UNITED STATES
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)
|
June 30, 2017
|
TC PipeLines, LP
|
(Exact name of registrant as specified in its charter)
|
Delaware
|
001-35358
|
52-2135448
|
(State or other jurisdiction
of incorporation)
|
(Commission File
Number)
|
(IRS Employer
Identification No.)
|
700 Louisiana Street, Suite 700
Houston, TX
|
77002-2761
|
(Address of principal executive offices)
|
(Zip Code)
|
Registrant's telephone number, including area code
|
(877) 290-2772
|
|
(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
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
|
☐
|
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
|
☐
|
Explanatory Note
On June 1, 2017, TC PipeLines, LP (the "Partnership") filed a Current Report on Form 8-K to report under Item 2.01 thereof that the Partnership, through its subsidiary TC PipeLines Intermediate Limited Partnership, completed the previously announced acquisitions of a 49.34% interest in Iroquois Gas Transmission System, L.P. ("Iroquois") from subsidiaries of TransCanada Corporation ("TransCanada") together with TransCanada's remaining 11.81% interest in the Portland Natural Gas Transmission System ("PNGTS") for a total purchase price of approximately $765 million, plus working capital adjustments (collectively, the "Acquisition"). As permitted under Item 901(a)(4) and Item 9.01(b)(2) of Form 8-K, the consolidated financial statements of Iroquois and PNGTS required to be filed under Item 9.01(a) of Form 8-K and the pro forma financial information required to be filed under Item 9.01(b) of Form 8-K were not included in the Current Report on Form 8-K of the Partnership filed on June 1, 2017, and this Amendment No. 1 to such Form 8-K ("Form 8-K/A") is being filed to file with the Securities and Exchange Commission such historical financial statements of Iroquois and PNGTS and such pro forma financial information.
Item 9.01. Financial Statements and Exhibits.
(a) Financial statements of businesses acquired.
The audited consolidated financial statements of Iroquois Gas Transmission System, L.P. for each of the years ended December 31, 2016 and December 31, 2015, the audited consolidated financial statements of Portland Natural Gas Transmission System for the year ended December 31, 2016 and the unaudited consolidated financial statements of each of Iroquois Gas Transmission System, L.P. and Portland Natural Gas Transmission System for the three months ended March 31, 2017 are filed herewith as Exhibits 99.1, 99.2, 99.3 and 99.4, respectively, and are incorporated in this Item 9.01(a) by reference.
(b) Pro forma financial information.
Unaudited pro forma consolidated financial statements of the Partnership as of and for the three months ended March 31, 2017 and for the years ended December 31, 2016 and December 31, 2015 are attached hereto as Exhibit 99.5.
(d) Exhibits
Exhibit No.
|
Description
|
23.1 |
Portland Natural Gas Transmission System LLC Consent of Independent Registered Public Accounting Firm
|
23.2 |
Iroquois Gas Transmission System, L.P. Consent of Independent Public Accounting Firm
|
99.1 |
Iroquois Gas Transmission System, L.P. Consolidated Financial Statements December 31, 2016 and 2015 |
99.2 |
Portland Natural Gas Transmission System Consolidated Financial Statements December 31, 2016 |
99.3 |
Iroquois Gas Transmission System, L.P. Consolidated Financial Statements March 31, 2017 and 2016 |
99.4 |
Portland Natural Gas Transmission System Consolidated Financial Statements March 31, 2017 and 2016 |
99.5
|
Unaudited Pro Forma Financial Data
|
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/ Jon Dobson
Jon Dobson
Secretary
|
Dated: June 30, 2017
EXHIBIT INDEX
Exhibit No.
|
Description
|
23.1 |
Portland Natural Gas Transmission System LLC Consent of Independent Registered Public Accounting Firm
|
23.2 |
Iroquois Gas Transmission System, L.P. Consent of Independent Public Accounting Firm
|
99.1 |
Iroquois Gas Transmission System, L.P. Consolidated Financial Statements December 31, 2016 and 2015 |
99.2 |
Portland Natural Gas Transmission System Consolidated Financial Statements December 31, 2016 |
99.3 |
Iroquois Gas Transmission System, L.P. Consolidated Financial Statements March 31, 2017 and 2016 |
99.4 |
Portland Natural Gas Transmission System Consolidated Financial Statements March 31, 2017 and 2016 |
99.5
|
Unaudited Pro Forma Financial Data
|
4
Exhibit 23.1
Consent of Independent Registered Public Accounting Firm
The Board of Directors
TC Pipelines GP, Inc., General Partner of TC Pipelines, LP:
We consent to the use of our report dated March 30, 2017, with respect to the consolidated balance sheet of Portland Natural Gas Transmission System LLC as of December 31, 2016, and the related consolidated statement of income, comprehensive income, changes in partners' equity, and cash flows for the year then ended, which report appears in the Form 8-K of TC Pipelines, LP dated June 30, 2017, incorporated herein by reference.
/s/ KPMG LLP
Houston, Texas
June 30, 2017
Exhibit 23.2
Consent of Independent Public Accounting Firm
The Board of Directors
TC Pipelines GP, Inc., General Partner of TC Pipelines, LP:
We consent to the use of our report dated February 23, 2017, with respect to the consolidated balance sheets of Iroquois Gas Transmission System, L.P., and its subsidiaries as of December 31, 2016 and 2015, and the related consolidated statements of comprehensive income, changes in partners' equity and cash flows for the years then ended, and the related notes to the consolidated financial statements, which report appears in the Form 8-K of TC Pipelines, LP dated June 30, 2017, incorporated herein by reference.
/s/ Blum, Shapiro & Company, P.C.
West Hartford, Connecticut
June 30, 2017
Exhibit 99.1
IROQUOIS GAS TRANSMISSION SYSTEM, L.P.
Consolidated Financial Statements
December 31, 2016 and 2015
(With Independent Auditors’ Report Thereon)
Report of Independent Auditors
To the Partners of Iroquois Gas Transmission System, L.P.:
We have audited the accompanying consolidated financial statements of Iroquois Gas Transmission System, L.P., and its subsidiaries (the Partnership), which comprise the consolidated balance sheets as of December 31, 2016 and 2015, and the related consolidated statements of comprehensive income, changes in partners’ equity and cash flows for the years then ended, and the related notes to the consolidated financial statements.
Management’s Responsibility for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We conducted our audits 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 consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditors consider internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Iroquois Gas Transmission System, L.P., and its subsidiaries as of December 31, 2016 and 2015, and the results of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.
/s/ Blum, Shapiro & Company, P.C.
West Hartford, Connecticut
February 23, 2017
Iroquois Gas Transmission System, L.P.
Consolidated Statements of Comprehensive Income
|
(thousands of dollars) |
for the years ended december 31
|
2016
|
2015
|
Operating Revenues (Notes 7, 8 and 9)
|
$195,212
|
$201,149
|
Operating Expenses:
|
|
|
Operation and maintenance
|
30,048
|
28,675
|
Depreciation and amortization (Note 7)
|
34,917
|
37,866
|
Taxes other than income taxes
|
27,344
|
27,621
|
Total Operating Expenses
|
92,309
|
94,162
|
Operating Income
|
102,903
|
106,987
|
|
|
|
Other Income / (Expenses):
|
|
|
Interest income
|
114
|
79
|
Allowance for equity funds used during construction
|
2,101
|
1,809
|
Other, net
|
8
|
381
|
|
2,223
|
2,269
|
Interest Expense:
|
|
|
Interest expense
|
19,881
|
20,391
|
Allowance for borrowed funds used during construction
|
(884)
|
(740)
|
|
18,997
|
19,651
|
Net Income
|
$ 86,129
|
$ 89,605
|
Other comprehensive loss - effects of retirement
benefit plans (Note 10)
|
(38)
|
(1,514)
|
Comprehensive Income
|
$ 86,091
|
$ 88,091
|
The accompanying notes are an integral part of these financial statements.
Iroquois Gas Transmission System, L.P.
Consolidated Balance Sheets
Assets |
|
|
(thousands of dollars) |
At December 31
|
2016
|
2015
|
|
|
|
Current Assets:
|
|
|
Cash and temporary cash investments
|
$ 86,322
|
$ 77,192
|
Accounts receivable – trade
|
18,836
|
16,168
|
Accounts receivable – affiliates (Note 8)
|
—
|
882
|
Prepaid property taxes
|
10,470
|
10,554
|
Other current assets
|
4,502
|
4,898
|
|
|
|
Total Current Assets
|
$ 120,130
|
$ 109,694
|
Natural Gas Transmission Plant:
|
|
|
|
|
|
Natural gas plant in service
|
1,280,575
|
1,275,538
|
Construction work in progress
|
44,723
|
36,483
|
|
1,325,298
|
1,312,021
|
Accumulated depreciation and amortization
|
(721,693)
|
(688,876)
|
Net Natural Gas Transmission Plant (Note 3)
|
603,605
|
623,145
|
|
|
|
Other Assets and Deferred Charges:
|
|
|
|
|
|
Other assets and deferred charges
|
7,006
|
7,126
|
Total Other Assets and Deferred Charges
|
7,006
|
7,126
|
Total Assets
|
$ 730,741
|
$ 739,965
|
The accompanying notes are an integral part of these financial statements.
Iroquois Gas Transmission System, L.P.
Consolidated Balance Sheets
Liabilities and Partners’ Equity |
|
|
(thousands of dollars) |
At December 31
|
2016
|
2015
|
Current Liabilities:
|
|
|
Accounts payable (Note 8)
|
$ 2,615
|
$ 1,697
|
Accrued interest
|
2,053
|
2,109
|
Current portion of long-term debt (Note 4)
|
5,500
|
5,500
|
Customer deposits
|
10,533
|
10,091
|
Other current liabilities
|
3,182
|
3,943
|
|
|
|
Total Current Liabilities
|
$ 23,883
|
$ 23,340
|
Long-Term Debt (Note 4)
|
329,000
|
334,500
|
|
|
|
Other Non-Current Liabilities:
|
|
|
|
|
|
Other non-current liabilities
|
5,993
|
6,351
|
Other Non-Current Liabilities
|
5,993
|
6,351
|
|
|
|
Commitments and Contingencies (Note 7)
|
|
|
|
|
|
Total Liabilities
|
358,876
|
364,191
|
Partners’ Equity
|
371,865
|
375,774
|
Total Liabilities and Partners’ Equity
|
$730,741
|
$739,965
|
The accompanying notes are an integral part of these financial statements.
Iroquois Gas Transmission System, L.P.
Consolidated Statements of Cash Flows
|
(thousands of dollars) |
for the years ended december 31
|
2016
|
2015
|
|
|
|
Cash Flows From Operating Activities:
|
|
|
Net Income
|
$ 86,129
|
$89,605
|
Adjusted for the following:
|
|
|
Depreciation and amortization
|
34,917
|
37,866
|
Allowance for equity funds used during construction
|
(2,101)
|
(1,809)
|
Other assets and deferred charges
|
(913)
|
2,847
|
Other non-current liabilities
|
637
|
614
|
Changes in working capital:
|
|
|
Accounts receivable
|
(1,786)
|
90
|
Prepaid property taxes
|
84
|
212
|
Other current assets
|
(9)
|
(229)
|
Accounts payable
|
1,066
|
439
|
Customer deposits
|
442
|
2,117
|
Accrued interest
|
(56)
|
(96)
|
Other current liabilities
|
(356)
|
293
|
Net Cash Provided by Operating Activities
|
118,054
|
131,949
|
Cash Flows From Investing Activities:
|
|
|
Capital expenditures
|
(13,424)
|
(15,451)
|
Net Cash Used For Investing Activities
|
(13,424)
|
(15,451)
|
Cash Flows From Financing Activities:
|
|
|
Partner distributions
|
(90,000)
|
(110,000)
|
Repayments of long-term debt
|
(5,500)
|
(9,500)
|
Net Cash Used For Financing Activities
|
(95,500)
|
(119,500)
|
Net Increase/(Decrease) in Cash and Temporary Cash Investments
|
9,130
|
(3,002)
|
Cash and Temporary Cash Investments at Beginning of Year
|
77,192
|
80,194
|
Cash and Temporary Cash Investments at End of Year
|
$ 86,322
|
$ 77,192
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
Cash paid for interest
|
$ 19,523
|
$ 20,041
|
Accounts payable accruals for capital expenditures
|
$ 308
|
$ 456
|
The accompanying notes are an integral part of these financial statements.
Iroquois Gas Transmission System, L.P.
Consolidated Statements of Changes in Partners’ Equity
|
|
|
Net
Income
|
Distributions
to Partners
|
Contributions
by Partners
|
Accumulated
Other
Comprehensive
Loss
|
Total
Partners’
Equity
|
December 31, 2014
|
|
|
|
|
|
Balance
|
$ 1,326,510
|
$(1,206,544)
|
$ 279,381
|
$ (1,664)
|
$ 397,683
|
Net Income
|
89,605
|
—
|
—
|
—
|
89,605
|
Equity Distributions to Partners
|
—
|
(110,000)
|
—
|
—
|
(110,000)
|
Other Comprehensive Loss
|
—
|
—
|
—
|
(1,514)
|
(1,514)
|
|
|
|
|
|
|
December 31, 2015
|
|
|
|
|
|
Balance
|
$ 1,416,115
|
$(1,316,544)
|
$ 279,381
|
$ (3,178)
|
$ 375,774
|
Net Income
|
86,129
|
—
|
—
|
—
|
86,129
|
Equity Distributions to Partners
|
—
|
(90,000)
|
—
|
—
|
(90,000)
|
Other Comprehensive Loss
|
—
|
—
|
—
|
(38)
|
(38)
|
|
|
|
|
|
|
December 31, 2016
|
|
|
|
|
|
Balance
|
$ 1,502,244
|
$(1,406,544)
|
$ 279,381
|
$ (3,216)
|
$ 371,865
|
The accompanying notes are an integral part of these financial statements.
Notes To Consolidated
Financial Statements
Description of Partnership:
Iroquois Gas Transmission System, L.P., (the Partnership or Iroquois) is a Delaware limited partnership that owns and operates a natural gas transmission pipeline from the Canada-United States border near Waddington, NY, to South Commack, Long Island, NY and Hunt’s Point, Bronx, New York. In accordance with the limited partnership agreement, the Partnership shall continue in existence until October 31, 2089, and from year to year thereafter, until the partners elect to dissolve the Partnership and terminate the limited partnership agreement.
Effective April 1, 2016, TCPL Northeast Ltd. (TransCanada PipeLines) acquired ownership interests formerly owned by TEN Transmission Company (Avangrid) (4.87%). On May 1, 2016 TCPL Northeast Ltd. (TransCanada PipeLines) acquired ownership interests of 0.65% from Dominion Iroquois, Inc. (Dominion Resources).
As of December 31, 2016, the partners consist of TransCanada Iroquois Ltd. (TransCanada PipeLines) (29.0%), Iroquois GP Holding Company, LLC (Dominion Midstream) (25.93%), Dominion Iroquois, Inc. (Dominion Resources) (24.07%), and TCPL Northeast Ltd. (TransCanada PipeLines) (21.0%). Iroquois Pipeline Operating Company, a wholly-owned subsidiary, is the administrative operator of the pipeline. IGTS, Inc. of Connecticut is an additional wholly owned subsidiary formed to hold title to certain Connecticut property interests.
