UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
(Amendment No. 1)
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported) May 3, 2011
TC PipeLines, LP
(Exact name of registrant as specified in its charter)
Delaware |
|
000-26091 |
|
52-2135448 |
(State or other jurisdiction of incorporation) |
|
(Commission File Number) |
|
(IRS Employer Identification No.) |
13710 FNB Parkway |
|
68154-5200 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code (877) 290-2772
Not Applicable
(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))
EXPLANATORY NOTE
On May 5, 2011, TC PipeLines, LP (the Registrant) filed a Current Report on Form 8-K (the Initial 8-K) reporting the acquisition on May 3, 2011 of a 25% membership interest in Gas Transmission Northwest LLC (GTN) and a 25% membership interest in Bison Pipeline LLC (Bison). This amendment to the Initial 8-K amends Item 9.01 of the Initial 8-K and provides the historical financial information required pursuant to Item 9.01(a) of Form 8-K and the pro forma financial information required pursuant to Item 9.01(b) of Form 8-K. The unaudited pro forma consolidated income statement of the Registrant for the year ended December 31, 2010 and the unaudited pro forma consolidated balance sheet of the Registrant as at December 31, 2010 attached as Exhibit 99.2 to this amendment to the Initial 8-K should be read in conjunction with the Registrants Annual Report on Form 10-K for the year ended December 31, 2010.
Item 9.01 Financial Statements and Exhibits.
(a) Financial Statements of Businesses Acquired.
Attached hereto as Exhibit 99.1, and incorporated herein by reference, are the audited combined financial statements of GTN and Bison as of and for the fiscal year ended December 31, 2010.
(b) Pro Forma Financial Information.
Attached hereto as Exhibit 99.2, and incorporated herein by reference, are the unaudited pro forma consolidated income statement of the Registrant for the year ended December 31, 2010 and the unaudited pro forma consolidated balance sheet of the Registrant as at December 31, 2010, which were developed by applying pro forma adjustments to the consolidated financial statements of the Registrant included in its Form 10-K for the year ended December 31, 2010.
(d) Exhibits
Exhibit No. |
|
Description |
|
|
|
23.1 |
|
Consent of KPMG LLP. |
|
|
|
99.1 |
|
Audited combined financial statements of GTN and Bison as of and for the fiscal year ended December 31, 2010. |
|
|
|
99.2 |
|
Unaudited pro forma consolidated income statement of the Registrant for the year ended December 31, 2010 and the unaudited pro forma consolidated balance sheet of the Registrant as at December 31, 2010. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
TC PipeLines, LP | |
|
By: TC PipeLines GP, Inc., | |
|
its general partner | |
|
| |
|
| |
|
By: |
/s/ Annie C. Belecki |
|
|
Annie C. Belecki |
|
|
Assistant Secretary |
|
| |
Dated: June 13, 2011 |
|
EXHIBIT INDEX
Exhibit No. |
|
Description |
|
|
|
23.1 |
|
Consent of KPMG LLP. |
|
|
|
99.1 |
|
Audited combined financial statements of GTN and Bison as of and for the fiscal year ended December 31, 2010. |
|
|
|
99.2 |
|
Unaudited pro forma consolidated income statement of the Registrant for the year ended December 31, 2010 and the unaudited pro forma consolidated balance sheet of the Registrant as at December 31, 2010. |
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
The Board of Directors of TC PipeLines GP, Inc.,
General Partner of TC PipeLines, LP:
We consent to the incorporation by reference in the registration statement (No. 333-166221) on Form S-3 of TC PipeLines, LP of our report dated June 13, 2011, with respect to the combined balance sheet of Gas Transmission Northwest Corporation and Bison Pipeline LLC as of December 31, 2010, and the related combined statement of income, comprehensive income, net equity and cash flows for the year then ended, which report appears in the Form 8-K of TC PipeLines, LP dated June 13, 2011.
/s/ KPMG LLP
Houston, Texas
June 13, 2011
Exhibit 99.1
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Combined Financial Statements
December 31, 2010
(With Independent Auditors Report Thereon)
Independent Auditors Report
The Board of Directors and Board of Management
Gas Transmission Northwest Corporation and Bison Pipeline LLC:
We have audited the accompanying combined balance sheet of Gas Transmission Northwest Corporation and Bison Pipeline, LLC (collectively, the Combined Companies) as of December 31, 2010 and the related combined statements of income, comprehensive income, net equity, and cash flows for the year then ended. These combined financial statements are the responsibility of the Combined Companies management. Our responsibility is to express an opinion on these combined financial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatements. An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Combined Companies internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
In our opinion, the combined financial statements referred to above present fairly, in all material respects, the financial position of the Combined Companies as of December 31, 2010, and the results of their operations and their cash flows for the year then ended, in conformity with U.S. generally accepted accounting principles.
Our audit for the year ended December 31, 2010 was made for the purpose of forming an opinion on the combined financial statements taken as a whole. The combining information on pages 21 and 22 is presented for purposes of additional analysis of the combined financial statements rather than to present the financial position, results of operations, and cash flows of the individual companies. The combining information has been subjected to the auditing procedures applied in the audit of the combined financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic combined financial statements taken as a whole.
/s/ KPMG LLP
Houston, Texas
June 13, 2011
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Combined Balance Sheet
December 31, 2010
(In thousands)
Assets |
|
|
| |
Current assets: |
|
|
| |
Cash and cash equivalents |
|
$ |
128 |
|
Demand loan receivable from affiliate |
|
62,031 |
| |
Accounts receivable: |
|
|
| |
Trade, net of allowance of $2 |
|
19,273 |
| |
Other |
|
13,741 |
| |
Materials and supplies |
|
5,554 |
| |
Other |
|
5,905 |
| |
Total current assets |
|
106,632 |
| |
Property, plant, and equipment: |
|
|
| |
Property, plant, and equipment |
|
1,688,894 |
| |
Construction work in progress |
|
619,839 |
| |
|
|
2,308,733 |
| |
Less accumulated depreciation and amortization |
|
(861,865 |
) | |
Total property, plant, and equipment, net |
|
1,446,868 |
| |
Other assets: |
|
|
| |
Regulatory assets |
|
10,776 |
| |
Other |
|
18,822 |
| |
Total other assets |
|
29,598 |
| |
Total assets |
|
$ |
1,583,098 |
|
Liabilities and Net Equity |
|
|
| |
Current liabilities: |
|
|
| |
Demand loan payable to affiliate |
|
$ |
34,857 |
|
Bank indebtedness |
|
28 |
| |
Accounts payable: |
|
|
| |
Trade |
|
2,255 |
| |
Affiliates |
|
3,777 |
| |
Other |
|
119,255 |
| |
Income taxes payable |
|
4,544 |
| |
Taxes payable (other than income) |
|
644 |
| |
Accrued interest |
|
1,488 |
| |
Credit facility, affiliate |
|
161,000 |
| |
Total current liabilities |
|
327,848 |
| |
Long-term debt, net of current maturities |
|
325,000 |
| |
Other liabilities: |
|
|
| |
Deferred income taxes |
|
15,245 |
| |
Regulatory liabilities |
|
17,813 |
| |
Other |
|
9,590 |
| |
Total other liabilities |
|
42,648 |
| |
Net equity |
|
887,602 |
| |
Total liabilities and net equity |
|
$ |
1,583,098 |
|
See accompanying notes to combined financial statements.
