Close

Form 8-K DYNEGY INC. For: Nov 18

November 18, 2016 5:17 PM EST

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (Date of earliest event reported)

November 18, 2016

 


 

DYNEGY INC.

(Exact name of registrant as specified in its charter)

 


 

Delaware

 

001-33443

 

20-5653152

(State or Other Jurisdiction

 

(Commission

 

(I.R.S. Employer

of Incorporation)

 

File Number)

 

Identification No.)

 

601 Travis, Suite 1400, Houston, Texas

 

77002

(Address of principal executive offices)

 

(Zip Code)

 

(713) 507-6400

(Registrant’s telephone number, including area code)

 

N.A.

(Former name or former address, if changed since last report)

 


 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o                      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o                      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o                      Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o                      Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 8.01                                           Other Events

 

Dynegy Inc. (the “Company” or “Dynegy”) is filing this Current Report on Form 8-K to provide certain financial information with respect to the Company’s pending acquisition of GDF SUEZ Energy North America, Inc. (“GSENA”). As previously disclosed in its Current Reports on Form 8-K filed on February 25, 2016, March 1, 2016 and June 28, 2016, on February 24, 2016, Atlas Power Finance, LLC, a wholly-owned subsidiary of Dynegy (the “Purchaser”), entered into a Stock Purchase Agreement (as amended and restated on June 27, 2016, the “Delta Stock Purchase Agreement”) with GSENA and International Power, S.A. (the “Seller”) pursuant to which the Purchaser agreed to purchase from the Seller all of the issued and outstanding shares of common stock of GSENA, thereby acquiring certain wholly owned assets of GSENA (the “Thermal Assets”) consisting of (i) fifteen natural gas-fire powered facilities located in Illinois, Massachusetts, New Jersey, Ohio, Pennsylvania, Texas, Virginia and West Virginia, (ii) one coal-fired facility in Texas and (iii) one waste coal fired facility in Pennsylvania (the “Acquisition”). The Company currently expects the Acquisition to close during the fourth quarter of 2016.

 

The purpose of this Current Report on Form 8-K, among other things, is to file the financial information related to the Acquisition set forth in Item 9.01 below so that such financial information is incorporated by reference into the Company’s registration statements filed with the Securities and Exchange Commission under the Securities Act of 1933, as amended.

 

Included in this filing as Exhibit 99.1 are the unaudited combined financial statements of the Thermal Assets for the periods described in Item 9.01(a) below and the notes related thereto.

 

The Current Report on Form 8-K contains statements reflecting assumptions, expectations, projections, intentions or beliefs about future events that are intended as “forward looking statements.”  You can identify these statements by the fact that they do not relate strictly to historical or current facts.  Examples of these statements include, but are not limited to, Dynegy’s ability to close the Acquisition. Management cautions that any or all of Dynegy’s forward-looking statements may turn out to be wrong.  Please read Dynegy’s annual, quarterly and current reports filed under the Securities Exchange Act of 1934, as amended, including its Annual Report on Form 10-K for the year ended December 31, 2015, and its Quarterly Reports on Form 10-Q for the quarterly periods ended March 31, 2016, June 30, 2016 and September 30, 2016 for additional information about the risks, uncertainties and other factors affecting these forward-looking statements and Dynegy generally.  Dynegy’s actual future results may vary materially from those expressed or implied in any forward-looking statements.  All of Dynegy’s forward-looking statements, whether written or oral, are expressly qualified by these cautionary statements and any other cautionary statements that may accompany such forward-looking statements.  In addition, Dynegy disclaims any obligation to update any forward-looking statements to reflect events or circumstances after the date hereof.

 

Included in this filing as Exhibit 99.2 is the pro forma financial information described in Item 9.01(b) below giving effect to the Acquisition, the buyout of limited liability company interests held by Energy Capital Partners III, LLC (“ECP”) (as previously disclosed on the Company’s Current Report on Form 8-K filed on June 28, 2016), the Company’s offering of $750.0 million in aggregate principal amount of 8.00% Senior Notes due 2025 (as previously disclosed in the Company’s Current Report on Form 8-K filed on October 11, 2016), the issuance of shares of common stock to ECP (as previously disclosed on the Company’s Current Report on Form 8-K filed on March 1, 2016), the Company’s incremental $2.0 billion term loan credit facility (as previously disclosed on the Company’s Current Report on Form 8-K filed on June 28, 2016), the offering of the Company’s tangible equity units (as previously disclosed in the Company’s Current Report on Form 8-K filed on June 15, 2016) and the Company’s completed acquisitions of the membership interest in certain subsidiaries of affiliates of Duke Energy Corp. and Energy Capital Partners (as previously disclosed on the Company’s Current Report on Form 8-K filed on August 26, 2014).

 

Item 9.01                                           Financial Statements and Exhibits.

 

(a)                                 Financial Statements of Businesses Acquired

 

Unaudited combined financial statements of the Thermal Assets as of September 30, 2016 and December 31, 2015 and for the nine months ended September 30, 2016 and 2015 and the notes related thereto, attached as Exhibit 99.1 hereto.

 

(b)                                 Pro Forma Financial Information

 

The unaudited pro forma consolidated financial statements of the Company as of and for the nine months ended September 30, 2016 and the year ended December 31, 2015, giving effect to, among other transactions, the Acquisition, attached as Exhibit 99.2 hereto.

 

2



 

(c)                                  Shell Company Transactions

 

Not applicable.

 

(d)                                 Exhibits:

 

Exhibit
No.

 

Document

 

 

 

99.1

 

Unaudited combined financial statements of the Thermal Assets as of September 30, 2016 and December 31, 2015 and for the nine months ended September 30, 2016 and 2015 and the notes related thereto.

 

 

 

99.2

 

Unaudited Pro Forma Consolidated Financial Information.

 

3



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

Dated: November 18, 2016

DYNEGY INC.

 

(Registrant)

 

 

 

By:

/s/ Catherine C. James

 

Name:

Catherine C. James

 

Title:

Executive Vice President, General Counsel and Chief Compliance Officer

 

4



 

EXHIBIT INDEX

 

Exhibit
No.

 

Document

 

 

 

99.1

 

Unaudited combined financial statements of the Thermal Assets as of September 30, 2016 and December 31, 2015 and for the nine months ended September 30, 2016 and 2015 and the notes related thereto.

 

 

 

99.2

 

Unaudited Pro Forma Consolidated Financial Information.

 

5


Exhibit 99.1

 

Thermal Assets

 

(Unaudited Combined Financial Statements of certain
wholly owned subsidiaries of GDF SUEZ Energy North
America, Inc., See Note 1)

 

 

 

Unaudited Combined Financial Statements as of
September 30, 2016 and December 31, 2015 and for
the Three and Nine Months Ended September 30,
2016 and 2015

 

 



 

THERMAL ASSETS

 

UNAUDITED COMBINED BALANCE SHEETS

AS OF SEPTEMBER 30, 2016 AND DECEMBER 31, 2015

(In thousands)

 

 

 

2016

 

2015

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS:

 

 

 

 

 

Cash and cash equivalents

 

$

81

 

$

47

 

Trade and other receivables

 

288

 

5,935

 

Receivables from affiliates

 

43,458

 

45,639

 

Inventory

 

98,932

 

110,966

 

Assets from risk management activities

 

17,066

 

58,102

 

Prepaid expenses

 

110,635

 

111,258

 

 

 

 

 

 

 

Total current assets

 

270,460

 

331,947

 

 

 

 

 

 

 

NONCURRENT ASSETS:

 

 

 

 

 

Property, plant, and equipment

 

4,457,681

 

4,449,384

 

Accumulated depreciation

 

(1,381,369

)

(1,280,458

)

 

 

 

 

 

 

Property, plant, and equipment—net

 

3,076,312

 

3,168,926

 

 

 

 

 

 

 

Intangible assets—net

 

13,582

 

13,583

 

Assets from risk management activities

 

4,017

 

27,842

 

Equity method investments

 

168,404

 

161,640

 

 

 

 

 

 

 

Total noncurrent assets

 

3,262,315

 

3,371,991

 

 

 

 

 

 

 

TOTAL

 

$

3,532,775

 

$

3,703,938

 

 

(Continued)

 

2



 

THERMAL ASSETS

 

UNAUDITED COMBINED BALANCE SHEETS

AS OF SEPTEMBER 30, 2016 AND DECEMBER 31, 2015

(In thousands)

 

 

 

2016

 

2015

 

LIABILITIES AND PARENT’S EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

Trade and other payables

 

$

13,019

 

$

19,424

 

Payables to affiliates

 

9,112

 

16,924

 

Legal contingency

 

65,000

 

65,000

 

Other current liabilities

 

35,959

 

56,473

 

Liabilities from risk management activities

 

9,073

 

7,001

 

Current portion of long-term debt payable to affiliates

 

1,186,401

 

285,847

 

 

 

 

 

 

 

Total current liabilities

 

1,318,564

 

450,669

 

 

 

 

 

 

 

NONCURRENT LIABILITIES:

 

 

 

 

 

Long-term debt payable to affiliates

 

34,763

 

1,094,815

 

Liabilities from risk management activities

 

847

 

2,859

 

Asset retirement obligations

 

21,251

 

20,297

 

Accrued pension benefit

 

155

 

159

 

Deferred tax liabilities

 

347,671

 

348,819

 

Other noncurrent liabilities

 

343

 

298

 

 

 

 

 

 

 

Total noncurrent liabilities

 

405,030

 

1,467,247

 

 

 

 

 

 

 

COMMITMENTS AND CONTINGENCIES (Note 10)

 

 

 

 

 

 

 

 

 

 

 

PARENT’S EQUITY:

 

 

 

 

 

Parent’s equity in division

 

1,808,286

 

1,785,127

 

Accumulated other comprehensive income

 

895

 

895

 

 

 

 

 

 

 

Total parent’s equity

 

1,809,181

 

1,786,022

 

 

 

 

 

 

 

TOTAL

 

$

3,532,775

 

$

3,703,938

 

 

See notes to unaudited combined financial statements.

