Exhibit
|
|
Description
|
|
|
|
|
Annual Report 2023
|
|
ALGONQUIN POWER & UTILITIES CORP.
|
|
|
(registrant)
|
|
|
||
Date: May 3, 2024
|
By:
|
/s/ Darren Myers
|
|
Name:
|
Darren Myers
|
|
Title:
|
Chief Financial Officer
|
|
|
|
|
|
|
Explanatory Notes | |||||
Caution Concerning Forward-Looking Statements and Forward-Looking Information | |||||
Caution Concerning Non-GAAP Measures | |||||
Overview and Business Strategy | |||||
Significant Updates | |||||
2023 Fourth Quarter Results From Operations
|
|||||
2023 Annual Results from Operations
|
|||||
2023 Net Earnings Summary
|
|||||
2023 Adjusted EBITDA Summary
|
|||||
Regulated Services Group | |||||
Renewable Energy Group | |||||
AQN: Corporate and Other Expenses | |||||
Non-GAAP Financial Measures | |||||
Summary of Property, Plant and Equipment Expenditures | |||||
Liquidity and Capital Reserves | |||||
Share-Based Compensation Plans | |||||
Management of Capital Structure | |||||
Related Party Transactions | |||||
Enterprise Risk Management | |||||
Quarterly Financial Information | |||||
Summary Financial Information of Atlantica | |||||
Disclosure Controls and Procedures | |||||
Critical Accounting Estimates and Policies |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
1
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
2
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
3
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 4 |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
5
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
6
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
7
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 8 |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(all dollar amounts in $ millions except per share information) |
Three months ended December 31
|
|
Twelve months ended December 31 | ||||||||||||||||||||||||||||||||
2023 |
|
2022 |
|
Change |
|
2023 |
|
2022 |
|
Change | |||||||||||||||||||||||||
Net earnings (loss) attributable to shareholders | $186.3 |
|
$(74.4) |
|
350% |
|
$28.7 |
|
$(212.0) |
|
114% | ||||||||||||||||||||||||
Adjusted Net Earnings1,2
|
$115.5 |
|
$97.6 |
|
18% |
|
$372.0 |
|
$420.3 |
|
(11)% | ||||||||||||||||||||||||
Adjusted EBITDA1,3
|
$334.3 |
|
$295.5 |
|
13% |
|
$1,235.4 |
|
$1,192.8 |
|
4% | ||||||||||||||||||||||||
Net earnings (loss) per common share | $0.27 |
|
$(0.11) |
|
345% |
|
$0.03 |
|
$(0.33) |
|
109% | ||||||||||||||||||||||||
Adjusted Net Earnings per common share1,2
|
$0.16 |
|
$0.14 |
|
14% |
|
$0.53 |
|
$0.61 |
|
(13)% |
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
||||
2 |
Excludes gain on sale of renewable assets of $53.4 million and $54.6 million including tax
adjustments, respectively, for the three and twelve months ended December 31, 2022.
|
||||
3 |
Excludes gain on sale of renewable assets of $62.8 million and $64.0 million, respectively, for
the three and twelve months ended December 31, 2022.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
10
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 11 |
|
|
|
|
|
|
|
|
|
|
|
|
Key Financial Information
|
Three months ended December 31 | ||||||||||
(all dollar amounts in $ millions except per share information) | 2023 |
|
2022 | ||||||||
Revenue | $ | 666.9 |
|
|
$ | 748.0 |
|
||||
Net earnings (loss) attributable to shareholders | 186.3 |
|
|
(74.4) |
|
||||||
Cash provided by operating activities | 200.7 |
|
|
214.6 |
|
||||||
Adjusted Net Earnings1
|
115.5 |
|
|
97.6 |
|
||||||
Adjusted EBITDA1
|
334.3 |
|
|
295.5 |
|
||||||
Adjusted Funds from Operations1
|
198.9 |
|
|
191.9 |
|
||||||
Dividends declared to common shareholders | 75.6 |
|
|
123.7 |
|
||||||
Weighted average number of common shares outstanding | 688,717,137 |
|
|
683,281,170 |
|
||||||
Per share |
|
|
|
||||||||
Basic net earnings (loss) | $ | 0.27 |
|
|
$ | (0.11) |
|
||||
Diluted net earnings (loss) | $ | 0.27 |
|
|
$ | (0.11) |
|
||||
Adjusted Net Earnings1
|
$ | 0.16 |
|
|
$ | 0.14 |
|
||||
Dividends declared to common shareholders | $ | 0.11 |
|
|
$ | 0.18 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
||||
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
12
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 13 |
|
|
|
|
|
|
(all dollar amounts in $ millions) | Three months ended December 31 | ||||
Comparative Prior Period Revenue | $ | 748.0 |
|
||
REGULATED SERVICES GROUP |
|
||||
Existing Facilities |
|
||||
Electricity: Decrease is primarily due to lower wind pricing of approximately $12.0 million
and unfavourable weather of approximately $6.0 million at the Empire (MO, KS, AR, OK) Electric System, with the remaining decrease primarily due to lower pass through commodity costs and other costs at the Granite State (NH) and Empire
Electric Systems.
|
(38.6) |
|
|||
Natural Gas: Decrease is primarily due to lower pass through commodity costs.
|
(54.6) |
|
|||
Water: Increase is primarily due to the inflationary rate increase mechanism at the Suralis
(Chile) Water System and organic growth at the Litchfield Park (AZ) Water and Sewer System and Gold Canyon (AZ) Sewer System.
|
5.4 |
|
|||
Other: Decrease is primarily due to lower activity in the non-regulated business in Bermuda.
|
(4.0) |
|
|||
|
(91.8) |
|
|||
Rate Reviews |
|
||||
Electricity: Increase is primarily due to the implementation of new rates at the CalPeco
(CA), Empire (OK), Granite State (NH) and Bermuda Electric Light Company (“BELCO”) Electric Systems.
|
11.1 |
|
|||
Natural Gas: |
0.4 |
|
|||
Water: Increase is primarily due to the implementation of new rates at the Park Water (CA) and Pine Bluff (AR) Water
Systems.
|
5.2 |
|
|||
|
16.7 |
|
|||
Foreign Exchange | 0.5 |
|
|||
|
|
||||
RENEWABLE ENERGY GROUP |
|
||||
Existing Facilities |
|
||||
Hydro: | (0.2) |
|
|||
Wind CA: Decrease is primarily due to lower wind resources across all Canadian wind facilities. | (0.8) |
|
|||
Wind U.S.: Decrease is primarily due to lower wind resources across the majority of the U.S. wind facilities and lower availability revenue at the Maverick Creek Wind Facility. | (8.7) |
|
|||
Solar: Increase is primarily due to favourable capacity revenues across majority of the Solar
facilities.
|
2.8 |
|
|||
Thermal & Renewable Natural Gas: Decrease is primarily due to unfavourable overall energy
market pricing for the Windsor Locks Thermal Facility partially offset by favourable capacity revenue for the Sanger Thermal Facility.
|
(0.6) |
|
|||
Other: Decrease is primarily due to lower portfolio optimization revenue.
|
(2.0) |
|
|||
|
(9.5) |
|
|||
New Facilities |
|
||||
Wind U.S: Increase is primarily driven by the Deerfield II Wind Facility (achieved COD in
March 2023)
|
3.3 |
|
|||
|
3.3 |
|
|||
Foreign Exchange | (0.3) |
|
|||
Current Period Revenue | $ | 666.9 |
|
||
|
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 14 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key Financial Information
|
Twelve months ended December 31 | ||||||||||||||||
(all dollar amounts in $ millions except per share information) | 2023 |
|
2022 |
|
2021 | ||||||||||||
Revenue | $ | 2,698.0 |
|
|
$ | 2,765.0 |
|
|
$ | 2,274.1 |
|
||||||
Net earnings (loss) attributable to shareholders | 28.7 |
|
|
(212.0) |
|
|
264.9 |
|
|||||||||
Cash provided by operating activities | 628.0 |
|
|
619.1 |
|
|
157.5 |
|
|||||||||
Adjusted Net Earnings1
|
372.0 |
|
|
420.3 |
|
|
449.0 |
|
|||||||||
Adjusted EBITDA1
|
1,235.4 |
|
|
1,192.8 |
|
|
1,076.3 |
|
|||||||||
Adjusted Funds from Operations1
|
724.6 |
|
|
790.3 |
|
|
757.9 |
|
|||||||||
Dividends declared to common shareholders | 301.8 |
|
|
486.0 |
|
|
423.0 |
|
|||||||||
Weighted average number of common shares outstanding | 688,738,717 |
|
|
677,862,207 |
|
|
622,347,677 |
|
|||||||||
Per share |
|
|
|
|
|
||||||||||||
Basic net earnings (loss) | $ | 0.03 |
|
|
$ | (0.33) |
|
|
$ | 0.41 |
|
||||||
Diluted net earnings (loss) | $ | 0.03 |
|
|
$ | (0.33) |
|
|
$ | 0.41 |
|
||||||
Adjusted Net Earnings1
|
$ | 0.53 |
|
|
$ | 0.61 |
|
|
$ | 0.71 |
|
||||||
Dividends declared to common shareholders | $ | 0.43 |
|
|
$ | 0.71 |
|
|
$ | 0.67 |
|
||||||
Total assets | 18,374.0 |
|
|
17,627.6 |
|
|
16,797.5 |
|
|||||||||
Long-term debt2
|
8,516.3 |
|
|
7,512.3 |
|
|
6,211.7 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
||||
2 | Includes current and long-term portion of debt and convertible debentures per the annual consolidated financial statements. |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
15
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 16 |
|
|
|
|
|
|
(all dollar amounts in $ millions) | Twelve months ended December 31 | ||||
Comparative Prior Period Revenue | $ | 2,765.0 |
|
||
REGULATED SERVICES GROUP |
|
||||
Existing Facilities |
|
||||
Electricity: Decrease is primarily due to lower wind pricing of approximately $27.0 million and unfavourable weather of approximately $27.0 million at the Empire (MO, KS, AR, OK) Electric System with the remaining decrease primarily due to one-time insurance proceeds for the Neosho Ridge Wind Facility. | (66.7) |
|
|||
Natural Gas: Decrease is primarily due to lower pass through commodity costs.
