AND OTHER OPERATING
Natural Gas Storage comparable EBITDA decreased by $5 million for the three months ended December 31, 2017 compared to the same period in 2016 mainly due to lower realized natural gas storage price spreads.
Corporate
The following is a reconciliation of comparable EBITDA and comparable EBIT (our non-GAAP measures) to segmented earnings/(losses) (the equivalent GAAP measure). Certain costs previously reported in our Corporate segment are now being reported within the business segments to better align with how we measure our financial performance. 2016 results have been adjusted to reflect this change.
three months ended December 31 |
year ended December 31 |
|||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||
Comparable EBITDA and EBIT | (1 | ) | 11 | (21 | ) | 18 | ||
Specific items: | ||||||||
Integration and acquisition related costs – Columbia | — | (36 | ) | (81 | ) | (116 | ) | |
Foreign exchange gain – inter-affiliate loan1 | 64 | — | 63 | — | ||||
Restructuring costs | — | (8 | ) | — | (22 | ) | ||
Segmented earnings/(losses) | 63 | (33 | ) | (39 | ) | (120 | ) | |
1 Reported in Income from equity investments on the Condensed consolidated statement of income.
Corporate segmented earnings were $63 million for the three months ended December 31, 2017 compared to a loss of $33 million for the same period in 2016 and included the following specific items that have been excluded from comparable EBIT:
Comparable EBITDA decreased by $12 million for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to increased general and administrative costs.
OTHER INCOME STATEMENT ITEMS
Interest expense
three months ended December 31 |
year ended December 31 |
|||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||
Interest on long-term debt and junior subordinated notes | ||||||||
Canadian dollar-denominated | (138 | ) | (109 | ) | (494 | ) | (452 | ) |
U.S. dollar-denominated | (315 | ) | (316 | ) | (1,269 | ) | (1,127 | ) |
Foreign exchange impact | (86 | ) | (106 | ) | (379 | ) | (366 | ) |
(539 | ) | (531 | ) | (2,142 | ) | (1,945 | ) | |
Other interest and amortization expense | (25 | ) | (54 | ) | (99 | ) | (114 | ) |
Capitalized interest | 23 | 43 | 173 | 176 | ||||
Interest expense included in comparable earnings | (541 | ) | (542 | ) | (2,068 | ) | (1,883 | ) |
Specific items: | ||||||||
Integration and acquisition related costs – Columbia | — | — | — | (115 | ) | |||
Risk management activities | — | — | (1 | ) | — | |||
Interest expense | (541 | ) | (542 | ) | (2,069 | ) | (1,998 | ) |
Interest expense was consistent for the three months ended December 31, 2017 compared to the same period in 2016 and reflects the net effect of:
Allowance for funds used during construction
three months ended December 31 |
year ended December 31 |
|||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 |
Canadian dollar-denominated | 25 | 48 | 174 | 181 |
U.S. dollar-denominated | 91 | 32 | 259 | 181 |
Foreign exchange impact | 24 | 17 | 74 | 57 |
Allowance for funds used during construction | 140 | 97 | 507 | 419 |
AFUDC increased by $43 million for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to to continued investment in and higher rates on projects acquired as part of the 2016 Columbia acquisition, as well as continued investment in Mexico projects, partially offset by the commercial in-service of Topolobampo, the completion of Mazatlán construction and our decision not to proceed with the Energy East Pipeline.