(Concluded)

 

3



 

THERMAL ASSETS

 

UNAUDITED COMBINED STATEMENTS OF INCOME (LOSS) AND COMPREHENSIVE INCOME (LOSS)

FOR THE THREE AND NINE MONTHS SEPTEMBER 30, 2016 AND 2015

(In thousands)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

REVENUES—Electricity and thermal sales

 

$

400,880

 

$

439,829

 

$

796,332

 

$

969,518

 

 

 

 

 

 

 

 

 

 

 

COSTS AND EXPENSES:

 

 

 

 

 

 

 

 

 

Fuel purchases and other costs of operations

 

229,206

 

233,342

 

411,554

 

534,929

 

Personnel costs

 

14,617

 

11,503

 

39,799

 

35,568

 

Depreciation and amortization

 

58,784

 

58,736

 

172,444

 

171,110

 

Other operating expenses—net

 

26,665

 

31,761

 

81,125

 

97,679

 

Impairment of property, plant, and equipment

 

 

 

6,468

 

 

Loss on disposal of assets

 

16,950

 

2,787

 

26,191

 

7,336

 

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

 

346,222

 

338,129

 

737,581

 

846,622

 

 

 

 

 

 

 

 

 

 

 

(INCOME) LOSS ON MARK-TO-MARKET ON COMMODITY CONTRACTS

 

(40,957

)

1,510

 

64,937

 

(29,185

)

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

95,615

 

100,190

 

(6,186

)

152,081

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE):

 

 

 

 

 

 

 

 

 

Share in net income of equity method investments

 

8,769

 

10,708

 

23,714

 

31,694

 

Interest expense

 

(7,757

)

(14,760

)

(25,874

)

(43,666

)

 

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

1,012

 

(4,052

)

(2,160

)

(11,972

)

 

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

 

96,627

 

96,138

 

(8,346

)

140,109

 

 

 

 

 

 

 

 

 

 

 

INCOME TAX (EXPENSE) BENEFIT

 

(37,987

)

(36,847

)

2,128

 

(53,968

)

 

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS)

 

$

58,640

 

$

59,291

 

$

(6,218

)

$

86,141

 

 

 

 

 

 

 

 

 

 

 

OTHER COMPREHENSIVE INCOME:

 

 

 

 

 

 

 

 

 

Cash flow hedges

 

$

 

$

163

 

$

 

$

124

 

Deferred income tax

 

 

(61

)

 

(46

)

 

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

102

 

 

78

 

 

 

 

 

 

 

 

 

 

 

TOTAL COMPREHENSIVE INCOME (LOSS)

 

$

58,640

 

$

59,393

 

$

(6,218

)

$

86,219

 

 

See notes to unaudited combined financial statements.

 

4



 

THERMAL ASSETS

 

UNAUDITED COMBINED STATEMENTS OF PARENTS’ EQUITY

FOR THE NINE MONTHS SEPTEMBER 30, 2016 AND 2015

(In thousands)

 

 

 

Parent’s

 

Accumulated Other

 

 

 

 

 

Equity in

 

Comprehensive

 

Total

 

 

 

Division

 

(Loss) Income

 

Equity

 

 

 

 

 

 

 

 

 

PARENT’S EQUITY—January 1, 2015

 

$

2,097,465

 

$

(78

)

$

2,097,387

 

 

 

 

 

 

 

 

 

Other comprehensive income

 

 

78

 

78

 

Net income

 

86,141

 

 

86,141

 

 

 

 

 

 

 

 

 

Total comprehensive income

 

86,141

 

78

 

86,219

 

 

 

 

 

 

 

 

 

Net contribution from parent

 

97,377

 

 

97,377

 

 

 

 

 

 

 

 

 

PARENT’S EQUITY—September 30, 2015

 

$

2,280,983

 

$

 

$

2,280,983

 

 

 

 

 

 

 

 

 

PARENT’S EQUITY—January 1, 2016

 

$

1,785,127

 

$

895

 

$

1,786,022

 

 

 

 

 

 

 

 

 

Net loss

 

(6,218

)

 

(6,218

)

 

 

 

 

 

 

 

 

Total comprehensive loss

 

(6,218

)

 

(6,218

)

 

 

 

 

 

 

 

 

Net contribution from parent

 

29,377

 

 

29,377

 

 

 

 

 

 

 

 

 

PARENT’S EQUITY—September 30, 2016

 

$

1,808,286

 

$

895

 

$

1,809,181

 

 

See notes to unaudited combined financial statements.

 

5



 

THERMAL ASSETS

 

UNAUDITED COMBINED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS SEPTEMBER 30, 2016 AND 2015

(In thousands)

 

 

 

2016

 

2015

 

 

 

 

 

 

 

CASH FLOWS FROM OPERATING ACTIVITIES:

 

 

 

 

 

Net (loss) income

 

$

(6,218

)

$

86,141

 

Adjustments to reconcile net (loss) income to net cash flows provided by operating activities:

 

 

 

 

 

Share in net income of equity method investments

 

(23,714

)

(31,694

)

Dividends received from equity method investments

 

16,950

 

34,850

 

Depreciation and amortization expense

 

172,444

 

171,110

 

Loss on disposal of assets

 

26,202

 

7,336

 

Income (loss) on mark-to-market on commodity contracts

 

64,937

 

(29,185

)

Impairment of property, plant, and equipment

 

6,468

 

 

Accrued pension and other post-retirement costs

 

(4

)

94

 

Other items with no cash impact

 

2,524

 

(348

)

Deferred income taxes

 

(2,128

)

45,341

 

Accretion expense

 

953

 

31

 

Changes in non-current liabilities

 

1,026

 

137

 

Change in working capital:

 

 

 

 

 

Trade and other receivables

 

5,647

 

9,573

 

Receivables from affiliates

 

2,181

 

(14,127

)

Inventory

 

12,034

 

(5,442

)

Assets/liabilities from risk management activities

 

(16

)

(66

)

Prepaid expenses

 

5,207

 

(3,381

)

Trade and other payables

 

(4,607

)

(476

)

Payables to affiliates

 

(7,812

)

(59,241

)

Accrued interest

 

(14,355

)

(11,463

)

Other current liabilities

 

(20,514

)

(15,517

)

 

 

 

 

 

 

Net cash provided by operating activities

 

237,205

 

183,673

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

 

 

 

 

 

Capital expenditures

 

(121,394

)

(140,369

)

Proceeds from disposals of property, plant, and equipment

 

(11

)

 

 

 

 

 

 

 

Net cash used in investing activities

 

(121,405

)

(140,369

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

Net contribution from parent

 

29,377

 

97,377

 

Repayment of borrowings and debt

 

(5,552

)

(82,071

)

Net repayment to cash pool

 

(139,591

)

(85,739

)

Proceeds from long-term borrowings and debt

 

 

27,178

 

 

 

 

 

 

 

Net cash used in financing activities

 

(115,766

)

(43,255

)

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

34

 

49

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS—Beginning of year

 

47

 

144

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS—End of year

 

$

81

 

$

193

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES—Cash paid for interest

 

$

3,851

 

$

3,556

 

 

See notes to unaudited combined financial statements.

 

6



 

THERMAL ASSETS

 

NOTES TO COMBINED FINANCIAL STATEMENTS

(UNAUDITED)

AS OF SEPTEMBER 30, 2016 AND DECEMBER 31, 2015 AND FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2016 AND 2015

 

Index to Notes to Unaudited Combined Financial Statements

 

Note

 

 

Page

 

 

 

 

1.

Description of Business

 

8

 

 

 

 

2.

Significant Accounting Policies

 

9

 

 

 

 

3.

Income Taxes

 

12

 

 

 

 

4.

Property, Plant, and Equipment

 

13

 

 

 

 

5.

Equity Method Investments

 

13

 

 

 

 

6.

Risk Management Activities

 

14

 

 

 

 

7.

Fair Value Measurements

 

19

 

 

 

 

8.

Inventory

 

20

 

 

 

 

9.

Debt and Borrowings

 

20

 

 

 

 

10.

Commitments and Contingencies

 

21

 

 

 

 

11.

Share-Based Compensation

 

22

 

 

 

 

12.

Related-Party Transactions

 

23

 

 

 

 

13.

Subsequent Events

 

24

 

7



 

1.                      DESCRIPTION OF BUSINESS

 

These unaudited combined financial statements include the following legal entities (ANP Bellingham Energy Company, LLC, ANP Blackstone Energy Company, LLC, ANP ERCOT Acquisition, LLC, ANP Fuel Services, Inc., ANP Funding I, LLC, Armstrong Power, LLC, Calumet Energy Team, LLC, Coleto Creek Power, LP, Coleto LP, LLC, Coleto GP, LLC, Ennis Power Company, LLC, Hays Energy, LLC, Hopewell Cogeneration, LLC, Hopewell Cogeneration Limited Partnership, IPA APT Generation, LLC, IPA Central, LLC, IPA Operations, Inc., Midlothian Energy, LLC, Milford Power, LLC, NEPCO Services Company, Northeastern Power Company, Pleasants Energy, LLC, Prince George Energy Company, LLC, T-Fuels, LLC, Tractebel Associates Northeast LP, Inc., Tractebel Northeast Generation GP, Inc., Troy Energy, LLC, Wharton County Generation, LLC, Wise County Power Company, LLC, Wise-Fuels Pipeline, Inc.) (collectively, “Thermal Assets” or “the Company”) who collectively own certain power-generating facilities as shown in the table below. The Company is engaged in owning and operating retail, industrial, and non-utility wholesale power-generating facilities. The Company is owned by GDF SUEZ Energy North America, Inc. (GSENA or the “Parent”). GSENA is a wholly owned subsidiary of International Power, S.A. (IP), a Belgian company. IP is a wholly owned subsidiary of ENGIE S.A., formerly GDF SUEZ S.A., (ENGIE), a French-domiciled company. As ENGIE owns 100% of IP in the nine months ended September 30, 2015 and 2016, it is considered GSENA’s ultimate parent (the “Ultimate Controlling Party”).

 

Power-generating facilities included in the Thermal Assets are listed below and are 100% owned, with the exception of the Northeast Energy Associates and North Jersey Energy Associates assets, which are 50% owned.

 

Power-Generating Facilities

 

Type

 

Primary Fuel

 

Location

 

 

 

 

 

 

 

ANP Bellingham Energy Company

 

CCGT

 

Gas

 

Bellingham, MA

ANP Blackstone Energy Company

 

CCGT

 

Gas

 

Blackstone, MA

Armstrong Power

 

GT

 

Gas/Oil

 

Shelocta, PA

Northeast Energy Associates—Bellingham

 

CCGT

 

Gas/Oil

 

Bellingham, MA

Calumet Energy Team

 

GT

 

Gas

 

Cook, IL

Coleto Creek Power

 

CT/Steam

 

Coal

 

Fannin, TX

Ennis Power Company

 

CCGT

 

Gas

 

Ennis, TX

Hays Energy

 

CCGT

 

Gas

 

San Marcos, TX

Hopewell Cogeneration

 

CCGT

 

Gas/Oil

 

Hopewell, VA

Midlothian Energy

 

CCGT

 

Gas

 

Midlothian, TX

Milford Power

 

CCGT

 

Gas

 

Milford, MA

Northeastern Power Company (NEPCO)

 

CT/Steam

 

Waste Coal

 

McAdoo, PA

Pleasants Energy

 

GT

 

Gas/Oil

 

Saint Mary’s, WV

North Jersey Energy Associates—Sayreville

 

CCGT

 

Gas

 

Sayreville, NJ

Troy Energy

 

GT

 

Gas/Oil

 

Luckey, OH

Wharton County Generation

 

GT

 

Gas

 

Wharton, TX

Wise County Power Company

 

CCGT

 

Gas

 

Poolville, TX

 

 

 

 

 

 

 

Combined Cycle Gas Turbine (CCGT)

 

 

 

 

 

 

Combustion Turbine (CT)

 

 

 

 

 

 

Gas Turbine (GT)

 

 

 

 

 

 

 

GSENA performs management and administrative activities that support the Thermal Assets and all other GSENA entities. These activities include executive oversight, accounting, treasury, tax, legal, procurement, and information technology. These activities are referred to as “GSENA Corporate”. GSENA will be included in the sale described below, which is not included in the definition of the business for these combined financial statements.