|
(72.0) |
|
|||
Water: Increase is primarily due to the inflationary rate increase mechanism at the Suralis
(Chile) Water System and organic growth at the Litchfield Park (AZ) Water and Sewer System and Gold Canyon (AZ) Sewer System.
|
21.3 |
|
|||
Other: Decrease is primarily due to lower activity in the non-regulated business in Bermuda.
|
(5.6) |
|
|||
|
(123.0) |
|
|||
Rate Reviews |
|
||||
Electricity: Increase is primarily due to the implementation of new rates at the CalPeco (CA) Electric System retroactive to the first quarter of 2022, as well as the implementation of new rates at the Empire (OK, MO), Granite State (NH) and BELCO (Bermuda) Electric Systems. | 84.6 |
|
|||
Natural Gas: Increase is primarily due to the
implementation of new rates at the EnergyNorth (NH), Peach State (GA), St. Lawrence (NY), Midstates (MO) and Empire (MO) Gas Systems. |
5.2 |
|
|||
Water: Increase is primarily due to the implementation of new rates at the Park (CA) Water
System with one-time retroactive revenues to the third quarter of 2022 and the implementation of new rates at the Pine Bluff (AR) Water System.
|
12.4 |
|
|||
|
102.2 |
|
|||
Foreign Exchange | 3.4 |
|
|||
|
|
||||
|
|
||||
RENEWABLE ENERGY GROUP |
|
||||
Existing Facilities |
|
||||
Hydro: Decrease is primarily driven by lower retail sales in the Maritimes Region and unfavourable energy market pricing for Western Canada Region. | (5.3) |
|
|||
Wind CA: Decrease is primarily due to lower wind resources across all Canadian wind facilities. | (7.6) |
|
|||
Wind U.S.: Decrease is primarily due to lower wind resources across the U.S. wind facilities.
|
(14.8) |
|
|||
Solar: Decrease is primarily driven by unfavourable energy market pricing across majority of
the Solar facilities.
|
(2.1) |
|
|||
Thermal & Renewable Natural Gas: Decrease is primarily driven by unfavourable energy
market pricing at the Sanger and Windsor Locks Thermal Facilities.
|
(17.3) |
|
|||
Other: Decrease is primarily due to lower portfolio optimization revenue.
|
(7.4) |
|
|||
|
(54.5) |
|
|||
New Facilities |
|
||||
Wind U.S: Increase is primarily driven by the Deerfield II Wind Facility (achieved COD in
March 2023).
|
4.5 |
|
|||
Other: Increase is primarily driven by the Blue Hill Wind Facility (achieved COD in April
2022).
|
4.4 |
|
|||
|
8.9 |
|
|||
Foreign Exchange | (4.0) |
|
|||
Current Period Revenue | $ | 2,698.0 |
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 17 |
|
|
|
|
|
|
|
|
|
|
|
|
Change in net earnings (loss) attributable to shareholders | Three months ended |
|
Twelve months ended | ||||||||
|
December 31 |
|
December 31 | ||||||||
(all dollar amounts in $ millions) | 2023 |
|
2023 | ||||||||
Net loss attributable to shareholders – Prior Period Balance
|
$ | (74.4) |
|
|
$ | (212.0) |
|
||||
Adjusted EBITDA1
|
38.8 |
|
|
42.6 |
|
||||||
Net earnings attributable to the non-controlling interest, exclusive of HLBV | (10.5) |
|
|
(34.6) |
|
||||||
Income tax recovery | (27.4) |
|
|
24.8 |
|
||||||
Interest expense | (9.9) |
|
|
(75.1) |
|
||||||
Other net losses | (11.8) |
|
|
(111.5) |
|
||||||
Asset impairment charge | 136.1 |
|
|
136.1 |
|
||||||
Impairment of equity-method investee | 75.9 |
|
|
75.9 |
|
||||||
Unrealized loss on energy derivatives included in revenue | (2.6) |
|
|
(6.6) |
|
||||||
Pension and post-employment non-service costs | (0.2) |
|
|
(8.9) |
|
||||||
Change in value of investments carried at fair value | 137.5 |
|
|
269.1 |
|
||||||
Tax equity issuance costs | — |
|
|
(1.2) |
|
||||||
Gain on derivative financial instruments | (5.8) |
|
|
0.2 |
|
||||||
Gain on sale of assets | (62.8) |
|
|
(64.0) |
|
||||||
Foreign exchange | 10.7 |
|
|
5.4 |
|
||||||
Depreciation and amortization | (7.3) |
|
|
(11.5) |
|
||||||
Net earnings attributable to shareholders – Current Period Balance
|
$ | 186.3 |
|
|
$ | 28.7 |
|
||||
Change in Net Earnings ($) | $ | 260.7 |
|
|
$ | 240.7 |
|
||||
Change in Net Earnings (%) | 350.4 | % |
|
113.5 | % |
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
Adjusted EBITDA1 by business units
|
December 31 |
|
December 31 | ||||||||||||||||||||
(all dollar amounts in $ millions) | 2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Divisional Operating Profit for Regulated Services Group1
|
$ | 238.3 |
|
|
$ | 214.4 |
|
|
$ | 954.1 |
|
|
$ | 863.6 |
|
||||||||
Divisional Operating Profit for Renewable Energy Group1
|
107.6 |
|
|
101.5 |
|
|
371.8 |
|
|
410.7 |
|
||||||||||||
Administrative Expenses | (19.3) |
|
|
(21.2) |
|
|
(90.4) |
|
|
(80.2) |
|
||||||||||||
Other Income & Expenses | 7.7 |
|
|
0.8 |
|
|
(0.1) |
|
|
(1.3) |
|
||||||||||||
Total AQN Adjusted EBITDA1
|
$ | 334.3 |
|
|
$ | 295.5 |
|
|
$ | 1,235.4 |
|
|
$ | 1,192.8 |
|
||||||||
Change in Adjusted EBITDA1 ($)
|
$ | 38.8 |
|
|
|
|
$ | 42.6 |
|
|
|
||||||||||||
Change in Adjusted EBITDA1 (%)
|
13.1 | % |
|
|
|
3.6 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in Adjusted EBITDA1 Breakdown
|
Three months ended December 31, 2023 | |||||||||||||
(all dollar amounts in $ millions) | Regulated Services | Renewable Energy | Corporate | Total | ||||||||||
Prior period balances | $ | 214.4 |
|
$ | 101.5 |
|
$ | (20.4) |
|
$ | 295.5 |
|
||
Existing Facilities and Investments | 12.1 |
|
5.4 |
|
6.9 |
|
24.4 |
|
||||||
New Facilities and Investments | — |
|
(1.4) |
|
— |
|
(1.4) |
|
||||||
Rate Reviews | 11.7 |
|
— |
|
— |
|
11.7 |
|
||||||
Foreign Exchange Impact | 0.1 |
|
2.1 |
|
— |
|
2.2 |
|
||||||
Administrative Expenses | — |
|
— |
|
1.9 |
|
1.9 |
|
||||||
Total change during the period | $ | 23.9 |
|
$ | 6.1 |
|
$ | 8.8 |
|
$ | 38.8 |
|
||
Current period balances | $ | 238.3 |
|
$ | 107.6 |
|
$ | (11.6) |
|
$ | 334.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in Adjusted EBITDA1 Breakdown
|
Twelve months ended December 31, 2023 | |||||||||||||
(all dollar amounts in $ millions) | Regulated Services | Renewable Energy | Corporate | Total | ||||||||||
Prior period balances | $ | 863.6 |
|
$ | 410.7 |
|
$ | (81.5) |
|
$ | 1,192.8 |
|
||
Existing Facilities and Investments | 26.7 |
|
(45.4) |
|
1.2 |
|
(17.5) |
|
||||||
New Facilities and Investments | — |
|
9.1 |
|
— |
|
9.1 |
|
||||||
Rate Reviews | 62.6 |
|
— |
|
— |
|
62.6 |
|
||||||
Foreign Exchange Impact | 1.2 |
|
(2.6) |
|
— |
|
(1.4) |
|
||||||
Administrative Expenses | — |
|
— |
|
(10.2) |
|
(10.2) |
|
||||||
Total change during the period | $ | 90.5 |
|
$ | (38.9) |
|
$ | (9.0) |
|
$ | 42.6 |
|
||
Current period balances | $ | 954.1 |
|
$ | 371.8 |
|
$ | (90.5) |
|
$ | 1,235.4 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility System Type | As at December 31 | ||||||||||||||||||||||
2023 |
|
2022 | |||||||||||||||||||||
(all dollar amounts in $ millions) | Assets |
Net Utility Sales1
|
Total Customer Connections2
|
|
Assets |
Net Utility Sales1
|
Total Customer Connections2
|
||||||||||||||||
Electricity | 5,142.7 |
|
865.7 |
|
309,000 |
|
|
5,016.5 |
|
813.4 |
|
309,000 |
|
||||||||||
Natural Gas | 1,843.5 |
|
354.1 |
|
375,000 |
|
|
1,722.6 |
|
345.9 |
|
375,000 |
|
||||||||||
Water and Wastewater | 1,678.1 |
|
379.5 |
|
572,000 |
|
|
1,525.1 |
|
346.1 |
|
566,000 |
|
||||||||||
Other | 281.3 |
|
51.1 |
|
|
|
290.7 |
|
54.2 |
|
|
||||||||||||
Total | $ | 8,945.6 |
|
$ | 1,650.4 |
|
1,256,000 |
|
|
$ | 8,554.9 |
|
$ | 1,559.6 |
|
1,250,000 |
|
||||||
|
|
|
|
|
|
|
|
||||||||||||||||
Accumulated Deferred Income Taxes Liability | $ | 750.8 |
|
|
|
|
$ | 689.1 |
|
|
|
|
|
|
|
|
|
1 |
Net Utility Sales for the twelve months ended December 31, 2023 and 2022. See Caution Concerning Non-GAAP Measures.