Interest income and other
(unaudited – millions of $) | three months ended December 31 |
year ended December 31 |
||||
2017 | 2016 | 2017 | 2016 | |||
Interest income and other included in comparable earnings | 56 | 8 | 159 | 71 | ||
Specific items: | ||||||
Integration and acquisition related costs – Columbia | — | — | — | 6 | ||
Foreign exchange loss – inter-affiliate loan | (64) | — | (63) | — | ||
Risk management activities | (1) | (23) | 88 | 26 | ||
Interest income and other | (9) | (15) | 184 | 103 | ||
Interest income and other increased by $6 million for the three months ended December 31, 2017 compared to the same period in 2016 due to the net effect of:
Income tax expense
three months ended December 31 |
year ended December 31 |
|||||||||
(unaudited – millions of $) | 2017 |
2016 |
2017 |
2016 |
||||||
Income tax expense included in comparable earnings | (234 | ) | (211 | ) | (839 | ) | (841 | ) | ||
Specific items: | ||||||||||
U.S. Tax Reform adjustment | 804 | — | 804 | — | ||||||
Energy East impairment charge | 302 | — | 302 | — | ||||||
Net loss/(gain) on sales of U.S. Northeast power assets | 49 | (31 | ) | (177 | ) | (29 | ) | |||
Gain on sale of Ontario solar assets | 9 | — | 9 | — | ||||||
Keystone XL asset costs | 2 | (3 | ) | 6 | 10 | |||||
Integration and acquisition related costs – Columbia | — | (22 | ) | 22 | 10 | |||||
Keystone XL income tax recoveries | — | — | 7 | 28 | ||||||
Ravenswood goodwill impairment | — | — | — | 429 | ||||||
Alberta PPA terminations | — | 24 | — | 88 | ||||||
Restructuring costs | — | 2 | — | 6 | ||||||
TC Offshore loss on sale | — | — | — | 1 | ||||||
Risk management activities | (62 | ) | (33 | ) | (45 | ) | (54 | ) | ||
Income tax recovery/(expense) | 870 | (274 | ) | 89 | (352 | ) | ||||
Income tax expense included in comparable earnings increased by $23 million for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to an increase in comparable earnings, changes in the proportion of income earned between Canadian and foreign jurisdictions and changes in flow-through taxes in regulatory operations.
Net income attributable to non-controlling interests
three months ended | year ended | |||||||
December 31 | December 31 | |||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||
Net income attributable to non-controlling interests | ||||||||
included in comparable earnings | (49 | ) | (70 | ) | (238 | ) | (257 | ) |
Specific items: | ||||||||
Acquisition related costs – Columbia | — | 2 | — | 5 | ||||
Net income attributable to non-controlling interests | (49 | ) | (68 | ) | (238 | ) | (252 | ) |
Net income attributable to non-controlling interests decreased by $19 million, and $21 million as included in comparable earnings, for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to the acquisition of the remaining outstanding publicly held common units of CPPL in February 2017.
Preferred share dividends
three months ended | year ended | |||||||
December 31 | December 31 | |||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||
Preferred share dividends | (40 | ) | (32 | ) | (160 | ) | (109 | ) |
Preferred share dividends increased by $8 million for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to the issuance of Series 15 preferred shares in November 2016.
COMPARABLE DISTRIBUTABLE CASH FLOW | |||||||||||||
three months ended | year ended |
||||||||||||
December 31 | December 31 |
||||||||||||
(unaudited – millions of $, except per share amounts) | 2017 | 2016 | 2017 | 2016 | |||||||||
Net cash provided by operations | 1,390 | 1,575 | 5,230 | 5,069 | |||||||||
Increase/(decrease) in operating working capital | 49 | (220 | ) | 273 | (248 | ) | |||||||
Funds generated from operations1 | 1,439 | 1,355 | 5,503 | 4,821 | |||||||||
Specific items: | |||||||||||||
Integration and acquisition related costs – Columbia | — | 45 | 84 | 283 | |||||||||
Keystone XL asset costs | 11 | 15 | 34 | 52 | |||||||||
U.S. Northeast power disposition costs | — | 10 | 20 | 15 | |||||||||
Comparable funds generated from operations1 | 1,450 | 1,425 | 5,641 | 5,171 | |||||||||
Dividends on preferred shares | (39 | ) | (26 | ) | (155 | ) | (100 | ) | |||||
Distributions paid to non-controlling interests | (68 | ) | (78 | ) | (283 | ) | (279 | ) | |||||
Maintenance capital expenditures including equity | |||||||||||||
investments | |||||||||||||
– Recoverable in future tolls | (541 | ) | (323 | ) | (1,364 | ) | (941 | ) | |||||
– Other | (75 | ) | (70 | ) | (240 | ) | (310 | ) | |||||
Comparable distributable cash flow1 | |||||||||||||
– Reflecting all maintenance capital expenditures | 727 | 928 | 3,599 | 3,541 | |||||||||
– Reflecting only non-recoverable maintenance capital | |||||||||||||
expenditures | 1,268 | 1,251 | 4,963 | 4,482 | |||||||||
Comparable distributable cash flow per common share1 | |||||||||||||
– Reflecting all maintenance capital expenditures | $0.83 | $1.12 | $4.13 | $4.67 | |||||||||
– Reflecting only non-recoverable maintenance capital | |||||||||||||
expenditures | $1.45 | $1.50 | $5.69 | $5.91 |
1 See the non-GAAP measures section in this MD&A for further discussion of funds generated from operations, comparable funds generated from operations, comparable distributable cash flow and comparable distributable cash flow per common share.