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Combined Statement of Income
Year ended December 31, 2010
(In thousands)
Operating revenues |
|
$ |
217,475 |
|
|
|
|
| |
Operating expenses: |
|
|
| |
Operation and maintenance |
|
43,646 |
| |
Depreciation and amortization |
|
37,895 |
| |
Taxes, other than income |
|
8,607 |
| |
Total operating expenses |
|
90,148 |
| |
Operating income |
|
127,327 |
| |
|
|
|
| |
Other (expense) income, net |
|
6,805 |
| |
Interest and debt expense |
|
19,302 |
| |
Affiliated interest income, net |
|
208 |
| |
Income before income taxes |
|
115,038 |
| |
Income taxes |
|
40,382 |
| |
Net income |
|
$ |
74,656 |
|
See accompanying notes to combined financial statements.
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Combined Statement of Comprehensive Income
Year ended December 31, 2010
(In thousands)
Net income |
|
$ |
74,656 |
|
Other comprehensive loss, net of tax: |
|
|
| |
Changes associated with hedging transactions |
|
(82 |
) | |
Net comprehensive income |
|
$ |
74,574 |
|
See accompanying notes to combined financial statements.
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Combined Statement of Net Equity
Year ended December 31, 2010
(In thousands)
Balance at December 31, 2009 |
|
$ |
598,028 |
|
Net income |
|
74,656 |
| |
Dividend to parent |
|
(65,000 |
) | |
Contributions |
|
280,000 |
| |
Changes associated with hedging transactions |
|
(82 |
) | |
Balance at December 31, 2010 |
|
$ |
887,602 |
|
See accompanying notes to combined financial statements.
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Combined Statement of Cash Flows
Year ended December 31, 2010
(In thousands)
Cash flows from operating activities: |
|
|
| |
Net income |
|
$ |
74,656 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
| |
Depreciation and amortization |
|
37,895 |
| |
Deferred income taxes |
|
26,495 |
| |
Allowance for funds used during construction, equity |
|
(10,224 |
) | |
Loss on disposal of property, plant, and equipment |
|
13,150 |
| |
Asset and liability changes: |
|
|
| |
Accounts receivable |
|
(9,397 |
) | |
Other current assets |
|
618 |
| |
Regulatory assets |
|
(7,347 |
) | |
Noncurrent assets |
|
833 |
| |
Accounts payable |
|
(2,009 |
) | |
Income taxes payable |
|
(1,741 |
) | |
Other current liabilities |
|
(242 |
) | |
Regulatory liabilities |
|
802 |
| |
Noncurrent liabilities |
|
(493 |
) | |
Net cash provided by operating activities |
|
122,996 |
| |
|
|
|
| |
Cash flows from investing activities: |
|
|
| |
Additions to property, plant, and equipment |
|
(337,468 |
) | |
Allowance for borrowed funds used during construction |
|
(19 |
) | |
Change in affiliate demand loan receivable |
|
40,269 |
| |
Net cash used in investing activities |
|
(297,218 |
) | |
|
|
|
| |
Cash flows from financing activities: |
|
|
| |
Payments for retirement of long-term debt |
|
(75,000 |
) | |
Bank indebtedness |
|
(548 |
) | |
Dividend to parent |
|
(65,000 |
) | |
Change in affiliate demand loan payable |
|
34,851 |
| |
Equity contribution |
|
280,000 |
| |
Net cash provided by financing activities |
|
174,303 |
| |
|
|
|
| |
Net change in cash and cash equivalents |
|
81 |
| |
|
|
|
| |
Cash and cash equivalents at beginning of year |
|
47 |
| |
|
|
|
| |
Cash and cash equivalents at end of year |
|
$ |
128 |
|
|
|
|
| |
Supplemental cash flow information: |
|
|
| |
Cash activities: |
|
|
| |
Interest paid, net of capitalized interest |
|
$ |
20,490 |
|
Income taxes paid, net of refunds |
|
23,747 |
| |
|
|
|
| |
Non cash activities: |
|
|
| |
Payables used for construction |
|
$ |
102,763 |
|
See accompanying notes to combined financial statements.
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
(1) Description of Business
These combined financial statements include Gas Transmission Northwest Corporation (GTN) and Bison Pipeline, LLC (Bison) (collectively, referred to herein as the Combined Companies). Both entities are indirectly owned by TransCanada Corporation (TransCanada). All transactions between GTN and Bison have been eliminated in combination.
(a) Gas Transmission Northwest Corporation
GTN was incorporated in the state of California on August 9, 1957. GTN is a wholly owned direct subsidiary of TransCanada American Investments, Ltd (TAIL) and a wholly owned indirect subsidiary of TransCanada PipeLines Limited, TransCanada PipeLine USA Ltd, and TransCanada. GTNs wholly owned subsidiary is Gas Transmission Service Company, LLC.
GTNs 1,351-mile transmission system extends from Kingsgate, British Columbia where it interconnects with TransCanadas BC System at British Columbia-Idaho border, with Williams (Northwest Pipeline Corporation) at Spokane and Palouse, Washington and at Stanfield, Oregon to Malin, Oregon on the Oregon-California border, where it interconnects with facilities of Tuscarora Gas Transmission Company (TGT), a subsidiary of TC PipeLines LP (TCLP), Pacific Gas & Electric (PG&E), and the Ruby Pipeline. The transmission system transports natural gas from producing fields primarily located in Western Canada, but also receives U.S. domestic gas supplies at Stanfield, Oregon. GTNs transmission system has the capacity to transport more than 2.9 billion cubic feet of gas a day (Bcf/d) with the capability of delivering more than 2.1 Bcf/d to California and up to 1 Bcf/d to the Pacific Northwest.
On April 4, 2011, GTN was converted to a limited liability company in the state of Delaware. On April 26, 2011, TAIL and an indirect wholly owned subsidiary of TransCanada Pipelines Limited and TransCanada, and TCLP entered into a Purchase and Sale Agreement whereby TCLP will acquire from TAIL a 25% interest in GTN. On May 3, 2011 the acquisition was completed.