Income and expenses are allocated to the partners and credited to their respective equity accounts in accordance with the partnership agreements and their respective percentage interests. Distributions to partners are made concurrently to all partners in proportion to their respective partnership interests. The Partnership made cash distributions to partners of $90.0 million in 2016 and $110.0 million in 2015.
Summary of Significant Accounting Policies:
Basis of Presentation
The consolidated financial statements of the Partnership are prepared in accordance with accounting principles generally accepted in The United States of America (GAAP) and with accounting for regulated public utilities prescribed by the Federal Energy Regulatory Commission (FERC). Generally accepted accounting principles for regulated entities allow the Partnership to give accounting recognition to the actions of regulatory authorities. In accordance with GAAP, the Partnership has deferred recognition of costs (a regulatory asset) or has recognized obligations (a regulatory liability) if it is probable that such costs will be recovered or an obligation relieved in the future through the rate-making process.
Principles of Consolidation
The consolidated financial statements include the accounts of the Partnership, Iroquois Pipeline Operating Company and IGTS, Inc. of Connecticut. Intercompany transactions have been eliminated in consolidation.
Cash and Temporary Cash Investments
The Partnership considers all highly liquid temporary cash investments purchased with an original maturity date of three months or less to be cash equivalents.
Natural Gas Plant In Service
Natural gas plant in service is carried at original cost. The majority of the natural gas plant in service is categorized as natural gas transmission plant. Natural gas transmission plant assets are depreciated at 2.77% through August 31, 2016. Effective September 1, 2016, as a result of the rate case (refer to Note 7 of the Consolidated Financial Statements) the rate for transmission plant assets has been changed to a range of 1.7% to 2.95%. The rate for general plant assets which includes primarily vehicles, leasehold improvements and computer equipment has been reduced from 20.0% to a range of 1.9% to 12.0%. The rates for intangible plant assets has been reduced from 2.77% to a range of 0.35% to 2.0%.
Construction Work In Progress
At December 31, 2016 and December 31, 2015 construction work in progress primarily included preliminary construction costs relating to the Wright Interconnect (WIP) Project. The Partnership also had commitments of $2.4 million relating to the WIP Project at December 31, 2016.
Allowance for Funds Used During Construction
The allowance for funds used during construction (AFUDC) represents the cost of funds used to finance natural gas transmission plant under construction. The AFUDC rate includes a component for borrowed funds as well as equity. The AFUDC is capitalized as an element of natural gas plant in service.
Income Taxes
No income taxes are provided for in the accompanying financial statements since the income or loss of the Partnership is reportable in the respective income tax returns of the partners.
Estimates
The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The key estimates include determining the economic useful lives of the Partnership’s assets, the fair values used to determine possible asset impairment charges, exposures under contractual indemnifications, calculations of pension expense and various other recorded or disclosed amounts. The Partnership believes that its estimates for these items are reasonable, but cannot assure that actual amounts will not vary from estimated amounts.
Asset Retirement Obligations
The Partnership accounts for asset retirement obligations in accordance with GAAP, which requires entities to record the fair value of a liability for an asset retirement obligation during the period in which the liability is incurred, if a reasonable estimate of fair value can be made. The Partnership has determined that asset retirement obligations exist for certain of its transmission assets; however, the fair value of the obligations cannot be determined because the end of the transmission system life is not determinable with the degree of accuracy necessary to establish a liability for the obligations.
Subsequent Events
A Partner distribution in the amount $22.5 million was approved February 8, 2017 and paid on February 9, 2017.
The Partnership has evaluated all subsequent events through February 23, 2017, which is the date on which the financial statements were available to be issued.
Natural Gas Transmission Plant:
|
(thousands of dollars)
|
|
Balances at December 31,
|
Classification
|
2016
|
2015
|
|
Transmission Plant
|
$1,262,107
|
$1,259,201
|
|
General Plant
|
18,468
|
16,337
|
|
|
1,280,575
|
1,275,538
|
|
Less Accumulated Depreciation
|
(721,693)
|
(688,876)
|
|
Construction Work in Progress
|
44,723
|
36,483
|
|
Net Natural Gas Transmission Plant
|
$ 603,605
|
$ 623,145
|
Depreciation and amortization expense was $34.9 million in 2016 and $37.9 million in 2015.
Long Term Debt:
Detailed information on long-term debt is as follows (thousands of dollars):
At December 31
|
|
2016
|
|
|
2015
|
|
Senior Notes – 6.63% due 2019
|
|
|
140,000
|
|
|
|
140,000
|
|
Senior Notes – 4.84% due 2020
|
|
|
150,000
|
|
|
|
150,000
|
|
Senior Notes – 6.10% due 2027
|
|
|
44,500
|
|
|
|
50,000
|
|
Total
|
|
|
334,500
|
|
|
|
340,000
|
|
Less Current Maturities of Long-Term Debt
|
|
|
5,500
|
|
|
|
5,500
|
|
Long-Term Debt
|
|
|
329,000
|
|
|
|
334,500
|
|
The combined schedule of repayments at December 31, 2016 is as follows (millions of dollars):
Year
|
Scheduled Repayment
|
2017
|
$ 5.5
|
2018
|
$ 4.0
|
2019
|
$ 146.0
|
2020
|
$ 153.0
|
2021
|
$ 4.5
|
Thereafter
|
$ 21.5
|
The above loans and facilities require the Partnership to maintain compliance with certain restrictive covenants relating to, among other things, certain ratios of indebtedness to total capitalization, and debt service coverage, as defined in the credit agreements and bond indentures. The Partnership is in compliance with these covenants as of and for the years ended December 31, 2016 and December 31, 2015.
On June 16, 2016, the $10.0 million revolving credit facility was renewed for 364 days. As of December 31, 2016 there are no amounts outstanding under the revolving credit facility.
Concentrations of Credit Risk:
The Partnership’s cash and temporary cash investments and trade accounts receivable represent concentrations of credit risk. Management believes that the credit risk associated with cash and temporary cash investments is mitigated by its practice of limiting its investments primarily to commercial paper rated P-1 or higher by Moody’s Investors Services and A-1 or higher by Standard and Poor’s, and its cash deposits to large, highly-rated financial institutions. Management also believes that the credit risk associated with trade accounts receivable is mitigated by the restrictive terms of the FERC gas tariff that require customers to pay for service within 20 days after the end of the month of service delivery. Also, the Partnership’s FERC-approved tariff provides that, subject to certain exceptions, the Partnership has the right to require that shippers have an investment grade rating or obtain a written shipper guarantee from a third party with an investment grade rating, or provide other financial assurances before service can be provided.
Fair Value of Financial Instruments:
The fair value amounts disclosed below have been reported to meet the disclosure requirements of GAAP, and are not necessarily indicative of the amounts that the Partnership could realize in a current market exchange.
As of December 31, 2016 and December 31, 2015, the carrying amounts of cash and temporary cash investments, accounts receivable, accounts payable and accrued expenses approximate fair value.
The fair value of long-term debt is estimated by the Partnership’s underwriter based on treasury rates and comparable spreads at fiscal year-end. As of December 31, 2016 and December 31, 2015, the carrying amounts and estimated fair values of the Partnership’s long-term debt including current maturities were as follows (in thousands of dollars):
Year
|
Carrying
Amount
|
Fair Value
|
2016
|
$334,500
|
$367,890
|
2015
|
$340,000
|
$378,880
|
Commitments and Contingencies:
Regulatory Proceedings
Mainline and Eastchester Rate Case Settlement
On January 21, 2016, the FERC opened Docket RP 16-301-000 to examine the appropriateness of the recourse rates charged by the Partnership for both its mainline and Eastchester shippers (2016 Rate Case). On April 5, 2016, the Partnership filed an analysis of its existing revenues and costs with the FERC as required by the January 21, 2016 order. Settlement conferences occurred on April 28, 2016, May 18, 2016, June 1, 2016 and June 16, 2016 which culminated in an agreement in principal resolving the 2016 Rate Case issues (Settlement). On August 18, 2016, as agreed to by the Parties, the Settlement was filed with FERC concurrent with a motion for interim rates to be placed into effect on September 1, 2016. On August 26, 2016, the Chief Administrative Law Judge issued an order approving the interim rates effective September 1, 2016.
On October 20, 2016, the FERC issued an order approving the Settlement reached between the Partnership and the other parties. Pursuant to the Settlement, there will be a rate moratorium wherein no new firm recourse rates can be placed into effect on the Partnership’s mainline or Eastchester facilities until September 1, 2020. Following the conclusion of the moratorium, if no rate case is filed or if no new rate settlement is reached, the Partnership must file a Section 4 rate case no later than September 1, 2022. During the period of the moratorium, Iroquois will reduce its 100% load factor interzone rate by approximately $0.075 per dekatherm (approximately $0.02 beginning September 1, 2016, an additional $0.02 beginning September 1, 2017, and an additional $0.035 beginning September 1, 2018). Also during the moratorium period, Iroquois will reduce its 100% load factor Eastchester rate by approximately $0.24 per dekatherm (approximately $0.18 beginning September 1, 2016, and an additional $0.06 beginning September 1, 2018).
Based on long-term firm service contracts in place on September 1, 2016, the settlement has resulted in reductions in long-term firm revenue of $2.2 million in 2016 and is expected to result in reductions in long-term firm revenue of approximately $4.3 million in 2017, and $5.8 million in 2018. The approved settlement also requires a modification to the Partnership’s depreciation rates which results in a change in depreciation rates for transmission plant assets from 2.77% to a range of 1.7% to 2.95%, general plant assets from 20.0% to range of 1.9% to 12.0% and amortization of intangible assets from 2.77% to a range of 0.35% to 2.0%.
Brookfield, Connecticut Site Clean Up
On June 27, 2003, the Partnership purchased real property in Brookfield, Connecticut upon which it constructed its Brookfield compressor station (Brookfield Site or Site). On November 3, 2004, the Connecticut Department of Energy and Environmental Protection (DEEP) approved the Site’s remediation plan and scope of work schedule. After the major clean-up, re-grading, and seeding work at the Brookfield Site was completed (with the exception of buried tires on the property which is discussed below), Iroquois received a Letter of No Audit (LNA) from the DEEP dated November 13, 2014. The LNA states that the DEEP agrees with Iroquois’ Licensed Environmental Professional (LEP) that the site is now clean (with the exception of the buried tires on the property) and closes the Environmental Condition Assessment Form (ECAF) for the Brookfield Voluntary Cleanup. For the remaining buried tires on the Brookfield site, Iroquois has entered into the state Stewardship Program. The stewardship program authorization expires in May of 2022 at which time Iroquois will file for an additional 10-year extension. The program requires monitoring of the tire area until 2041 and remediation of any erosion, subsidence, or tires that have worked their way to the surface. It is not anticipated that the ongoing monitoring of this site will have a material adverse effect on the Partnerships’ financial conditions or results of operations.
Wright Interconnect Project
In December of 2012, the Partnership entered into a Precedent Agreement (PA) with Constitution Pipeline (Constitution). The PA requires the Partnership to expand its current compression station located in Wright, New York. The expansion, which consists of adding two new compressor units in addition to new metering facilities, will enable the Partnership to accept up to 650,000 Dth/d of gas from the proposed Constitution pipeline and deliver this gas into either the Partnership’s currently existing mainline or into the Tennessee Gas Pipeline. Pursuant to the PA, Constitution and the Partnership will enter into a capacity lease agreement in which Constitution leases the transmission capacity made available on the new compressor units. This lease agreement is for a period of fifteen years with an option for Constitution to extend the lease an additional five years. This project will require FERC and other regulatory approvals. On June 13, 2013, the Partnership and Constitution filed for FERC approval of the project. On December 2, 2014, the Partnership received its 7(c) Certificate Order from FERC granting approval for the project, but the approval was conditioned on the Partnership obtaining all outstanding permits. The Partnership continues to work with State and Local authorities to obtain all required permits.
On April 22, 2016, the New York State Department of Environmental Conservation (DEC) issued a denial to Constitution’s application for a water quality certification under Section 401 of the Clean Water Act. Constitution had applied for the 401 certificate in order to construct their 124 mile pipeline. On May 16, 2016, Constitution filed an appeal of the denial to the Second Circuit Court of Appeals arguing that the DEC’s denial was arbitrary and capricious. Constitution’s brief, in this appeal, was filed on July 12, 2016 and response briefs were filed on September 12, 2016. Oral arguments were conducted on November 16, 2016. An order in this case is not expected until the second quarter of 2017.
The Partnership is required to obtain a Title V Facility Permit (Permit), under the Clean Air Act, for the construction and operations of the WIP facilities. On July 26, 2013, the Partnership filed a Permit application with the DEC, and the DEC subsequently published a Notice of Complete Application (NOCA) on December 24, 2014. The DEC and the Environmental Protection Agency regulations implementing the Clean Air Act, state that final action on a Title V Permit must be taken within eighteen months of publishing the NOCA. However, the DEC failed to submit the Permit to the Environmental Protection Agency on or before June 24, 2016, thus violating the eighteen month requirement of the Clean Air Act. Therefore, the Partnership filed an appeal with the DC Circuit Court on July 13, 2016 regarding the DEC’s failure to timely submit the Permit to the Environmental Protection Agency. On October 6, 2016, the Partnership and the DEC executed and filed a Stipulation of Settlement and a Joint Motion to Hold Petition in Abeyance Pending Performance of Stipulation of Settlement. Among other provisions, the Stipulation requires the DEC to submit the Permit to the Environmental Protection Agency in the event that Constitution prevails in its litigation with the DEC which litigation is described in the preceding paragraph. It is anticipated that, once the Permit is submitted to the EPA, final action on the Permit will be taken.
As of December 31, 2016 the Partnership has incurred approximately $41.2 million of expenditures primarily related to engineering and procurement of materials and has made approximately $2.4 million in additional project related commitments. Due to contractual agreements in place with a third party, the Partnership does not believe it is at financial risk for these expenditures.
Litigation Proceedings
The Partnership is a party to various legal matters incidental to its business. However, the Partnership believes that the outcome to these proceedings will not have a material adverse effect on the Partnership’s financial condition or results of operations.
No liabilities have been recorded by the Partnership in conjunction with any legal matters.
Leases
The Partnership leases its office space under operating lease arrangements. The leases expire at various dates through 2022 and are renewable at the Partnership’s option. The Partnership also leases a right-of-way easement on Long Island, NY, which requires annual payments escalating 5% per year over the 39-year term of the lease, which expires in 2030. In addition, the Partnership leases various equipment under non-cancelable operating leases. During the years ended December 31, 2016 and 2015, the Partnership made payments of $1.2 million per year under operating leases which were recorded as rental expense. Future minimum rental payments under operating lease arrangements are as follows (millions of dollars).