|
||||
2 | Total Customer Connections represents the sum of all active and vacant customer connections. |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Electric Distribution Systems | Three months ended December 31 |
|
Twelve months ended December 31 | ||||||||||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 | |||||||||||||||||
Average Active Electric Customer Connections For The Period |
|
|
|
|
|
|
|
||||||||||||||||
Residential | 262,900 |
|
|
262,500 |
|
262500 | 262,700 |
|
|
261,900 |
|
||||||||||||
Commercial and industrial | 42,900 |
|
|
43,200 |
|
|
42,700 |
|
|
42,800 |
|
||||||||||||
Total Average Active Electric Customer Connections For The Period | 305,800 |
|
|
305,700 |
|
|
305,400 |
|
|
304,700 |
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
Customer Usage (GW-hrs) |
|
|
|
|
|
|
|
||||||||||||||||
Residential | 635.1 |
|
|
653.3 |
|
|
2,741.5 |
|
|
2,899.6 |
|
||||||||||||
Commercial and industrial | 902.2 |
|
|
924.2 |
|
|
3,820.0 |
|
|
3,849.3 |
|
||||||||||||
Total Customer Usage (GW-hrs) | 1,537.3 |
|
|
1,577.5 |
|
|
6,561.5 |
|
|
6,748.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas Distribution Systems | Three months ended December 31 |
|
Twelve months ended December 31 | ||||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Average Active Natural Gas Customer Connections For The Period |
|
|
|
|
|
|
|
||||||||||||||||
Residential | 325,600 |
|
|
321,100 |
|
|
326,500 |
|
|
320,300 |
|
||||||||||||
Commercial and industrial | 40,800 |
|
|
39,100 |
|
|
40,600 |
|
|
38,800 |
|
||||||||||||
Total Average Active Natural Gas Customer Connections For The Period | 366,400 |
|
|
360,200 |
|
|
367,100 |
|
|
359,100 |
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
Customer Usage (MMBTU) |
|
|
|
|
|
|
|
||||||||||||||||
Residential | 4,358,000 |
|
|
5,433,000 |
|
|
18,822,000 |
|
|
20,912,000 |
|
||||||||||||
Commercial and industrial | 4,894,000 |
|
|
5,723,000 |
|
|
20,215,000 |
|
|
20,607,000 |
|
||||||||||||
Total Customer Usage (MMBTU) | 9,252,000 |
|
|
11,156,000 |
|
|
39,037,000 |
|
|
41,519,000 |
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Water and Wastewater Distribution Systems | Three months ended December 31 |
|
Twelve months ended December 31 | ||||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Average Active Customer Connections For The Period |
|
|
|
|
|
|
|
||||||||||||||||
Wastewater customer connections | 55,600 |
|
|
49,100 |
|
|
52,100 |
|
|
48,100 |
|
||||||||||||
Water distribution customer connections | 506,300 |
|
|
504,600 |
|
|
508,400 |
|
|
501,300 |
|
||||||||||||
Total Average Active Customer Connections For The Period | 561,900 |
|
|
553,700 |
|
|
560,500 |
|
|
549,400 |
|
||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
Gallons Provided (millions of gallons) |
|
|
|
|
|
|
|
||||||||||||||||
Wastewater treated | 869 |
|
|
822 |
|
|
3,350 |
|
|
3,233 |
|
||||||||||||
Water provided | 10,188 |
|
|
9,851 |
|
|
41,435 |
|
|
41,527 |
|
||||||||||||
Total Gallons Provided (millions of gallons) | 11,057 |
|
|
10,673 |
|
|
44,785 |
|
|
44,760 |
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
December 31 |
|
December 31 | ||||||||||||||||||||
(all dollar amounts in $ millions) | 2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Revenue |
|
|
|
|
|
|
|
||||||||||||||||
Regulated electricity distribution | $ | 297.0 |
|
|
$ | 325.8 |
|
|
$ | 1,295.5 |
|
|
$ | 1,278.9 |
|
||||||||
Less: Regulated electricity purchased | (95.7) |
|
|
(124.2) |
|
|
(429.8) |
|
|
(465.5) |
|
||||||||||||
Net Utility Sales - electricity1
|
201.3 |
|
|
201.6 |
|
|
865.7 |
|
|
813.4 |
|
||||||||||||
Regulated gas distribution | 167.4 |
|
|
221.8 |
|
|
621.2 |
|
|
686.7 |
|
||||||||||||
Less: Regulated gas purchased | (71.6) |
|
|
(125.5) |
|
|
(267.1) |
|
|
(340.8) |
|
||||||||||||
Net Utility Sales - natural gas1
|
95.8 |
|
|
96.3 |
|
|
354.1 |
|
|
345.9 |
|
||||||||||||
Regulated water reclamation and distribution | 100.5 |
|
|
89.0 |
|
|
399.1 |
|
|
364.4 |
|
||||||||||||
Less: Regulated water purchased | (5.9) |
|
|
(8.6) |
|
|
(19.6) |
|
|
(18.3) |
|
||||||||||||
Net Utility Sales - water reclamation and distribution1
|
94.6 |
|
|
80.4 |
|
|
379.5 |
|
|
346.1 |
|
||||||||||||
Other revenue2
|
11.6 |
|
|
14.5 |
|
|
51.1 |
|
|
54.2 |
|
||||||||||||
Net Utility Sales1,3
|
403.3 |
|
|
392.8 |
|
|
1,650.4 |
|
|
1,559.6 |
|
||||||||||||
Operating expenses | (193.4) |
|
|
(185.8) |
|
|
(786.6) |
|
|
(736.5) |
|
||||||||||||
Income from long-term investments
|
11.6 |
|
|
5.2 |
|
|
45.0 |
|
|
21.9 |
|
||||||||||||
HLBV4
|
16.8 |
|
|
2.2 |
|
|
45.3 |
|
|
18.6 |
|
||||||||||||
Divisional Operating Profit1,5
|
$ | 238.3 |
|
|
$ | 214.4 |
|
|
$ | 954.1 |
|
|
$ | 863.6 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
||||
2 |
See Note 21 in the annual
consolidated financial statements.
|
||||
3 |
This table contains a reconciliation of Net Utility Sales to revenue. The relevant sections of
the table are derived from and should be read in conjunction with the consolidated
statement of operations and Note 21 in the annual consolidated financial statements, “Segmented Information”. This supplementary disclosure is intended to more fully explain disclosures related to Net Utility Sales and provides additional
information related to the operating performance of the Regulated Services Group. Investors are cautioned that Net Utility Sales should not be construed as an alternative to revenue.