 

8



 

GSENA owns GDF SUEZ Energy Generation North America (GSEGNA). GSEGNA performs support activities for the Thermal Assets and other generation asset entities.

 

GSENA owns GDF SUEZ Energy Marketing North America (GSEMNA). GSEMNA engages in risk management and brokering activities that support the Thermal Assets and all other business units within GSENA. Activities within GSEMNA that support the Thermal Assets are (i) Gas Storage, which is all related to Thermal Assets, (ii) Local Portfolio Management (LPM), which only supports GSEGNA activities, including Thermal Assets, and (iii) all other activities which support the entirety of GSENA, including Thermal Assets.

 

For the unaudited combined financial statements, GSENA, GSEGNA, and GSEMNA are considered related parties of the Thermal Assets.

 

On February 24, 2016, International Power, S.A. signed a Stock Purchase Agreement with Atlas Power Finance, LLC to sell GDF SUEZ Energy North America, Inc. and certain subsidiaries for $3.3 billion. The entities listed above are included in the planned sale, which is expected to close in the fourth quarter of 2016.

 

Amounts recorded as “Legal Contingency” on the Thermal Assets Combined Balance Sheet are treated as Excluded Legal Proceedings under the Stock Purchase Agreement. The terms of the Stock Purchase Agreement provide that International Power, S.A. will indemnify Atlas Power Finance, LLC from and against any Losses based upon or resulting from the Excluded Legal Proceedings, up to the amount of the Base Purchase Price.

 

2.                      SIGNIFICANT ACCOUNTING POLICIES

 

Index to Accounting Policies

 

 

 

Page

 

 

 

A

Basis of Presentation and Principles of Combination

9

B

Uses of Estimates

11

 

B.1 Allocation of Corporate Expenses

11

C

Other Operating Expenses—Net

11

 

A.    Basis of Presentation and Principles of Combination—The unaudited combined financial statements include the accounts of the Thermal Assets, which are entities under common control and management. All intercompany transactions and accounts between the Thermal Assets have been eliminated. All affiliate transactions between the Thermal Assets and GSENA and its subsidiaries, have been included in these unaudited combined financial statements as related party transactions.

 

The unaudited combined financial statements include certain assets and liabilities that have historically been held at the GSENA level but are specifically identifiable or otherwise attributable to the Company. The Company prepared its unaudited combined financial statements using the accrual basis of accounting and in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). The Company’s unaudited combined financial statements have been prepared under the historical cost convention, except for certain derivative financial instruments and share-based compensation measured at fair value. The policies set out below have been consistently applied to all periods presented.

 

9



 

Recent Accounting Pronouncements— In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2014-09-Revenue from Contracts with Customers (Topic 606), which revised accounting guidance for revenue recognition from contracts with customers. This ASU was further updated through the issuance of ASU 2015-14 in August 2015, ASU 2016-08 in March 2016, ASU 2016-10 in April 2016, and ASU 2016-12 in May 2016. The core principle of this guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The amendments in ASU 2014-09 also require disclosure of sufficient information to allow users to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. The amendments in ASU 2015-14 develop a common revenue standard for GAAP and International Financial Reporting Standards by removing inconsistencies and weaknesses in revenue requirements, providing a more robust framework for addressing revenue issues, improving comparability of revenue recognition practices, providing more useful information to users of financial statements, and simplifying the preparation of financial statements. The amendments in ASU 2016-08 are intended to improve the operability and understandability of the implementation guidance on principal versus agent considerations. The amendments in ASU 2016-10 amend certain aspects of ASU 2014-19. The amendments in ASU 2016-12 amended the revenue recognition guidance regarding collectability, noncash consideration, presentation of sales tax and transition. For the Company, the guidance included within these ASU’s is effective for annual periods beginning after December 15, 2018, and interim reporting periods within annual reporting periods beginning after December 15, 2019. The Company is currently evaluating the requirements. The ultimate impact of the new standard has not yet been determined.

 

In July 2015, the FASB issued an update which will require an entity to measure inventory at the lower of cost and net realizable value. Net realizable value is defined as the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. This update is effective on a prospective basis for interim and annual periods beginning after December 15, 2016, with early adoption permitted. Inventory is already valued at the lower of cost or net realizable value, so there will be no impact of this update on the unaudited combined financial statements.

 

In November 2015, the FASB issued ASU No. 2015-17, Income Taxes (Topic 740). This update requires entities to present deferred tax assets and deferred tax liabilities as noncurrent in the classified balance sheet and eliminates the requirement to allocate a valuation allowance on a pro rata basis between gross current and noncurrent deferred tax assets. The Company early adopted the provisions of this ASU, applied retrospectively as of January 1, 2013.

 

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842). This update requires the recognition of lease assets and lease liabilities by lessees for leases classified as operating leases under previous U.S. GAAP. For the Company, this guidance is effective for interim and annual periods beginning after December 15, 2019. The Company is currently evaluating the requirements. The ultimate impact of the new standard has not yet been determined.

 

In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230). This update reduces the diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows. For the Company, this guidance is effective for interim and annual periods beginning after December 15, 2018. The Company is currently evaluating the requirements. The ultimate impact of the new standard has not yet been determined.

 

Other recently issued accounting pronouncements will not have a material impact on the Company’s unaudited combined financial statements.

 

10



 

B.    Use of Estimates—The preparation of unaudited combined financial statements in conformity with U.S. GAAP requires management to make estimates and judgments that affect the reported amount of assets, liabilities, revenues, and expenses, as well as disclosures of contingent assets and liabilities. Significant estimates and judgments affecting the unaudited combined financial statements are reviewed on a recurring basis, and we record the effect of any necessary adjustments. Uncertainties with respect to such estimates and judgments are inherent in the preparation of unaudited combined financial statements. Estimates and judgments are used in, among other things, (i) developing fair value assumptions to determine the fair value of financial instruments, including derivatives, that are not actively listed on a market, (ii) estimating the useful lives of our assets and asset retirement obligations (AROs), (iii) assessing future tax exposure and the realization of deferred tax assets, (iv) determining amounts to accrue for contingencies, which include expenditure timing, the discount rate applied to future cash flows, and the actual level of expenditure, and (v) valuing the pension assets and liabilities using models with actuarial assumptions. Delineated within the notes to the unaudited combined financial statements are areas involving at a higher degree of judgment or complexity, or areas where assumptions and estimates are significant to the unaudited combined financial statements. Actual results could differ from the estimates. Management believes the estimates and assumptions used are reasonable.

 

B.1  Allocation of Corporate Expenses—The unaudited combined statements of income (loss) and comprehensive income (loss) also includes expense allocations for certain corporate functions performed by GSENA and its subsidiaries which have not been historically allocated to the Thermal Assets, including allocations of general corporate expenses related to executive oversight, accounting, treasury, tax, legal, procurement, and information technology. These expenses were systematically allocated to the Thermal Assets based on the percentage of revenues of the Thermal Assets entities to total GSENA revenues and in certain cases based on headcount. Expenses allocated to the Thermal Assets were $9.9 million and $28.4 million for the three and nine months ended September 30, 2016, respectively, as compared to $12.9 million and $35.1 million for the three and nine months ended September 30, 2015, and are included in other operating expenses—net in the unaudited combined statements of income (loss) and comprehensive income (loss). These amounts are included in net contribution from parent in the unaudited combined statements of parent’s equity. Also included in this line are other non-cash adjustments primarily for derivatives and income taxes. Intercompany transactions between Thermal Assets and GSENA have been included in these unaudited combined financial statements and are considered to be effectively settled for cash in the unaudited combined financial statements at the time the transaction is recorded. The total net effect of the settlement of these intercompany transactions is reflected in the unaudited combined statements of cash flows as a financing activity and in the unaudited combined balance sheets as parent equity. Management believes the assumptions underlying the unaudited combined financial statements, including the assumptions regarding allocating balances are reasonable. Nevertheless, the unaudited combined financial statements may not include all of the actual expenses that would have been incurred had the Thermal Assets been a stand-alone company during the periods presented. Actual costs that would have been incurred if the Thermal Assets had been a stand-alone company would depend on multiple factors, including organizational structure and strategic decisions made in various areas.

 

C.    Other Operating Expenses—Proceeds received for property claim and business interruption insurance are recorded in Other operating expenses-net.

 

11



 

3.                      INCOME TAXES

 

The income tax (benefit) expense for the nine months ended September 30, 2016 and 2015 consists of the following (in thousands):

 

Income Tax Expense Items

 

2016

 

2015

 

 

 

 

 

 

 

Current:

 

 

 

 

 

Federal

 

$

 

$

3,069

 

State

 

 

5,558

 

 

 

 

 

 

 

 

 

 

8,627

 

 

 

 

 

 

 

Deferred:

 

 

 

 

 

Federal

 

(494

)

43,590

 

State

 

(1,634

)

1,751

 

 

 

 

 

 

 

 

 

(2,128

)

45,341

 

 

 

 

 

 

 

Total tax (benefit) expense

 

$

(2,128

)

$

53,968

 

 

The effective tax rate for the nine months ended September 30, 2016 and 2015 was 25.49%, and 38.52%, respectively. For the nine months ended September 30, 2016 our effective rate differs from the federal statutory rate of 35% primarily due to return-to-accrual adjustments as a result of filing the 2015 tax return. For the nine months ended September 30, 2015 our effective tax rate differs primarily due to state and local income.

 

Deferred income taxes reflect the net effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The temporary differences that give rise to the deferred tax liabilities as of September 30, 2016 and December 31, 2015 are largely the result of the tax effect of differences in book and tax carrying values with respect to property, plant and equipment and derivatives. The temporary differences that give rise to the deferred tax assets as of September 30, 2016 and December 31, 2015 are largely the result of net operating loss carryovers.

 

12



 

4.                      PROPERTY, PLANT, AND EQUIPMENT

 

Movements in property, plant, and equipment as of September 30, 2016 and December 31, 2015, are as follows (in thousands):

 

 

 

September 30,

 

December 31,

 

 

 

2016

 

2015

 

 

 

 

 

 

 

Land

 

$

28,666

 

$

28,666

 

Plant and equipment

 

4,369,461

 

4,325,188

 

Spare parts

 

39,090

 

39,090

 

Construction in progress

 

20,464

 

56,440

 

 

 

 

 

 

 

Property, plant, and equipment

 

4,457,681

 

4,449,384

 

 

 

 

 

 

 

Accumulated depreciation

 

(1,381,369

)

(1,280,458

)

 

 

 

 

 

 

Property, plant, and equipment—net

 

$

3,076,312

 

$

3,168,926

 

 

Total interest costs incurred were $7.8 million and $25.9 million for the three and nine months ended September 30, 2016, respectively, as compared to $14.8 million and $43.7 million for the three and nine months ended September 30, 2015. There was no interest capitalized on construction-in-progress expenditures for the three and nine months ended September 30, 2016 and 2015, respectively.