Comparable funds generated from operations
Comparable funds generated from operations, a non-GAAP measure, increased $25 million for the three months ended December 31, 2017 compared to the same period in 2016 primarily due to higher comparable earnings.
Comparable distributable cash flow
Comparable distributable cash flow, a non-GAAP measure, helps us assess the cash available to common shareholders before capital allocation.
The decrease in comparable distributable cash flow reflecting all maintenance capital expenditures for the three months ended December 31, 2017 compared to the same period in 2016 was primarily driven by the increase in recoverable maintenance capital expenditures in Canadian and U.S. natural gas pipelines. Comparable distributable cash flow reflecting only non-recoverable maintenance capital expenditures is consistent with fourth quarter 2016. Comparable distributable cash flow per common share for the three months ended December 31, 2017 also includes the dilutive effect of common shares issued in fourth quarter 2016 and 2017.
Although we deduct maintenance capital expenditures in determining comparable distributable cash flow, we have the ability to recover the majority of these costs in Canadian Natural Gas Pipelines, U.S. Natural Gas Pipelines and Liquids Pipelines. Canadian natural gas pipelines maintenance capital expenditures are reflected in rate bases, on which we earn a regulated return and subsequently recover in tolls. The majority of our U.S. natural gas pipelines can recover maintenance capital through tolls under current rate settlements, or have the ability to recover maintenance capital through tolls established in future rate cases or settlements. Tolling arrangements in Liquids Pipelines provide for recovery of maintenance capital.
The following provides a breakdown of maintenance capital expenditures:
three months ended | year ended |
|||||||||
December 31 | December 31 |
|||||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||||
Canadian Natural Gas Pipelines | 301 | 133 | 601 | 323 | ||||||
U.S. Natural Gas Pipelines | 237 | 182 | 749 | 586 | ||||||
Liquids Pipelines | 8 | 8 | 19 | 32 | ||||||
Other | 70 | 70 | 235 | 310 | ||||||
Maintenance capital expenditures including equity | ||||||||||
investments | 616 | 393 | 1,604 | 1,251 | ||||||
Reconciliation of non-GAAP measures
three months ended December 31 |
year ended December 31 |
|||||||
(unaudited – millions of $) | 2017 | 2016 | 2017 | 2016 | ||||
Comparable EBITDA | ||||||||
Canadian Natural Gas Pipelines | 569 | 584 | 2,144 | 2,182 | ||||
U.S. Natural Gas Pipelines | 604 | 570 | 2,357 | 1,682 | ||||
Mexico Natural Gas Pipelines | 116 | 119 | 519 | 332 | ||||
Liquids Pipelines | 401 | 302 | 1,348 | 1,152 | ||||
Energy | 214 | 304 | 1,030 | 1,281 | ||||
Corporate | (1 | ) | 11 | (21 | ) | 18 | ||
Comparable EBITDA | 1,903 | 1,890 | 7,377 | 6,647 | ||||
Depreciation and amortization | (516 | ) | (514 | ) | (2,048 | ) | (1,939 | ) |
Comparable EBIT | 1,387 | 1,376 | 5,329 | 4,708 | ||||
Specific items: | ||||||||
Energy East impairment charge | (1,256 | ) | — | (1,256 | ) | — | ||
Integration and acquisition related costs – Columbia | — | (47 | ) | (91 | ) | (179 | ) | |
Keystone XL asset costs | (11 | ) | (15 | ) | (34 | ) | (52 | ) |
Net gain/(loss) on sales of U.S. Northeast power assets | 15 | (839 | ) | 484 | (844 | ) | ||
Gain on sale of Ontario solar assets | 127 | — | 127 | — | ||||