|
||||
4 |
HLBV income represents the value of net tax attributes monetized by the Regulated Services
Group in the period at the Luning and Turquoise Solar Facilities and the Neosho Ridge, Kings Point and North Fork Ridge Wind Facilities.
|
||||
5 |
This table contains a reconciliation of Divisional Operating Profit to revenue for the
Regulated Services Group. The relevant sections of the table are derived from and should be read in conjunction with the consolidated statement of operations and Note 21 in the annual
consolidated financial statements, “Segmented Information”. This supplementary disclosure is intended to more fully explain disclosures related to Divisional Operating Profit and provides additional information related to the operating
performance of the Regulated Services Group. Investors are cautioned that Divisional Operating Profit should not be construed as an alternative to revenue.
|
||||
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
23
|
|
|
|
|
|
|
(all dollar amounts in $ millions) | Three months ended December 31 | ||||
Prior Period Divisional Operating Profit1
|
$ | 214.4 |
|
||
Existing Facilities |
|
||||
Electricity: Increase is primarily due to higher HLBV income, partially offset by unfavourable weather at the Empire (MO, KS, AR, OK) Electric System. | 10.5 |
|
|||
Natural Gas: | (0.9) |
|
|||
Water: Decrease is primarily due to higher operating expenses. | (2.8) |
|
|||
Other: Increase is primarily driven by higher interest income on regulatory asset accounts.
|
5.3 |
|
|||
|
12.1 |
|
|||
Rate Reviews |
|
||||
Electricity: Increase is primarily due to the implementation of new rates at the CalPeco
(CA), Empire (OK), Granite State (NH) and BELCO (Bermuda) Electric Systems.
|
6.1 |
|
|||
Natural Gas: | 0.4 |
|
|||
Water: Increase is primarily due to the implementation of new rates at the Park Water (CA)
and Pine Bluff (AR) Water Systems.
|
5.2 |
|
|||
|
11.7 |
|
|||
Foreign Exchange | 0.1 |
|
|||
Current Period Divisional Operating Profit1
|
$ | 238.3 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
24
|
|
|
|
|
|
|
(all dollar amounts in $ millions) | Twelve months ended December 31 | ||||
Prior Period Divisional Operating Profit1
|
$ | 863.6 |
|
||
Existing Facilities |
|
||||
Electricity: Increase is primarily due to higher HLBV income partially offset by unfavourable weather at the Empire (MO, KS, OK, AR) Electric System and one-time insurance proceeds for the Neosho Ridge Facility. | 2.7 |
|
|||
Natural Gas: | (0.3) |
|
|||
Water: Increase is primarily due to organic growth at the Litchfield Park (AZ) Water and Sewer System and Gold Canyon (AZ) Sewer System. | 2.3 |
|
|||
Other: Increase is primarily driven by higher interest income on regulatory asset accounts.
|
22.0 |
|
|||
|
26.7 |
|
|||
Rate Reviews |
|
||||
Electricity: Increase is primarily due to the implementation of new rates at the CalPeco (CA) Electric System retroactive to the first quarter of 2022, as well as the implementation of new rates at the Empire (OK, MO), Granite State (NH) and BELCO (Bermuda) Electric Systems. | 45.0 |
|
|||
Natural Gas: Increase is primarily due to the
implementation of new rates at the EnergyNorth (NH), Peach State (GA), St. Lawrence (NY), Midstates (MO) and Empire (MO) Gas Systems. |
5.2 |
|
|||
Water: Increase is primarily due to the implementation of new rates at the Park (CA) Water
System with one-time retroactive revenues to the third quarter of 2022 and the implementation of new rates at the Pine Bluff (AR) Water System.
|
12.4 |
|
|||
|
62.6 |
|
|||
Foreign Exchange | 1.2 |
|
|||
Current Period Divisional Operating Profit1
|
$ | 954.1 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility | Jurisdiction | Regulatory Proceeding Type | Rate Request (millions) |
Current Status |
|
|
||||||||||||||
Completed Rate Reviews |
|
|
|
|
|
|
||||||||||||||
BELCO | Bermuda | General Rate Case ("GRC") | $34.8 |
On September 30, 2021, filed its revenue allowance application in which it requested a $34.8
million increase for 2022 and a $6.1 million increase for 2023. On March 18, 2022, the Regulatory Authority (“RA”) approved an annual increase of $22.8 million, for a revenue allowance of $224.1 million for 2022 and $226.2 million for
2023. The RA authorized a 7.16% rate of return, comprised of a 62% equity and an 8.92% return on equity (“ROE”). In April 2022, BELCO filed an appeal in the Supreme Court of Bermuda challenging the decisions made by the RA through the
recent Retail Tariff Review. On February 19, 2024, the Bermuda Supreme Court issued an order denying the BELCO appeal. Any further appeal must be filed by April 4, 2024.
|
|
|
||||||||||||||
Apple Valley Water System | California | GRC | $2.9 |
On July 2, 2021, filed an application requesting revenue increases of $2.9 million for 2022,
$2.1 million for 2023, and $2.3 million for 2024 based on an ROE of 9.4% and on a 57% equity capital structure. The California Public Utilities Commission ("CPUC") Public Advocates Office issued its report in January 2022. Rebuttal
testimony was filed in February 2022 and a hearing was held in March 2022. On February 3, 2023, the CPUC issued a Final Order authorizing an annual revenue increase of $1.5 million in 2022, and subsequent expected increases of $1.6
million and $1.5 million in 2023 and 2024, respectively. New rates became effective April 7, 2023 retroactive to July 1, 2022.
|
|
|
||||||||||||||
Park Water System | California | GRC | $5.5 |
On July 2, 2021, filed an application requesting revenue increases of $5.5 million for 2022,
$1.8 million for 2023, and $1.8 million for 2024 based on an ROE of 9.4% and on a 57% equity capital structure. CPUC Public Advocates Office issued its report in January 2022. Rebuttal testimony was filed in February 2022 and a hearing
was held in March 2022. On February 3, 2023, the CPUC issued a Final Order authorizing an annual revenue increase of $1.1 million in 2022, and subsequent expected increases of $1.5 million and $1.5 million in 2023 and 2024,
respectively. New rates became effective April 7, 2023 retroactive to July 1, 2022.
|
|
|
||||||||||||||
CalPeco Electric System | California | GRC | $35.7 |
On May 28, 2021, filed an application requesting a revenue increase of $35.7 million for 2022
based on an ROE of 10.5% and on a 54% equity capital structure. CPUC Public Advocates Office issued its report on February 23, 2022 and CalPeco filed its rebuttal testimony in March 2022. In May 2022, a settlement was reached resolving
all issues except ROE. The CPUC issued a Final Order on April 27, 2023 authorizing an annual revenue increase of $27.0 million. New rates became effective July 1, 2023 retroactive to January 2022.
|
|
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
26
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility | Jurisdiction | Regulatory Proceeding Type | Rate Request (millions) |
Current Status |
|
|
||||||||||||||
St. Lawrence Gas
|
New York | GRC | $4.1 |
On November 24, 2021, filed an application requesting a revenue increase of $3.4 million based
on an ROE of 10.5% and a capital structure of 50% equity. On January 31, 2022, filed a supplemental filing to update the requested revenue increase to $4.1 million. New York State Department of Public Service Staff filed testimony on
June 3, 2022 and St. Lawrence Gas filed rebuttal testimony on June 24, 2022. On March 31, 2023, a joint proposal was filed by the parties resolving all issues. On June 22, 2023, the Commission issued an Order approving the terms of the
joint proposal and authorizing a revenue increase of $5.2 million to be implemented over the course of 2023-2025. New rates became effective July 1, 2023.
|
|
|
||||||||||||||
Pine Bluff Water | Arkansas | GRC | $5.9 |
On September 30, 2022, filed an application seeking an increase in revenues of $5.9 million
based on an ROE of 10.5% and an equity ratio of 52% to be phased in over three years. On August 4, 2023, the Arkansas Public Service Commission issued an Order approving a unanimous settlement agreement filed by the parties authorizing
an annual revenue increase of $3.4 million. New rates became effective August 15, 2023.
|
|
|
||||||||||||||
Gas New Brunswick
|
New Brunswick | GRC | -$0.6 |
On March 3, 2023, filed an application for a revenue decrease of $0.6 million based on the
Energy & Utilities Board's recent decisions authorizing a capital structure of 45% equity and an ROE of 9.8%. On September 21, 2023 the Energy & Utilities Board issued a decision authorizing a revenue decrease of $0.7 million.