 

The Company also transferred $38.7 million from prepaid expenses to property, plant, and equipment related to maintenance performed under long-term service agreements (LTSAs) in the nine months ended September 30, 2016. $10.0 million was transferred to property, plant, and equipment in the nine months ended September 30, 2016, related to maintenance performed under long-term warranty agreements (LTWAs). Thermal Assets accrued an insignificant amount of non-maintenance property, plant, and equipment costs in the nine months ended September 30, 2016.

 

Capital Commitments—In the ordinary course of operations, the Company enters into commitments related to the purchase or construction of property, plant, and equipment. The Company’s projected committed capital expenditures for maintenance performed under LTSAs and LTWAs extends through 2045 and is $1.0 billion.

 

5.                      EQUITY METHOD INVESTMENTS

 

The Company has one investment in a joint venture, Northeast Energy LP (NELP). The Company owns 50% of the equity interest, voting rights, and legal ownership interest of NELP and accounts for its interest using the equity method. NELP wholly owns the Northeast Energy Associates and North Jersey Energy Associates, LP.

 

13



 

Key Figures of NELP (Unaudited)—As of September 30, 2016 and December 31, 2015 and for the three and nine months ended September 30, 2016 and 2015, the key figures of NELP presented on a 100% basis, are as follows (in thousands):

 

 

 

Northeast Energy LP

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

47,372

 

$

53,547

 

$

96,780

 

$

123,858

 

Expense (gain) from gas and other fuel purchases

 

(12,424

)

(12,159

)

(16,705

)

(16,215

)

Operating income

 

17,315

 

22,207

 

49,262

 

73,377

 

Net income

 

18,003

 

17,676

 

51,131

 

58,681

 

 

 

 

 

 

 

 

 

 

 

 

 

As of

 

 

 

 

 

 

 

September 30,

 

December 31,

 

 

 

 

 

 

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current assets

 

$

419,842

 

$

437,761

 

 

 

 

 

Total current assets

 

105,557

 

86,693

 

 

 

 

 

Total non-current liabilities

 

37,826

 

62,644

 

 

 

 

 

Total current liabilities

 

22,947

 

14,414

 

 

 

 

 

Total equity

 

464,627

 

447,395

 

 

 

 

 

% of economic interest

 

50

%

50

%

 

 

 

 

 

The Company’s share of the underlying equity of NELP is not equal to its ownership percentage in NELP due to a disproportionate distribution of earnings compared to the underlying equity interests.

 

6.                      RISK MANAGEMENT ACTIVITIES

 

6.1 Risk Management Activities—The Company utilizes a variety of financial and physical instruments to mitigate its exposures to market risk created by the Company’s physical generation and financing activities. Those market risks include exposures to interest rates and energy and energy-related commodity prices. Risk management activities are broadly defined by two major categories—financial and commodity.

 

Financial Risk Management Derivatives—The Company manages its exposure to fluctuations in interest rates using an interest-rate swap. It effectively converts a portion of its floating-rate debt to a fixed-rate basis, thus reducing the impact of interest rate changes on future income. The agreement involves the receipt of floating-rate amounts in exchange for fixed-rate interest payments over the life of the agreement without an exchange of the underlying principal amount. The interest-rate swap is accounted for as a cash flow hedge designated at inception, with changes in fair value captured directly in equity until the hedged transactions occur and are recognized in earnings. The interest-rate swap expired in the second half of 2015.

 

ENGIE entered into warrant agreements under which it will receive cash to settle its liability incurred via stock appreciation rights issued to employees. The Company has been allocated a portion of the liability and associated warrant agreements based on headcount. The fair value of the warrants for the Company was $0.3 million as of September 30, 2016 and December 31, 2015, respectively, which was included in risk management assets on the unaudited combined balance sheets as of such dates. The Company recognized the warrants’ change in value in personnel costs. The counterparty to those warrants is an investment-grade entity, and those warrants will continue to settle throughout 2016.

 

14



 

Commodity Risk Management Derivatives—The Company manages commodity price risk arising from changes in fuel costs and future electricity prices related to its power-generating facilities.

 

The Company uses commodity swap and option contracts, forward physicals, and futures to manage its price risk exposure related to natural gas and coal purchases for its power plants. Under the swaps and futures, the Company pays a fixed price and receives a floating price, which effectively fixes the price it will pay for the natural gas.

 

The Company enters into commodity swap and option contracts and forward physicals to mitigate its exposure to the effect of changes in future electricity prices on its power plants’ sales. Under the swaps, the Company pays a variable price and receives a fixed price, which effectively fixes the price to be received for the electricity.

 

Other Commodity Contracts—The Company’s physical electricity capacity sales contracts and gas and power contracts qualify for the election of the normal purchase, normal sale (“NPNS”) scope exception. Under the NPNS exception, fair value of these contracts is not recognized in the unaudited combined balance sheets.

 

The Company’s financial and commodity derivative results as of three and nine months ended September 30, 2016 and 2015, are as follows (in thousands):

 

 

 

Three Months Ended

 

 

 

September 30, 2016

 

September 30, 2015

 

 

 

Income

 

Expenses

 

Net

 

Income

 

Expenses

 

Net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivative income (loss)—unrealized change in undesignated hedges

 

$

40,957

 

$

 

$

40,957

 

$

 

$

(1,510

)

$

(1,510

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark to market on commodity contracts

 

$

40,957

 

$

 

$

40,957

 

$

 

$

(1,510

)

$

(1,510

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total derivative income (expense)

 

$

40,957

 

$

 

$

40,957

 

$

 

$

(1,510

)

$

(1,510

)

 

 

 

Nine Months Ended

 

 

 

September 30, 2016

 

September 30, 2015

 

 

 

Income

 

Expenses

 

Net

 

Income

 

Expenses

 

Net

 

Commodity derivative income (loss)—unrealized change in undesignated hedges

 

$

 

$

(64,937

)

$

(64,937

)

$

29,185

 

$

 

$

29,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mark to market on commodity contracts

 

$

 

$

(64,937

)

$

(64,937

)

$

29,185

 

$

 

$

29,185

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total derivative (expense) income

 

$

 

$

(64,937

)

$

(64,937

)

$

29,185

 

$

 

$

29,185

 

 

A summary of the Company’s outstanding commodity derivative volumes is shown below as of September 30, 2016 and December 31, 2015. The volumes disclosed represent the notional volumes of commodity contracts excluding NPNS (in thousands):

 

 

 

September 30,

 

December 31,

 

 

 

2016

 

2015

 

 

 

 

 

 

 

Electricity (MWh)

 

(8,910

)

(23,531

)

Natural Gas (MMBtu)

 

30,314

 

88,593

 

 

15



 

Balance Sheet Treatment—The Company accounts for its derivatives at fair value on the unaudited combined balance sheet. A summary of the Company’s derivative current and noncurrent assets and liabilities as of September 30, 2016 and December 31, 2015, is as follows (in thousands):

 

 

 

September 30, 2016

 

December 31, 2015

 

 

 

Asset

 

Liability

 

Total

 

Asset

 

Liability

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivatives at fair value through income:

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments (including commodity derivatives)—gross undesignated hedges

 

$

50,580

 

$

(39,732

)

$

10,848

 

$

169,570

 

$

(92,201

)

$

77,369

 

Undesignated hedges netting

 

(29,812

)

29,812

 

 

(83,925

)

83,925

 

 

Derivative instruments—commercial contracts

 

 

 

 

 

(1,584

)

(1,584

)

Derivative instruments—warrants

 

315

 

 

315

 

299

 

 

299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total derivatives at fair value through income

 

21,083

 

(9,920

)

11,163

 

85,944

 

(9,860

)

76,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total derivatives

 

$

21,083

 

$

(9,920

)

$

11,163

 

$

85,944

 

$

(9,860

)

$

76,084

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current asset (liability)

 

$

17,066

 

$

(9,073

)

$

7,993

 

$

58,102

 

$

(7,001

)

$

51,101

 

Noncurrent asset (liability)

 

4,017

 

(847

)

3,170

 

27,842

 

(2,859

)

24,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total derivatives

 

$

21,083

 

$

(9,920

)

$

11,163

 

$

85,944

 

$

(9,860

)

$

76,084

 

 

Commercial contracts marked to market as disclosed in the table above refers to contracts that support the Company’s core business lines, but are required to be marked to market under ASC 815, as they are not scoped out of ASC 815 under the NPNS exception, and they do not qualify as accounting hedges. These contracts include short-term and medium-term purchases of natural gas and coal with volumetric variability. The realized expense from these commercial contracts represent physical settlement of these contracts at contract prices, and is recorded in fuel purchases and other costs of operations with the remainder of the Company’s commercial activity.

 

Accounting for Cash Flow Hedges—For derivatives not designated as cash flow hedges, the Company immediately recognizes changes in the fair value of nonhedge derivatives in the (income) loss on mark-to-market on commodity contracts line of the unaudited combined statements of income (loss) and comprehensive income (loss).

 

The Company recognizes the effective portion of changes in fair values of derivatives appropriately documented as cash flow hedges of forecasted transactions in equity until the hedged transactions occur and are recognized in earnings. The ineffective portion of a hedging derivative’s change in fair value is recognized in earnings in the period of change.

 

16



 

The movements in other comprehensive income resulting from the Company’s cash flow hedge activity, including the recognition of ineffectiveness in earnings for the nine months ended September 30, 2016 and 2015, are as follows (in thousands):

 

 

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2016

 

2015

 

Other comprehensive income (loss) movements:

 

 

 

 

 

(Loss) recognized in equity—effective portion of the hedge

 

$

 

$

 

Gain in equity from reclasses to income—settlement

 

 

124

 

 

 

 

 

 

 

Total

 

 

124

 

 

 

 

 

 

 

Profit and loss—gains recognized for hedge ineffectiveness

 

$

 

$

 

 

Accounting for the Settlement of Risk Management Derivatives—When the Company realizes its mark to-market assets and liabilities related to its risk management activities, it records that settled result in operating earnings. The Company reflects electricity and steam sales as electricity and thermal sales and records the cost of purchasing fuel commodities to satisfy those sales in fuel purchases and other costs of operations in the unaudited combined statements of income (loss) and comprehensive income (loss). For the three and nine months ended September 30, 2016 and 2015, the Company recorded the settlement of risk management derivatives as follows (in thousands):

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2016

 

September 30, 2015

 

September 30, 2016

 

September 30, 2015

 

Revenues—electricity and thermal sales

 

$

58,477

 

$

59,953

 

$

124,832

 

$

109,873

 

Costs and expenses—fuel purchases and other costs of operations

 

(15,660

)

(11,292

)

(3,978

)

16,572

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

42,817

 

48,661

 

120,854

 

126,445

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

106

 

 

(124

)

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

$

42,817

 

$

48,767

 

$

120,854

 

$

126,321

 

 

6.2 Market and Liquidity Risk—The commodity and financing activities of GSENA, which includes the Company, are subject to the risk of changes in forward commodity prices. GSENA has established and monitors various controls to manage its risk. A risk committee composed of members of senior management meet at least monthly to analyze any transaction that is not explicitly approved by documented hedging policies.