Foreign exchange gain – inter-affiliate loan | 64 | — | 63 | — | ||||
Ravenswood goodwill impairment | — | — | — | (1,085 | ) | |||
Alberta PPA terminations and settlement | — | (92 | ) | — | (332 | ) | ||
Restructuring costs | — | (8 | ) | — | (22 | ) | ||
TC Offshore loss on sale | — | — | — | (4 | ) | |||
Risk management activities | 164 | 101 | 62 | 123 | ||||
Segmented earnings | 490 | 476 | 4,684 | 2,313 | ||||
Condensed consolidated statement of income
three months ended December 31 |
year ended December 31 |
|||||||||||
(unaudited – millions of Canadian $, except per share amounts) |
2017 | 2016 | 2017 | 2016 | ||||||||
Revenues | ||||||||||||
Canadian Natural Gas Pipelines | 968 | 1,005 | 3,693 | 3,682 | ||||||||
U.S. Natural Gas Pipelines | 900 | 941 | 3,584 | 2,526 | ||||||||
Mexico Natural Gas Pipelines | 138 | 129 | 570 | 378 | ||||||||
Liquids Pipelines | 599 | 463 | 2,009 | 1,755 | ||||||||
Energy | 1,012 | 1,097 | 3,593 | 4,206 | ||||||||
3,617 | 3,635 | 13,449 | 12,547 | |||||||||
Income from Equity Investments | 246 | 159 | 773 | 514 | ||||||||
Operating and Other Expenses | ||||||||||||
Plant operating costs and other | 944 | 1,189 | 3,906 | 3,861 | ||||||||
Commodity purchases resold | 671 | 544 | 2,382 | 2,172 | ||||||||
Property taxes | 127 | 150 | 569 | 555 | ||||||||
Depreciation and amortization | 516 | 514 | 2,055 | 1,939 | ||||||||
Goodwill and other asset impairment charges | 1,257 | 92 | 1,257 | 1,388 | ||||||||
3,515 | 2,489 | 10,169 | 9,915 | |||||||||
Gain/(Loss) on Assets Held for Sale/Sold | 142 | (829 | ) | 631 | (833 | ) | ||||||
Financial Charges | ||||||||||||
Interest expense | 541 | 542 | 2,069 | 1,998 | ||||||||
Allowance for funds used during construction | (140 | ) | (97 | ) | (507 | ) | (419 | ) | ||||
Interest income and other | 9 | 15 | (184 | ) | (103 | ) | ||||||
410 | 460 | 1,378 | 1,476 | |||||||||
Income before Income Taxes | 80 | 16 | 3,306 | 837 | ||||||||
Income Tax (Recovery)/Expense | ||||||||||||
Current | 21 | 53 | 149 | 156 | ||||||||
Deferred | (87 | ) | 221 | 566 | 196 | |||||||
Deferred – U.S. Tax Reform | (804 | ) | — | (804 | ) | — | ||||||
(870 | ) | 274 | (89 | ) | 352 | |||||||
Net Income/(Loss) | 950 | (258 | ) | 3,395 | 485 | |||||||
Net income attributable to non-controlling interests | 49 | 68 | 238 | 252 | ||||||||
Net Income/(Loss)Attributable to Controlling Interests | 901 | (326 | ) | 3,157 | 233 | |||||||
Preferred share dividends | 40 | 32 | 160 | 109 | ||||||||
Net Income/(Loss) Attributable to Common Shares | 861 | (358 | ) | 2,997 | 124 | |||||||
Net Income/(Loss) per Common Share | ||||||||||||
Basic | $0.98 | ($0.43 | ) | $3.44 | $0.16 | |||||||
Diluted | $0.98 | ($0.43 | ) | $3.43 | $0.16 | |||||||
Dividends Declared per Common Share | $0.625 | $0.565 | $2.50 | $2.26 | ||||||||
Weighted Average Number of Common Shares (millions) | ||||||||||||
Basic | 877 | 832 | 872 | 759 | ||||||||
Diluted | 879 | 833 | 874 | 760 | ||||||||
Condensed consolidated statement of cash flows
three months ended December 31 |
year ended December 31 |
|||||||
(unaudited – millions of Canadian $) | 2017 | 2016 | 2017 | 2016 | ||||
Cash Generated from Operations | ||||||||
Net income/(loss) | 950 | (258 | ) | 3,395 | 485 | |||
Depreciation and amortization | 516 | 514 | 2,055 | 1,939 | ||||
Goodwill and other asset impairment charges | 1,257 | 92 | 1,257 | 1,388 | ||||
Deferred income taxes | (87 | ) | 221 | 566 | 196 | |||