|
|
|
||||||||||||||
Empire Electric | Arkansas | GRC | $7.3 | On February 14, 2023, filed an application seeking an increase in revenues of $7.3 million based on an ROE of 10.25% and an equity ratio of 56% to be phased in over three years. On December 7, 2023, the Arkansas Public Service Commission issued an Order approving the settlement agreement authorizing a revenue increase of $5.3 million. New rates became effective January 1, 2024. |
|
|
||||||||||||||
Various | Various | Various | $0.1 | On February 22, 2023, the Arizona Corporation Commission issued an Order approving the proposed consolidation of rates and tariffs for two wastewater utilities and new rates to be effective March 1, 2023. |
|
|
||||||||||||||
Pending Rate Reviews |
|
|
|
|
|
|
||||||||||||||
Granite State Electric | New Hampshire | GRC | $15.5 |
On May 5, 2023, filed an application seeking a permanent increase in revenues of $15.5 million
based on an ROE of 10.35% and an equity ratio of 55%. Temporary rates of $5.5 million were implemented on July 1, 2023. On December 13, 2023, the Department of Energy filed a motion seeking to dismiss the case. An evidentiary hearing
was held on January 23, 2024. The case has been stayed by the New Hampshire Public Utilities Commission (“NHPUC”) until April 15, 2024 so that it may contemplate the motion and so that the Company can provide the Commission with a
third-party review of the financial information within the rate application.
|
|
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 27 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Utility | Jurisdiction | Regulatory Proceeding Type | Rate Request (millions) |
Current Status |
|
|
||||||||||||||
New York Water | New York | GRC | $39.7 | On May 4, 2023, filed an application seeking an increase in revenues of $39.7 million based on an ROE of 10% and an equity ratio of 50%. |
|
|
||||||||||||||
EnergyNorth Gas | New Hampshire | GRC | $27.5 |
On July 27, 2023, filed an application seeking an increase in revenues of $27.5 million based
on an ROE of 10.35% and an equity ratio of 55%. Temporary rates of $8.7 million were approved by the Commission on October 31, 2023. The temporary rate increase is retroactive to October 1, 2023. On February 5, 2024, the Company
requested that the NHPUC stay the case until April 12, 2024 so that the Company can provide the Commission with a third-party review of the financial information upon which the revenue requirement is predicated. On February 16, 2024,
the Department of Energy filed a motion seeking to dismiss the case. A hearing was held on March 6, 2024 on the motion to dismiss and the request for the stay.
|
|
|
||||||||||||||
Midstates Gas | Illinois | GRC | $5.3 | On December 20, 2023, filed an application seeking an increase in revenues of $5.3 million based on an ROE of 10.80% and an equity ratio of 54%. |
|
|
||||||||||||||
Rio Rico Water & Sewer, Bella Vista Water, Beardsley Water, Cordes Lakes Water | Arizona | GRC | $5.4 | On December 28, 2023, filed an application seeking an increase in revenues of $5.4 million based on an ROE of 10.95% and an equity ratio of 54%. |
|
|
||||||||||||||
Park Water | California | GRC | $9.3 | On January 2, 2024, filed an application seeking an increase in revenues of $9.3 million based on an ROE of 9.35% and an equity ratio of 57%. |
|
|
||||||||||||||
Apple Valley Water | California | GRC | $3.1 | On January 2, 2024, filed an application seeking an increase in revenues of $3.1 million based on an ROE of 9.35% and an equity ratio of 57%. |
|
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 28 |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 Electricity Generation Performance
|
|||||||||||||||||||||||||||||||||||
|
Long-Term Average Resource1
|
|
Three months ended December 31 |
|
Long-Term Average Resource1
|
|
Twelve months ended December 31 | ||||||||||||||||||||||||||||
(Performance in GW-hrs sold) |
|
2023 |
|
2022 |
|
|
2023 |
|
2022 | ||||||||||||||||||||||||||
Hydro Facilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Maritime Region | 37.6 |
|
|
43.3 |
|
|
48.2 |
|
|
148.2 |
|
|
157.1 |
|
|
149.1 |
|
||||||||||||||||||
Quebec Region | 72.6 |
|
|
76.7 |
|
|
74.1 |
|
|
273.3 |
|
|
294.8 |
|
|
292.0 |
|
||||||||||||||||||
Ontario Region | 26.2 |
|
|
29.9 |
|
|
27.9 |
|
|
120.4 |
|
|
107.7 |
|
|
116.0 |
|
||||||||||||||||||
Western Region | 12.6 |
|
|
11.0 |
|
|
10.2 |
|
|
65.0 |
|
|
51.8 |
|
|
52.1 |
|
||||||||||||||||||
|
149.0 |
|
|
160.9 |
|
|
160.4 |
|
|
606.9 |
|
|
611.4 |
|
|
609.2 |
|
||||||||||||||||||
Canadian Wind Facilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
St. Damase | 22.7 |
|
|
19.1 |
|
|
23.4 |
|
|
76.9 |
|
|
64.0 |
|
|
77.7 |
|
||||||||||||||||||
St. Leon | 121.4 |
|
|
116.3 |
|
|
125.4 |
|
|
430.2 |
|
|
373.6 |
|
|
435.0 |
|
||||||||||||||||||
Red Lily2
|
24.1 |
|
|
24.9 |
|
|
25.3 |
|
|
88.5 |
|
|
80.0 |
|
|
90.8 |
|
||||||||||||||||||
Morse | 30.5 |
|
|
29.6 |
|
|
26.1 |
|
|
108.8 |
|
|
92.8 |
|
|
103.7 |
|
||||||||||||||||||
Amherst | 67.9 |
|
|
60.2 |
|
|
67.6 |
|
|
229.8 |
|
|
187.0 |
|
|
219.5 |
|
||||||||||||||||||
Blue Hill3
|
200.4 |
|
|
144.5 |
|
|
140.2 |
|
|
683.2 |
|
|
501.4 |
|
|
464.2 |
|
||||||||||||||||||
EBR3
|
21.0 |
|
|
15.5 |
|
|
21.1 |
|
|
74.4 |
|
|
53.7 |
|
|
71.0 |
|
||||||||||||||||||
|
488.0 |
|
|
410.1 |
|
|
429.1 |
|
|
1,691.8 |
|
|
1,352.5 |
|
|
1,461.9 |
|
||||||||||||||||||
U.S. Wind Facilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Sandy Ridge | 43.6 |
|
|
34.9 |
|
|
11.7 |
|
|
158.3 |
|
|
114.4 |
|
|
105.5 |
|
||||||||||||||||||
Minonk | 189.8 |
|
|
166.4 |
|
|
208.5 |
|
|
673.7 |
|
|
580.4 |
|
|
696.9 |
|
||||||||||||||||||
Senate | 140.0 |
|
|
115.3 |
|
|
114.2 |
|
|
520.4 |
|
|
463.2 |
|
|
490.0 |
|
||||||||||||||||||
Shady Oaks | 100.5 |
|
|
94.7 |
|
|
114.9 |
|
|
355.6 |
|
|
318.7 |
|
|
362.2 |
|
||||||||||||||||||
Odell5
|
238.0 |
|
|
203.2 |
|
|
250.9 |
|
|
831.8 |
|
|
738.7 |
|
|
869.3 |
|
||||||||||||||||||
Deerfield5
|
167.9 |
|
|
151.3 |
|
|
168.8 |
|
|
546.0 |
|
|
481.3 |
|
|
554.9 |
|
||||||||||||||||||
Sugar Creek5
|
212.6 |
|
|
177.5 |
|
|
193.0 |
|
|
724.8 |
|
|
606.9 |
|
|
661.4 |
|
||||||||||||||||||
Maverick Creek | 480.2 |
|
|
354.0 |
|
|
362.6 |
|
|
1,920.6 |
|
|
1,472.1 |
|
|
1,620.9 |
|
||||||||||||||||||
Deerfield II6
|
116.0 |
|
|
89.5 |
|
|
— |
|
|
281.6 |
|
|
181.1 |
|
|
— |
|
||||||||||||||||||
Sandy Ridge II9
|
75.1 |
|
|
64.7 |
|
|
— |
|
|
87.8 |
|
|
70.5 |
|
|
— |
|
||||||||||||||||||
Shady Oaks II10
|
95.8 |
|
|
79.2 |
|
|
— |
|
|
95.8 |
|
|
79.2 |
|
|
— |
|
||||||||||||||||||
|
1,859.5 |
|
|
1,530.7 |
|
|
1,424.6 |
|
|
6,196.4 |
|
|
5,106.5 |
|
|
5,361.1 |
|
||||||||||||||||||
Solar Facilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Cornwall | 2.2 |
|
|
1.8 |
|
|
2.4 |
|
|
14.7 |
|
|
14.0 |
|
|
14.8 |
|
||||||||||||||||||
Bakersfield | 13.0 |
|
|
9.4 |
|
|
9.9 |
|
|
77.2 |
|
|
61.9 |
|
|
67.2 |
|
||||||||||||||||||
Great Bay | 37.6 |
|
|
46.6 |
|
|
44.1 |
|
|
205.7 |
|
|
211.7 |
|
|
214.7 |
|
||||||||||||||||||
Altavista | 31.4 |
|
|
35.0 |
|
|
33.0 |
|
|
164.4 |
|
|
169.0 |
|
|
167.7 |
|
||||||||||||||||||
Croton | 0.9 |
|
|
1.0 |
|
|
1.1 |
|
|
5.4 |
|
|
5.1 |
|
|
5.4 |
|
||||||||||||||||||
Dalewood7
|
0.2 |
|
|
0.1 |
|
|
— |
|
|
1.0 |
|
|
0.8 |
|
|
— |
|
||||||||||||||||||
Hayhurst New Mexico11
|
5.8 |
|
6.2 |
|
|
— |
|
|
5.8 |
|
6.2 |
|
|
— |
|
||||||||||||||||||||
|
91.1 |
|
|
100.1 |
|
|
90.5 |
|
|
474.2 |
|
|
468.7 |
|
|
469.8 |
|
||||||||||||||||||
Renewable Energy Performance | 2,587.6 |
|
|
2,201.8 |
|
|
2,104.6 |
|
|
8,969.3 |
|
|
7,539.1 |
|
|
7,902.0 |
|
||||||||||||||||||
Thermal Facilities: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Windsor Locks |
N/A7
|
|
30.9 |
|
|
29.7 |
|
|
N/A7
|
|
118.0 |
|
|
127.5 |
|
||||||||||||||||||||
Sanger |
N/A7
|
|
0.8 |
|
|
— |
|
|
N/A7
|
|
11.9 |
|
|
149.1 |
|
||||||||||||||||||||
|
|
|
31.7 |
|
|
29.7 |
|
|
|
|
129.9 |
|
|
276.6 |
|
||||||||||||||||||||
Total Performance12
|
|
|
2,233.5 |
|
|
2,134.3 |
|
|
|
|
7,669.0 |
|
|
8,178.6 |
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
30
|
|
|
|
|
|
|
1 |
Long-Term Average Resource ("LTAR") is based on weather resource studies done at the inception
of each project.