(b) Bison Pipeline, LLC
Bison, a Delaware limited liability company, was formed on May 27, 2008. Bison is 100% owned by TC Continental Pipeline Holdings Inc. (TC Continental), a direct wholly owned subsidiary of TransCanada Pipeline USA Ltd and an indirect wholly owned subsidiary of TransCanada Pipelines Limited and TransCanada. TransCanada Northern Border Inc., an indirect wholly owned subsidiary of TransCanada, is the operator of Bisons pipeline.
On April 26, 2011, TC Continental, an indirect wholly owned subsidiary of TransCanada Pipelines Limited and TransCanada, and TCLP entered into a Purchase and Sale Agreement whereby TCLP will acquire from TC Continental a 25% interest in Bison. On May 3, 2011 the acquisition was completed.
Bison, which entered commercial service on January 14, 2011, is an interstate natural gas pipeline designed to transport gas from the Powder River Basin to the Midwest market. The pipeline provides producers in the Power River Basin with additional natural gas pipeline capacity to access and meet increasing natural gas demand of the Midwest.
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
Bison consists of approximately 303 miles of 30-inch diameter natural gas pipeline and related pipeline system facilities that extend northeastward from the Dead Horse Region near Gillette, Wyoming, through southeastern Montana and southwestern North Dakota where it interconnects with Northern Borders system near Northern Borders Compressor Station No. 6 in Morton County, North Dakota.
Bisons design capacity is approximately 407 million cubic feet per day with potential expandability of up to approximately 1 billion cubic feet per day.
(2) Summary of Significant Accounting Policies
(a) Use of Estimates
The preparation of these combined financial statements in accordance with U.S. generally accepted accounting principles (GAAP) requires management to make estimates and assumptions that affect the amounts reported in the combined financial statements and accompanying notes. Actual results could differ from those estimates.
(b) Cash and Cash Equivalents
The Combined Companies cash and cash equivalents consist of cash and highly liquid short-term investments with original maturities of three months or less and are recorded at cost, which approximates fair value.
(c) Accounting for Regulated Operations
The Combined Companies natural gas pipelines are subject to the authority of the Federal Energy Regulatory Commission (FERC) under the Natural Gas Act of 1938 and the Natural Gas Policy Act of 1978. Financial Accounting Standards Board Accounting Standards Codification (FASB ASC) 980, Regulated Operations, provides that rate regulated enterprises account for and report assets and liabilities consistent with the economic effect of the way in which regulators establish rates, if the rates are designed to recover the costs of providing the regulated service and if the competitive environment makes it probable that such rates can be charged and collected. The Combined Companies natural gas transmission operations are regulated with respect to construction, operations, and determination of rates. The timing of recognition of certain revenues and expenses in this regulated business may differ from that otherwise expected under GAAP to appropriately reflect the economic impact of the regulators decisions regarding revenues and rates.
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
The Combined Companies regulatory assets and liabilities at December 31, 2010 are as follows (in thousands):
|
|
|
|
Remaining |
| |
|
|
|
|
recovery/ |
| |
|
|
|
|
settlement |
| |
|
|
|
|
period |
| |
|
|
|
|
(Years) |
| |
Regulatory assets: |
|
|
|
|
| |
Income tax related |
|
$ |
8,157 |
|
n/a |
|
Deferred charge on reacquired debt |
|
2,619 |
|
14 |
| |
Fuel tracker (1) |
|
1,488 |
|
1 |
| |
Total regulatory assets |
|
$ |
12,264 |
|
|
|
Regulatory liabilities: |
|
|
|
|
| |
Cost of removal (2) |
|
$ |
17,813 |
|
n/a |
|
Total regulatory liabilities |
|
$ |
17,813 |
|
|
|
(1) GTNs fuel tracker mechanism, as approved by the FERC, provides for 100% recovery of the difference between the value actual compressor fuel and line gain/loss versus amounts collected through its fuel rates. The value of such differences is reflected as a regulatory asset or liability. GTNs fuel tracker rates are updated on an annual basis to include these differences with fuel estimates for the upcoming year. This is classified as other current assets.
(2) GTN collects in its current rates estimated future removal costs related to its transmission and gathering facilities. Estimated costs associated with the future removal of transmission and gathering facilities are collected through depreciation as allowed by FERC. These amounts do not represent asset retirement obligations as defined by FASB ASC 410, Accounting for Asset Retirement Obligations.
(d) Accounts Receivable
The carrying value of accounts receivable represents the aggregate amounts due from customers that management expects to collect. Management reviews the allowance for doubtful accounts at the end of each reporting period and charges to bad debt expense the amount necessary to reduce the carrying value of accounts receivable to the amount expected to be collected. Trade receivables determined by management to be uncollectible are written off in the period such determination is made.
(e) Natural Gas Imbalances
Natural gas imbalances occur when the actual amount of natural gas delivered to or received from a pipeline system or storage facility differs from the amount of natural gas scheduled to be delivered or received. The Combined Companies value these imbalances due to or from shippers and operators at
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
current index prices. Imbalances are settled in-kind, subject to the terms of the Combined Companies tariff.
Imbalances due from others are reported on the combined balance sheets as trade accounts receivable or accounts receivable from affiliates. Imbalances owed to others are reported on the combined balance sheets as trade accounts payable or accounts payable to affiliates. In addition, the Combined Companies classify all imbalances as current as the Combined Companies expect to settle them within a year.
(f) Material and Supplies
Inventory consists of materials and supplies. The materials and supplies are valued at cost with cost determined using the average cost method.
(g) Property, Plant, and Equipment
Property, plant, and equipment are recorded at their original cost of construction. For assets the Combined Companies construct, direct costs are capitalized, such as labor and materials, and indirect costs, such as overhead, interest, and an equity return component on regulated businesses as allowed by the FERC. The Combined Companies capitalize major units of property replacements or improvements and expenses minor items.
The Combined Companies use the composite (group) method to depreciate property, plant, and equipment. Under this method, assets with similar lives and characteristics are grouped and depreciated as one asset. The depreciation rate is applied to the total cost of the group until its net book value equals its salvage value. All asset groups are depreciated using the FERC depreciation rates. Currently, GTNs depreciation rates vary from 2.00% to 20.00% per year and Bisons depreciation rate is approximately 2.86% per year. Using these rates, the remaining depreciable life of GTNs assets ranges from 1 to 47 years and Bisons remaining depreciable life is approximately 35 years. Depreciation rates are evaluated each time the Combined Companies file with the FERC for a change in its transportation and storage service rates.
When property, plant, and equipment are retired, the Combined Companies charge accumulated depreciation and amortization for the original cost of the assets in addition to the cost to remove, sell, or dispose of the assets, less their salvage value. The Combined Companies do not recognize a gain or loss unless an entire operating unit is sold or retired. The Combined Companies include gains or losses on dispositions of operating units in income.