Deferred income taxes – U.S. Tax Reform | (804 | ) | — | (804 | ) | — | ||
Income from equity investments | (246 | ) | (159 | ) | (773 | ) | (514 | ) |
Distributions received from operating activities of equity investments | 227 | 219 | 970 | 844 | ||||
Employee post-retirement benefits funding, net of expense | — | 2 | (64 | ) | (3 | ) | ||
(Gain)/loss on assets held for sale/sold | (142 | ) | 829 | (631 | ) | 833 | ||
Equity allowance for funds used during construction | (113 | ) | (58 | ) | (362 | ) | (253 | ) |
Unrealized gains on financial instruments | (163 | ) | (78 | ) | (149 | ) | (149 | ) |
Other | 44 | 31 | 43 | 55 | ||||
(Increase)/decrease in operating working capital | (49 | ) | 220 | (273 | ) | 248 | ||
Net cash provided by operations | 1,390 | 1,575 | 5,230 | 5,069 | ||||
Investing Activities | ||||||||
Capital expenditures | (2,000 | ) | (1,745 | ) | (7,383 | ) | (5,007 | ) |
Capital projects in development | (11 | ) | (76 | ) | (146 | ) | (295 | ) |
Contributions to equity investments | (541 | ) | (195 | ) | (1,681 | ) | (765 | ) |
Acquisitions, net of cash acquired | — | — | — | (13,608 | ) | |||
Proceeds from sales of assets, net of transaction costs | 1,170 | — | 5,317 | 6 | ||||
Other distributions from equity investments | — | 2 | 362 | 727 | ||||
Deferred amounts and other | (81 | ) | 141 | (168 | ) | 159 | ||
Net cash used in investing activities | (1,463 | ) | (1,873 | ) | (3,699 | ) | (18,783 | ) |
Financing Activities | ||||||||
Notes payable (repaid)/issued, net | (194 | ) | (229 | ) | 1,038 | (329 | ) | |
Long-term debt issued, net of issue costs | 1,675 | — | 3,643 | 12,333 | ||||
Long-term debt repaid | (1,570 | ) | (4,810 | ) | (7,085 | ) | (7,153 | ) |
Junior subordinated notes issued, net of issue costs | — | (2 | ) | 3,468 | 1,549 | |||
Dividends on common shares | (357 | ) | (277 | ) | (1,339 | ) | (1,436 | ) |
Dividends on preferred shares | (39 | ) | (26 | ) | (155 | ) | (100 | ) |
Distributions paid to non-controlling interests | (68 | ) | (78 | ) | (283 | ) | (279 | ) |
Common shares issued, net of issue costs | 232 | 3,410 | 274 | 7,747 | ||||
Common shares repurchased | — | — | — | (14 | ) | |||
Preferred shares issued, net of issue costs | — | 982 | — | 1,474 | ||||
Partnership units of TC PipeLines, LP issued, net of issue costs | 63 | 64 | 225 | 215 | ||||
Common units of Columbia Pipeline Partners LP acquired | — | — | (1,205 | ) | — | |||
Net cash (used in)/provided by financing activities | (258 | ) | (966 | ) | (1,419 | ) | 14,007 | |
Effect of Foreign Exchange Rate Changes on Cash and Cash Equivalents | (4 | ) | — | (39 | ) | (127 | ) | |
(Decrease)/Increase in Cash and Cash Equivalents | (335 | ) | (1,264 | ) | 73 | 166 | ||
Cash and Cash Equivalents | ||||||||
Beginning of period | 1,424 | 2,280 | 1,016 | 850 | ||||
Cash and Cash Equivalents | ||||||||
End of period | 1,089 | 1,016 | 1,089 | 1,016 | ||||
Condensed consolidated balance sheet
(unaudited – millions of Canadian $) | December 31, 2017 |
December 31, 2016 |
|||
ASSETS Current Assets |
|||||
Cash and cash equivalents | 1,089 | 1,016 | |||
Accounts receivable | 2,522 | 2,075 | |||
Inventories | 378 | 368 | |||
Assets held for sale | — | 3,717 | |||
Other | 691 | 908 | |||
4,680 | 8,084 | ||||
Plant, Property and Equipment | net of accumulated depreciation of $23,734 and $22,288, respectively |
57,277 | 54,475 | ||
Equity Investments | 6,366 | 6,544 | |||
Regulatory Assets | 1,376 | 1,322 | |||
Goodwill | 13,084 | 13,958 | |||