 

Market risk arising from commodity derivative instruments utilized in risk management activities is assessed, measured, and managed using sensitivity analysis, together with other market risk exposure indicators.

 

Because the Company’s risk management activities contractually obligate it to exchange commodities and cash flows based on commodity prices at future dates, the Company is exposed to the risk that it will not be able to purchase or sell commodities at those dates to fulfill its obligations. That liquidity risk can limit the ability to mitigate market price risk exposure. The Company applies a valuation reserve to adjust the fair value of its mark-to-market commodity assets and liabilities to fair value.

 

17



 

6.3 Major Customers and Concentrations of Credit Risk—Credit risk relates to the risk of loss associated with nonperformance by counterparties. The Company transacts with GSEMNA and GSEMNA transacts with third party counterparties. GSEMNA is considered a related party with the Company. As such, a significant concentration of credit risk for the Company is with GSEMNA, with a maximum exposure of $21.1 million and $85.9 million as of September 30, 2016 and December 31, 2015, respectively. The exposure does not include NPNS contracts. The Company is exposed to an insignificant amount of credit risk with utility and industrial off takers and other third party counterparties. The Company mitigates the risk of its credit exposure with GSEMNA through the use of standardized master agreements that allow for netting of exposures across commodities and termination upon the occurrence of certain events of default. These agreements allow the Company to settle accounts receivable and payable from GSEMNA on a net basis, thereby reducing a potential credit loss arising from GSEMNA.

 

GSEMNA is exposed to credit risk with third party counterparties. Credit exposure is monitored daily and the financial condition of counterparties is reviewed periodically. Credit enhancements, such as parental guarantees, letters of credit, and margin deposits, are utilized to limit GSEMNA’s credit exposure. GSEMNA posts broker margin and cash collateral with counterparties.

 

GSENA establishes credit risk policies, which are carried out by GSEMNA. Credit risk policies govern the management of credit risk and establishes controls to determine and monitor the appropriateness of these limits on an ongoing basis. GSENA’s risk mitigation tools include, but are not limited to, the use of standardized master contracts and agreements that allow for netting of exposures across commodities, and termination upon the occurrence of certain events of default.

 

Some of the power-generating facilities have one primary utility or industrial customer under a long-term contract. The Company does not believe that these customers represent a significant credit risk. However, changes in economic, regulatory, or other factors could have a significant effect on the Company’s contractual relationships. Successful financial operations of these plants are largely dependent on the continued performance by customers and suppliers of their obligations under the relevant power sales contract and, in particular, on the credit quality of the purchasers. If a substantial portion of the Company’s long-term power sales contracts was modified or terminated, the Company would be adversely affected to the extent that it might be unable to find other customers at the same level of contract profitability.

 

Furthermore, no significant past due financial asset is impaired. The Company assesses financial assets for impairment once those assets have become past due for greater than 60 days. The impairment assessment takes into account the creditworthiness of the applicable counterparty and circumstances that caused the asset to become past due.

 

The following tables demonstrates the impacts of offsetting recognized derivative assets and liabilities as permitted when the ability and intent to settle such assets and liabilities on a net basis exists (in thousands):

 

 

 

September 30, 2016

 

December 31, 2015

 

 

 

Risk Management

 

Risk Management

 

 

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

Gross derivatives balances

 

$

50,895

 

$

(39,732

)

$

169,869

 

$

(93,785

)

Impact of netting agreements

 

(29,812

)

29,812

 

(83,925

)

83,925

 

 

 

 

 

 

 

 

 

 

 

Total net amount

 

$

21,083

 

$

(9,920

)

$

85,944

 

$

(9,860

)

 

18



 

GSENA computes an obligation reserve for its financial liabilities based upon the expected occurrence of default using the credits ratings of ENGIE and affiliated Companies. GSENA’s obligation reserve and the Company’s share is insignificant in comparison to GSENA’s and the Company’s carrying amount of financial liabilities. As GSEMNA contracts directly with third party counterparties, the Company does not have cash collateral and margin posted, guarantees, letter of credit or other collateral. The carrying amounts of the Company’s financial liabilities are representative of the obligation at maturity.

 

7.                      FAIR VALUE MEASUREMENTS

 

The Company’s combined financial instruments and derivatives consist primarily of cash and cash equivalents, trade receivables, accounts payable, debt instruments, and commodity instruments. The book values of cash and cash equivalents, trade receivables, and accounts payable are representative of their respective fair values due to the short-term nature of these instruments.

 

Fair Value of Derivatives—The Company’s fair value measurements by level as of September 30, 2016 and December 31, 2015, are as follows (in thousands):

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Fair value by level as of September 30, 2016:

 

 

 

 

 

 

 

 

 

Portfolio management:

 

 

 

 

 

 

 

 

 

Derivative assets

 

$

10,513

 

$

40,382

 

$

 

$

50,895

 

Derivative liabilities

 

(9,362

)

(30,370

)

 

(39,732

)

 

 

 

 

 

 

 

 

 

 

Total September 30, 2016

 

$

1,151

 

$

10,012

 

$

 

$

11,163

 

 

 

 

 

 

 

 

 

 

 

Fair value by level as of December 31, 2015:

 

 

 

 

 

 

 

 

 

Portfolio management:

 

 

 

 

 

 

 

 

 

Derivative assets

 

$

27,118

 

$

142,751

 

$

 

$

169,869

 

Derivative liabilities

 

(18,433

)

(75,352

)

 

(93,785

)

 

 

 

 

 

 

 

 

 

 

Total December 31, 2015

 

$

8,685

 

$

67,399

 

$

 

$

76,084

 

 

Contract values are not presented on a net basis by counterparty as on the unaudited combined balance sheet.

 

For the periods ending September 30, 2016 and December 31, 2015 the Company did not recognize any transfers into or out of Level 1 and did not recognize any Level 3 inputs related to unobservable market data.

 

Fair Values of Financial Instruments—The Company’s carrying value of long-term fixed-rate debt and estimated fair values of long-term fixed-rate debt were as follows (in thousands):

 

 

 

September 30,

 

December 31,

 

 

 

2016

 

2015

 

 

 

Carrying

 

Fair

 

Carrying

 

Fair

 

 

 

Value

 

Value

 

Value

 

Value

 

Long-term fixed-rate debt

 

$

1,086,814

 

$

1,082,854

 

$

1,092,366

 

$

1,104,989

 

 

19



 

8.                      INVENTORY

 

Major classes of inventory at September 30, 2016 and December 31, 2015 were as follows (in thousands):

 

 

 

September 30,

 

December 31,

 

 

 

2016

 

2015

 

Natural gas

 

$

28,186

 

$

35,608

 

Oil

 

25,462

 

27,439

 

Spare parts—current

 

22,732

 

22,166

 

Coal

 

22,145

 

25,571

 

Greenhouse gas—emission rights

 

407

 

182

 

Total inventory

 

$

98,932

 

$

110,966

 

 

9.                      DEBT AND BORROWINGS

 

 

 

 

 

Rate at

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

 

September 30,

 

December 31,

 

 

 

Maturity

 

2016

 

2015

 

2016

 

2015

 

Affiliated debt:

 

 

 

 

 

 

 

 

 

 

 

Revolving line of credit related to Wharton

 

2017

 

1.62

%

1.83

%

$

8,000

 

$

8,000

 

Term loan related to Coleto Creek

 

2017

 

4.11

 

4.11

 

750,750

 

750,750

 

Term loan related to Troy

 

2023

 

3.03

 

3.03

 

10,573

 

12,200

 

Term loan related to Armstrong

 

2024

 

2.65

 

2.65

 

13,946

 

15,689

 

Term loan related to Pleasants

 

2024

 

2.65

 

2.65

 

13,665

 

15,373

 

Term loan related to Hopewell

 

2020

 

2.28

 

2.60

 

2,130

 

2,604

 

Term loan related to IPA Central

 

2017

 

3.98

 

3.98

 

295,750

 

295,750

 

Cash Pool

 

2016

 

0.83

 

0.67

 

125,842

 

265,433

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt before accrued interest

 

 

 

 

 

 

 

1,220,656

 

1,365,799

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued interest

 

 

 

 

 

 

 

508

 

14,863

 

 

 

 

 

 

 

 

 

 

 

 

 

Total debt

 

 

 

 

 

 

 

1,221,164

 

1,380,662

 

 

 

 

 

 

 

 

 

 

 

 

 

Less current portion of long-term debt

 

 

 

 

 

 

 

1,186,401

 

285,847

 

 

 

 

 

 

 

 

 

 

 

 

 

Total long-term debt

 

 

 

 

 

 

 

$

34,763

 

$

1,094,815

 

 

9.1 Notes Payable to Affiliate—The Company has a revolving line of credit with GSENA, which has a mirrored line of credit with ENGIE CC, formerly known as GDF SUEZ CC, an affiliate, for $8 million at September 30, 2016. The amount outstanding under the credit lines is included in current portion of long-term debt payable to affiliates at September 30, 2016 and December 31, 2015.

 

In 2016, the maturity date of the revolving line of credit related to Wharton was extended to 2017. GSENA repaid the Wharton note to ENGIE CC on June 30, 2016. GSENA still has a note receivable from Thermal Assets for this note, which will remain when the sale described in Note 1 occurs. However, a cash outflow from Thermal Assets will not be required.

 

9.2 Term Loans with Affiliate—The Company has term loans with ENGIE CC. All borrowings outstanding as of September 30, 2016 under the term loans bear interest at a fixed rate. The amounts outstanding under the term loans are included in long-term debt payable to affiliates and current portion of long-term debt payable to affiliates at September 30, 2016 and December 31, 2015, as appropriate.

 

20



 

On February 29, 2016, Coleto entered into a Novation Agreement with GSENA whereby Coleto transferred, assigned, and delivered to GSENA its rights and obligations under the Loan Agreement dated February 28, 2011 with ENGIE CC. As consideration for the assignment, assumption, and novation of the Loan Agreement, Coleto entered into a loan agreement with GSENA in the amount of $750.8 million at a rate of LIBOR plus 117 bps maturing on February 28, 2017. On August 10, 2016, GSENA repaid the full amount of the loan to ENGIE CC using proceeds from the cash pool arrangement.

 

On March 2, 2016, IPA Central, LLC (IPA Central) entered into a Novation Agreement with GSENA whereby IPA Central transferred, assigned, and delivered to GSENA its rights and obligations under the Loan Agreement dated March 2, 2011 with ENGIE CC. As consideration for the assignment, assumption, and novation of the Loan Agreement, IPA Central entered into a loan agreement with GSENA in the amount of $295.8 million at a rate of LIBOR plus 108 bps maturing on March 2, 2017. On August 10, 2016, GSENA repaid the full amount of the loan to ENGIE CC using proceeds from the cash pool arrangement.