|
||||
2 | AQN owns a 75% equity interest but accounts for the facility using the equity method. Figures show full energy produced by the facility. | ||||
3 | The Blue Hill Wind Facility achieved COD on April 14, 2022. AQN owns a 20% equity interest but accounts for the facility using the equity method. Figures show expected LTAR and full energy produced by the facility during the quarter. | ||||
4 |
AQN owns a 50% equity interest but accounts for the facility using the equity method. Figures
show full energy produced by the facility during the quarter.
|
||||
|
|
|
|
|
|
5 | AQN owns a 51% equity interest in the Sugar Creek, Odell and Deerfield Wind Facilities but consolidates the facilities for accounting purposes. Figures show full energy produced by the facilities during the quarter. | ||||
6 |
The Deerfield II Wind Facility achieved COD on March 23, 2023. Prior to June 15, 2023, AQN
owned a 50% interest in the facility. On June 15, 2023, AQN acquired the remaining 50% interest that it did not previously own. Figures show full energy produced by the facility during the quarter.
|
||||
7 | The Dalewood Solar Facility achieved COD on December 21, 2022. | ||||
8 | Natural gas fired co-generation facility. | ||||
9 |
The Sandy Ridge II Wind Facility achieved COD on September 16, 2023. AQN owns a 50% interest in
the facility, but accounts for the facility using the equity method. Figures show full energy produced by the facility during the quarter.
|
||||
10 | The Shady Oaks II Wind Facility achieved COD on October 10, 2023. AQN owns a 50% interest in the facility, but accounts for the facility using the equity method. Figures show full energy produced by the facility during the quarter. | ||||
11 | The Hayhurst New Mexico Solar Facility achieved COD on November 6, 2023. AQN owns 50% equity interest but accounts for the facility using the equity method. Figures show expected LTAR and full energy produced by the facility during the quarter. | ||||
12 |
Total Performance represents actual energy produced by each facility. Lower than expected
turbine availability will contribute to generation shortfalls relative to LTAR in some instances. The Company recognizes availability revenue when such shortfalls are compensated for under various long term service and maintenance
agreements. The compensated generation is not reflected in the actual energy produced by each facility.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
31
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
32
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 Renewable Energy Group Operating Results
|
|||||||||||||||||||||||
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
December 31 |
|
December 31 | ||||||||||||||||||||
(all dollar amounts in $ millions) | 2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Revenue1
|
|
|
|
|
|
|
|
||||||||||||||||
Hydro | $ | 9.0 |
|
|
$ | 13.1 |
|
|
$ | 35.4 |
|
|
$ | 51.5 |
|
||||||||
Wind | 59.4 |
|
|
64.5 |
|
|
199.5 |
|
|
221.4 |
|
||||||||||||
Solar | 6.6 |
|
|
2.8 |
|
|
31.0 |
|
|
30.1 |
|
||||||||||||
Thermal | 7.1 |
|
|
8.2 |
|
|
30.4 |
|
|
47.8 |
|
||||||||||||
Total Non-Regulated Energy Sales | $ | 82.1 |
|
|
$ | 88.6 |
|
|
$ | 296.3 |
|
|
$ | 350.8 |
|
||||||||
Less: |
|
|
|
|
|
|
|
||||||||||||||||
Cost of Sales - Energy2
|
(0.3) |
|
|
(0.2) |
|
|
(2.6) |
|
|
(7.1) |
|
||||||||||||
Cost of Sales - Thermal | (3.7) |
|
|
(5.2) |
|
|
(16.9) |
|
|
(34.5) |
|
||||||||||||
Net Energy Sales 3,4
|
$ | 78.1 |
|
|
$ | 83.2 |
|
|
$ | 276.8 |
|
|
$ | 309.2 |
|
||||||||
Renewable Energy Credits5
|
5.9 |
|
|
7.6 |
|
|
27.5 |
|
|
27.8 |
|
||||||||||||
Other Revenue | 2.0 |
|
|
0.3 |
|
|
5.9 |
|
|
0.6 |
|
||||||||||||
Total Net Revenue | $ | 86.0 |
|
|
$ | 91.1 |
|
|
$ | 310.2 |
|
|
$ | 337.6 |
|
||||||||
Expenses & Other Income |
|
|
|
|
|
|
|
||||||||||||||||
Operating expenses | (30.5) |
|
|
(31.7) |
|
|
(119.0) |
|
|
(114.5) |
|
||||||||||||
Dividend, interest, equity and other income6
|
32.8 |
|
|
21.6 |
|
|
109.3 |
|
|
91.2 |
|
||||||||||||
HLBV income7
|
19.3 |
|
|
20.5 |
|
|
71.3 |
|
|
96.4 |
|
||||||||||||
Divisional Operating Profit3,8,9
|
$ | 107.6 |
|
|
$ | 101.5 |
|
|
$ | 371.8 |
|
|
$ | 410.7 |
|
|
|
|
|
|
|
1 |
Many of the Renewable Energy Group’s PPAs include annual rate increases. However, a change to
the weighted average production levels resulting from higher average production from facilities that earn lower energy rates can result in a lower weighted average energy rate earned by the division as compared to the same period in the
prior year.
|
||||
2 | Cost of Sales - Energy consists of energy purchases in the Maritime Region to manage the energy sales from the Tinker Hydro Facility which is sold to retail and industrial customers under multi-year contracts. | ||||
3 |
See Caution Concerning Non-GAAP Measures.
|
||||
4 |
This table contains a reconciliation of Net Energy Sales to revenue. The relevant sections of the table are derived from and should be read in conjunction with the consolidated
statement of operations and Note 21 in the annual consolidated financial statements, “Segmented information”. This supplementary disclosure
is intended to more fully explain disclosures related to Net Energy Sales and provides additional information related to the operating performance of AQN. Investors are cautioned that Net Energy Sales should not be construed as an alternative to revenue.
|
||||
5 | Qualifying renewable energy projects receive renewable energy certificates (“RECs”) for the generation and delivery of renewable energy to the power grid. The RECs represent proof that 1 MW-hr of electricity was generated from an eligible energy source. | ||||
6 |
Includes dividends received from Atlantica and related parties (see Notes 8 and 16 in the annual consolidated financial statements) as well as the equity investment in the Stella, Cranell, East Raymond and West Raymond Wind Facilities (collectively,
the "Texas Coastal Wind Facilities").
|
||||
7 |
HLBV income represents the value of net tax attributes earned by the Renewable Energy Group in
the period primarily from electricity generated by certain of its U.S. wind and U.S. solar generation facilities.