Loan Receivable from Affiliate | 919 | — | |||
Intangible and Other Assets | 1,484 | 3,026 | |||
Restricted Investments | 915 | 642 | |||
86,101 | 88,051 | ||||
LIABILITIES | |||||
Current Liabilities | |||||
Notes payable | 1,763 | 774 | |||
Accounts payable and other | 4,057 | 3,861 | |||
Dividends payable | 586 | 526 | |||
Accrued interest | 605 | 595 | |||
Liabilities related to assets held for sale | — | 86 | |||
Current portion of long-term debt | 2,866 | 1,838 | |||
9,877 | 7,680 | ||||
Regulatory Liabilities | 4,321 | 2,121 | |||
Other Long-Term Liabilities | 727 | 1,183 | |||
Deferred Income Tax Liabilities | 5,403 | 7,662 | |||
Long-Term Debt | 31,875 | 38,312 | |||
Junior Subordinated Notes | 7,007 | 3,931 | |||
59,210 | 60,889 | ||||
Common Units Subject to Rescission or Redemption |
— | 1,179 | |||
EQUITY | |||||
Common shares, no par value | 21,167 | 20,099 | |||
Issued and outstanding: | December 31, 2017 – 881 million shares | ||||
December 31, 2016 – 864 million shares | |||||
Preferred shares | 3,980 | 3,980 | |||
Additional paid-in capital | — | — | |||
Retained earnings | 1,623 | 1,138 | |||
Accumulated other comprehensive loss | (1,731 | ) | (960 | ) | |
Controlling Interests | 25,039 | 24,257 | |||
Non-controlling interests | 1,852 | 1,726 | |||
26,891 | 25,983 | ||||
86,101 | 88,051 | ||||
Segmented information
Canadian | U.S. | Mexico | ||||||||||||
three months ended December 31, 2017 | Natural | Natural | Natural | |||||||||||
Gas | Gas | Gas | Liquids | |||||||||||
(unaudited – millions of Canadian $) | Pipelines | Pipelines | Pipelines | Pipelines | Energy | Corporate1 | Total | |||||||
Revenues | 968 | 900 | 138 | 599 | 1,012 | — | 3,617 | |||||||
Intersegment revenues | — | 20 | — | — | — | (20 | ) | — | ||||||
968 | 920 | 138 | 599 | 1,012 | (20 | ) | 3,617 | |||||||
Income (loss) from equity investments | 2 | 65 | (9 | ) | (6 | ) | 130 | 64 2 | 246 | |||||
Plant operating costs and other | (342 | ) | (336 | ) | (13 | ) | (186 | ) | (86 | ) | 19 | (944 | ) | |
Commodity purchases resold | — | — | — | — | (671 | ) | — | (671 | ) | |||||
Property taxes | (59 | ) | (45 | ) | — | (22 | ) | (1 | ) | — | (127 | ) | ||
Depreciation and amortization | (236 | ) | (143 | ) | (23 | ) | (81 | ) | (33 | ) | — | (516 | ) | |
Goodwill and other asset impairment charges | — | — | — | (1,236 | ) | (21 | ) | — | (1,257 | ) | ||||
Gain on sale of assets | — | — | — | — | 142 | — | 142 | |||||||
Segmented earnings/(losses) | 333 | 461 | 93 | (932 | ) | 472 | 63 | 490 | ||||||
Interest expense | (541 | ) | ||||||||||||
Allowance for funds used during construction | 140 | |||||||||||||
Interest income and other | (9 | ) | ||||||||||||
Income before income taxes | 80 | |||||||||||||
Income tax recovery | 870 | |||||||||||||
Net income | 950 | |||||||||||||
Net income attributable to non-controlling interests | (49 | ) | ||||||||||||
Net income attributable to controlling interests | 901 | |||||||||||||
Preferred share dividends | (40 | ) | ||||||||||||
Net income attributable to common shares | 861 |
1 The Company records intersegment sales at contracted rates. For segmented reporting, these transactions are included as revenues in the segment providing the service, as expenses in the segment receiving the service and are eliminated on consolidation within the Corporate segment. Intersegment profit is recognized when the product or service has been provided to third parties.