Year
|
Amount
|
2017
|
$ 1.1
|
2018
|
$ 1.1
|
2019
|
$ 1.1
|
2020
|
$ 1.1
|
2021
|
$ 0.6
|
Thereafter
|
$ 2.6
|
Affiliated Party Transactions:
The following table summarizes the Partnership’s affiliated party transactions (thousands of dollars):
2016
|
|
Payments
to Affiliated Parties
|
|
|
Due to
Related
Parties
|
|
|
Due from
Affiliated
Parties
|
|
|
Revenue
from Affiliated Parties
|
|
|
Equity Distributions
to Affiliated Parties
|
TransCanada PipeLines
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
42,419
|
Dominion Resources
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
22,052
|
Avangrid *
|
|
|
6
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,647
|
|
|
|
2,192
|
Dominion Midstream
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
23,337
|
Totals
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,652
|
|
|
$
|
90,000
|
* Affiliated party through March 31, 2016.
2015
|
|
Payments
to Affiliated Parties
|
|
|
Due to
Related
Parties
|
|
|
Due from
Affiliated
Parties
|
|
|
Revenue
from Affiliated Parties
|
|
|
Equity Distributions
to Affiliated Parties
|
TransCanada PipeLines
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
14
|
|
|
$
|
48,928
|
Dominion Resources
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1
|
|
|
|
27,192
|
National Grid *
|
|
|
198
|
|
|
|
—
|
|
|
|
—
|
|
|
|
16,392
|
|
|
|
20,400
|
New Jersey Resources *
|
|
|
7
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,222
|
|
|
|
5,530
|
Avangrid
|
|
|
35
|
|
|
|
3
|
|
|
|
882
|
|
|
|
12,465
|
|
|
|
5,357
|
Dominion Midstream
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,593
|
Totals
|
|
$
|
240
|
|
|
$
|
3
|
|
|
$
|
882
|
|
|
$
|
34,094
|
|
|
$
|
110,000
|
* Affiliated party through September 28, 2015.
Revenues from affiliated parties and amounts due from affiliated parties were primarily for gas transportation services. Payments to affiliated parties in 2016 consisted of utility payments and refunds due to transportation capacity release. Payments to affiliated parties in 2015 primarily consisted of miscellaneous service fees, lease payments, refunds due to transportation capacity release, and utility bills.
Major Customers:
For the years ended December 31, 2016 and December 31, 2015, two customers provided significant operating revenues totaling $46.9 million each year.
Other Comprehensive Loss:
For the years ended December 31, 2016 and December 31, 2015, the accumulated balances related to other comprehensive loss consisted of the following (thousands of dollars):
|
|
Adjustment to Retirement Benefit Plans
|
|
|
Unrealized Gain on Excess Benefit Plan Investments
|
|
|
Accumulated Other Comprehensive Loss
|
|
Balance as of 12/31/15
|
|
$
|
(3,185)
|
|
|
$
|
7
|
|
|
$
|
(3,178)
|
|
Current-period other comprehensive (loss)/income
|
|
|
(79)
|
|
|
|
41
|
|
|
|
(38)
|
|
Balance as of 12/31/16
|
|
$
|
(3,264)
|
|
|
$
|
48
|
|
|
$
|
(3,216)
|
|
|
|
Adjustment to Retirement
Benefit Plans
|
|
|
Unrealized Gain/ (Loss) on Excess Benefit Plan Investments
|
|
|
Accumulated
Other Comprehensive
Loss
|
|
Balance as of 12/31/14
|
|
$ |
(1,686) |
|
|
$ |
22 |
|
|
$ |
(1,664) |
|
Current-period other comprehensive loss
|
|
|
(1,499) |
|
|
|
(15) |
|
|
|
(1,514) |
|
Balance as of 12/31/15
|
|
$ |
(3,185) |
|
|
$ |
7 |
|
|
$ |
(3,178) |
|
Retirement Benefit Plans:
The Partnership has established a noncontributory cash balance retirement plan (the Plan) covering substantially all employees. Pension benefits are based on years of credited service and employees’ career earnings, as defined in the Plan. The Partnership’s funding policy is to contribute, annually, an amount at least equal to that which will satisfy the minimum funding requirements of the Employee Retirement Income Security Act (ERISA) plus such additional amounts, if any, as the Partnership may determine to be appropriate from time to time.
The Partnership also has adopted an excess benefit plan (EBP) that provides retirement benefits to executive officers. The EBP recognizes total compensation and service that would otherwise be disregarded due to Internal Revenue Code limitations on compensation in determining benefits under the regular retirement plan. The EBP is not considered to be funded for ERISA purposes and benefits
are paid when due from general corporate assets. A Rabbi Trust, which is included in other assets and deferred charges on the Partnership’s balance sheets, has been established to partially cover this obligation. The Rabbi Trust is an irrevocable trust which can be used to satisfy creditors.
The consolidated net cost for pension benefit plans included in the consolidated statements of income for the years ending December 31 (which is the measurement date for each year), includes the following components (thousands of dollars):
|
|
2016
|
|
|
2015
|
|
Service cost
|
|
$
|
1,550
|
|
|
$
|
1,541
|
|
Interest cost
|
|
|
744
|
|
|
|
643
|
|
Expected return on plan assets
|
|
|
(1,562)
|
|
|
|
(1,427)
|
|
Recognition of net actuarial loss
|
|
|
222
|
|
|
|
214
|
|
Net periodic benefit cost
|
|
$
|
954
|
|
|
$
|
971
|
|
The following tables represent the Plans’ combined funded status reconciled to amounts included in the consolidated balance sheets as of December 31, 2016 and 2015 (thousands of dollars):
Change in benefit obligation
|
|
2016
|
|
|
2015
|
|
Benefit obligation at beginning of year
|
|
$
|
20,180
|
|
|
$
|
18,558
|
|
Service cost
|
|
|
1,550
|
|
|
|
1,541
|
|
Interest cost
|
|
|
744
|
|
|
|
643
|
|
Actuarial loss/(gain)
|
|
|
538
|
|
|
|
(34)
|
|
Benefits Paid
|
|
|
(220)
|
|
|
|
(528)
|
|
Benefit obligation at end of year
|
|
$
|
22,792
|
|
|
$
|
20,180
|
|
|
|
|
|
|
|
|
|
|
Change in plan assets
|
|
|
|
|
|
|
|
|
Fair value of plan assets at beginning of year
|
|
$
|
21,518
|
|
|
$
|
21,145
|
|
Actual return on plan assets
|
|
|
1,799
|
|
|
|
(320
|
)
|
Employer contribution
|
|
|
1,321
|
|
|
|
1,221
|
|
Benefits Paid
|
|
|
(220
|
)
|
|
|
(528
|
)
|
Fair value of plan assets at end of year
|
|
$
|
24,418
|
|
|
$
|
21,518
|
|
|
|
|
|
|
|
|
|
|
Funded Status
|
|
$
|
1,626
|
|
|
$
|
1,338
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Amount Recognized in Consolidated Balance Sheets
Consisted of:
|
|
|
|
|
|
|
Non-current asset
|
|
$
|
2,520
|
|
|
$
|
2,074
|
|
Current liability
|
|
|
(31)
|
|
|
|
(31)
|
|
Non-current liability
|
|
|
(863
|
|
|
|
(705)
|
|
Net amount recognized
|
|
$
|
1,626
|
|
|
$
|
1,338
|
|
|
|
Plan Assets
|
|
|
Benefit Obligations
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Plans in overfunded status
|
|
$
|
24,418
|
|
|
$
|
21,518
|
|
|
$
|
21,898
|
|
|
$
|
19,444
|
|
Plans in underfunded status
|
|
|
—
|
|
|
|
—
|
|
|
|
894
|
|
|
|
736
|
|
The accumulated benefit obligation for the Partnership’s retirement benefit plans was $22.8 million and $20.2 million at December 31, 2016 and 2015, respectively.
Amounts recognized in accumulated other comprehensive income at December 31
(thousands of dollars):
|
|
2016
|
|
|
2015
|
|
Transition obligation
|
|
|
—
|
|
|
|
—
|
|
Prior service cost
|
|
|
—
|
|
|
|
—
|
|
Net loss
|
|
$
|
3,264
|
|
|
$
|
3,185
|
|
Total Recognized in Accumulated Other Comprehensive Income
|
|
$
|
3,264
|
|
|
$
|
3,185
|
|
Estimated net periodic benefit cost amortizations for the periods January 1 - December 31
(thousands of dollars):
|
|
2017
|
|
Amortization of transition obligation
|
|
|
—
|
|
Amortization of prior service cost
|
|
|
—
|
|
Amortization of net loss
|
|
$
|
187
|
|
Total Estimated Net Periodic Benefit Cost Amortizations
|
|
$
|
187
|
|
The following table summarizes the weighted average assumptions used to determine benefit obligations as of December 31 (rates shown are rates at end of measurement period):
|
|
Cash Balance
Retirement Plan
|
|
|
Excess Benefit Plans
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Discount rate
|
|
|
4.00%
|
|
|
|
3.70%
|
|
|
|
3.85%
|
|
|
|
3.70%
|
|
Rate of compensation increase
|
|
|
4.00%
|
|
|
|
4.00%
|
|
|
|
4.00%
|
|
|
|
4.00%
|
|
The following table summarizes the weighted average assumptions used to determine the net periodic benefit cost for years ended December 31 (rates shown are rates at beginning of measurement period):
|
|
Cash Balance
Retirement Plan
|
|
|
Excess Benefit Plans
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Discount rate
|
|
|
3.70%
|
|
|
|
3.50%
|
|
|
|
3.70%
|
|
|
|
3.50%
|
|
Rate of compensation increase
|
|
|
4.00%
|
|
|
|
4.00%
|
|
|
|
4.00%
|
|
|
|
4.00%
|
|
Expected long-term return on
plan assets
|
|
|
7.25%
|
|
|
|
7.25%
|
|
|
|
|
|
|
|
|
|
The expected long-term rate of return assumption was developed using a variety of factors including long-term historical return information, the current level of expected returns and general industry expectations. Adjustments are made to the expected long-term rate of return assumption when deemed necessary based upon revised expectations of future investment performance of the overall capital markets. The building block methodology was used to generate the capital market assumptions, to the extent that the expected return has not shifted the long term expected rate will not be adjusted.
The discount rate was selected to reflect the rates of return currently available on high quality fixed income securities whose cash flows match the timing and amount of future benefit payments of the plan. In particular, the discount rate takes into consideration the population of our pension plan and the anticipated payment stream as compared to the Citigroup Discount Yield Curve Index.
The following table summarizes the expected future benefit payments over the next five years and aggregate five years thereafter (thousands of dollars):
Year
|
Benefit Payment |
2017
|
$ |
1,739 |
2018
|
$ |
956
|
2019
|
$ |
922
|
2020
|
$ |
1,096
|
2021
|
$ |
1,636
|
2022-2026
|
$ |
10,701
|
Plan Assets
The following table sets forth the Partnership’s pension plans weighted average asset allocations and target asset allocations, and fair value of the plan assets at December 31, 2016 and December 31, 2015.
|
|
Weighted Average
Asset Allocation
|
|
|
Plan Target
Asset Allocation
|
|
|
Fair Value of Plan Assets
(thousands of dollars)
|
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
|
2016
|
|
|
2015
|
|
Mutual Funds
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Equities
|
|
|
40%
|
|
|
|
40%
|
|
|
|
40%
|
|
|
|
40%
|
|
|
$
|
9,668
|
|
|
$
|
8,686
|
|
International Equities
|
|
|
13%
|
|
|
|
13%
|
|
|
|
13%
|
|
|
|
13%
|
|
|
|
3,192
|
|
|
|
2,800
|
|
Real Estate
|
|
|
3%
|
|
|
|
3%
|
|
|
|
3%
|
|
|
|
3%
|
|
|
|
748
|
|
|
|
655
|
|
U.S. Fixed Income
|
|
|
44%
|
|
|
|
43%
|
|
|
|
44%
|
|
|
|
43%
|
|
|
|
10,810
|
|
|
|
9,167
|
|
Other
|
|
|
—
|
|
|
|
1%
|
|
|
|
—
|
|
|
|
1%
|
|
|
|
—
|
|
|
|
210
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
$
|
24,418
|
|
|
$
|
21,518
|
|
The Partnership’s investment goal is to obtain a competitive risk adjusted return on the pension plan assets commensurate with prudent investment practices and the plan’s responsibility to provide retirement benefits for its participants, retirees and their beneficiaries. The Plan’s asset allocation targets are strategic and long term in nature and are designed to take advantage of the risk reducing impacts of asset class diversification.
Plan assets are periodically rebalanced to their asset class targets to reduce risk and to retain the portfolio’s strategic risk/return profile. Investments within each asset category are further diversified with regard to investment style and concentration of holdings.
The Plan’s investments are diversified to minimize the risk of a large loss. The Plan is constructed and maintained to provide prudent diversification among the asset classes in accordance with the asset allocation objectives. Within each asset class, there is prudent diversification with regard to investment styles and concentration of holdings.
Under the plans investment guidelines the portfolio may contain mutual funds which are managed in accordance with the diversification and industry concentration restrictions set forth in the Investment Company Act of 1940, as amended (the 1940 Act). Pursuant to the provisions of the 1940 Act, a mutual fund may not, with respect to 75% of its assets, (i) purchase securities of any issuer (except securities issued or guaranteed by the United States Government, its agencies or instrumentalities) if, as a result, more than 5% of its total assets would be invested in the securities of such issuer; or (ii) acquire more than 10% of the outstanding voting securities of any one issuer.
In addition, no mutual fund may purchase any securities which would cause more than 25% of its total assets to be invested in the securities of one or more issuers conducting their principal business activities in the same industry, provided that this limitation does not apply to investments in securities issued or guaranteed by the United States Government, its agencies or instrumentalities.
All the assets within Iroquois’ Pension Plan are valued using Level 1 inputs in accordance with GAAP. Level 1 inputs are defined as the quoted market process for identical assets on an active market to which an entity has access at the measurement date.
Contributions
Iroquois expects to contribute approximately $1.4 million to its pension plan in 2017.
Exhibit 99.2
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
Consolidated Financial Statements
December 31, 2016
(With Independent Auditors' Report Thereon)
Independent Auditors' Report
The Management Committee
Portland Natural Gas Transmission System:
Report on the Financial Statements
We have audited the accompanying consolidated financial statements of Portland Natural Gas Transmission System and subsidiary, which comprise the consolidated balance sheet as of December 31, 2016, and the related consolidated statement of income, comprehensive income, changes in partners' equity, and cash flows for the year then ended, and the related notes to the consolidated financial statements.
Management's Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.
Auditors' Responsibility
Our responsibility is to express an opinion on these consolidated 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 consolidated financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditors' judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity's preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Opinion
In our opinion, the 2016 consolidated financial statements referred to above present fairly, in all material respects, the financial position of Portland Natural Gas Transmission System and subsidiary as of December 31, 2016, and the results of their operations and their cash flows for the year then ended in accordance with U.S. generally accepted accounting principles.