 

GSENA will have a note receivable from Thermal Assets for the Coleto and IPA Central notes. These will remain in place when the sale described in Note 1 occurs, and will not require a cash outflow from Thermal Assets.

 

9.3 Letters of Credit—At September 30, 2016 and December 31, 2015, GSENA has letters of credit available and issued for operational obligations for its subsidiaries and affiliates. The Company benefits from the letters of credit.

 

9.4 Scheduled Maturities—Scheduled maturities of borrowings as of September 30, 2016 are as follows (in thousands):

 

Years Ending

 

 

 

September 30

 

Maturities

 

2017

 

$

1,186,401

 

2018

 

5,552

 

2019

 

5,552

 

2020

 

5,552

 

2021

 

5,315

 

Thereafter

 

12,792

 

Total borrowings with accrued interest

 

$

1,221,164

 

 

10.               COMMITMENTS AND CONTINGENCIES

 

10.1 Contingencies and Legal Proceedings—Contingencies correspond to conditions that exist as of the date of the combined financial statements that may result in a loss to the Thermal Assets, but which will only be resolved when one or more future events occur or fail to occur. Contingencies include outstanding lawsuits or claims for possible damages to third parties in the ordinary course of the Thermal Assets business, as well as third-party claims arising from disputes concerning legislative interpretation. Such contingent liabilities are assessed by management based on available evidence and legal opinion.

 

21



 

The Thermal Assets are defendants in various lawsuits and proceedings. The outcome of these lawsuits and proceedings cannot be predicted with certainty and could possibly have a material adverse effect on the Thermal Assets combined financial position, results of operations, and cash flows. The Thermal Assets believe they have meritorious defenses to these matters and intend to contest all such claims, and thus the timing of potential outflows from the Thermal Assets cannot be predicted with any certainty due to both the nature of legal proceedings in general, and the procedural status of such matters specifically. The Company has not assumed that it will be reimbursed for any potential outflows related to contingencies.

 

10.2 Contractual Commitments In the ordinary course of its activities, the Company enters into long-term contracts, some of which include “take-or-pay” clauses. These consist of firm commitments to purchase (sell) specified quantities of natural gas and related services, in exchange for a firm commitment from the other party to deliver (purchase) said quantities and services. The main future commitments arising from contracts entered into by the Company at September 30, 2016 and December 31, 2015 are as follows (in thousands):

 

 

 

September 30,

 

Within

 

1 to

 

 

 

December 31,

 

 

 

2016

 

1 Year

 

5 Years

 

> 5 Years

 

2015

 

Total commitments given (purchases)

 

$

37,634

 

$

17,661

 

$

19,973

 

$

 

$

80,480

 

 

10.3 Operating Lease Commitments—The Company is contractually engaged in current lease obligations, whereby the Company has only lessee obligations in various arrangements. Payments made under operating leases are expensed on a straight-line basis over the lease term and are included in other operating expenses.

 

Operating Leases for which Thermal Assets Acts as Lessee—Coleto Creek Power, LP has an operating lease to supply the plant with water.

 

The following table presents future minimum lease payments as of September 30, 2016 under operating leases, which at inception had a non-cancelable term of more than one year (in thousands):

 

For the Year Ending

 

 

 

September 30,

 

 

 

2017

 

$

825

 

2018

 

842

 

2019

 

862

 

2020

 

882

 

2021

 

903

 

Thereafter

 

4,077

 

 

Lease expense associated with the agreements were $0.2 million and $0.6 million for the three and nine months ended September 30, 2016, respectively, as compared to $0.2 million and $0.6 million for the three and nine months ended September 30, 2015.

 

11.               SHARE-BASED COMPENSATION

 

Certain employees of the Company are eligible to participate in various share-based compensation awards. The shares granted or used for the basis of the awards are those of ENGIE. The plans will remain at the ENGIE level and will not go with the Company. The total expense related to these plans for the Company was $0.2 million and $0.6 million for the three and nine months ended September 30, 2016, respectively, as compared to $0.1 million and $0.3 million for the three and nine months ended September 30, 2015. The expenses related to the plans were allocated based on headcount.

 

22



 

12.               RELATED-PARTY TRANSACTIONS

 

All intercompany transactions and accounts within the Company have been eliminated. All affiliate transactions between the Company and GSENA and its subsidiaries have been included in these unaudited combined financial statements.

 

GSENA addresses cash flow needs by participating in a cash pool arrangement. The terms of the cash pool arrangement are determined by ENGIE. The cash pool provides for the subsidiaries of GSENA with excess funds to temporarily loan funds into the cash pool so that subsidiaries in need of funds can temporarily borrow from the pool. The Thermal Assets utilized this arrangement. In the three and nine months ended September 30, 2016 and 2015, interest was earned at the LIBOR plus or minus a spread of basis points (bps) ranging from minus 7 bps to minus 9 bps if the subsidiary is a net lender to cash pool. Interest was paid at LIBOR plus a spread of bps ranging from 37 bps to 41 bps if the subsidiary is a net borrower from cash pool. On a combined basis, the Thermal Assets borrowed $125.8 million and $265.4 million at September 30, 2016 and December 31, 2015, respectively, which is included in the current portion of long-term debt. Interest expense related to the cash pool arrangement was $1.0 million and $2.9 million for the three and nine months ended September 30, 2016, respectively, as compared to $0.8 million and $2.3 million for the three and nine months ended September 30, 2015. The outstanding cash pool balance will be repaid using funding from a capital injection from GSENA before the close of the sale described in Note 1.

 

The Company sells power to GSEMNA. Thermal Assets recognized revenue of $341.9 million and $669.2 million for the three and nine months ended September 30, 2016, respectively, as compared to $372.6 million and $807.5 million for the three and nine months ended September 30, 2015. At September 30, 2016 and December 31, 2015 the receivable was $43.5 million and $45.2 million, respectively, related to these transactions.

 

The Company buys fuel and emission credits from GSEMNA. Thermal Assets recognized fuel expense of $217.1 million and $376.2 million for the three and nine months ended September 30, 2016, respectively, as compared to $249.4 million and $501.3 million for the three and nine months ended September 30, 2015. At September 30, 2016 and December 31, 2015 the payable was $2.9 million and $11.4 million, respectively, related to these transactions. At September 30, 2016 and December 31, 2015 the year to date change in inventory balance was $7.3 million and $6.8 million, respectively, related to these transactions.

 

The Company enters into contracts with GSEMNA that qualify as derivative instruments. Settlements related to these transactions were gains of $42.8 million and $120.9 million for the three and nine months ended September 30, 2016, respectively, as compared to gains of $48.7 million and $126.4 million for the three and nine months ended September 30, 2015. At September 30, 2016 and December 31, 2015 the assets from risk management activities related to these transactions was $20.8 million and $85.6 million, respectively. At September 30, 2016 and December 31, 2015 the liabilities from risk management activities related to these transactions was $9.9 million and $9.9 million, respectively. As part of the sale described in Note 1, the Company reset prices on related party hedges executed for the purpose of mitigating earnings volatility in the Company’s thermal plants and the Company’s retained operations. The prices were reset on April 28, 2016 to reflect forward market prices as of January 29, 2016 for all hedges settling in or after May 2016. The impact of the price reset was a $48.7 million loss, which is recorded in (income) loss on mark-to-market on commodity contracts as for the nine months ended September 30, 2016.

 

23



 

The Company buys fuel from GDF SUEZ Gas NA Holdings LLC, a related party. The Company recognized fuel expense $0.0 million and $2.3 million for the three and nine months ended September 30, 2016, respectively, as compared to $0.2 million and $10.0 million for the three and nine months ended September 30, 2015. At September 30, 2016 and December 31, 2015 the Company did not have any payables related to these transactions.

 

The Company has expenses paid on its behalf by GSENA Corporate, a related party. The Company recognized expense of $15.1 million and $52.1 million for the three and nine months ended September 30, 2016, respectively, as compared to $14.0 million and $67.3 million for the three and nine months ended September 30, 2015. At September 30, 2016 and December 31, 2015 the payable was $0.0 million and $0.1 million, respectively, related to these transactions.

 

See Note 9 for discussion of debt agreements with ENGIE and affiliates.

 

13.               SUBSEQUENT EVENTS

 

Subsequent events have been evaluated through November 7, 2016, the date these unaudited combined financial statements were issued and concluded that no additional subsequent events have occurred that would require recognition in the unaudited combined financial statements or disclosures in the notes to the unaudited combined financial statements.

 

******

 

24


Exhibit 99.2

 

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

 

The following unaudited pro forma condensed combined financial information (the “Pro Forma Financial Information”) sets forth selected historical consolidated financial information for Dynegy and gives effect to the Acquisition, the related financings, and the ECP Buyout as well as the previous Duke Midwest and EquiPower Acquisitions, all as described below.  The historical data provided for the year ended December 31, 2015, and as of and for the nine months ended September 30, 2016, are derived from our audited annual consolidated financial statements and unaudited interim consolidated financial statements included in Dynegy’s Annual Report on Form 10-K for the year ended December 31, 2015, and Quarterly Report on Form 10-Q for the nine months ended September 30, 2016.

 

The unaudited pro forma condensed combined statements of operations are presented for the fiscal year ended December 31, 2015, and for the nine months ended September 30, 2016.  The unaudited pro forma condensed combined balance sheet is presented as of September 30, 2016. The Pro Forma Financial Information is provided for informational and illustrative purposes only and should be read in conjunction with “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and the consolidated financial statements and related notes in Dynegy’s Annual Report on Form 10-K for the year ended December 31, 2015, and Dynegy’s Quarterly Report on Form 10-Q for the nine months ended September 30, 2016, in addition to the financial statements of the GSENA Thermal Assets for the same periods included in Dynegy’s Current Report on Form 8-K filed on June 15, 2016 and elsewhere in this Current Report on Form 8-K.  Additionally, the financial statements of Duke Midwest Generation Business (“Duke Midwest”) and the combined financial statements of EquiPower and its subsidiaries and Brayton and its subsidiary (collectively “EquiPower”) for the three months ended March 31, 2015, as included in Dynegy’s Current Report on Form 8-K filed on May 18, 2015, should be read in connection with the Pro Forma Financial Information.

 

The pro forma adjustments, as described in the notes to the Pro Forma Financial Information, are based on currently available information. Management believes such adjustments are reasonable, factually supportable and directly attributable to the events and transactions described below.  The unaudited pro forma condensed combined balance sheet reflects the impact of the Acquisition and ECP Buyout and the related financing as if they had been completed on September 30, 2016.  The unaudited pro forma condensed combined statements of operations give effect to the Acquisition, the related financing, and the ECP Buyout as well as the previous Duke Midwest and EquiPower Acquisitions as if they had been completed on January 1, 2015, and only include adjustments which have an ongoing impact.  The Pro Forma Financial Information does not purport to represent what our actual consolidated results of operations or financial position would have been had the events and transactions occurred on the dates assumed, nor is it necessarily indicative of our future financial condition or consolidated results of operations.