PTCs are earned as wind energy is generated based on a dollar
per kW-hr rate prescribed in applicable federal and state statutes. For the twelve months ended December 31, 2023, the Renewable Energy Group's eligible facilities generated 3,299.0 GW-hrs representing approximately $92.4 million in
PTCs earned as compared to 4,998.9 GW-hrs representing $130.0 million in PTCs earned during the same period in 2022. The majority of the PTCs have been allocated to tax equity investors to monetize the value to AQN of the PTCs and other
tax attributes which are the primary drivers of HLBV income offset by the return earned by the investor. Some PTCs have been utilized directly by the Company which has lowered its overall effective tax rate.
|
||||
8 | Certain prior year items have been reclassified to conform to current year presentation. | ||||
9 |
This table contains a reconciliation of Divisional Operating Profit to revenue for the
Renewable Energy Group. The relevant sections of the table are derived from and should be read in conjunction with the consolidated statement of operations and Note 21 in the annual consolidated financial statements, “Segmented Information”. This supplementary disclosure is intended to more fully explain disclosures related to
Divisional Operating Profit and provides additional information related to the operating performance of the Renewable Energy Group. Investors are cautioned that Divisional Operating Profit should not be construed as an alternative to
revenue.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
33
|
|
|
|
|
|
|
(all dollar amounts in $ millions) | Three months ended December 31 | ||||
Prior Period Divisional Operating Profit1
|
$ | 101.5 |
|
||
Existing Facilities and Investments |
|
||||
Hydro: Increase is primarily driven by lower operating expenses across Hydro facilities | 1.8 |
|
|||
Wind CA: Decrease is primarily due to lower wind resources across all Canadian wind facilities. | (1.9) |
|
|||
Wind U.S.: Decrease is primarily due to lower wind resources across the majority of the U.S. wind facilities and lower availability revenue at the Maverick Creek Wind Facility. This is partially offset by lower operating expenses across most U.S. wind facilities. | (6.1) |
|
|||
Solar: Increase is primarily due to favourable HLBV income as a result of tax attribute eligibility on the Great Bay Solar I Facility commissioned in 2018 ending and favourable capacity revenues for majority of the Solar Facilities. | 4.3 |
|
|||
Thermal & Renewable Natural Gas: Increase is primarily driven by favourable capacity revenues at the Sanger Thermal Facility. | 1.7 |
|
|||
Investments and Other: Increase is primarily due to higher equity income from the Texas
Coastal Wind Facilities partially offset by unfavourable portfolio optimization revenue.
|
5.6 |
|
|||
|
5.4 |
|
|||
New Facilities and Investments |
|
||||
Wind U.S: Decrease is primarily driven by the Deerfield II Wind Facility HLBV loss (achieved
COD in March 2023)
|
(1.4) |
|
|||
|
(1.4) |
|
|||
Foreign Exchange | 2.1 |
|
|||
Current Period Divisional Operating Profit1
|
$ | 107.6 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
||||
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
34
|
|
|
|
|
|
|
(all dollar amounts in $ millions) | Twelve months ended December 31 | ||||
Prior Period Divisional Operating Profit1
|
$ | 410.7 |
|
||
Existing Facilities |
|
||||
Hydro: Increase is primarily driven by lower purchased power in the Maritimes Region and
lower operating expenses across Hydro Facilities.
|
4.7 |
|
|||
Wind CA: Decrease is primarily due to lower wind resources across all Canadian wind facilities. | (10.0) |
|
|||
Wind U.S.: Decrease is primarily driven by lower wind resources across all U.S. wind facilities and lower HLBV income as a result of tax attribute eligibility on projects commissioned in 2012 ending. | (41.3) |
|
|||
Solar: Decrease is primarily driven by unfavourable energy market pricing across majority of the Solar facilities. This is partially offset favourable capacity revenues across majority of the Solar facilities. | (4.8) |
|
|||
Thermal & Renewable Natural Gas: | (0.2) |
|
|||
Investments and Other: Increase is primarily due to higher equity income from the Texas
Coastal Wind Facilities partially offset by unfavourable portfolio optimization revenue.
|
6.2 |
|
|||
|
(45.4) |
|
|||
New Facilities and Investments |
|
||||
Wind U.S.: Increase is primarily driven by the Deerfield II Wind Facility (achieved COD in
March 2023).
|
2.5 |
|
|||
Thermal & RNG: Increase is primarily driven by the Five Star and Bach RNG Facilities
(Fully acquired in August 2022).
|
2.3 |
|
|||
Other: Increase is primarily driven by the Blue Hill Wind Facility (achieved COD in April 2022).
|
4.3 |
|
|||
|
9.1 |
|
|||
Foreign Exchange | (2.6) |
|
|||
Current Period Divisional Operating Profit1
|
$ | 371.8 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
||||
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
December 31 |
|
December 31 | ||||||||||||||||||||
(all dollar amounts in $ millions) | 2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Corporate and other expenses: |
|
|
|
|
|
|
|
||||||||||||||||
Administrative expenses | $ | 19.3 |
|
|
$ | 21.2 |
|
|
$ | 90.4 |
|
|
$ | 80.2 |
|
||||||||
Loss on foreign exchange | 3.4 |
|
|
14.1 |
|
|
8.4 |
|
|
13.8 |
|
||||||||||||
Interest expense | 87.9 |
|
|
78.0 |
|
|
353.7 |
|
|
278.6 |
|
||||||||||||
Depreciation and amortization | 122.1 |
|
|
114.8 |
|
|
467.0 |
|
|
455.5 |
|
||||||||||||
Change in value of investments carried at fair value | (122.8) |
|
|
14.7 |
|
|
230.0 |
|
|
499.1 |
|
||||||||||||
Interest, dividend, equity, and other loss (income)1
|
(7.8) |
|
|
(2.5) |
|
|
0.7 |
|
|
3.2 |
|
||||||||||||
Pension and other post-employment non-service costs | 4.8 |
|
|
4.6 |
|
|
19.9 |
|
|
11.0 |
|
||||||||||||
Other net losses | 13.9 |
|
|
2.1 |
|
|
132.9 |
|
|
21.4 |
|
||||||||||||
Gain on derivative financial instruments | (0.6) |
|
|
(6.4) |
|
|
(4.6) |
|
|
(4.4) |
|
||||||||||||
Income tax recovery | (1.2) |
|
|
(28.6) |
|
|
(86.3) |
|
|
(61.5) |
|
|
|
|
|
|
|
1 | Excludes income directly pertaining to the Regulated Services and Renewable Energy Groups (disclosed in the relevant sections). |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
36
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
37
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
December 31 |
|
December 31 | ||||||||||||||||||||
(all dollar amounts in $ millions) | 2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Net earnings (loss) attributable to shareholders | $ | 186.3 |
|
|
$ | (74.4) |
|
|
$ | 28.7 |
|
|
$ | (212.0) |
|
||||||||
Add (deduct): |
|
|
|
|
|
|
|
||||||||||||||||
Net earnings attributable to the non-controlling interest, exclusive of HLBV | 16.5 |
|
|
6.0 |
|
|
53.5 |
|
|
18.9 |
|
||||||||||||
Income tax recovery | (1.2) |
|
|
(28.6) |
|
|
(86.3) |
|
|
(61.5) |
|
||||||||||||
Interest expense | 87.9 |
|
|
78.0 |
|
|
353.7 |
|
|
278.6 |
|
||||||||||||
Other net losses1
|
13.9 |
|
|
2.1 |
|
|
132.9 |
|
|
21.4 |
|
||||||||||||
Unrealized loss (gain) on energy derivatives included in revenue2
|
0.5 |
|
|
(2.1) |
|
|
7.5 |
|
|
0.9 |
|
||||||||||||
Asset impairment charge | 23.5 |
|
|
159.6 |
|
|
23.5 |
|
|
159.6 |
|
||||||||||||
Impairment of equity-method investee | — |
|
|
75.9 |
|
|
— |
|
|
75.9 |
|
||||||||||||
Pension and post-employment non-service costs | 4.8 |
|
|
4.6 |
|
|
19.9 |
|
|
11.0 |
|
||||||||||||
Change in value of investments carried at fair value3
|
(122.8) |
|
|
14.7 |
|
|
230.0 |
|
|
499.1 |
|
||||||||||||
Costs related to tax equity financing | — |
|
|
— |
|
|
1.2 |
|
|
— |
|
||||||||||||
Gain on derivative financial instruments | (0.6) |
|
|
(6.4) |
|
|
(4.6) |
|
|
(4.4) |
|
||||||||||||
Gain on sale of renewable assets | — |
|
|
(62.8) |
|
|
— |
|
|
(64.0) |
|
||||||||||||
Loss on foreign exchange | 3.4 |
|
|
14.1 |
|
|
8.4 |
|
|
13.8 |
|
||||||||||||
Depreciation and amortization | 122.1 |
|
|
114.8 |
|
|
467.0 |
|
|
455.5 |
|
||||||||||||
Adjusted EBITDA | $ | 334.3 |
|
|
$ | 295.5 |
|
|
$ | 1,235.4 |
|
|
$ | 1,192.8 |
|
|
|
|
|
|
|
1 |
See Note 19 in the annual
consolidated financial statements.
|
||||
2 |
Includes $7.1 million of unrealized losses on derivatives included in equity income for the
twelve months ended December 31, 2023. See Note 8 in the annual consolidated financial statements.
|
||||
3 |
See Note 8 in the annual
consolidated financial statements.