/s/ KPMG LLP
Houston, Texas
March 30, 2017
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Consolidated Balance Sheet
|
December 31, 2016
|
(In thousands)
|
|
|
|
Assets
|
|
|
Current assets:
|
|
|
Cash and cash equivalents
|
|
$
|
14,027
|
Accounts receivable
|
|
|
9,431
|
Related party receivables
|
|
|
79
|
Prepaid expenses and other
|
|
|
1,962
|
Total current assets
|
|
|
25,499
|
Property, plant and equipment:
|
|
|
|
In-service natural gas transmission plant
|
|
|
494,103
|
Construction work in progress
|
|
|
91
|
Total property, plant and equipment
|
|
|
494,194
|
Less: Accumulated provision for depreciation and amortization
|
|
|
195,661
|
Property, plant and equipment, net
|
|
|
298,533
|
Total assets
|
|
$
|
324,032
|
|
|
|
|
Liabilities and Partners' Equity
|
|
|
|
Current liabilities:
|
|
|
|
Current maturities of long-term debt
|
|
$
|
28,590
|
Accounts payable and accrued expenses
|
|
|
2,322
|
Related party payables
|
|
|
1,031
|
Distributions payable
|
|
|
6,000
|
State income taxes payable
|
|
|
82
|
Total current liabilities
|
|
|
38,025
|
Long-term debt
|
|
|
23,610
|
Deferred state income taxes
|
|
|
10,189
|
Total liabilities
|
|
|
71,824
|
Partners' equity:
|
|
|
|
Partners' capital
|
|
|
254,784
|
Accumulated other comprehensive loss
|
|
|
(2,576)
|
Total partners' equity
|
|
|
252,208
|
Total liabilities and partners' equity
|
|
$
|
324,032
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
|
|
|
|
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Consolidated Statement of Income
|
|
Year ended December 31, 2016
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
Operating revenue
|
|
|
$
|
69,440
|
|
Operating expenses:
|
|
|
|
|
|
Operations and maintenance
|
|
|
|
7,778
|
|
Depreciation and amortization
|
|
|
|
9,874
|
|
Taxes other than income
|
|
|
|
8,209
|
|
Operating expenses
|
|
|
|
25,871
|
|
Operating income
|
|
|
|
43,569
|
|
Financial charges and other expenses/(income):
|
|
|
|
|
|
Interest expense
|
|
|
|
3,922
|
|
Amortization of realized loss on derivative financial instruments
|
|
|
|
1,290
|
|
Other income
|
|
|
|
(613)
|
|
Other expenses, net
|
|
|
|
4,599
|
|
Net income before income taxes
|
|
|
$
|
38,970
|
|
State income taxes:
|
|
|
|
|
|
Current
|
|
|
|
1,372
|
|
Deferred
|
|
|
|
(261)
|
|
|
|
|
|
1,111
|
|
Net income
|
|
|
$
|
37,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Consolidated Statement of Comprehensive Income
|
|
Years ended December 31, 2016
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
37,859
|
|
Other comprehensive income:
|
|
|
|
|
|
Amortization of realized loss on derivative financial instruments
|
|
|
|
1,290
|
|
Total comprehensive income
|
|
|
$
|
39,149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
|
|
|
|
|
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Consolidated Statement of Cash Flows
|
Years ended December 31, 2016
|
(In thousands)
|
|
|
|
|
Cash flows from operating activities:
|
|
|
Net income
|
|
$
|
37,859
|
Adjustments to reconcile net income to net cash
|
|
|
|
provided by operating activities:
|
|
|
|
Depreciation and amortization
|
|
|
9,874
|
Allowance for equity funds used during construction
|
|
|
(3)
|
Amortization of deferred financing charges
|
|
|
314
|
Amortization of realized loss on derivative financial instruments
|
|
|
1,290
|
Deferred state income tax recovery
|
|
|
(261)
|
Asset and liability changes:
|
|
|
|
Accounts receivable
|
|
|
(1,558)
|
Prepaid expenses and other
|
|
|
(203)
|
Accounts payable and accrued expenses
|
|
|
355
|
Due to/from related parties
|
|
|
(1,602)
|
Net cash provided by operating activities
|
|
|
46,065
|
|
|
|
|
Cash flows used in investing activities:
|
|
|
|
Capital expenditures
|
|
|
(506)
|
Net cash used in investing activities
|
|
|
(506)
|
|
|
|
|
Cash flows used in financing activities:
|
|
|
|
Distributions to partners
|
|
|
(31,000)
|
Principal payments on long-term debt
|
|
|
(16,470)
|
Net cash used in financing activities
|
|
|
(47,470)
|
Net change in cash and cash equivalents
|
|
|
(1,911)
|
Cash and cash equivalents at beginning of year
|
|
|
15,938
|
Cash and cash equivalents at end of year
|
|
$
|
14,027
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure for cash flow information:
|
Cash paid for interest, net of amount capitalized
|
|
|
|
Cash paid for state income taxes
|
|
$ |
2,826 |
|
|
$ |
1,671 |
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
|
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
|
Consolidated Statement of Changes in Partners' Equity
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern New England Investment Company
|
|
TCPL Portland Inc.
|
|
TC PipeLines Intermediate Limited Partnership
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
|
|
|
|
|
|
|
|
|
Total Partners' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners' equity at December 31, 2015
|
$
|
93,401
|
|
150,524
|
|
-
|
|
(3,866)
|
|
240,059
|
|
Sale of partnership interest
|
|
-
|
|
(121,718)
|
|
121,718
|
|
-
|
|
-
|
|
Net income
|
|
14,496
|
|
4,471
|
|
18,892
|
|
-
|
|
37,859
|
|
Other comprehensive income
|
|
-
|
|
-
|
|
-
|
|
1,290
|
|
1,290
|
|
Distributions to partners
|
|
(10,338)
|
|
(3,189)
|
|
(13,473)
|
|
-
|
|
(27,000)
|
Partners' equity at December 31, 2016
|
$
|
97,559
|
|
30,088
|
|
127,137
|
|
(2,576)
|
|
252,208
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
|
|
1.
|
Description of Business
|
Portland Natural Gas Transmission System (the Partnership) is a Maine general partnership formed in 1993. The partners and ownership percentages effective January 1, 2016 were as follows:
Partner
|
|
Ownership
|
TC PipeLines Intermediate Limited Partnership (TCILP)
|
|
49.90%
|
Northern New England Investment Company (NNEIC)
|
|
38.29%
|
TCPL Portland Inc. (TCPL Portland)
|
|
11.81%
|
Prior to January 1, 2016, the Partnership was owned 61.71 percent by TCPL Portland, an indirect subsidiary of TransCanada Corporation (TransCanada), and 38.29 percent by NNEIC, a subsidiary of Gaz Métro Inc. On January 1, 2016, TCPL Portland sold 49.90 percent interest in the Partnership to an affiliate, TCILP. TCILP's parent, TC PipeLines, LP, is also an indirect subsidiary of TransCanada. The Partnership is managed by a Management Committee that consists of three members. Each partner designates one member to the committee and each member votes in proportion to the partner's ownership percentage. The Partnership owns 99 percent of PNGTS Operating Co., LLC (PNGTS-OpCo), a Massachusetts limited liability company that provides management services to the Partnership.
The Partnership owns a 295-mile natural gas pipeline, which includes 107 miles of jointly owned pipeline facilities (the Joint Facilities) with Maritimes and Northeast Pipeline L.L.C. (MNE), extending from United States-Canadian border near Pittsburg, New Hampshire to Dracut, Massachusetts. The Joint Facilities extends from Westbrook, Maine to Dracut, Massachusetts and the Partnership owns 31.6 percent of the undivided ownership interest based on contractually agreed upon percentages. M&N Operating Company, LLC, a subsidiary of MNE, operates and maintains the Joint Facilities on behalf of the joint ownership.
2.
|
Summary of Significant Accounting Policies
|
(a)
|
Basis of Presentation and Principles of Consolidation
|
The Partnership maintains its accounts in accordance with United States (US) generally accepted accounting principles (GAAP). The financial statements and accompanying notes include the consolidated financial position and result of operations of the Partnership and PNGTS-OpCo. The Partnership records only its proportionate share of the jointly controlled assets of the Joint Facilities. Amounts are stated in US dollars.
The preparation of the consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses as well as the disclosure of contingent assets and liabilities during the reported period. Although management believes these estimates are reasonable, actual results could differ from these estimates in the consolidated financial statements and accompanying notes.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
|
|
(c)
|
Cash and Cash Equivalents
|
The Partnership's 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.
(d)
|
Trade Accounts Receivable
|
Trade accounts receivable are recorded at the invoiced amount and do not bear interest, except for those receivables subject to late charges. The Partnership maintains an allowance for doubtful accounts for estimated losses on accounts receivable, if it is determined the Partnership will not collect all or part of the outstanding receivable balance. The Partnership regularly reviews its allowance for doubtful accounts and establishes or adjusts the allowance as necessary using the specific‑identification method. Account balances are charged to the allowance after all means of collection have been exhausted and the potential for recovery is no longer considered probable. There was no allowance for doubtful accounts recorded in 2016.
(e)
|
Accounting for Regulated Operations
|
The Partnership's natural gas pipeline is subject to the jurisdiction 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 (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 Partnership evaluates the continued applicability of regulatory accounting, considering such factors as regulatory charges, the impact of competition, and the ability to recover regulatory assets as set forth in ASC 980.
(f)
|
Property, Plant and Equipment
|
Property, plant and equipment are recorded at their original cost of construction. For assets the Partnership constructs, direct costs, 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, are capitalized. The Partnership capitalizes major units of property replacements or improvements and expenses minor items.
The Partnership uses 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 depreciation rates approved in the Partnership's last rate proceeding. Currently, the Partnership's depreciation rates vary from 2% to 20% per year. Using these rates, the remaining depreciable life of these assets ranges from 5 to 40 years.
When property, plant and equipment are retired, the Partnership charges 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 Partnership does not recognize a gain or loss unless an entire operating unit is sold or retired. The Partnership includes gains or losses on dispositions of operating units in income.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
The Partnership capitalizes 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 Partnership's average cost of debt and equity. Capitalized carrying costs for AFUDC debt and equity are reflected as an increase in the cost of the asset on the consolidated balance sheets.
Long‑lived assets, such as property, plant and equipment, and purchased intangible assets subject to amortization, are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If circumstances require a long‑lived asset or asset group be tested for possible impairment, the Partnership first compares undiscounted cash flows expected to be generated by that asset or asset group to its carrying value. If the carrying value of the long‑lived asset or asset group is not recoverable on an undiscounted cash flow basis, an impairment is recognized to the extent that the carrying value exceeds its fair value. Fair value is determined through various valuation techniques including discounted cash flow models, quoted market values, and third‑party independent appraisals, as considered necessary.
The Partnership's revenues are primarily generated from transportation services. Revenues for all services are based on the quantity of gas delivered or subscribed at a price specified in the contract. For the Partnership's transportation services, reservation revenues are recognized on firm contracted capacity ratably over the contract period regardless of the amount of natural gas that is transported. For the Partnership's interruptible or volumetric‑based services, the Partnership records revenues when physical deliveries of natural gas are made at the agreed‑upon delivery point. The Partnership does not take ownership of the gas that it transports. The Partnership is subject to FERC regulations, and as a result, revenues the Partnership collects may be subject to refund in a rate proceeding. The Partnership establishes provision for these potential refunds. As of December 31, 2016, no refund provisions were reflected in these consolidated financial statements.
(i)
|
Asset Retirement Obligations
|
The Partnership accounts for asset retirement obligations pursuant to the provisions of ASC 410-20, Asset Retirement Obligations. ASC 410-20 requires the Partnership to record the fair value of an asset retirement obligation as a liability in the period in which it incurs a legal obligation associated with the retirement of tangible long lived assets that result from the acquisition, construction, development, and/or normal use of the assets. ASC 410-20 also requires the Partnership to record a corresponding asset that is depreciated over the life of the asset. Subsequent to the initial measurement of the asset retirement obligation, the obligation is to be adjusted at the end of each period to reflect the passage of time and changes in the estimated future cash flows underlying the obligation.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
|
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 fair value can be made. The Partnership has determined that asset retirement obligations exist for certain of its transmission assets; however, the fair value of the obligations cannot be determined because the end of the transmission system life is not determinable with the degree of accuracy necessary to currently establish a liability for the obligations.
The Partnership has determined it has legal obligations associated with its natural gas pipelines and related transmission facilities. The obligations relate primarily to purging and sealing the pipelines if they are abandoned. The Partnership is also required to operate and maintain its natural gas pipeline system, and intends to do so as long as supply and demand for natural gas exists, which the Partnership expects for the foreseeable future. Therefore, the Partnership believes its natural gas pipeline system assets have indeterminate lives and, accordingly, has recorded no asset retirement obligation as of December 31, 2016. The Partnership continues to evaluate its asset retirement obligations and future developments that could impact amounts it records.
(j)
|
Derivative Instruments and Hedging Activities
|
The Partnership recognizes all derivative instruments as either assets or liabilities in the balance sheet at their respective fair values. For derivatives designated in hedging relationships, changes in the fair value are either offset through earnings against the change in fair value of the hedged item attributable to the risk being hedged or recognized in accumulated other comprehensive income, to the extent the derivative is effective at offsetting the changes in cash flows being hedged until the hedged item affects earnings.
The Partnership only enters into derivative contracts that it intends to designate as a hedge of a forecasted transaction or the variability of cash flows to be received or paid related to a recognized asset or liability (cash flow hedge). For all hedging relationships, the Partnership formally documents the hedging relationship and its risk-management objective and strategy for undertaking the hedge, the hedging instrument, the hedged transaction, the nature of the risk being hedged, how the hedging instrument's effectiveness in offsetting the hedged risk will be assessed prospectively and retrospectively, and a description of the method used to measure ineffectiveness. The Partnership also formally assesses, both at the inception of the hedging relationship and on an ongoing basis, whether the derivatives that are used in the hedging relationships are highly effective in offsetting changes in cash flows of hedged transactions. For derivative instruments that are designated and qualify as part of a cash flow hedging relationship, the effective portion of the gain or loss on the derivatives is reported as a component of other comprehensive income and reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. Gains and losses on the derivative representing either hedge ineffectiveness or hedge components excluded from the assessment of effectiveness are recognized in current earnings.
The Partnership discontinues hedge accounting prospectively when it determines that the derivative is no longer effective in offsetting cash flows attributable to the hedged risk, the derivative expires or is sold, terminated, or exercised, the cash flow hedge is de-designated because a forecasted transaction is not probable of occurring, or management determines to remove the designation of the cash flow hedge.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
In all situations in which hedge accounting is discontinued and the derivative remains outstanding, the Partnership continues to carry the derivative at its fair value on the balance sheet and recognizes any subsequent changes in its fair value in earnings. When it is probable that a forecasted transaction will not occur, the Partnership discontinues hedge accounting and recognizes immediately in earnings gains and losses that were accumulated in other comprehensive income related to the hedging relationship.
The Partnership records costs related to the issuance of debt as a deduction from the carrying amount of debt and use the effective-interest rate method to amortize the costs over the term of the related debt. Refer also to Note 3 for changes in accounting policies for 2016.
The Partnership has non-cancelable operating leases for office space and rights-of-way. The Partnership records rent expense straight-line over the life of the lease.
The Partnership recognizes liabilities for 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 estimated, the Partnership accrues 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.