The Combined Companies capitalize a carrying cost on funds invested in the construction of long-lived assets. This carrying cost includes a return on the investment financed by debt and equity allowance for funds used during construction (AFUDC). AFUDC is calculated based on the Combined Companies average cost of debt and equity. For GTN, debt amounts capitalized during the year ended December 31, 2010 was not material. For Bison, debt amounts capitalized during the year ended December 31, 2010 is approximately $6.3 million. These amounts are included as a reduction of interest and debt expense (GTN) and affiliated interest expense (Bison) in the combined statements of income. For GTN, equity amounts capitalized during the year ended December 31,
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
2010 was not material. For Bison, equity amounts capitalized during the year ended December 31, 2010 was approximately $10.2 million. Capitalized carrying costs for AFUDC debt and equity are reflected as an increase in the cost of the asset on the combined balance sheet.
Bisons construction work in progress includes $108 million of accrued costs related amounts not yet billed from vendors as of December 31, 2010 classified as Accounts payable other
(h) Impairment of Long-Lived Assets
The Combined Companies review long-lived assets such as plant, property, and equipment and intangible assets for impairment whenever events or changes in circumstances indicate the carrying value may not be recoverable. If the total of the estimated undiscounted future cash flows is less than the carrying value of the assets, an impairment loss is recognized for the excess of the carrying value over the fair value of the assets. No impairments have been recorded for the year ended December 31, 2010.
(i) Revenue Recognition
The Combined Companies revenues are primarily generated from transportation services and are based on the quantity of gas delivered or subscribed at a price specified in the contract. Transportation revenues include both reservation revenues and interruptible or volumetric-based services. For the Combined Companies reservation revenues, the Combined Companies recognize revenues on firm contracted capacity ratably over the contract period regardless of the amount of natural gas that is transported. For the Combined Companies interruptible or volumetric-based services, the Combined Companies record revenues when physical delivery of natural gas occurs. The Combined Companies do not take ownership of the gas that it transports. The Combined Companies are subject to FERC regulations, and as a result, revenues that the Combined Companies collect may be subject to refund in a rate proceeding. The Combined Companies establishe reserves for these potential refunds. For the year ended December 31, 2010, the Combined Companies have not received any revenue that is subject to refund. As of December 31, 2010, Bison has not entered commercial operations.
(j) Commitments and Contingencies
Accounting for Asset Retirement Obligations
The fair value of a liability for an asset retirement obligation is recorded during the period in which the liability is incurred, if a reasonable estimate of the fair value can be made. No amount is recorded for asset retirement obligations relating to these regulated assets, as it is not possible to make a reasonable estimate of the fair value of the liability due to the inability to determine the scope and timing of the asset retirements.
Other Contingencies
The Combined Companies recognize liabilities for other contingencies when it has an exposure that, when fully analyzed, indicates it is both probable that a liability has been incurred and the amount of loss can be reasonably estimated. Where the most likely outcome of a contingency can be reasonably
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
estimated, the Combined Companies accrue a liability for that amount. Where the most likely outcome cannot be estimated, a range of potential losses is established, and if no one amount in that range is more likely than any other, the lower end of the range is accrued.
(k) Income Taxes
GTN
TransCanada PipeLine USA Ltd. maintains a tax accrual policy to record both regular and alternative minimum taxes for companies included in its consolidated federal return. Pursuant to TransCanada PipeLine USA Ltd.s policy, GTN records current income taxes based on the GTNs taxable income and GTN provides for deferred income taxes to reflect estimated future tax payments and receipts. Deferred taxes represent the tax impacts of differences between the financial statement and tax bases of assets and liabilities and carryovers at each year-end. GTN accounts for tax credits under the flow-through method, which reduces the provision for income taxes in the year the tax credits first become available. GTN reduces deferred tax assets by a valuation allowance when, based on the GTNs estimates, it is more likely than not that a portion of those assets will not be realized in a future period. The estimates utilized in the recognition of deferred tax assets are subject to revision, either up or down, in future periods based on new facts or circumstances.
GTN is party to a federal tax-sharing agreement with TransCanada PipeLine USA Ltd. GTN is included in a consolidated federal return filed by TransCanada PipeLine USA Ltd. but determines its current tax liabilities as if separate returns are filed. Pursuant to the tax-sharing agreement, GTN settles its tax liability/benefit with TransCanada PipeLine USA Ltd. For states that require combined/consolidated returns, GTN is included with certain TransCanada affiliates and settles its tax liabilities/refunds with TransCanada PipeLine USA Ltd. For all other state returns, GTN files and pays its tax liabilities directly to the taxing jurisdictions.
GTN files income tax returns in the United States federal jurisdiction and various state jurisdictions. GTNs federal and state income tax returns are currently open to audit under the statute of limitations for the 2007 through 2009 tax years.
Bison
As a limited liability corporation Bison is not taxed directly as a separate legal entity, however at December 31, 2010 it had only one member, which was a taxable corporation (TC Continental). In accordance with ASC 740, Bison has reflected its portion of TC Continentals tax provision in the financial statements of the Combined Companies. Bisons tax accrual policies are consistent with those of GTN.
The Combined Companies evaluate their tax positions for all jurisdictions and for all years where the statute of limitations has not expired to meet a more-likely than-not threshold (i.e., greater than a 50% likelihood of a tax position being sustained under examination) prior to recording a benefit for its tax positions. Additionally, for tax positions meeting this more-likely than-not threshold, the amount of benefit is limited to the largest benefit that has a greater than 50% probability of being
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
realized upon ultimate settlement. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.
The Combined Companies performed a review of their uncertain tax positions and determined that there were no adjustments required for uncertain tax positions as of December 31, 2010.
(3) Income Taxes
(a) Components of Income Taxes
The following table reflects the components of income tax expense included in income for the year ended December 31, 2010 (in thousands):
Current: |
|
|
| |
Federal |
|
$ |
20,114 |
|
State |
|
1,892 |
| |
Total current income tax expense |
|
22,006 |
| |
Deferred: |
|
|
| |
Federal |
|
14,664 |
| |
State |
|
3,712 |
| |
Total deferred income tax expense |
|
18,376 |
| |
Total income tax expense |
|
$ |
40,382 |
|
(b) Effective Tax Rate Reconciliation
The Combined Companies income tax expense differs from the amount computed by applying the statutory federal income tax rate of 35% for the following reasons at December 31, 2010 (in thousands):
Income tax expense at the statutory federal rate of 35% |
|
$ |
40,263 |
|
AFUDC equity income permanent difference |
|
(3,555 |
) | |
State income taxes, net of federal income tax effect |
|
3,643 |
| |
Other |
|
31 |
| |
Income tax expense |
|
$ |
40,382 |
|
Effective tax rate |
|
35.1 |
% |
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
(c) Deferred Tax Assets and Liabilities
The following are the components of the net deferred tax liability at December 31, 2010 (in thousands):
Deferred tax liabilities: |
|
|
| |
Property, plant, and equipment |
|
$ |
17,409 |
|
Regulatory assets |
|
8,768 |
| |
Other |
|
6,688 |
| |
Total deferred tax liabilities |
|
32,865 |
| |
Deferred tax assets: |
|
|
| |
Investment in partnership |
|
6,111 |
| |
Regulatory liabilities |
|
6,869 |
| |
Other |
|
4,640 |
| |
Total deferred tax assets |
|
17,620 |
| |
Net deferred tax liability |
|
$ |
15,245 |
|
(4) Commitments and Contingencies
(a) Counterparty Credit Risk
Counterparty credit risk represents the financial loss that the Combined Companies would experience if a counterparty to a financial instrument, in which the Combined Companies have an amount owing from the counterparty, failed to meet its obligations in accordance with the terms and conditions of its contracts with the Combined Companies.