2 This income from equity investments relates to foreign exchange gains on the Company’s inter-affiliate loan with Sur de Texas. The peso-denominated loan to the Sur de Texas joint venture represents the Company’s proportionate share of debt financing for this joint venture.
Canadian | U.S. | Mexico | ||||||||||||
three months ended December 31, 2016 | Natural | Natural | Natural | |||||||||||
Gas | Gas | Gas | Liquids | |||||||||||
(unaudited – millions of Canadian $) | Pipelines |
Pipelines | Pipelines | Pipelines | Energy | Corporate1 | Total | |||||||
Revenues | 1,005 | 941 | 129 | 463 | 1,097 | — | 3,635 | |||||||
Intersegment revenue | — | 11 | — | — | — | (11 | ) | — | ||||||
1,005 | 952 | 129 | 463 | 1,097 | (11 | ) | 3,635 | |||||||
Income/(loss) from equity investments | 3 | 64 | (1 | ) | — | 93 | — | 159 | ||||||
Plant operating costs and other | (359 | ) | (415 | ) | (9 | ) | (151 | ) | (233 | ) | (22 | ) | (1,189 | ) |
Commodity purchases resold | — | — | — | — | (544 | ) | — | (544 | ) | |||||
Property taxes | (65 | ) | (42 | ) | — | (21 | ) | (22 | ) | — | (150 | ) | ||
Depreciation and amortization | (220 | ) | (156 | ) | (16 | ) | (78 | ) | (44 | ) | — | (514 | ) | |
Asset impairment charges | — | — | — | — | (92 | ) | — | (92 | ) | |||||
Loss on sale of assets | — | — | — | — | (829 | ) | — | (82 | ) | |||||
Segmented earnings/(losses) | 364 | 403 | 103 | 213 | (574 | ) | (33 | ) | 476 | |||||
Interest expense | (542 | ) | ||||||||||||
Allowance for funds used during construction | 97 | |||||||||||||
Interest income and other | (15 | ) | ||||||||||||
Loss before income taxes | 16 | |||||||||||||
Income tax recovery | (274 | ) | ||||||||||||
Net loss | (258 | ) | ||||||||||||
Net income attributable to non-controlling interests | (68 | ) | ||||||||||||
Net loss attributable to controlling interests | (326 | ) | ||||||||||||
Preferred share dividends | (32 | ) | ||||||||||||
Net loss attributable to common shares | (358 | ) |
1 The Company records intersegment sales at contracted rates. For segmented reporting, these transactions are included as revenues in the segment providing the service, as expenses in the segment receiving the service and are eliminated on consolidation within the Corporate segment. Intersegment profit is recognized when the product or service has been provided to third parties.
Canadian | U.S. | Mexico | ||||||||||||
year ended December 31, 2017 | Natural | Natural | Natural | |||||||||||
Gas | Gas | Gas | Liquids | |||||||||||
(unaudited – millions of Canadian $) | Pipelines | Pipelines | Pipelines | Pipelines | Energy | Corporate1 | Total | |||||||
Revenues | 3,693 | 3,584 | 570 | 2,009 | 3,593 | — | 13,449 | |||||||
Intersegment revenues | — | 51 | — | — | — | (51 | ) | — | ||||||
3,693 | 3,635 | 570 | 2,009 | 3,593 | (51 | ) | 13,449 | |||||||
Income/(loss) from equity investments | 11 | 240 | (9 | ) | (3 | ) | 471 | 63 2 | 773 | |||||
Plant operating costs and other | (1,300 | ) | (1,340 | ) | (42 | ) | (623 | ) | (550 | ) | (51 | ) | (3,906 | ) |
Commodity purchases resold | — | — | — | — | (2,382 | ) | — | (2,382 | ) | |||||
Property taxes | (260 | ) | (181 | ) | — | (89 | ) | (39 | ) | — | (569 | ) | ||
Depreciation and amortization | (908 | ) | (594 | ) | (93 | ) | (309 | ) | (151 | ) | — | (2,055 | ) | |
Goodwill and other asset impairment charges | — | — | — | (1,236 | ) | (21 | ) | — | (1,257 | ) | ||||
Gain on assets held for sale/sold | — | — | — | — | 631 | — | 631 | |||||||
Segmented earnings/(losses) | 1,236 | 1,760 | 426 | (251 | ) | 1,552 | (39 | ) | 4,684 | |||||
Interest expense | (2,069 | ) | ||||||||||||
Allowance for funds used during construction | 507 | |||||||||||||
Interest income and other | 184 | |||||||||||||
Income before income taxes | 3,306 | |||||||||||||
Income tax recovery | 89 | |||||||||||||
Net income | 3,395 | |||||||||||||
Net income attributable to non-controlling interests | (238 | ) | ||||||||||||
Net income attributable to controlling interests | 3,157 | |||||||||||||
Preferred share dividends | (160 | ) | ||||||||||||
Net income attributable to common shares | 2,997 |
1 The Company records intersegment sales at contracted rates. For segmented reporting, these transactions are included as revenues in the segment providing the service, as expenses in the segment receiving the service and are eliminated on consolidation within the Corporate segment. Intersegment profit is recognized when the product or service has been provided to third parties.