Federal and certain state income taxes are the responsibility of the partners and are not reflected in these consolidated financial statements. In instances where the Partnership is subject to state income taxes, the liability method is used to account for taxes. The liability method requires the recognition of deferred tax assets and liabilities for future tax consequences attributable to the differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases.
(o)
|
Fair Value Measurements
|
For cash and cash equivalents, receivables, accounts payable and certain accrued expenses, the carrying amount approximates fair value due to the short maturities of these instruments. For long-term debt instruments, fair value is estimated based upon market values (if applicable) or on the current interest rates available to the Partnership for debt with similar terms and remaining maturities. Considerable judgment is required in developing these estimates.
(a)
|
Changes in Accounting Policies for 2016
|
Consolidation
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
In April 2015, the Financial Accounting Standards Board (FASB) issued new guidance on consolidation, which requires that an entity evaluate whether it should consolidate certain legal entities. All legal entities are subject to reevaluation under the revised consolidation model. This guidance became effective beginning January 1, 2016 and was applied retrospectively to the consolidated financial statements presented. The application of this guidance did not result in any change to the Partnership's consolidation conclusions.
In October 2016, the FASB issued an updated guidance on consolidation, under which a single decision maker is not required to consider indirect interests held through related parties that are under common control with the single decision maker to be the equivalent of direct interest in their entirety. Instead, single decision maker is required to include those interests on a proportionate basis consistent with the indirect interests held through other related parties. Entities that already have adopted the amendments in February 2015 update are required to apply the amendments in this update retrospectively to all relevant prior periods beginning with the fiscal year in which the amendments were applied. The application of this guidance did not result in any change to the Partnership's consolidation conclusions.
Imputation of interest
In April 2015, the FASB issued an amendment of previously issued guidance on imputation of interest, which requires debt issuance costs be presented in the balance sheet as a direct deduction from the carrying amount of debt liabilities, consistent with debt discount or premiums. In addition, amortization of debt issuance costs should be reported as interest expense. The recognition and measurement for debt issuance costs would not be affected. The guidance was effective on January 1, 2016. Amortization of debt issuance costs was reported as interest expense in the Partnership's consolidated statements of income. Refer also to Note 6-Long Term Debt for the presentation of debt issuance costs.
Statement of Cash Flows
In August 2016, the FASB issued an amendment of previously issued guidance, which intends to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. The new guidance is effective January 1, 2018, however, since early adoption is permitted, the Partnership elected to retrospectively apply this guidance effective December 31, 2016. The application of this guidance did not have an impact on the Partnership's consolidated statements of cash flows.
(b)
|
Future Accounting Changes
|
Revenue from contracts with customers
In 2014, the FASB issued new guidance on revenue from contracts with customers. Current guidance allows for revenue recognition when certain criteria are met. The new guidance requires that an entity recognizes revenue with a five step model. This model is used to depict the transfer of promised goods or services to customers in an amount that reflects the total consideration to which the company expects to be entitled, during the term of the contract, in exchange for those goods or services. The Partnership will adopt the new standard on the effective date of January 1, 2018. There are two methods in which the new standard can be applied: (1) retrospectively to each prior reporting period
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
presented, or (2) retrospectively with the cumulative effect recognized at the date of initial application. The Partnership is evaluating both methods of adoption as it works through its analysis. The Partnership has identified all existing customer contracts or groups of contracts to identify any significant differences and the impact on revenues as a result of implementing the new standard. As the Partnership continues its contract analysis, it will also quantify the impact, if any, on prior period revenues. The Partnership will address any system and process changes necessary to compile the information to meet the disclosure requirements of the new standard. As the Partnership is currently evaluating the impact of this standard, it has not yet determined the effect on its consolidated financial statements.
Leases
In February 2016, the FASB issued new guidance, which requires lessees to recognize most leases, including operating leases, on the balance sheet as lease assets and lease liabilities. In addition, lessees will be required to reassess assumptions associated with existing leases as well as to provide expanded qualitative and quantitative disclosures. The new standard does not make extensive changes to lessor accounting. The new guidance is effective January 1, 2019, however, the Partnership is evaluating the option to early adopt. The Partnership is currently identifying existing lease agreements that are within the scope of the new guidance that may have an impact on its consolidated financial statements as a result of adopting the new guidance.
4.
|
Commitments and Contingencies
|
The FERC regulates the rates and charges for transportation of natural gas in interstate commerce. Natural gas companies may not charge rates that have been determined to be unjust and unreasonable by the FERC. The rates for interstate pipelines are based on the cost of service, including recovery of and a return on the pipeline's actual prudent historical cost investment. The rates and terms and conditions for service are found in each pipeline's FERC-approved tariff. Under its tariff, an interstate pipeline is allowed to charge for its services on the basis of stated transportation rates. Transportation rates are established periodically in FERC proceedings known as rate cases. The tariff also allows the interstate pipeline to provide services under negotiated and discounted rates.
Rate Cases
On February 19, 2015, FERC issued Opinion 510-B and Opinion 524-A with respect to the Partnership's two outstanding rate cases from 2008 and 2010 and the FERC approved final tariffs of $0.8543 per dekatherm.
Other Regulatory Matters
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
In 1999, FERC approved a cost of service model establishing levelized rates for the Partnership's customers over a twenty year period. This model qualified as a phase in plan under ASC 980-340-25, Regulated Operations – Other Assets and Deferred Costs – Recognition. As this plan relates to assets constructed subsequent to January 1, 1998, no amount may be deferred on the balance sheets as a regulatory asset. Accordingly, the regulatory imposed deferral of costs under this model has not been reflected as an asset in the GAAP consolidated financial statements.
For regulatory filing purposes, on its December 31, 2016 FERC Form 2 filing the Partnership recognized a $48.0 million regulatory asset for certain costs that were intended to accumulate over years one to ten of the twenty year rate levelization period and then be recovered during years eleven to twenty. During 2010, the Partnership began amortizing the regulatory asset in its FERC Form 2 filing in accordance with the FERC approved tariff schedule.
The Partnership makes lease payments under non-cancelable operating leases on office space and rights-of-way. The Partnership's rent expense incurred was $0.1 million for the years ended December 31, 2016. The Partnership's future minimum lease payments are as follows:
|
|
(In thousands)
|
Year ending December 31,
|
|
|
2017
|
$ |
146
|
2018
|
|
149
|
2019
|
|
113
|
2020
|
|
76
|
2021
|
|
27
|
Thereafter
|
|
345
|
|
$ |
856
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
5.
|
Property, Plant and Equipment
|
The Partnership's property plant and equipment consisted of the following at December 31, 2016 in thousands of dollars:
Transmission plant
|
$
|
493,730
|
General plant
|
|
194
|
Land
|
|
179
|
Construction work in progress
|
|
91
|
|
|
494,194
|
Less: Accumulated depreciation
|
|
195,661
|
|
$
|
298,533
|
At December 31, 2016, the costs associated with the Joint Facilities included in transmission plant were $136.7 million and the associated accumulated depreciation was $54.4 million.
The Partnership's outstanding long‑term debt consisted of the following at December 31, 2016 in thousands of dollars :
2003 Senior Secured Notes-5.9%, due 2018
|
|
$
|
52,890
|
|
Unamortized debt expense
|
|
|
(690)
|
|
|
|
|
52,200
|
|
Less: Current portion
|
|
|
28,590
|
* |
|
|
|
$
|
23,610
|
|
*Includes the portion due at December 31, 2016 amounting to $5.5 million that was paid on January 3, 2017. Refer to Note 13 regarding Subsequent Events.
In 2003, under a Note Purchase Agreement, the Partnership borrowed $275 million of Senior Secured Notes (2003 Senior Secured Notes) at a 5.9 percent interest rate expiring December 31, 2018. At December 31, 2016, the outstanding balance of the 2003 Senior Secured Notes was $52.9 million. The 2003 Senior Secured Notes are secured by the Partnership's long-term firm shipper contracts and the partner's pledge of their equity and a guarantee of debt service for six months.
The Partnership is restricted under the terms of the Note Purchase Agreement from making cash distributions its partners unless certain conditions are met. Before a distribution can be made, the debt service reserve account must be fully funded and the Partnership's debt service coverage ratio for the preceding and succeeding twelve months must be 1.30 or greater. At December 31, 2016, the debt service coverage ratio was 2.41 for the twelve preceding months and 1.43 for the twelve succeeding months. Therefore, the Partnership was not restricted to make any cash distributions.
At December 31, 2016, the Partnership was in compliance with all of its financial debt covenants.
Aggregate required repayment of long-term debt for the remaining two years is $52.9 million, with $28.6 million due in 2017 and $24.3 million due in 2018.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
7.
|
Derivative Instruments and Hedging Activities
|
In anticipation of a debt refinancing in 2003, the Partnership entered into forward interest rate swap agreements to hedge the interest rate on refinanced debt. These interest rate swaps were used to manage the impact of interest rate fluctuations and qualified as derivative financial instruments in accordance with ASC 815, Derivatives and Hedging. The Partnership settled its position with a payment of $20.9 million to counterparties at the time of the refinancing and recorded the realized loss in accumulated other comprehensive loss (AOCL) as of the termination date. The previously recorded AOCL is currently being amortized against earnings over the life of the debt instrument, the Partnership's 2003 Senior Secured Notes due 2018. At December 31, 2016, net unamortized loss included in AOCL was $2.6 million. The Partnership expects to reclassify $1.3 million from AOCL as amortization of realized loss on derivative financial instruments in 2017. The Partnership had no other derivative instruments during the year ended December 31, 2016.
8.
|
Fair Value Measurements
|
Under ASC 820, Fair Value Measurement, 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 Partnership has 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, management's best estimate is used.
(b)
|
Fair Value Measurements
|
The carrying value of cash and cash equivalents, accounts receivable, related party receivables, accounts payable and accrued expenses and related party payables approximates their fair values due to the short maturity or duration of these instruments. The fair value of 2003 Senior Secured Notes 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 the "Fair Value Hierarchy", where the fair value is determined by using valuation techniques that refer to observable market data. The Partnership presently intends to maintain the current schedule of maturities for the 2003 Senior Secured Notes, which will result in no gains or losses on its repayment. The estimated fair value of 2003 Senior Secured Notes at December 31, 2016 was $54.5 million, respectively.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
9.
|
Transactions with Major Customers
|
For the year ended December 31, 2016, the Partnership had binding transportation agreements for long-term natural gas transportation with eight customers. For the year ended December 31, 2016, the Partnership had five major customers that provided significant operating revenues, which individually comprise greater than ten percent of the Partnership's total operating revenues. At December 31, 2016, four customers individually owed the Partnership greater than ten percent of the Partnership's trade accounts receivable.
The transportation agreements contain a most favored nations clause (MFN Clause). In the event the Partnership enters into a firm transportation contract with a term of two years or more and sets the transportation rate at a discount to the current recourse rate, the MFN Clause may be triggered, resulting in a requirement for the Partnership to offer the same discounted rate to the long-term customers. The Partnership has not entered into any transportation agreements which would entitle any customers to the discount provisions contained in the MFN Clause.
10.
|
Transactions with Related Parties
|
The day-to-day management of the Partnership's affairs is the responsibility of PNGTS-OpCo pursuant to an operating agreement between PNGTS-OpCo and the Partnership effective October 2, 1996. PNGTS-OpCo has contracts with two wholly-owned subsidiaries of TransCanada, 9207670 Delaware, Inc. and 1120436 Alberta Ltd. (Service Companies), to perform its normal operational and administrative functions. For the year ended December 31, 2016, PNGTS-OpCo incurred total costs of $7.8 million primarily for services provided by the Service Companies. The impact of these charges on the Partnership's income was $7.7 million. At December 31, 2016, the Partnership owed $1.0 million, to the Service Companies classified as related party payables on the consolidated balance sheets.
For the year ended December 31, 2016, the Partnership provided transportation services to one customer affiliated with the Partnership. Revenues from TransCanada Energy Ltd., a subsidiary of TransCanada, for 2016 was $2.5 million. At December 31, 2016, the Partnership had outstanding receivables from TransCanada Energy Ltd. of $0.1 million classified as related party receivables on the consolidated balance sheet.
The state of New Hampshire imposes a business profits tax (BPT) levied at the partnership level. In years prior to 2016, the Partnership filed the BPT return on a combined basis with certain TransCanada affiliates. Beginning in 2016, the Partnership will file on a separate entity basis remitting its current BPT liability directly to the state of New Hampshire.
As a result of the BPT, the Partnership recognizes deferred taxes related to temporary differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases. The deferred taxes at December 31, 2016 relate primarily to utility plant. For the year ended December 31, 2016, the New Hampshire BPT effective tax rate was 3.8 percent for both periods and was applied to taxable income.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
|
Notes to Consolidated Financial Statements
|
|
Year ended December 31, 2016
|
12.
|
Partner Distributions
|
The Partnership distributes its available cash less any required reserves that are necessary to comply with its debt covenants and/or appropriately conduct its business, as determined and approved by its Management Committee. While the Partnership's debt repayments are not funded with cash calls to its partners, the Partnership has historically funded its scheduled debt repayments by adjusting its available cash for distribution, which effectively reduces the net cash that the Partnership distributes to its partners. At the direction of the Management Committee, the Partnership makes quarterly distributions declared in the last period of the quarter and paid in the month following the quarter end.
For the year ended December 31, 2016, the Partnership paid distributions to its general partners of $31.0 million.
On December 16, 2016, the Management Committee of the Partnership declared a cash distribution in the amount of $6.0 million. The distribution was paid on January 18, 2017.
On January 3, 2017, the Partnership paid the amount due on December 31, 2016 on its 2003 Senior Secured Notes amounting to $6.3 million representing $5.5 million in principal and $0.8 million in interest pursuant to the terms of the Note Purchase agreement. Under the agreement, any principal and interest that is due on a date other than a normal business day shall be made on the next succeeding business day without additional interest or penalty.
Subsequent events have been assessed through March 30, 2017, which is the date the financial statements were issued, and management of the Partnership has concluded there were no events or transactions during this period that would require recognition or disclosure in the consolidated financial statements other than those already reflected.
Exhibit 99.3
IROQUOIS GAS TRANSMISSION SYSTEM, L.P.
Consolidated Financial Statements
March 31, 2017 and 2016
(Unaudited)
Iroquois Gas Transmission System, L.P.
Consolidated Statements of Comprehensive Income
|
|
(thousands of dollars) |
|
(Unaudited)
for the three month ended march 31
|
|
2017
|
|
|
2016
|
|
Operating Revenues
|
|
$
|
53,320
|
|
|
$
|
53,028
|
|
Operating Expenses:
|
|
|
|
|
|
|
|
|
Operation and maintenance
|
|
|
7,309
|
|
|
|
7,770
|
|
Depreciation and amortization
|
|
|
7,190
|
|
|
|
9,489
|
|
Taxes other than income taxes
|
|
|
6,904
|
|
|
|
6,942
|
|
Total Operating Expenses
|
|
|
21,403
|
|
|
|
24,201
|
|
Operating Income
|
|
|
31,917
|
|
|
|
28,827
|
|
Other Income / (Expenses):
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
23
|
|
|
|
19
|
|
Allowance for equity funds used during construction
|
|
|
548
|
|
|
|
506
|
|
Other, net
|
|
|
(1,334)
|
|
|
|
0
|
|
Total Other Income / (Expenses)
|
|
|
(763)
|
|
|
|
525
|
|
Interest Expense:
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
4,915
|
|
|
|
5,005
|
|
Allowance for equity funds used during construction
|
|
|
(229)
|
|
|
|
(213)
|
|
Total Interest Expense
|
|
|
4,686
|
|
|
|
4,792
|
|
Net Income
|
|
$
|
26,468
|
|
|
$
|
24,560
|
|
Other comprehensive income – effects of retirement benefit plans
|
|
|
27
|
|
|
|
10
|
|
Comprehensive Income
|
|
$
|
26,495
|
|
|
$
|
24,570
|
|
The accompanying notes are an integral part of these financial statements.