 

The Pro Forma Financial Information gives effect to the following:

 

·                  The Acquisition.  On February 24, 2016, Atlas Power, post ECP Buyout a wholly-owned subsidiary of Dynegy, entered into an acquisition agreement with GSENA and International Power, S.A., indirect subsidiaries of Engie S.A. (the “Acquisition”), pursuant to which Atlas Power will purchase GSENA (which at closing will consist solely of the GSENA Thermal Assets) from International Power S.A. for a purchase price of $3.3 billion, subject to customary adjustments.

 

·                  ECP Buyout.  On June 27, 2016, a wholly-owned subsidiary of Dynegy acquired the 35 percent interest in Atlas Power (the “ECP Buyout”) held by certain affiliated investment funds of Energy Capital Partners III, LLC (the “ECP Funds”).  As a result, Atlas Power became an indirect wholly owned subsidiary of Dynegy.  In accordance with the agreement with Energy Capital Partners (“ECP”), Dynegy will pay ECP $375 million on the later of December 31, 2016 or three months after the closing of the Acquisition, subject to quarterly escalation up to a maximum of $468.5 million.  Dynegy intends to pay the ECP Buyout at or prior to the first payment date provided for in the agreement with ECP, or $375 million.

 

·                  Bond Offering.  On October 11, 2016, Dynegy issued $750 million of senior notes to pay a portion of the ECP Buyout and to pay down a portion of its term loans. The Pro Forma Financial Information reflects the payment of $375 million, the full amount of the ECP Buyout, and repayment of $550 million on Dynegy’s term loans.

 

·                  Common Stock Issuance to ECP.  Dynegy will sell 13,711,152 shares of its common stock for an aggregate purchase price of $150 million to the ECP Funds.

 

·                  Term Loan Facility.  On June 27, 2016, a wholly-owned subsidiary of Dynegy entered into an incremental $2 billion term loan credit agreement (the “Tranche C Term Loan”), the proceeds of which have been escrowed until the closing of the Acquisition, in order to finance a portion of the purchase price of the Acquisition and pay related fees and expenses.

 

·                  Issuance of Tangible Equity Units.  On June 21, 2016, Dynegy conducted a $460 million public offering of tangible equity units, or “Units” at $100 per Unit.  Each Unit is comprised of a prepaid stock purchase contract and an amortizing note due July 1, 2019.  The prepaid stock purchase contract is treated as equity and the amortizing notes are treated as debt.  The earnings per share of Dynegy stock are diluted by this transaction. The basic earnings per share calculation includes the minimum number of shares to be delivered of 23.1 million pursuant to the related stock purchase contract.  The diluted earnings per share calculation includes the number of shares expected to be delivered using the if-converted method.

 

·                  Previous Duke Midwest and EquiPower Acquisitions.  Dynegy acquired Duke Midwest on April 2, 2015, and acquired EquiPower on April 1, 2015 (the “Duke Midwest and EquiPower Acquisitions”).  Therefore, the results of operations of those acquisitions are only reflected in Dynegy’s historical consolidated statement of operations for the year ended December 31, 2015 from the respective acquisition closing dates.  As a result, we have included adjustments to reflect the previous Duke Midwest and EquiPower Acquisitions as if they had occurred on January 1, 2015.

 

While Dynegy considers all of the intended transactions above to be probable, it is possible that any or all of the transactions may not occur.  In the event the Acquisition does not close, Dynegy may re-assess its capital structure.

 

The Pro Forma Financial Information has been prepared using the acquisition method of accounting for business combinations under U.S. GAAP, whereby we are required to record the assets acquired and liabilities assumed in the Acquisition at their estimated fair values as of the closing date.  The fair value adjustments associated with the assets and liabilities used in the preparation of the unaudited pro forma condensed combined financial statements included herein should be considered preliminary.  Actual results could vary materially from the Pro Forma Financial Information.  In addition, the adjustments related to the Acquisition do not reflect any of the synergies and cost reductions that may result.

 



 

DYNEGY INC.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

 

 

 

As of September 30, 2016

 

 

 

($ in millions)

 

 

 

Dynegy

 

Transaction

 

GSENA Thermal Assets

 

Acquisition

 

Dynegy

 

 

 

As Reported

 

Financing

 

As Reported

 

Adjustments

 

As Adjusted

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

1,458

 

$

629

(a)

$

 

$

(1,601

)(d)

$

486

 

Restricted cash

 

85

 

 

 

(45

)(e)

40

 

Accounts receivable, net

 

374

 

 

 

43

(f)

417

 

Accounts receivable from affiliates

 

 

 

43

 

(43

)(f)

 

Inventory

 

447

 

 

99

 

 

546

 

Assets from risk management activities

 

73

 

 

17

 

 

90

 

Intangible assets

 

54

 

 

 

 

54

 

Prepayments and other current assets

 

148

 

 

111

 

 

259

 

Total Current Assets

 

2,639

 

629

 

270

 

(1,646

)

1,892

 

Property, plant, and equipment, net

 

7,252

 

 

3,077

 

232

(g)

10,561

 

Investment in unconsolidated affiliate

 

173

 

 

168

 

 

341

 

Restricted cash

 

2,000

 

 

 

(2,000

)(e)

 

Assets from risk management activities

 

40

 

 

4

 

 

44

 

Goodwill

 

799

 

 

 

 

799

 

Intangible assets

 

28

 

 

14

 

 

42

 

Other long-term assets

 

93

 

 

 

 

93

 

Total Assets

 

$

13,024

 

$

629

 

$

3,533

 

$

(3,414

)

$

13,772

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

263

 

$

 

$

13

 

$

9

(f)

$

285

 

Accounts payable affiliates

 

 

 

9

 

(9

)(f)

 

Legal contingency

 

 

 

65

 

(65

)(h)

 

Accrued interest

 

191

 

 

 

 

191

 

Intangible liabilities

 

33

 

 

 

 

33

 

Accrued liabilities and other current liabilities

 

120

 

 

36

 

 

156

 

Liabilities from risk management activities

 

92

 

 

9

 

 

101

 

Asset retirement obligations

 

45

 

 

 

 

45

 

Debt, current portion

 

167

 

 

1,186

 

(1,186

)(i)

167

 

Total Current Liabilities

 

911

 

 

1,318

 

(1,251

)

978

 

Debt, long-term portion

 

9,356

 

488

(b)

36

 

(36

)(i)

9,844

 

Other Liabilities

 

 

 

 

 

 

 

 

 

 

 

Liabilities from risk management activities

 

69

 

 

1

 

 

70

 

Asset retirement obligations

 

238

 

 

21

 

 

259

 

Deferred income taxes

 

36

 

 

348

 

(289

)(j)

95

 

Intangible liabilities

 

39

 

 

 

 

39

 

Other long-term liabilities

 

168

 

 

 

 

168

 

Total Liabilities

 

10,817

 

488

 

1,724

 

(1,576

)

11,453

 

 

 

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity

 

2,207

 

141

(c)

1,809

 

(1,838

)(k)

2,319

 

Total Liabilities and Equity

 

$

13,024

 

$

629

 

$

3,533

 

$

(3,414

)

$

13,772

 

 



 

DYNEGY INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 

 

 

Nine Months Ended September 30, 2016

 

 

 

($ in millions)

 

 

 

Dynegy

 

Transaction

 

GSENA Thermal Assets

 

Acquisition

 

Dynegy

 

 

 

As Reported

 

Financing

 

As Reported

 

Adjustments

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

3,211

 

$

 

$

796

 

$

(65

)(m)

$

3,942

 

Cost of sales, excluding depreciation expense

 

(1,698

)

 

(412

)

13

(n)

(2,097

)

Gross margin

 

1,513

 

 

384

 

(52

)

1,845

 

Operating and maintenance expense

 

(695

)

 

(81

)

(24

)(o)

(800

)

Depreciation expense

 

(494

)

 

(172

)

48

(p)

(618

)

Impairments

 

(857

)

 

(6

)

 

(863

)

Mark-to-market loss

 

 

 

(65

)

65

(m)

 

Loss on sale of assets

 

 

 

(26

)

 

(26

)

General and administrative expense

 

(117

)

 

 

(29

)(q)

(146

)

Acquisition and integration costs

 

(8

)

 

 

5

(r)

(3

)

Other

 

(16

)

 

 

 

(16

)

Personnel costs

 

 

 

(40

)

40

(s)

 

Operating loss

 

(674

)

 

(6

)

53

 

(627

)

Earnings from unconsolidated investments

 

7

 

 

24

 

 

31

 

Interest expense

 

(449

)

(101

)(l)

(26

)

26

(t)

(550

)

Other income and expense, net

 

60

 

 

 

 

60

 

Loss before income taxes

 

(1,056

)

(101

)

(8

)

79

 

(1,086

)

Income tax benefit (expense)

 

(6

)

 

2

 

(u)

(4

)

Net loss

 

(1,062

)

(101

)

(6

)

79

 

(1,090

)

Less: Net loss attributable to noncontrolling interest

 

(2

)

 

 

 

(2

)

Net loss attributable to Dynegy Inc.

 

(1,060

)

(101

)

(6

)

79

 

(1,088

)

Less: Dividends on preferred stock

 

16

 

 

 

 

16

 

Net loss attributable to Dynegy Inc. common stockholders

 

$

(1,076

)

$

(101

)

$

(6

)

$

79

 

$

(1,104

)

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted loss per share attributable to Dynegy Inc. common stockholders

 

$

(8.54

)

 

 

 

 

 

 

$

(7.17

)(v)

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted shares outstanding

 

126

 

 

 

 

 

 

 

154

(v)

 



 

DYNEGY INC.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 

 

 

Year Ended December 31, 2015

 

 

 

($ in millions)

 

 

 

Dynegy

 

Duke Midwest
and EquiPower

 

Transaction

 

GSENA Thermal Assets

 

Acquisition

 

Dynegy

 

 

 

As Reported

 

Acquisitions

 

Financing

 

As Reported

 

Adjustments

 

As Adjusted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

$

3,870

 

$

981

(w)

$

 

$

1,221

 

$

4

(m)

$

6,076

 

Cost of sales, excluding depreciation expense

 

(2,028

)

(564

)(x)

 

(652

)

20

(n)

(3,224

)

Gross margin

 

1,842

 

417

 

 

569

 

24

 

2,852

 

Operating and maintenance expense

 

(839

)

(118

)(y)

 

(135

)

(19

)(o)

(1,111

)

Depreciation expense

 

(587

)

(120

)(z)

 

(229

)

64

(p)

(872

)

Impairments

 

(99

)

 

 

(576

)

 

(675

)

Mark-to-market income (loss), net

 

 

 

 

4

 

(4

)(m)

 

Gain (loss) on sale of assets

 

(1

)

4

(aa)

 

(11

)

 

(8

)

General and administrative expense

 

(128

)

(9

)(bb)

 

 

(51

)(q)

(188

)

Acquisition and integration costs

 

(124

)

 

 

 

86

(r)

(38

)

Personnel costs

 

 

 

 

(50

)

50

(s)

 

Operating income (loss)

 

64

 

174

 

 

(428

)

150

 

(40

)

Earnings from unconsolidated investments

 

1

 

2

(cc)

 

46

 

 

49

 

Interest expense

 

(546

)

(1

)(dd)

(173

)(l)

(58

)

58

(t)

(720

)

Other income and expense, net

 

54

 

1

(aa)

 

 

 

55

 

Income (loss) before income taxes

 

(427

)

176

 

(173

)

(440

)

208

 

(656

)

Income tax benefit (expense)

 

474

 

(ee)

 

(53

)

43

(u)

464

 

Net income (loss)

 

47

 

176

 

(173

)

(493

)

251

 

(192

)

Less: Net loss attributable to noncontrolling interest

 

(3

)

 

 

 

 

(3

)

Net income (loss) attributable to Dynegy Inc.