On December 20, 2005, Calpine Corporation and certain subsidiaries, including Calpine Energy Services, LP (collectively, Calpine), a shipper on GTN, filed for protection under Chapter 11 of the United States Bankruptcy Code. As of December 31, 2007, Calpine had defaulted on all of its firm transportation agreements with GTN. GTN held cash collateral from Calpine of approximately $6 million at the time of default. In 2008, the Bankruptcy Court has approved a settlement by GTN and Calpine under which GTN had an allowed unsecured claim against the Calpine estate in the amount of $192.5 million, plus retention of the $6 million in collateral held by the GTN.
In February 2008, GTN received an initial distribution of 9.4 million shares in the reorganized Calpine in partial satisfaction of its claim. These shares were sold in February 2008 at $16.36 per share less commission fees, yielding $153.7 million.
In December 2010, GTN accrued an additional pretax gain of $9 million related to expected future proceeds with respect to its unsecured claim against the Calpine estate. The amount accrued is indicative of an estimated minimum amount due to GTN under the terms of the bankruptcy settlement. The accrued amount was transferred to TAIL as a distribution in April 2011 prior to the sale transaction disclosed in note 1(a).
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
(b) Regulatory Matters
GTNs pipeline rates were established in January 2008 in accordance with a settlement approved by the FERC and were effective January 1, 2007. Under the settlement, a five-year rate moratorium was instituted, during which GTN and settling parties were prohibited under the Natural Gas Act of 1938 from taking certain actions, including initiating or supporting any rate review of GTNs rates. This settlement also requires GTN to file a Natural Gas Act Section 4 rate case within seven years of the effective date.
Effective November 1, 2009, pursuant to the Stipulation and Agreement approved by the FERC in Docket No. RP06-407-000, Pacific Gas and Electric Companys (PG&E) firm transportation service agreement was replaced with three firm transportation service agreements with contract terms of varying lengths. The first tranche, 250,000 Dth/d, expires on October 31, 2011. The second tranche, 279,968 Dth/d, expires on October 31, 2016. The third tranche, 80,000 Dth/d, expires on October 31, 2020.
(c) Environmental Matters
The Combined Companies are not aware of any material contingent liabilities with respect to compliance with applicable environmental laws and regulations.
(d) Operating Leases
GTN leases property, facilities, and equipment under various operating leases. Minimum future annual rental commitments on GTNs operating leases as of December 31, 2010 were as follows (in thousands):
Year ending December 31: |
|
|
| |
2011 |
|
$ |
485 |
|
2012 |
|
495 |
| |
2013 |
|
487 |
| |
2014 |
|
499 |
| |
2015 |
|
433 |
| |
Thereafter |
|
688 |
| |
Total |
|
$ |
3,087 |
|
Rental expense on the GTNs operating leases for the year ended December 31, 2010 was $0.8 million. As of December 31, 2010, Bison had not entered into any leases.
(e) Other Commercial Commitments
GTN and Bison hold cancelable easements or rights-of-way arrangements from landowners permitting the use of land for the construction and operation of the GTN and Bisons pipeline system. Currently, GTN and Bisons obligations under these easements are not material to its results of operations.
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
(f) Other
The Combined Companies are from time to time subject to other litigation incidental to its business. The Combined Companies are not aware of any contingent liabilities that would have a material adverse effect on the Combined Companies financial condition, results of operations, or cash flows.
(5) Long-Term Debt
GTNs long-term debt outstanding consisted of the following at December 31, 2010 (in thousands):
5.09% senior unsecured notes, due 2015 |
|
$ |
75,000 |
|
5.29% senior unsecured notes, due 2020 |
|
100,000 |
| |
5.69% senior unsecured notes, due 2035 |
|
150,000 |
| |
|
|
325,000 |
| |
Less current maturities |
|
|
| |
Total long-term debt less current maturities |
|
$ |
325,000 |
|
The 2005 Note Purchase Agreement contains a covenant that limits total debt to no greater than 70% of total capitalization. At December 31, 2010, the total debt to total capitalization ratio was 36%.
GTN was in compliance with all terms and conditions of all its credit and other debt agreements, including the timely payment of principal and interest, at December 31, 2010.
(6) Fair Value Measurements
(a) Fair Value of Financial Instruments
The following table presents the carrying amounts and estimated fair values of GTN and Bisons financial instruments that are measured on a recurring basis at December 31, 2010. The fair value of a financial instrument is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
|
|
Carrying |
|
|
| |
|
|
amount |
|
Fair value |
| |
|
|
(In thousands) |
| |||
Financial assets: |
|
|
|
|
| |
Demand loan receivable from affiliate GTN |
|
$ |
62,031 |
|
62,031 |
|
Financial liabilities: |
|
|
|
|
| |
Demand loan payable to affiliate Bison |
|
$ |
34,857 |
|
34,857 |
|
Long-term debt GTN |
|
325,000 |
|
353,795 |
| |
Credit facility, affiliate Bison |
|
161,000 |
|
161,000 |
|
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
The following methods and assumptions were used to estimate the fair value of each class of financial instruments measured on a recurring basis:
Demand loan receivable from affiliate The carrying amount of demand loan receivable from affiliate approximates fair value due to the short maturity of the investments.
Demand loan payable to affiliate The carrying amount of demand loan payable to affiliate approximates fair value due to the short maturity of these borrowings.
Long-term debt The fair value of note and debentures was estimated based on quoted market prices for the same or similar debt instruments with similar terms and remaining maturities, which is classified as Level 2 in Fair Value Hierarchy, where the fair value is determined by using valuation techniques that refer to observable market data. GTN presently intends to maintain the current schedule of maturities for its debentures, which will result in no gains or losses on repayment.
Credit facility, affiliate The fair value of borrowings from this facility approximates its carrying value since the interest rates are periodically adjusted to reflect current market conditions.