Iroquois Gas Transmission System, L.P.
Consolidated Balance Sheets
|
|
(thousands of dollars) |
|
(Unaudited)
Assets
|
|
March 31,
2017
|
|
|
December 31,
2016
|
|
Current Assets:
|
|
|
|
|
|
|
Cash and temporary cash investments
|
|
$
|
101,060
|
|
|
$
|
86,322
|
|
Accounts receivable – trade, net
|
|
|
18,092
|
|
|
|
18,836
|
|
Prepaid property taxes
|
|
|
10,796
|
|
|
|
10,470
|
|
Other current assets
|
|
|
4,402
|
|
|
|
3,703
|
|
Total Current Assets
|
|
$
|
134,350
|
|
|
$
|
119,331
|
|
Natural Gas Transmission Plant:
|
|
|
|
|
|
|
|
|
Natural gas plant in service
|
|
|
1,283,969
|
|
|
|
1,280,575
|
|
Construction work in progress
|
|
|
43,125
|
|
|
|
44,723
|
|
|
|
|
1,327,094
|
|
|
|
1,325,298
|
|
Accumulated depreciation and amortization
|
|
|
(728,884)
|
|
|
|
(721,693)
|
|
Net Natural Gas Transmission Plant
|
|
|
598,210
|
|
|
|
603,605
|
|
Other Assets and Deferred Charges:
|
|
|
|
|
|
|
|
|
Other assets and deferred charges
|
|
|
7,879
|
|
|
|
7,805
|
|
Total Other Assets and Deferred Charges
|
|
|
7,879
|
|
|
|
7,805
|
|
Total Assets
|
|
$
|
740,439
|
|
|
$
|
730,741
|
|
The accompanying notes are an integral part of these financial statements.
Iroquois Gas Transmission System, L.P.
Consolidated Balance Sheets
|
|
(thousands of dollars) |
|
(Unaudited)
Liabilities and Partners' Equity
|
|
March 31,
2017
|
|
|
December 31,
2016
|
|
Current Liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
789
|
|
|
$
|
2,615
|
|
Accrued interest
|
|
|
6,867
|
|
|
|
2,053
|
|
Current portion of long-term debt
|
|
|
5,500
|
|
|
|
5,500
|
|
Customer deposits
|
|
|
10,684
|
|
|
|
10,533
|
|
Other current liabilities
|
|
|
3,344
|
|
|
|
2,383
|
|
Total Current Liabilities
|
|
$
|
27,184
|
|
|
$
|
23,084
|
|
Long-Term Debt
|
|
|
329,000
|
|
|
|
329,000
|
|
Other Non-Current Liabilities:
|
|
|
|
|
|
|
|
|
Other non-current liabilities
|
|
|
8,395
|
|
|
|
6,792
|
|
Other Non-Current Liabilities
|
|
|
8,395
|
|
|
|
6,792
|
|
Commitments and Contingencies (Note 2)
|
|
|
|
|
|
|
|
|
Total Liabilities
|
|
|
364,579
|
|
|
|
358,876
|
|
Partners' Equity
|
|
|
375,860
|
|
|
|
371,865
|
|
Total Liabilities and Partners' Equity
|
|
$
|
740,439
|
|
|
$
|
730,741
|
|
The accompanying notes are an integral part of these financial statements.
Iroquois Gas Transmission System, L.P.
Consolidated Statements of Cash Flows
(Unaudited) |
|
(thousands of dollars) |
|
|
|
|
|
|
|
|
for the three months ended march 31
|
|
2017
|
|
|
2016
|
|
|
|
|
|
|
|
|
Cash Flows From Operating Activities:
|
|
|
|
|
|
|
Net Income
|
|
$
|
26,468
|
|
|
$
|
24,560
|
|
Adjusted for the following:
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
7,190
|
|
|
|
9,489
|
|
Allowance for equity funds used during construction
|
|
|
(548)
|
|
|
|
(506)
|
|
Other assets and deferred charges
|
|
|
(1,148)
|
|
|
|
(1,211)
|
|
Other non-current liabilities
|
|
|
2,704
|
|
|
|
(305)
|
|
Changes in working capital:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
|
744
|
|
|
|
(60)
|
|
Prepaid property taxes
|
|
|
(326)
|
|
|
|
(266)
|
|
Other current assets
|
|
|
473
|
|
|
|
474
|
|
Accounts payable
|
|
|
(1,701)
|
|
|
|
472
|
|
Customer deposits
|
|
|
151
|
|
|
|
210
|
|
Accrued interest
|
|
|
4,814
|
|
|
|
4,894
|
|
Other current liabilities
|
|
|
(211)
|
|
|
|
(1,929)
|
|
Net Cash Provided by Operating Activities
|
|
|
38,610
|
|
|
|
35,822
|
|
Cash Flows From Investing Activities:
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(1,372)
|
|
|
|
(2,134)
|
|
Net Cash Used For Investing Activities
|
|
|
(1,372)
|
|
|
|
(2,134)
|
|
Cash Flows From Financing Activities:
|
|
|
|
|
|
|
|
|
Partner distributions
|
|
|
(22,500)
|
|
|
|
(22,500)
|
|
Net Cash Used For Financing Activities
|
|
|
(22,500)
|
|
|
|
(22,500)
|
|
Net increase in Cash and Temporary Cash Investments
|
|
|
14,738
|
|
|
|
11,188
|
|
Cash and Temporary Cash Investments at Beginning of Year
|
|
|
86,322
|
|
|
|
77,192
|
|
Cash and Temporary Cash Investments at End of Period
|
|
$
|
101,060
|
|
|
$
|
88,380
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
|
|
Cash paid for interest
|
|
$
|
4
|
|
|
$
|
8
|
|
Accounts payable accruals for capital expenditures
|
|
$
|
182
|
|
|
$
|
318
|
|
The accompanying notes are an integral part of these financial statements.
Iroquois Gas Transmission System, L.P.Statement of Changes in Partners' Equity
(thousands of dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Net
Income
|
|
|
Distributions
to Partners
|
|
|
Contributions by Partners
|
|
|
Accumulated Other Comprehensive Income/(Loss)
|
|
|
Total
Partners'
Equity
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
|
|
$
|
1,502,244
|
|
|
$
|
(1,406,544
|
)
|
|
$
|
279,381
|
|
|
$
|
(3,216
|
)
|
|
$
|
371,865
|
Net Income
|
|
|
26,468
|
|
|
|
—0
|
|
|
|
—
|
|
|
|
—
|
|
|
|
26,468
|
Equity Distributions to Partners
|
|
|
—
|
|
|
|
(22,500)
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(22,500
|
Other Comprehensive Income
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
27
|
|
|
|
27
|
March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance
|
|
$
|
1,528,712
|
|
|
$
|
(1,429,044
|
)
|
|
$
|
279,381
|
|
|
$
|
(3,189
|
)
|
|
$
|
375,860
|
The accompanying notes are an integral part of these financial statements.
Notes To ConsolidatedFinancial Statements
(UNAUDITED)
Description of Partnership:
Iroquois Gas Transmission System, L.P., (the Partnership or Iroquois) is a Delaware limited partnership that owns and operates a natural gas transmission pipeline that extends from the Canada-United States border near Waddington, New York through the states of New York (NY) and Connecticut to South Commack, NY on Long Island and Hunts Point, NY in the Bronx. In accordance with the limited partnership agreement, the Partnership shall continue in existence until October 31, 2089, and from year to year thereafter, until the partners elect to dissolve the Partnership and terminate the limited partnership agreement.
As of March 31, 2017, the partners consist of TransCanada Iroquois Ltd. (TransCanada PipeLines) (29.0%), Iroquois GP Holding Company, LLC (Dominion Midstream) (25.93%), Dominion Iroquois, Inc. (Dominion Resources) (24.07%), TCPL Northeast Ltd. (TransCanada PipeLines) (21.0%). Iroquois Pipeline Operating Company, a wholly-owned subsidiary, is the administrative operator of the pipeline. IGTS, Inc. of Connecticut is an additional wholly owned subsidiary formed to hold title to certain Connecticut property interests.
Income and expenses are allocated to the partners and credited to their respective equity accounts in accordance with the partnership agreements and their respective percentage interests. Distributions to partners are made concurrently to all partners in proportion to their respective partnership interests. The Partnership made cash distributions to the partners of $22.5 million during the first quarter of 2017 and 2016, respectively.
Reclassifications:
Certain prior year amounts have been reclassified to conform with current year classifications.
Subsequent Events:
A Partner distribution in the amount of $22.5 million was approved April 27, 2017 and paid on May 1, 2017.
On June 1, 2017, TCPL Northeast Ltd. and TransCanada Iroquois Ltd sold its 21 percent and 28.34 percent interest in the Partnership, respectively, to its affiliate, TC Pipelines Intermediate Limited Partnership (TCILP) for a total 49.34 percent interest in the Partnership. TransCanada's Master Limited Partnership, TC PipeLines, LP is TCILP's parent.
Subsequent events have been assessed through June 30, 2017, which is the date the financial statements were issued, and management of the Partnership has concluded there were no events or transactions during this period that would require recognition or disclosure in the financial statements other than those already reflected.
Commitments and Contingencies:
Wright Interconnect Project
In December of 2012, the Partnership entered into a Precedent Agreement (PA) with Constitution Pipeline (Constitution). The PA requires the Partnership to expand its current compression station located in Wright, New York. The expansion, which consists of adding two new compressor units in addition to new metering facilities, will enable the Partnership to accept up to 650,000 Dth/d of gas from the proposed Constitution pipeline and deliver this gas into either the Partnership's currently existing mainline or into the Tennessee Gas Pipeline. Pursuant to the PA, Constitution and the Partnership will enter into a capacity lease agreement in which Constitution leases the transmission capacity made available on the new compressor units. This lease agreement is for a period of fifteen years with an option for Constitution to extend the lease an additional five years. This project will require FERC and other regulatory approvals. On June 13, 2013, the Partnership and Constitution filed for FERC approval of the project. On December 2, 2014, the Partnership received its 7(c) Certificate Order from FERC granting approval for the project, but the approval was conditioned on the Partnership obtaining all outstanding permits. The Partnership continues to work with State and Local authorities to obtain all required permits.
On April 22, 2016, the New York State Department of Environmental Conservation (DEC) issued a denial to Constitution's application for a water quality certification under Section 401 of the Clean Water Act. Constitution had applied for the 401 certificate in order to construct their 124 mile pipeline. On May 16, 2016, Constitution filed an appeal of the denial to the Second Circuit Court of Appeals arguing that the DEC's denial was arbitrary and capricious. Constitution's brief, in this appeal, was filed on July 12, 2016 and response briefs were filed on September 12, 2016. Oral arguments were conducted on November 16, 2016. An order in this case is not expected until the second quarter of 2017.
The Partnership is required to obtain a Title V Facility Permit (Permit), under the Clean Air Act, for the construction and operations of the WIP facilities. On July 26, 2013, the Partnership filed a Permit application with the DEC, and the DEC subsequently published a Notice of Complete Application (NOCA) on December 24, 2014. The DEC and the Environmental Protection Agency regulations implementing the Clean Air Act, state that final action on a Title V Permit must be taken within eighteen months of publishing the NOCA. However, the DEC failed to submit the Permit to the Environmental Protection Agency on or before June 24, 2016, thus violating the eighteen month requirement of the Clean Air Act. Therefore, the Partnership filed an appeal with the DC Circuit Court on July 13, 2016 regarding the DEC's failure to timely submit the Permit to the Environmental Protection Agency. On October 6, 2016, the Partnership and the DEC executed and filed a Stipulation of Settlement and a Joint Motion to Hold Petition in Abeyance Pending Performance of Stipulation of Settlement. Among other provisions, the Stipulation requires the DEC to submit the Permit to the Environmental Protection Agency in the event that Constitution prevails in its litigation with the DEC which litigation is described in the preceding paragraph. It is anticipated that, once the Permit is submitted to the EPA, final action on the Permit will be taken.
As of March 31, 2017 the Partnership has incurred approximately $42.1 million of expenditures primarily related to engineering and procurement of materials and has made approximately $2.4 million in additional project related commitments. Due to contractual agreements in place with a third party, the Partnership does not believe it is at financial risk for these expenditures.
A description of the Partnership's other regulatory and legal proceedings is contained in the Partnership's 2016 Consolidated Financial Statements.