 

50

 

176

 

(173

)

(493

)

251

 

(189

)

Less: Dividends on preferred stock

 

22

 

 

 

 

 

22

 

Net income (loss) attributable to Dynegy Inc. common stockholders

 

$

28

 

$

176

 

$

(173

)

$

(493

)

$

251

 

$

(211

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings (loss) per share attributable to Dynegy Inc. common stockholders

 

$

0.22

 

 

 

 

 

 

 

 

 

$

(1.30

)(v)

Diluted earnings (loss) per share attributable to Dynegy Inc. common stockholders

 

$

0.22

 

 

 

 

 

 

 

 

 

$

(1.30

)(v)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares outstanding

 

125

 

 

 

 

 

 

 

 

 

162

(v)

Diluted shares outstanding

 

126

 

 

 

 

 

 

 

 

 

162

(v)

 



 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

Balance sheet adjustments:

 

Transaction Financing

 

a)                         Includes expected cash proceeds of:

 

·                  $750 million related to the senior notes;

 

·                  $366 million draw on our existing revolving credit facility; and

 

·                  $150 million related to the common stock issuance to the ECP Funds.

 

Less:

 

·                  $550 million related to repayment of a portion of our term loans; and

 

·                  $87 million of debt issuance costs, net of amounts incurred to date of $7 million.

 

b)                         Represents debt consisting of:

 

·                  $750 million related to the senior notes;

 

·                  $366 million draw on our existing revolving credit facility; and

 

·                  $9 million expense of a portion of unamortized debt discount and issuance costs related to the $550 million repayment of a portion of our term loans.

 

Less:

 

·                  $550 million related to repayment of a portion our term loans; and

 

·                  $87 million of debt issuance costs, net.

 

c)                          Represents $150 million related to the common stock to be issued to the ECP Funds, offset by a $9 million expense of unamortized debt discount and issuance costs noted in (b) above.

 

Acquisition Adjustments

 

d)                         Includes $3.241 billion of cash consideration for the Acquisition, $375 million related to the ECP Buyout, and $30 million in nonrecurring transaction costs, offset by the release of $2.045 billion of restricted cash noted in (e) below.  The cash consideration of $3.241 billion represents the Base Purchase Price of $3.3 billion, less estimated closing adjustments of $59 million, net.

 

e)                          Represents the release from escrow of the $2 billion of proceeds from the Tranche C Term Loan and $45 million of related pre-funded interest and original issue discount, initially classified as non-current and current restricted cash, respectively.

 

f)                           Reflects the reclassification of GSENA Thermal Assets’ historical affiliate accounts receivable and accounts payable of $43 million and $9 million, respectively, to third party Accounts receivable and payable, respectively.

 

g)                          Represents the adjustment to reflect Property, plant, and equipment (“PP&E”) at its estimated fair value.

 

h)                         Reflects the removal of GSENA Thermal Assets’ historical legal contingency which is excluded from the Acquisition.

 

i)                             Reflects the removal of GSENA Thermal Assets’ historical debt with affiliates which is excluded from the Acquisition.

 

j)                            Reflects an additional long-term deferred tax liability of $87 million as part of the purchase price allocation offset by a $376 million partial release of Dynegy’s valuation allowance as a result of the Acquisition.

 

k)                         Reflects an adjustment to remove GSENA Thermal Assets’ historical equity of $1.809 billion, pay $375 million related to the ECP Buyout, and record the transaction costs of $30 million noted in (d) above, offset by a tax benefit of $376 million from the partial release of the valuation allowance on Dynegy’s deferred tax assets noted in (j) above.

 

Statement of operations adjustments:

 

Transaction Financing

 

l)                             Reflects an estimated interest expense of (i) 5.2% for the $2 billion Tranche C Term Loan, (ii) 7.0% for the $87 million debt portion of the Units, (iii) 8.0% for the $750 million senior notes, (iv) 5.1% for the $366 million draw on the revolving credit facility, and (v) amortization of $94 million debt issuance costs associated with these debt balances over an estimated average life of 7 years, offset by (vi) elimination of interest expense of 5.1% for the $550 million repayment of a portion of our term loans, and (vii) reduction in the unutilized commitment fee of 0.375% related to the $366 million draw on the revolving credit facility.  An increase or decrease of 0.125% in the interest rate on the net additional indebtedness of $2.653 billion would result in a corresponding increase or decrease of $3.3 million in interest on an annual basis, or a corresponding increase or decrease of $0.8 million in interest on a quarterly basis.

 

Acquisition Adjustments

 

m)                     Represents the reclassification of GSENA Thermal Assets’ historical mark-to-market on commodity contracts to Revenues to conform to Dynegy’s presentation.

 



 

n)                         Represents the reclassification of $13 million and $20 million of GSENA Thermal Assets’ historical Cost of sales, excluding depreciation expense, for the nine months ended September 30, 2016 and the year ended December 31, 2015, respectively to Operating and maintenance (“O&M”) expense to conform to Dynegy’s presentation.

 

o)                         Represents the reclassification of GSENA Thermal Assets’ historical $13 million of Cost of sales and $39 million of personnel costs noted in (n) above and (s) below, respectively, to O&M expense, offset by the reclassification of $28 million of O&M expenses to General and administrative (“G&A”) expense to conform to Dynegy’s presentation for the nine months ended September 30, 2016.

 

Represents the reclassification of $20 million of GSENA Thermal Assets’ historical Cost of sales and $49 million of personnel costs noted in (n) above and (s) below, respectively, to O&M expense, offset by the reclassification of $50 million of O&M expense to G&A expense to conform to Dynegy’s presentation for the year ended December 31, 2015.

 

p)                         Reflects an adjustment to decrease GSENA Thermal Assets’ historical depreciation expense as a result of the fair value adjustment to PP&E, using the straight-line method of depreciation and estimated remaining useful lives of 20 years.

 

q)                         Represents the reclassification of $28 million of GSENA Thermal Assets’ historical O&M expense and personnel costs of $1 million noted in (s) below to G&A expense to conform to Dynegy’s presentation for the nine months ended September 30, 2016.  Represents the reclassification of $50 million of GSENA Thermal Assets’ historical O&M expense and personnel costs of $1 million noted in (s) below to G&A expense to conform to Dynegy’s presentation for the year ended December 31, 2015.

 

r)                            Represents the removal of $5 million and $86 million of Dynegy’s acquisition costs for the nine months ended September 30, 2016 and the year ended December 31, 2015, respectively, which are directly attributable to the Acquisition and the Duke Midwest and EquiPower Acquisitions, respectively.

 

s)                           Represents the reclassification of $40 million of GSENA Thermal Assets’ historical personnel costs, including $39 million to O&M expense and $1 million to G&A expense to conform to Dynegy’s presentation for the nine months ended September 30, 2016.

 

Represents the reclassification of $50 million of GSENA Thermal Assets’ historical personnel costs, including $49 million to O&M expense and $1 million to G&A expense, to conform to Dynegy’s presentation for the year ended December 31, 2015.

 

t)                            Represents an adjustment to remove GSENA Thermal Assets’ historical interest expense.

 

u)                         Reflects the removal of GSENA Thermal Assets’ historical income tax expense plus an adjustment to reflect the expected income tax provision based upon a combined federal and state statutory rate of approximately 38%.

 



 

v)                         Reflects the addition of 13,711,152 shares of Dynegy common stock issued to the ECP Funds and 23,092,460 shares of common stock to be issued related to the Units.  An additional 5,425,700 common shares could be issued related to the Units; however, no adjustment for these additional shares is reflected in the pro forma diluted earnings per share calculations as it is antidilutive.

 

Duke Midwest and EquiPower Acquisitions

 

w)                       Represents Duke Midwest’s and EquiPower’s historical Revenues of $543 million and $464 million, respectively for the period ended March 31, 2015, less an adjustment of $26 million to reflect amortization of identifiable intangible assets consisting of in-the-money capacity contracts and coal contracts.

 

x)                         Represents Duke Midwest’s and EquiPower’s historical Cost of sales of $286 million and $298 million, respectively for the period ended March 31, 2015, less an adjustment of $20 million to reflect amortization of identifiable intangible liabilities consisting of out-the-money capacity contracts, coal contracts, and coal and gas transportation contracts.

 

y)                         Represents Duke Midwest’s and EquiPower’s historical O&M expense of $69 million and $46 million, respectively, in addition to Duke Midwest’s historical Property and other taxes of $7 million and EquiPower’s historical Taxes other than income taxes of $5 million for the period ended March 31, 2015, less an adjustment to reclassify $9 million of Duke Midwest’s historical O&M expense to G&A expense to conform to Dynegy’s presentation.

 

z)                          Represents Duke Midwest’s and EquiPower’s historical Depreciation and amortization expense of $40 million and $26 million, respectively for the period ended March 31, 2015, plus an adjustment of $54 million to depreciation expense as a result of the fair value adjustment to net Property, plant and equipment.

 

aa)                  Reflects Duke Midwest’s historical amount for the period ended March 31, 2015.

 

bb)                  Reflects an adjustment to reclassify $9 million of Duke Midwest’s historical O&M expense for the period ended March 31, 2015 noted in (y) above to G&A expense to conform to Dynegy’s presentation.

 

cc)                    Reflects EquiPower’s historical amount for the period ended March 31, 2015.

 

dd)                  Reflects EquiPower’s historical Interest expense of $21 million and mark-to-market on interest rate derivative contracts of $7 million for the period ended March 31, 2015, less an adjustment to remove $27 million of interest expense related to historical debt and mark-to-market interest rate swaps that were not assumed in the EquiPower acquisition.  The remaining amount represents interest expense related to an inventory financing agreement.

 

ee)                    Represents the removal of Duke Midwest’s and EquiPower’s historical Income tax expense of $48 million and $26 million, respectively for the period ended March 31, 2015.  We maintain a valuation allowance against our deferred tax assets as there is not sufficient evidence to overcome our historical cumulative losses to conclude that it is more-likely-than-not our net deferred tax assets can be realized in the future.  Therefore we did not estimate that we would be able to realize the associated tax benefit.  In addition, Dynegy expects to utilize its historical net operating losses, and therefore no future tax expense was expected.

 




Serious News for Serious Traders! Try StreetInsider.com Premium Free!

You May Also Be Interested In





Related Categories

SEC Filings