(b) Fair Value Hierarchy
Under FASB ASC 820, Fair Value Measurements and Disclosures, fair value measurements are characterized in one of three levels based upon the input used to arrive at the measurement. The three levels of the fair value hierarchy are as follows:
· Level 1 inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Combined Companies have the ability to access at the measurement date.
· Level 2 inputs are inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly.
· Level 3 inputs are unobservable inputs for the asset or liability.
When appropriate, valuations are adjusted for various factors including credit considerations. Such adjustments are generally based on available market evidence. In the absence of such evidence, managements best estimate is used.
(7) Transactions with Major Customer
GTNs major customer is PG&E. Revenues from PG&E for the year ended December 31, 2010 was 34% or approximately $73 million of GTNs total revenues. No other customers had revenues totaling more than 10% of GTNs total revenues.
(8) GTNs transactions with Affiliated Companies
(a) Cash Management Program
GTN participates in TransCanadas cash management program, which matches short-term cash surpluses and needs of participating affiliates, thus minimizing total borrowings from outside sources. Monies advanced under the agreement are considered to be a loan, accruing interest and
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
repayable on demand. GTN shall receive interest on monies advanced to TransCanada at the rate of interest earned by TransCanada on its short-term cash investments. GTN shall pay interest on monies advanced from TransCanada based on TransCanadas short-term borrowing costs or commercial paper rate. At December 31, 2010, GTN had a demand loan receivable from TransCanada of $62.0 million.
(b) Affiliate Revenues and Expenses
GTN is charged by TransCanada for services such as legal, tax, treasury, human resources, other administrative functions, and for other costs incurred on its behalf. These include, but are not limited to, employee benefit costs and property and liability insurance costs. For the year ended December 31, 2010, GTN reflected $19.2 million of charges from TransCanada in its operating expenses. These costs are based on direct assignment to the extent practicable, or by using allocation methods that are reasonable reflections of the utilization of services provided to or for the benefits received by GTN.
In 2010, TransCanada USA Services Inc. charged GTN $.4 million of pension costs. No pension funding payments were made in 2010. At December 31, 2010, the pension plan amount due to TransCanada USA Services Inc. of $6.9 million is included in noncurrent liabilities. On April 21, 2011, GTN distributed to TransCanada USA Services Inc. the net of the pension plan amount and the other post retirement benefits amount through a common parent.
In 2010, TransCanada USA Services Inc. charged GTN $.04 million of other postretirement benefit costs. No payments were made for other postretirement benefit amounts in 2010. At December 31, 2010, the other postretirement benefits amount due from TransCanada USA Services Inc. of $16.0 million is included in other noncurrent assets. On April 21, 2011, GTN distributed to TransCanada USA Services Inc. the net of the pension plan amount and the other post retirement benefits amount through a common parent.
In 2010, GTN charged its affiliates $0.8 million for certain capital and operating and administrative services provided. During 2010, GTN charged TGT and Foothills PipeLines (South B.C.) Ltd. $0.6 million for gas control and scheduling and nomination services.
(9) Bisons transactions with Affiliated Companies
(a) Cash Management Program
Bison participates in TransCanadas cash management program, which matches short-term cash surpluses and needs of participating affiliates, thus minimizing total borrowings from outside sources. Monies advanced under the agreement are considered to be a loan, accruing interest and repayable on demand. Bison shall receive interest on monies advanced to TransCanada at the rate of interest earned by TransCanada on its short-term cash investments. Bison shall pay interest on monies advanced from TransCanada based on TransCanadas short-term borrowing costs or commercial paper rate. At December 31, 2010, Bison had a demand loan payable to TransCanada amounting to $34.9 million.
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
(b) Affiliate Expenses
In 2010, Bison was charged $9 million by its affiliates for certain capital and operating and administrative services provided to the Bison. These charges were capitalized and did not impact Bisons income. At December 31, 2010, Bison owed $.2 million to these affiliates classified as accounts payable on the combined balance sheet.
(c) Credit Facility Agreement with TC Continental
On March 31, 2009, Bison executed a revolving credit facility agreement with TC Continental so that the Bison can request advances of funds to be used for general corporate purposes and partially fund the project construction costs. The agreement, which expires on March 31, 2011, allows for borrowings up to $305 million. Borrowings under this facility bear interest based on the London Interbank Offered Rate (LIBOR) plus an applicable margin. Bison can elect the LIBOR period between one-, two-, three-, six-, or twelve- month periods. Additionally, Bison may increase or decrease the amount outstanding under this facility by taking additional borrowings and making repayments and may only repay the whole or any portion of the amount outstanding at the end of each LIBOR period. At December 31, 2010, there was an outstanding loan amounting to $161 million. At December 31, 2010 total interest incurred on this facility amounted to $6.3 million, all of which was capitalized as part of cost of construction due to the project not being in service until January 14, 2011.
(10) Bisons Members Equity
Bison received contributions from its sole member, TC Continental amounting to $280 million for the year ended December 31, 2010. The contributions received were used to fund construction.
(11) Liquidity
The Combined Companies funding has been provided to date through borrowings from an unaffiliated entity (note 5), an affiliated entity (note 9) and equity contributions from an affiliated entity (note 10). The Combined Companies liquidity requirements relate primarily to the funding of the construction of the Bison pipeline. At December 31, 2010, the Combined Companies have negative working capital of $221.2 million.
During January 2011, Bison placed the pipeline into service. Additionally, during March 2011, Bison paid all amounts outstanding under its credit facility with TC Continental following an equity contribution amounting to $305 million, which satisfied both the amounts outstanding under the facility ($305 million) as well as other amounts payable to others and affiliates for construction expenditures incurred but not yet paid as of the date of the contribution.
Primary sources of funds for short-term liquidity needs will be cash flow from operations, available cash balances, borrowings and equity contributions from an affiliated entity. Liquidity needs fluctuate depending on the remaining costs to complete construction of the Bison pipeline.
(Continued)
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Notes to Combined Financial Statements
December 31, 2010
Management believes that borrowings from affiliates together with contributions from TC Continental will provide sufficient liquidity over the next twelve months to fund working capital needs, debt repayments, and anticipated capital expenditures.
(12) Subsequent Events
Subsequent events have been assessed through June 13, 2011, which is the date the combined financial statements were issued. No events or transactions were identified during this period that would require recognition or disclosure in the combined financial statements other than those already reflected.