Exhibit 99.4
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
Consolidated Financial Statements
March 31, 2017 and 2016
(Unaudited)
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Consolidated Balance Sheets
Unaudited
|
March 31, 2017 and December 31, 2016
|
(In thousands)
|
|
|
|
|
|
|
|
|
March 31,
2017
|
|
|
December 31,
2016
|
|
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
17,174
|
|
|
|
14,027
|
Accounts receivable
|
|
|
7,357
|
|
|
|
9,431
|
Related party receivables
|
|
|
79
|
|
|
|
79
|
Prepaid expenses and other
|
|
|
1,506
|
|
|
|
1,962
|
Total current assets
|
|
|
26,116
|
|
|
|
25,499
|
Property, plant and equipment:
|
|
|
|
|
|
|
|
In-service natural gas transmission plant
|
|
|
494,112
|
|
|
|
494,103
|
Construction work in progress
|
|
|
129
|
|
|
|
91
|
Total property, plant and equipment
|
|
|
494,241
|
|
|
|
494,194
|
Less: Accumulated provision for depreciation and amortization
|
|
|
198,133
|
|
|
|
195,661
|
Property, plant and equipment, net
|
|
|
296,108
|
|
|
|
298,533
|
Total assets
|
|
$
|
322,224
|
|
|
|
324,032
|
|
|
|
|
|
|
|
|
Liabilities and Partners' Equity
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
23,400
|
|
|
|
28,590
|
Accounts payable and accrued expenses
|
|
|
2,298
|
|
|
|
2,322
|
Related party payables
|
|
|
617
|
|
|
|
1,031
|
Distributions payable
|
|
|
4,700
|
|
|
|
6,000
|
State income taxes payable
|
|
|
509
|
|
|
|
82
|
Total current liabilities
|
|
|
31,524
|
|
|
|
38,025
|
Long-term debt
|
|
|
17,617
|
|
|
|
23,610
|
Deferred state income taxes
|
|
|
10,183
|
|
|
|
10,189
|
Total liabilities
|
|
|
59,324
|
|
|
|
71,824
|
Partners' equity:
|
|
|
|
|
|
|
|
Partners' capital
|
|
|
265,154
|
|
|
|
254,784
|
Accumulated other comprehensive loss
|
|
|
(2,254)
|
|
|
|
(2,576)
|
Total partners' equity
|
|
|
262,900
|
|
|
|
252,208
|
Total liabilities and partners' equity
|
|
$
|
322,224
|
|
|
|
324,032
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Consolidated Statements of Income
(Unaudited)
|
Three months ended March 31, 2017 and 2016
|
(In thousands)
|
|
|
|
|
|
|
2017 |
|
|
|
2016 |
Operating revenue
|
|
$
|
22,942
|
|
|
|
25,105
|
Operating expenses:
|
|
|
|
|
|
|
|
Operations and maintenance
|
|
|
1,557
|
|
|
|
1,873
|
Depreciation and amortization
|
|
|
2,473
|
|
|
|
2,466
|
Taxes other than income
|
|
|
2,148
|
|
|
|
2,036
|
Operating expenses
|
|
|
6,178
|
|
|
|
6,375
|
Operating income
|
|
|
16,764
|
|
|
|
18,730
|
Financial charges and other expenses/(income):
|
|
|
|
|
|
|
|
Interest expense
|
|
|
781
|
|
|
|
1,099
|
Amortization of realized loss on derivative financial instruments
|
|
|
322
|
|
|
|
322
|
Other income
|
|
|
(3)
|
|
|
|
(605)
|
Other expenses, net
|
|
|
1,100
|
|
|
|
816
|
Net income before income taxes
|
|
$
|
15,664
|
|
|
|
17,914
|
State income taxes:
|
|
|
|
|
|
|
|
Current
|
|
|
600
|
|
|
|
8,289
|
Deferred
|
|
|
(6)
|
|
|
|
(7,610)
|
|
|
|
594
|
|
|
|
679
|
Net income
|
|
$
|
15,070
|
|
|
|
17,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Consolidated Statements of Comprehensive Income (Unaudited)
|
Three months ended March 31, 2017 and 2016
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
|
2016
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
15,070
|
|
|
|
17,235
|
Other comprehensive income:
|
|
|
|
|
|
|
|
Amortization of realized loss on derivative financial instruments
|
|
|
322
|
|
|
|
322
|
Total comprehensive income
|
|
$
|
15,392
|
|
|
|
17,557
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these consolidated financial statements.
|
|
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Consolidated Statements of Cash Flows
(Unaudited)
|
Three months ended March 31, 2017 and 2016
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
2016 |
Cash flows from operating activities:
|
|
|
|
|
Net income
|
|
$
|
15,070
|
|
17,235
|
Adjustments to reconcile net income to net cash
|
|
|
|
|
|
provided by operating activities:
|
|
|
|
|
|
Depreciation and amortization
|
|
|
2,473
|
|
2,466
|
Allowance for equity funds used during construction
|
|
|
(2)
|
|
-
|
Amortization of deferred financing charges
|
|
|
82
|
|
77
|
Amortization of realized loss on derivative financial instruments
|
|
|
322
|
|
322
|
Deferred state income tax recovery
|
|
|
(6)
|
|
(7,610)
|
Asset and liability changes:
|
|
|
|
|
|
Accounts receivable
|
|
|
2,074
|
|
337
|
Prepaid expenses and other
|
|
|
456
|
|
439
|
Accounts payable and accrued expenses
|
|
|
401
|
|
9,185
|
Due to/from related parties
|
|
|
(413)
|
|
(1,975)
|
Net cash provided by (used in) operating activities
|
|
|
20,457
|
|
20,476
|
|
|
|
|
|
|
Cash flows used in investing activities:
|
|
|
|
|
|
Capital expenditures
|
|
|
(45)
|
|
(26)
|
Net cash used in investing activities
|
|
|
(45)
|
|
(26)
|
|
|
|
|
|
|
Cash flows used in financing activities:
|
|
|
|
|
|
Distributions to partners
|
|
|
(6,000)
|
|
(10,000)
|
Principal payments on long-term debt
|
|
|
(11,265)
|
|
(5,490)
|
Net cash used in financing activities
|
|
|
(17,265)
|
|
(15,490
|
Net change in cash and cash equivalents
|
|
|
3,147
|
|
4,960
|
Cash and cash equivalents at beginning of year
|
|
|
14,027
|
|
15,937
|
Cash and cash equivalents at end of year
|
|
$
|
17,174
|
|
20,897
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure for cash flow information:
|
Cash paid for interest, net of amount capitalized
|
|
$ |
1,479 |
|
1,023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Consolidated Statements of Changes in Partners' Equity
(Unaudited)
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Northern New England Investment Company
|
|
|
TCPL Portland Inc.
|
|
|
TC PipeLines Intermediate Limited Partnership
|
|
|
|
|
|
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
|
|
|
Total Partners' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Partners' equity at December 31, 2016
|
|
$
|
97,559
|
|
|
|
30,088
|
|
|
|
127,137
|
|
|
|
(2,576)
|
|
|
|
252,208
|
Net income
|
|
|
5,770
|
|
|
|
1,780
|
|
|
|
7,520
|
|
|
|
-
|
|
|
|
15,070
|
Other comprehensive income
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
322
|
|
|
|
322
|
Distributions to partners
|
|
|
(1,800)
|
|
|
|
(555)
|
|
|
|
(2,345)
|
|
|
|
-
|
|
|
|
(4,700)
|
Partners' equity at March 31, 2017
|
|
$
|
101,529
|
|
|
|
31,313
|
|
|
|
132,312
|
|
|
|
(2,254)
|
|
|
|
262,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these financial statements.
|
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Notes to Consolidated Financial Statements
(Unaudited)
|
Three months ended March 31, 2017 and 2016
|
|
1.
|
Description of Business
|
Portland Natural Gas Transmission System (the Partnership) is a Maine general partnership formed in 1993. The partners and ownership percentages effective January 1, 2016 were as follows:
Partner
|
|
Ownership
|
TC PipeLines Intermediate Limited Partnership (TCILP)
|
|
49.90%
|
Northern New England Investment Company (NNEIC)
|
|
38.29%
|
TCPL Portland Inc. (TCPL Portland)
|
|
11.81%
|
Prior to January 1, 2016, the Partnership was owned 61.71 percent by TCPL Portland, an indirect subsidiary of TransCanada Corporation (TransCanada), and 38.29 percent by NNEIC, a subsidiary of Gaz Métro Inc. On January 1, 2016, TCPL Portland sold 49.90 percent interest in the Partnership to an affiliate, TCILP. TCILP's parent, TC PipeLines, LP, is also an indirect subsidiary of TransCanada. The Partnership is managed by a Management Committee that consists of three members. Each partner designates one member to the committee and each member votes in proportion to the partner's ownership percentage. The Partnership owns 99 percent of PNGTS Operating Co., LLC (PNGTS-OpCo), a Massachusetts limited liability company that provides management services to the Partnership.
The Partnership owns a 295-mile natural gas pipeline, which includes 107 miles of jointly owned pipeline facilities (the Joint Facilities) with Maritimes and Northeast Pipeline L.L.C. (MNE), extending from United States-Canadian border near Pittsburg, New Hampshire to Dracut, Massachusetts. The Joint Facilities extends from Westbrook, Maine to Dracut, Massachusetts and the Partnership owns 31.6 percent of the undivided ownership interest based on contractually agreed upon percentages. M&N Operating Company, LLC, a subsidiary of MNE, operates and maintains the Joint Facilities on behalf of the joint ownership.
2.
|
Basis of Presentation and Principles of Consolidation
|
The Partnership maintains its accounts in accordance with United States (US) generally accepted accounting principles (GAAP). The financial statements and accompanying notes include the consolidated financial position and results of operations of the Partnership and PNGTS-OpCo. The Partnership records only its proportionate share of the jointly controlled assets of the Joint Facilities. Amounts are stated in US dollars.
These unaudited consolidated financial statements have been prepared in accordance with interim period reporting requirements. Because this is an interim period presented using a condensed format, this report should be read along with the Partnership's 2016 audited financial statements which include a summary of its significant accounting policies and other disclosures. The Partnership has made all adjustments that are of a normal, recurring nature to fairly present its interim period results.
3.
|
Commitments and Contingencies
|
The Partnership from time to time is subject to litigation incidental to its business. The Partnership is not aware of any liabilities that would have a material adverse effect on the Partnership's financial condition, results of operations, or cash flows as of March 31, 2017.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Notes to Consolidated Financial Statements
(Unaudited)
|
Three months ended March 31, 2017 and 2016
|
(b)
|
Environmental Matters
|
The Partnership is not aware of any material contingent liabilities with respect to compliance with applicable environmental laws and regulations.
4.
|
Transactions with Related Parties
|
The day-to-day management of the Partnership's affairs is the responsibility of PNGTS-OpCo pursuant to an operating agreement between PNGTS-OpCo and the Partnership effective October 2, 1996. PNGTS-OpCo has contracts with two wholly-owned subsidiaries of TransCanada, 9207670 Delaware, Inc. and 1120436 Alberta Ltd. (Service Companies), to perform its normal operational and administrative functions. For the three months ended March 31, 2017 and 2016, PNGTS-OpCo incurred total costs of $2.2 million and $1.9 million, respectively, primarily for services provided by the Service Companies. The impact of these charges on the Partnership's income was $2.7 million and $1.9 million, respectively. At March 31, 2017 and December 31, 2016, the Partnership owed $0.6 million and $1.0 million, respectively, to the Service Companies classified as related party payables on the consolidated balance sheets.
For the three months ended March 31, 2017 and 2016, the Partnership provided transportation services to one customer affiliated with the Partnership. Revenues from TransCanada Energy Ltd., a subsidiary of TransCanada, for 2017 and 2016 were $0.2 million and $0.5 million, respectively. At March 31, 2017 and December 31, 2016, the Partnership had outstanding receivables from TransCanada Energy Ltd. of $0.1 million classified as related party receivables on the consolidated balance sheets.
The state of New Hampshire imposes a business profits tax (BPT) levied at the partnership level. In years prior to 2016, the Partnership filed the BPT return on a combined basis with certain TransCanada affiliates. Beginning in 2016, the Partnership will file on a separate entity basis remitting its current BPT liability directly to the state of New Hampshire.
As a result of the BPT, the Partnership recognizes deferred taxes related to temporary differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases. The deferred taxes at March 31, 2017 and December 31, 2016 relate primarily to utility plant. For the three months ended March 31, 2017 and 2016, the New Hampshire BPT effective tax rate was 3.8 percent for both periods and was applied to taxable income.
On March 31, 2017, the Management Committee declared a distribution of $4.7 million divided among the partners based on their respective ownership percentages. The distribution was paid on April 18, 2017.
PORTLAND NATURAL GAS TRANSMISSION SYSTEM
|
Notes to Consolidated Financial Statements
(Unaudited)
|
Three months ended March 31, 2017 and 2016
|
On June 1, 2017, TCILP closed the acquisition of TCPL Portland's remaining 11.81 percent interest in the Partnership.
Subsequent events have been assessed through June 30, 2017, which is the date the financial statements were issued, and management of the Partnership has concluded there were no events or transactions during this period that would require recognition or disclosure in the financial statements other than those already reflected.
Exhibit 99.5
Summary Historical and Unaudited Pro Forma Financial Data
TC PipeLines, LP (the “Partnership”, “we”, “us”, or “our”) has derived the summary historical financial data of the Partnership as of and for the three months ended March 31, 2017 and for the years ended December 31, 2016 and 2015 from our historical 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, 2016 and our Quarterly Report on Form 10-Q for the quarter ended March 31, 2017 and the financial statements for Iroquois Gas Transmission System, L.P. (“Iroquois”) and Portland Natural Gas Transmission System (“PNGTS”), which are included as Exhibit 99.1, 99.2, 99.3, 99.4 to this Form 8-K.
On June 1, 2017, the Partnership acquired from subsidiaries of TransCanada a 49.34 percent interest in Iroquois, including a future option to acquire a further 0.66 percent in Iroquois, together with an additional 11.81 percent interest in PNGTS resulting in the Partnership owning a 61.71 percent interest in PNGTS (Acquisition). The total purchase price of the 2017 Acquisition was $765 million plus preliminary purchase price adjustments amounting to $9 million. The purchase price consisted of (i) $710 million for the Iroquois interest (less $165 million, which reflected our 49.34 percent share of Iroquois outstanding debt at March 31, 2017) (ii) $55 million for the additional 11.81 percent in PNGTS (less, $5 million, which reflected our 11.81% proportionate share in PNGTS’ debt at March 31, 2017) and (iii) preliminary working capital adjustments on Iroquois and PNGTS amounting to $6 million and $3 million respectively. The Partnership funded the cash portion of the transaction through a combination of proceeds from the Partnership’s May 25, 2017 public debt offering and borrowing under the Partnership’s Senior Credit Facility.
The unaudited pro forma statement of income adjustments for the years ended December 31, 2016 and 2015 and for three months ended March 31, 2017 reflect our acquisition of an additional 11.81 percent interest in PNGTS and a 49.34 percent interest in Iroquois from subsidiaries of TransCanada as if the Acquisition had occurred on January 1, 2015. On January 1, 2016, the Partnership acquired a 49.9 percent interest in PNGTS. The unaudited pro forma statement of income adjustments for the year ended December 31, 2015 reflect our acquisition of a 49.9 percent interest in PNGTS from a subsidiary of TransCanada as if it had occurred on January 1, 2015.
The unaudited pro forma balance sheet as at March 31, 2017 reflects the Acquisition as if such transaction had occurred on March 31, 2017.
This unaudited pro forma consolidated financial information is presented for informational purposes only and does not purport to represent what the Partnership’s 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 Partnership’s results of operations for any future period or financial position at any future date.