2 This income from equity investments relates to foreign exchange gains on the Company’s inter-affiliate loan with Sur de Texas. The peso-denominated loan to the Sur de Texas joint venture represents the Company’s proportionate share of debt financing for this joint venture.
Canadian | U.S. | Mexico | ||||||||||||
year ended December 31, 2016 | Natural | Natural | Natural | |||||||||||
Gas | Gas | Gas | Liquids | |||||||||||
(unaudited – millions of Canadian $) | Pipelines | Pipelines | Pipelines | Pipelines | Energy | Corporate1 | Total | |||||||
Revenues | 3,682 | 2,526 | 378 | 1,755 | 4,206 | — | 12,547 | |||||||
Intersegment revenues | — | 56 | — | — | — | (56 | ) | — | ||||||
3,682 | 2,582 | 378 | 1,755 | 4,206 | (56 | ) | 12,547 | |||||||
Income/(loss) from equity investments | 12 | 214 | (3 | ) | (1 | ) | 292 | — | 514 | |||||
Plant operating costs and other | (1,245 | ) | (1,057 | ) | (43 | ) | (568 | ) | (884 | ) | (64 | ) | (3,861 | ) |
Commodity purchases resold | — | — | — | — | (2,172 | ) | — | (2,172 | ) | |||||
Property taxes | (267 | ) | (120 | ) | — | (88 | ) | (80 | ) | — | (555 | ) | ||
Depreciation and amortization | (875 | ) | (425 | ) | (45 | ) | (292 | ) | (302 | ) | — | (1,939 | ) | |
Asset impairment charges | — | — | — | — | (1,388 | ) | — | (1,388 | ) | |||||
Loss on sale of assets | — | (4 | ) | — | — | (829 | ) | — | (833 | ) | ||||
Segmented earnings/(losses) | 1,307 | 1,190 | 287 | 806 | (1,157 | ) | (120 | ) | 2,313 | |||||
Interest expense | (1,998 | ) | ||||||||||||
Allowance for funds used during construction | 419 | |||||||||||||
Interest income and other | 103 | |||||||||||||
Income before income taxes | 837 | |||||||||||||
Income tax expense | (352 | ) | ||||||||||||
Net Income | 485 | |||||||||||||
Net income attributable to non-controlling interests | (252 | ) | ||||||||||||
Net Income attributable to controlling interests | 233 | |||||||||||||
Preferred share dividends | (109 | ) | ||||||||||||
Net Income attributable to common shares | 124 |
1 The Company records intersegment sales at contracted rates. For segmented reporting, these transactions are included as revenues in the segment providing the service, as expenses in the segment receiving the service and are eliminated on consolidation within the Corporate segment. Intersegment profit is recognized when the product or service has been provided to third parties.
TOTAL ASSETS
(unaudited – millions of Canadian $) | December 31, 2017 | December 31, 2016 |
Canadian Natural Gas Pipelines | 16,904 | 15,816 |
U.S. Natural Gas Pipelines | 35,898 | 34,422 |
Mexico Natural Gas Pipelines | 5,716 | 5,013 |
Liquids Pipelines | 15,438 | 16,896 |
Energy | 8,503 | 13,169 |
Corporate | 3,642 | 2,735 |
86,101 | 88,051 | |