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Combining Balance Sheet
December 31, 2010
(In thousands)
|
|
GTN |
|
Bison |
|
Combined |
| |
Assets |
|
|
|
|
|
|
| |
Current assets: |
|
|
|
|
|
|
| |
Cash and cash equivalents |
|
$ |
|
|
128 |
|
128 |
|
Demand loan receivable from affiliate |
|
62,031 |
|
|
|
62,031 |
| |
Accounts receivable: |
|
|
|
|
|
|
| |
Trade, net of allowance of $2 |
|
19,273 |
|
|
|
19,273 |
| |
Other |
|
13,741 |
|
|
|
13,741 |
| |
Materials and supplies |
|
5,554 |
|
|
|
5,554 |
| |
Other |
|
5,905 |
|
|
|
5,905 |
| |
Total current assets |
|
106,504 |
|
128 |
|
106,632 |
| |
Property, plant, and equipment: |
|
|
|
|
|
|
| |
Property, plant, and equipment |
|
1,688,894 |
|
|
|
1,688,894 |
| |
Construction work in progress |
|
4,685 |
|
615,154 |
|
619,839 |
| |
|
|
1,693,579 |
|
615,154 |
|
2,308,733 |
| |
Less accumulated depreciation and amortization |
|
(861,865 |
) |
|
|
(861,865 |
) | |
Total property, plant, and equipment, net |
|
831,714 |
|
615,154 |
|
1,446,868 |
| |
Other assets: |
|
|
|
|
|
|
| |
Regulatory assets |
|
3,325 |
|
7,451 |
|
10,776 |
| |
Other |
|
18,295 |
|
527 |
|
18,822 |
| |
Total other assets |
|
21,620 |
|
7,978 |
|
29,598 |
| |
Total assets |
|
$ |
959,838 |
|
623,260 |
|
1,583,098 |
|
Liabilities and Net Equity |
|
|
|
|
|
|
| |
Current liabilities: |
|
|
|
|
|
|
| |
Demand loan payable to affiliate |
|
$ |
|
|
34,857 |
|
34,857 |
|
Bank indebtedness |
|
28 |
|
|
|
28 |
| |
Accounts payable: |
|
|
|
|
|
|
| |
Trade |
|
1,798 |
|
457 |
|
2,255 |
| |
Affiliates |
|
3,590 |
|
187 |
|
3,777 |
| |
Other |
|
11,342 |
|
107,913 |
|
119,255 |
| |
Income taxes payable |
|
4,544 |
|
|
|
4,544 |
| |
Taxes payable (other than income) |
|
644 |
|
|
|
644 |
| |
Accrued interest |
|
1,472 |
|
16 |
|
1,488 |
| |
Credit facility, affiliate |
|
|
|
161,000 |
|
161,000 |
| |
Total current liabilities |
|
23,418 |
|
304,430 |
|
327,848 |
| |
Long-term debt, net of current maturities |
|
325,000 |
|
|
|
325,000 |
| |
Other liabilities: |
|
|
|
|
|
|
| |
Deferred income taxes |
|
7,267 |
|
7,978 |
|
15,245 |
| |
Regulatory liabilities |
|
17,813 |
|
|
|
17,813 |
| |
Other |
|
9,590 |
|
|
|
9,590 |
| |
Total other liabilities |
|
34,670 |
|
7,978 |
|
42,648 |
| |
Net equity |
|
576,750 |
|
310,852 |
|
887,602 |
| |
Total liabilities and net equity |
|
$ |
959,838 |
|
623,260 |
|
1,583,098 |
|
See accompanying independent auditors report.
GAS TRANSMISSION NORTHWEST CORPORATION AND
BISON PIPELINE, LLC
Combining Statement of Income
Year ended December 31, 2010
(In thousands)
|
|
GTN |
|
Bison |
|
Combined |
| |
Operating revenues |
|
$ |
217,475 |
|
|
|
217,475 |
|
|
|
|
|
|
|
|
| |
Operating expenses: |
|
|
|
|
|
|
| |
Operation and maintenance |
|
43,646 |
|
|
|
43,646 |
| |
Depreciation and amortization |
|
37,895 |
|
|
|
37,895 |
| |
Taxes, other than income |
|
8,607 |
|
|
|
8,607 |
| |
Total operating expenses |
|
90,148 |
|
|
|
90,148 |
| |
Operating income |
|
127,327 |
|
|
|
127,327 |
| |
|
|
|
|
|
|
|
| |
Other (expense) income, net |
|
(3,351 |
) |
10,156 |
|
6,805 |
| |
Interest and debt expense |
|
19,302 |
|
|
|
19,302 |
| |
Affiliated interest income, net |
|
208 |
|
|
|
208 |
| |
Income before income taxes |
|
104,882 |
|
10,156 |
|
115,038 |
| |
Income taxes |
|
40,382 |
|
|
|
40,382 |
| |
Net income |
|
$ |
64,500 |
|
10,156 |
|
74,656 |
|
See accompanying independent auditors report.
Exhibit 99.2
Summary Historical and Unaudited Pro Forma Financial Data
TC PipeLines, LP (the Partnership) has derived the summary historical financial data of the Partnership as at and for the year ended December 31, 2010 from our audited financial statements and related notes. The information below should be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2010 and the combined financial statements for Gas Transmission Northwest LLC (GTN) and Bison Pipeline LLC (Bison), which are included as Exhibit 99.1 to the Form 8-K/A.
The unaudited pro forma statement of income adjustments for the year ended December 31, 2010 reflect our acquisition of a 25 percent interest in GTN and a 25 percent interest in Bison from subsidiaries of TransCanada Corporation (TransCanada) (collectively, the Acquisition) as if the Acquisition had occurred on January 1, 2010. The unaudited pro forma balance sheet as at December 31, 2010 reflects the Acquisition as if such transaction had occurred on December 31, 2010. The adjustments are based on currently available information and certain estimates and assumptions as described in the attached notes. Therefore, actual adjustments to future financial statements may differ from these pro forma adjustments.
The unaudited pro forma consolidated statement of income and balance sheet does not give effect to synergies that might result from the Acquisition described above or any non-recurring charges or credits, and related tax effects, directly attributable to the transactions.
This unaudited pro forma consolidated financial information is presented for informational purposes only and does not purport to represent what the Partnerships results of operations or financial position would actually have been had the Acquisition and the related financing in fact occurred on the dates specified, nor does the information purport to project the Partnerships results of operations for any future period or financial position at any future date.