TC PipeLines, LP
Unaudited Pro Forma Consolidated Balance Sheet
March 31, 2017
(millions of dollars)
|
TC PipeLines, LP
|
|
Pro Forma Adjustments
|
|
Pro Forma
TC PipeLines, LP
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
Current assets
|
107
|
|
24
|
1
|
131
|
Investment in Great Lakes
|
441
|
|
-
|
|
441
|
Investment in Northern Border
|
489
|
|
-
|
|
489
|
Investment in PNGTS
|
132
|
|
(132)
|
1
|
-
|
Investment in Iroquois
|
-
|
|
228
|
2
|
228
|
Plant, property and equipment
|
1,866
|
|
296
|
1
|
2,162
|
Goodwill and other assets
|
131
|
|
|
|
131
|
|
3,166
|
|
416
|
|
3,582
|
|
|
|
|
|
|
Liabilities and Partners’ Equity
|
|
|
|
|
|
Current liabilities
|
43
|
|
10
|
1,3
|
53
|
Other liabilities
|
28
|
|
|
|
28
|
Long-term debt, including current portion
|
1,809
|
|
642
|
1,4
|
2,451
|
Deferred state income taxes
|
|
|
10
|
1
|
10
|
Total liabilities
|
1,880
|
|
662
|
|
2,542
|
|
|
|
|
|
|
Common units subject to rescission
|
64
|
|
|
|
64
|
|
|
|
|
|
|
Partners’ Equity
|
|
|
|
|
|
Common units
|
1,098
|
|
(339)
|
1,2,3,4
|
759
|
General Partner
|
28
|
|
(6)
|
1,2,3,4
|
22
|
Class B Units
|
95
|
|
|
|
95
|
Accumulated other comprehensive loss
|
1
|
|
(2)
|
1
|
(1)
|
Controlling interests
|
1,222
|
|
(347)
|
|
875
|
Non-controlling interests
|
-
|
|
101
|
|
101
|
Partners’ Equity
|
1,222
|
|
(246)
|
|
976
|
|
3,166
|
|
416
|
|
3,582
|
TC PipeLines, LP
Unaudited Pro Forma Consolidated Statement of Income
Three months ended March 31, 2017
(millions of dollars except per unit amounts)
|
TC PipeLines, LP
|
|
Pro Forma Adjustments
|
|
Pro Forma
TC PipeLines, LP
|
|
|
|
|
|
|
Equity earnings from investment in
Great Lakes
|
17
|
|
|
|
17
|
Equity earnings from investment in
Northern Border
|
19
|
|
-
|
|
19
|
Equity earnings from investment in PNGTS
|
7
|
|
(7)
|
5
|
-
|
Equity earnings from investment in Iroquois
|
-
|
|
13
|
6
|
13
|
Transmission revenues
|
89
|
|
23
|
5
|
112
|
Operating expenses
|
(12)
|
|
(2)
|
5
|
(14)
|
Property taxes
|
(5)
|
|
(2)
|
5
|
(7)
|
General and administrative
|
(2)
|
|
-
|
|
(2)
|
Depreciation
|
(22)
|
|
(2)
|
5
|
(24)
|
Financial charges and other
|
(16)
|
|
(6)
|
5,7
|
(22)
|
Net income before taxes
|
75
|
|
17
|
|
92
|
State income Taxes
|
-
|
|
(1)
|
5
|
(1)
|
Net income
|
75
|
|
16
|
|
91
|
|
|
|
|
|
|
Net income attributable to Non-Controlling Interests
|
-
|
|
6
|
5
|
6
|
Net income attributable to Controlling Interests
|
75
|
|
10
|
5
|
85
|
|
|
|
|
|
|
Net income attributable to Controlling Interests allocation
|
|
|
|
|
|
Common units 8
|
72
|
|
10
|
|
82
|
General partner 8
|
3
|
|
-
|
|
3
|
|
75
|
|
10
|
|
85
|
Net income per common unit8– basic and diluted
|
$1.05
|
|
$0.15
|
|
$1.20
|
Weighted average common units outstanding (millions)
|
68.3
|
|
-
|
|
68.3
|
TC PipeLines, LP
Unaudited Pro Forma Consolidated Statement of Income
Twelve months ended December 31, 2016
(millions of dollars except per unit amounts)
|
TC PipeLines, LP
|
|
Pro Forma Adjustments
|
|
Pro Forma
TC PipeLines, LP
|
|
|
|
|
|
|
Equity earnings from investment in
Great Lakes
|
28
|
|
|
|
28
|
Equity earnings from investment in
Northern Border
|
69
|
|
-
|
|
69
|
Equity earnings from investment in PNGTS
|
19
|
|
(19)
|
5
|
-
|
Equity earnings from investment in Iroquois
|
|
|
42
|
6
|
42
|
Transmission revenues
|
357
|
|
69
|
5
|
426
|
Operating expenses
|
(50)
|
|
(8)
|
5
|
(58)
|
Property taxes
|
(19)
|
|
(8)
|
5
|
(27)
|
General and administrative
|
(7)
|
|
-
|
|
(7)
|
Depreciation
|
(86)
|
|
(10)
|
5
|
(96)
|
Financial charges and other
|
(67)
|
|
(26)
|
5,7
|
(93)
|
Net income before taxes
|
244
|
|
40
|
|
284
|
State income Taxes
|
-
|
|
(1)
|
5
|
(1)
|
Net income
|
244
|
|
39
|
|
283
|
|
|
|
|
|
|
Net income attributable to Non-Controlling Interests
|
-
|
|
14
|
5
|
14
|
Net income attributable to Controlling Interests
|
244
|
|
25
|
5
|
269
|
|
|
|
|
|
|
Net income attributable to Controlling Interests allocation
|
|
|
|
|
|
Common units 8
|
211
|
|
24
|
|
235
|
General partner 8
|
11
|
|
1
|
|
12
|
Class B Units
|
22
|
|
|
|
22
|
|
244
|
|
25
|
|
269
|
Net income per common unit8– basic and diluted
|
$3.21
|
|
$0.37
|
|
$3.58
|
Weighted average common units outstanding (millions)
|
65.7
|
|
-
|
|
65.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TC PipeLines, LP
Unaudited Pro Forma Consolidated Statement of Income
Twelve months ended December 31, 2015
(millions of dollars except per unit amounts)
|
TC PipeLines, LP
|
|
Pro Forma
Adjustments
|
|
Pro Forma
TC PipeLines, LP
|
|
|
|
|
|
|
Equity earnings from investment in
Great Lakes
|
31
|
|
|
|
31
|
Equity earnings from investment in
Northern Border
|
66
|
|
-
|
|
66
|
Equity earnings from investment in PNGTS
|
|
|
|
|
-
|
Equity earnings from investment in Iroquois
|
|
|
43
|
6
|
43
|
Impairment of equity method investment
|
(199)
|
|
|
|
(199)
|
Transmission revenues
|
344
|
|
73
|
5
|
417
|
Operating expenses
|
(53)
|
|
(8)
|
5
|
(61)
|
Property taxes
|
(19)
|
|
(8)
|
5
|
(27)
|
General and administrative
|
(9)
|
|
-
|
|
(9)
|
Depreciation
|
(85)
|
|
(10)
|
5
|
(95)
|
Financial charges and other
|
(56)
|
|
(32)
|
5,7
|
(88)
|
Net income before taxes
|
20
|
|
58
|
|
78
|
State income Taxes
|
-
|
|
(2)
|
5
|
(2)
|
Net income
|
20
|
|
56
|
|
76
|
|
|
|
|
|
|
Net income attributable to Non-Controlling Interests
|
7
|
|
15
|
5
|
22
|
Net income attributable to Controlling Interests
|
13
|
|
41
|
5
|
54
|
|
|
|
|
|
|
Net income attributable to Controlling Interests allocation
|
|
|
|
|
|
Common units 8
|
(2)
|
|
40
|
|
38
|
General partner 8
|
3
|
|
1
|
|
4
|
Class B Units
|
12
|
|
-
|
|
12
|
|
13
|
|
41
|
|
54
|
Net income (loss) per common unit8– basic and diluted
|
($0.03)
|
|
$0.63
|
|
$0.60
|
Weighted average common units outstanding (millions)
|
63.9
|
|
-
|
|
63.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes to Unaudited Pro Forma Financial Data
Note 1. Basis of Presentation
The unaudited pro forma statement of income adjustments for the years ended December 31, 2016 and 2015 and for three months ended March 31, 2017 reflect our acquisition of an additional 11.81 percent interest in PNGTS and a 49.34 percent interest in Iroquois from subsidiaries of TransCanada as if the Acquisition had occurred on January 1, 2015. On January 1, 2016, the Partnership acquired a 49.9 percent interests in PNGTS. The unaudited pro forma statement of income adjustments for the year ended December 31, 2015 reflect our acquisition of a 49.9 percent interest in PNGTS from a subsidiary of TransCanada as if it had occurred on January 1, 2015. The unaudited pro forma balance sheet as at March 31, 2017 reflects the Acquisition as if such transaction had occurred on March 31, 2017.
The pro forma adjustments are based upon currently available information and certain estimates and assumptions; therefore, actual adjustments will differ from the pro forma adjustments. Management believes, however, that the assumptions provide a reasonable basis for presenting the significant effects of these transactions as contemplated, and that the pro forma adjustments give appropriate effect to those assumptions and are properly applied in the unaudited pro forma consolidated statement of income and balance sheet.
The unaudited pro forma consolidated statements 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 Partnership’s 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 Partnership’s results of operations for any future period or financial position at any future date.
The unaudited pro forma consolidated financial information reflects the Acquisition as follows:
· the closing of a $500 million public offering of senior unsecured notes on May 25, 2017 bearing an interest rate of 3.90 percent maturing May 25, 2027. The net proceeds of $497 million were used to fund a portion of the Acquisition.;
· the assumed utilization of senior credit facility amounting to $107 million to finance the remaining portion of the purchase price of the Acquisition; and
· the acquisition from subsidiaries of TransCanada, a 49.34 percent interest in Iroquois, together with an additional 11.81 percent interest in PNGTS resulting in the Partnership owning a 61.71 percent in PNGTS. The total purchase price of the 2017 Acquisition was $765 million plus preliminary purchase price adjustments amounting to $9 million The purchase price consisted of (i) $710 million for the Iroquois interest (less $165 million, which reflected our 49.34 percent share of Iroquois outstanding debt at March 31,2017) (ii) $55 million for the additional 11.81 percent in PNGTS (less, $5 million, which reflected our 11.81% proportionate share in PNGTS’ debt at March 31,2017) and ( iii) preliminary working capital adjustments on Iroquois and PNGTS amounting to $6 million and $3 million respectively.
Note 2. Proforma Adjustments and Assumptions
The following significant estimates and assumptions have been used in preparation of the unaudited pro forma financial data:
(1)
|
The acquisition of 11.81 percent equity interests in PNGTS’ net assets will result in the Partnership’s total ownership percentage of 61.71% and will be accounted for as transactions between entities under common control, whereby assets and liabilities of PNGTS will be recorded at TransCanada’s historical carrying values. PNGTS will become a subsidiary of the Partnership and will be consolidated. The consolidation of PNGTS includes state taxes for business profits tax (BPT) levied by the state of New Hampshire at the PNGTS level resulting in PNGTS’ recognition of deferred taxes related to the temporary differences between the financial statement carrying amount of existing assets and liabilities and their respective tax bases.
|
As the fair value paid for the additional 11.81% interest in PNGTS was in excess of the recorded net assets of PNGTS, the excess purchase price at March 31, 2017 of approximately $21 million will be recorded as a reduction to Partners’ equity, representing a $21 million reduction in the common units equity and a $nil million reduction in the general partner equity. Additionally, the intercompany distributions between the Partnership and PNGTS amounting to $2 million and between PNGTS and TransCanada amounting to $3 million were eliminated resulting to a net increase in working capital of $1 million and a corresponding increase of $1 million in the common units equity and a $nil million adjustment in the general partner equity.
(2)
|
The acquisition of 49.34 percent equity interests in Iroquois net assets will be accounted for as transactions between entities under common control, whereby the Partnership’s investment in Iroquois will be recorded at TransCanada’s historical carrying values. As the fair value paid for 49.34% equity interest in Iroquois was in excess of the recorded net assets of Iroquois, the excess purchase price at March 31, 2017 of approximately $323 million would be recorded as a reduction to Partners’ equity, representing a $317 million reduction in the common units equity and a $6 million reduction in the general partner equity.
|
(3)
|
The pro forma adjustment to current liabilities at March 31, 2017 reflects an estimated payable of $3 million related to the debt issuance, which will be deferred and amortized over the life of the debt, and a $2 million payable related to acquisition costs. Actual results could differ from these estimates. Additionally, the $2 million payable related to acquisition costs decreased common units equity by $2 million and a $nil million reduction in the general partner equity and the acquisition costs are not included in the proforma adjustment to expenses in the proforma income statement for all periods presented. Consistent with our accounting policy, the debt issuance cost of $3 million is presented net of total long term debt in the proforma balance sheet.
|
(4)
|
The increase to long-term debt reflects the financing used to complete the Acquisition. The pro forma adjustment reflects the issuance of $500 million public debt offering of senior unsecured notes, net of discount of $3 million, for a total proceeds of $497 million and a draw of $107 million on our revolving credit facility. Consistent with our accounting policy, the debt discount of $3 million is presented net of total long term debt in the proforma balance sheet.
|
(5)
|
The pro forma adjustment reflects the consolidation of 61.71% interest in PNGTS and elimination of equity earnings in PNGTS previously recognized. The consolidation of PNGTS includes the state income tax expense (approximately at 3.8 percent) relating to business profits tax (BPT) levied by the state of New Hampshire at the PNGTS level.
|
(6)
|
The pro forma adjustment reflects the 49.34% equity earnings from Iroquois income.
|
(7)
|
The proforma adjustment reflects the inclusion of (1) interest expense relating to the issuance of $500 million of the fixed-rate debt for the three months ended March 31, 2017 and years ended December 31, 2016 and 2015 using the fixed interest rate of 3.90 percent per annum and (2) interest expense relating to the draw of $107 million on our revolving credit facility for the three months ended March 31, 2017 and years ended December 31, 2016 and 2015 using weighted average interest incurred during the period of 2.03 percent, 1.72 percent and 1.44 percent per annum, respectively (3) interest expense relating to a draw of $190 million on our revolving credit facility for the year ended December 31, 2015 at a weighted average interest rate of 1.44 percent, representing the utilization of our revolver in the 49.9 percent acquisition of PNGTS on January 1, 2016 (the interest expense incurred on this borrowing is already reflected in our
|
|
historical information beginning January 1, 2016) and (4) the amortization of the $3 million debt issuance fee of $3 million and debt discount of $3 million, which are both assumed to be amortized over 10 years. In addition, there would be an increase in interest expense relating to the consolidation of PNGTS as described in Note 1 and footnote 5. For the three months ended March 31, 2017 and years ended December 31, 2016 and 2015, there would be an increase of $1 million, $4 million and $7 million, respectively, recognized in relation to consolidation of 61.71 percent interest on PNGTS as if it had occurred on January 1, 2015.
Additionally, the Partnership has variable interest exposure on its revolving credit facility. If interest rates hypothetically increased (decreased) by 0.125 percent on the borrowings on its variable-rate revolving credit facility, compared with the weighted average interest incurred during three months ended March 31, 2017 and years ended December 31, 2016 and 2015 , the interest expense as reflected on the proforma adjustment would increase (decrease) and net income would decrease (increase) by approximately $nil million, $1 million and $1 million, respectively.
|
(8)
|
Net income per common unit is computed by dividing net income attributable to Controlling Interests, after deduction of amounts attributable to the General Partner and Class B units by the weighted average number of common units outstanding.
The amounts allocable to the General Partner equals an amount based upon the General Partner’s effective two percent general partner interest, plus an amount equal to incentive distributions. Incentive distributions are paid to the General Partner if quarterly cash distributions on the common units exceed levels specified in the Partnership Agreement.
The amount allocable to the Class B units in 2017 equals 30 percent of GTN’s distributable cash flow during the year ended December 31, 2017 less $20 million. During the three months ended March 31, 2017, no amounts were allocated to the Class B units as the annual threshold of $20 million has not been exceeded.
The amount allocated to the Class B units during the years ended December 31, 2016 and 2015 were $22 million and $12 million. respectively.
The common units and general partner’s allocation were based on historical calculations, adjusted for the income impact of the 61.71 percent interest in PNGTS and 49.34 percent interest in Iroquois as if it had occurred on January 1, 2015.
|
8