TC PipeLines, LP
Unaudited Pro Forma Consolidated Balance Sheet
December 31, 2010
(millions of dollars)
|
|
|
|
Pro Forma |
|
Pro Forma |
|
|
|
TC PipeLines, LP |
|
Adjustments |
|
TC PipeLines, LP |
|
Assets |
|
|
|
|
|
|
|
Current assets |
|
12.3 |
|
|
|
12.3 |
|
Investment in Great Lakes |
|
690.0 |
|
|
|
690.0 |
|
Investment in Northern Border |
|
504.8 |
|
|
|
504.8 |
|
Investment in GTN |
|
|
|
207.2 |
(1)(2) |
207.2 |
|
Investment in Bison |
|
|
|
81.9 |
(1) |
81.9 |
|
Plant, property and equipment |
|
312.6 |
|
|
|
312.6 |
|
Goodwill and other assets |
|
130.8 |
|
1.2 |
(3) |
132.0 |
|
|
|
1,650.5 |
|
290.3 |
|
1,940.8 |
|
|
|
|
|
|
|
|
|
Liabilities and Partners Equity |
|
|
|
|
|
|
|
Current liabilities |
|
9.0 |
|
2.2 |
(3) |
11.2 |
|
Fair value of derivative contracts, including current portion and other |
|
15.1 |
|
|
|
15.1 |
|
Long-term debt, including current portion |
|
513.9 |
|
200.5 |
(4) |
714.4 |
|
Partners equity |
|
|
|
|
|
|
|
Common units |
|
1,104.2 |
|
85.8 |
(1)(5) |
1,190.0 |
|
General partner |
|
23.5 |
|
1.8 |
(1)(6) |
25.3 |
|
Accumulated other comprehensive loss |
|
(15.2 |
) |
|
|
(15.2 |
) |
|
|
1,650.5 |
|
290.3 |
|
1,940.8 |
|
TC PipeLines, LP
Unaudited Pro Forma Consolidated Statement of Income
Year ended December 31, 2010
(millions of dollars except per unit amounts)
|
|
|
|
Pro Forma |
|
Pro Forma |
| ||
|
|
TC PipeLines, LP |
|
Adjustments |
|
TC PipeLines, LP |
| ||
|
|
|
|
|
|
|
| ||
Equity income from investment in Great Lakes |
|
58.7 |
|
|
|
58.7 |
| ||
Equity income from investment in Northern Border |
|
67.3 |
|
|
|
67.3 |
| ||
Equity income from investment in GTN |
|
|
|
19.4 |
(7) |
19.4 |
| ||
Equity income from investment in Bison |
|
|
|
2.5 |
(8) |
2.5 |
| ||
Transmission revenues |
|
69.1 |
|
|
|
69.1 |
| ||
Operating expenses |
|
(13.0 |
) |
|
|
(13.0 |
) | ||
General and administrative |
|
(4.4 |
) |
|
|
(4.4 |
) | ||
Depreciation |
|
(15.0 |
) |
|
|
(15.0 |
) | ||
Financial charges and other |
|
(25.6 |
) |
(3.2 |
)(9) |
(28.8 |
) | ||
Net income |
|
137.1 |
|
18.7 |
|
155.8 |
| ||
Net income allocation |
|
|
|
|
|
|
| ||
Common units |
|
134.4 |
|
18.3 |
|
152.7 |
| ||
General partner |
|
2.7 |
|
0.4 |
|
3.1 |
| ||
|
|
137.1 |
|
18.7 |
|
155.8 |
| ||
Net income per common unit (10) |
|
$ |
2.91 |
|
|
|
$ |
2.85 |
|
Weighted average common units outstanding (millions) |
|
46.2 |
|
7.3 |
(5) |
53.5 |
| ||
Notes to Unaudited Pro Forma Financial Data
The following significant estimates and assumptions have been used in preparation of the unaudited pro forma financial data:
(1) The acquisition of 25 percent equity interests in GTNs and Bisons net assets will be accounted for as transactions between entities under common control, whereby the investments in GTN and Bison will be recorded at TransCanadas historical carrying values. As the fair value paid for the interests in GTN and Bison were in excess of the recorded net assets of GTN and Bison, the excess purchase price at December 31, 2010 of $249.0 million would be recorded as a reduction to Partners equity, including a $244.1 million reduction in the common units equity and a $4.9 million reduction in the general partner equity.
(2) The 25 percent equity investment in GTN includes:
· a pro forma adjustment to the historic carrying value of GTNs financial position to reflect the change in tax status from a taxable corporation to an LLC that occurred on April 1, 2011;and
· a pro forma adjustment to reflect the removal of specified rights to non-core assets that had been distributed from GTN to an affiliate of TransCanada prior to the Acquisition.
(3) The pro forma adjustment to current liabilities at December 31, 2010 reflects a payable of $1.0 million in legal and other costs related to the equity issuance and a $1.2 million payable related to the commitment fee on the bridge loan facility, which will be deferred and amortized over the life of the bridge loan facility;
(4) The increase to long-term debt reflects the partial financing used to complete the Acquisition. The pro forma adjustment reflects $75.5 million drawn on a $400.0 million bridge loan facility obtained in connection with completing the Acquisition and $125.0 million drawn on the Partnerships existing senior revolving credit facility.
(5) The Partnership issued 7.3 million common units on April 27, 2011 for gross proceeds of $344.7 million at a unit price of $47.58 per common unit. Net proceeds of $330.9 million reflect a four percent underwriting commission. In addition, there would be a reduction of $244.1 million as described in footnote 1 and a reduction of $1.0 million due to legal and other costs related to the equity issuance.
(6) The pro forma adjustment to the general partners equity includes the general partners equity contribution of $6.7 million to maintain its two percent interest in the Partnership and a reduction of $4.9 million as described in footnote 1.
(7) The equity income from the 25 percent equity investment in GTN includes a pro forma adjustment to reflect the removal of income tax expense from its historic income as a result of changing from a corporation to an LLC on April 1, 2011. As a result of recording this pro forma adjustment, GTNs net income increased by $34.0 million for the year ended December 31, 2010. A pro forma adjustment was also made to GTNs historic equity income for the year ended December 31, 2010 to eliminate the income recognized from specified rights to non-core assets that had been distributed from GTN prior to the Acquisition. The Partnerships investment in GTN includes an excess of cost over the underlying net assets of $236.5 million based on the historical carrying amounts of TransCanada. The amortization of the excess cost over the underlying net assets amounted to $11.9 million for the year ended December 31, 2010 and is included in pro forma equity income from GTN.
(8) The equity income from the 25 percent equity investment in Bison represents non-cash allowance for funds used during construction earnings during the construction period for 2010. Bison went into service in January 2011.
(9) Financial charges and other would have increased by $3.2 million for the year ended December 31, 2010 due to the $75.5 million of debt drawn on the bridge loan facility incurring interest at LIBOR plus 150 basis points. The assumed effective interest rate is 1.68 percent per annum. Financial charges would also have included the interest cost related to the $125.0 million of debt drawn on the Partnerships existing senior revolving credit facility at the current variable rate of 0.53 percent per annum. Financial charges and other would have included the amortization of the $1.2 million commitment fee on the bridge loan facility, which is assumed to be amortized over 12 months (from January 1, 2010 to December 31, 2010).
(10) Net income per common unit is computed by dividing net income, after deduction of the general partners allocation, by the weighted average number of common units outstanding. The general partners allocation is equal to an amount based upon the general partners two percent interest, plus an amount equal to incentive distributions. The general partners allocation was based on historical calculations, adjusted for the 7.3 million units as described in footnote 5.