|
||||
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
December 31 |
|
December 31 | ||||||||||||||||||||
(all dollar amounts in $ millions except per share information) | 2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Net earnings (loss) attributable to shareholders | $ | 186.3 |
|
|
$ | (74.4) |
|
|
$ | 28.7 |
|
|
$ | (212.0) |
|
||||||||
Add (deduct): |
|
|
|
|
|
|
|
||||||||||||||||
Gain on derivative financial instruments | (0.6) |
|
|
(6.4) |
|
|
(4.6) |
|
|
(4.4) |
|
||||||||||||
Gain on sale of renewable assets | — |
|
|
(62.8) |
|
|
— |
|
|
(64.0) |
|
||||||||||||
Other net losses1
|
13.9 |
|
|
2.1 |
|
|
132.9 |
|
|
21.4 |
|
||||||||||||
Asset impairment charge | 23.5 |
|
|
159.6 |
|
|
23.5 |
|
|
159.6 |
|
||||||||||||
Impairment of equity-method investee | — |
|
|
75.9 |
|
|
— |
|
|
75.9 |
|
||||||||||||
Loss on foreign exchange | 3.4 |
|
|
14.1 |
|
|
8.4 |
|
|
13.8 |
|
||||||||||||
Unrealized loss (gain) on energy derivatives included in revenue2
|
0.5 |
|
|
(2.1) |
|
|
7.5 |
|
|
0.9 |
|
||||||||||||
Change in value of investments carried at fair value3
|
(122.8) |
|
|
14.7 |
|
|
230.0 |
|
|
499.1 |
|
||||||||||||
Costs related to tax equity financing | — |
|
|
— |
|
|
1.2 |
|
|
— |
|
||||||||||||
Adjustment for taxes related to above | 11.3 |
|
|
(23.1) |
|
|
(55.6) |
|
|
(70.0) |
|
||||||||||||
Adjusted Net Earnings | $ | 115.5 |
|
|
$ | 97.6 |
|
|
$ | 372.0 |
|
|
$ | 420.3 |
|
||||||||
Adjusted Net Earnings per common share | $ | 0.16 |
|
|
$ | 0.14 |
|
|
$ | 0.53 |
|
|
$ | 0.61 |
|
|
|
|
|
|
|
1 |
See Note 19 in the annual
consolidated financial statements.
|
||||
2 |
Includes $7.1 million of unrealized losses on derivatives included in equity income for the
twelve months ended December 31, 2023. See Note 8 in the annual consolidated financial statements.
|
||||
3 |
See Note 8 in the annual
consolidated financial statements.
|
||||
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
39
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
|
December 31 |
|
December 31 | ||||||||||||||||||||
(all dollar amounts in $ millions) | 2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Cash provided by operating activities | $ | 200.7 |
|
|
$ | 214.6 |
|
|
$ | 628.0 |
|
|
$ | 619.1 |
|
||||||||
Add (deduct): |
|
|
|
|
|
|
|
||||||||||||||||
Changes in non-cash operating items | (1.8) |
|
|
41.2 |
|
|
86.3 |
|
|
221.6 |
|
||||||||||||
Production based cash contributions from non-controlling interests | — |
|
|
— |
|
|
9.1 |
|
|
6.2 |
|
||||||||||||
Gain on sale of renewable assets
|
— |
|
|
(62.8) |
|
|
— |
|
|
(64.0) |
|
||||||||||||
Costs related to tax equity financing | — |
|
|
— |
|
|
1.2 |
|
|
— |
|
||||||||||||
Acquisition-related costs | — |
|
|
(1.1) |
|
|
— |
|
|
7.4 |
|
||||||||||||
Adjusted Funds from Operations | $ | 198.9 |
|
|
$ | 191.9 |
|
|
$ | 724.6 |
|
|
$ | 790.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Twelve months ended | ||||||||||||||||||||
December 31 |
|
December 31 | |||||||||||||||||||||
(all dollar amounts in $ millions) | 2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Regulated Services Group |
|
|
|
|
|
|
|
||||||||||||||||
Rate Base Maintenance1
|
89.4 |
|
|
$ | 78.5 |
|
|
347.4 |
|
|
316.5 |
|
|||||||||||
Rate Base Growth | 137.7 |
|
|
253.5 |
|
|
394.6 |
|
|
669.1 |
|
||||||||||||
Property, Plant & Equipment Acquired2
|
— |
|
|
— |
|
|
— |
|
|
609.3 |
|
||||||||||||
|
$ | 227.1 |
|
|
$ | 332.0 |
|
|
$ | 742.0 |
|
|
$ | 1,594.9 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
Renewable Energy Group
|
$ | 32.6 |
|
|
$ | 103.4 |
|
|
$ | 320.3 |
|
|
$ | 176.6 |
|
||||||||
Total Capital Expenditures | $ | 259.7 |
|
|
$ | 435.4 |
|
|
$ | 1,062.3 |
|
|
$ | 1,771.5 |
|
|
|
|
|
|
|
|
|
|
1 | Maintenance expenditures are calculated based on the depreciation expense for the period. | |||||||
2 | Includes expenditures on Property, Plant & Equipment, equity-method investees, and acquisitions of operating entities that may have been jointly developed by the Company with another third party developer. Excludes temporary advances to joint venture partners in connection with capital projects under development or construction. |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
40
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
41
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As at December 31, 2023 |
|
As at December 31, 2022 | |||||||||||||||||||||||||||
(all dollar amounts in $ millions) | Corporate |
|
Regulated Services Group |
|
Renewable Energy Group |
|
Total |
|
Total | ||||||||||||||||||||
Revolving and term credit facilities | $ | 1,075.0 |
|
1
|
$ | 2,387.0 |
|
2
|
$ | 1,100.0 |
|
3
|
$ | 4,562.0 |
|
|
$ | 4,513.3 |
|
||||||||||
Funds drawn on facilities / commercial paper issued | (779.1) |
|
|
(1,851.2) |
|
|
(262.6) |
|
|
(2,892.9) |
|
|
(1,532.5) |
|
|||||||||||||||
Letters of credit issued | (37.9) |
|
|
(39.2) |
|
|
(392.0) |
|
|
(469.1) |
|
|
(465.2) |
|
|||||||||||||||
Liquidity available under the facilities | 258.0 |
|
|
496.6 |
|
|
445.4 |
|
|
1,200.0 |
|
|
2,515.6 |
|
|||||||||||||||
Undrawn portion of uncommitted letter of credit facilities | (39.5) |
|
|
— |
|
|
(214.6) |
|
|
(254.1) |
|
|
(226.9) |
|
|||||||||||||||
Cash on hand |
|
|
|
|
|
|
56.1 |
|
|
57.6 |
|
||||||||||||||||||
Total Liquidity and Capital Reserves | $ | 218.5 |
|
|
$ | 496.6 |
|
|
$ | 230.8 |
|
|
$ | 1,002.0 |
|
|
$ | 2,346.3 |
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
1 Includes a $75 million uncommitted standalone letter of credit facility.
|
|||||||||||||||||||||||||||||
2 Includes $176.5 million fully drawn term facilities of Suralis and BELCO as at December 31, 2023 ($163.3 million as at December
31, 2022).
|
|||||||||||||||||||||||||||||
3 Includes $600 million of uncommitted standalone letter of credit facilities.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
42
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
43
|
|
|
|
|
|
|
Expected Use of Net Proceeds | Actual Use of Net Proceeds | ||||
As disclosed in the Company’s prospectus supplements dated January 12, 2022 relating to the
offerings of the Subordinated Notes, the Company previously expected that the net proceeds of the offerings of the Subordinated Notes would be used to partially finance the proposed acquisition of Kentucky Power Company and AEP Kentucky
Transmission Company, Inc. (the “Kentucky Power Acquisition”); provided that, in the “short-term”, prior to the closing of the Kentucky Power Acquisition, the Company expected to use the net proceeds to reduce indebtedness as follows:
(i) approximately $385.0 million to the Corporate Credit Facility; (ii) approximately $40.0 million to the Renewable Energy Credit Facility; (iii) approximately $415.0 million of commercial paper issued by Liberty Utilities; and (iv)
approximately $219.9 million to the Long-Term Regulated Services Credit Facility.
|
As a result of the Kentucky Power Transaction Termination, the Company’s actual use of the
net proceeds from the offerings of the Subordinated Notes is the reduction of indebtedness in such amounts as previously disclosed as the "short-term" use of the proceeds.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(all dollar amounts in $ millions) | Total |
|
Due in less than 1 year |
|
Due in 1 to 3 years |
|
Due in 4 to 5 years |
|
Due after 5 years |
||||||||||||||||||||
Principal repayments on debt obligations1,2
|
$ | 8,537.7 |
|
|
$ | 621.9 |
|
|
$ | 1,333.8 |
|
|
$ | 2,100.0 |
|
|
$ | 4,482.0 |
|
||||||||||
Advances in aid of construction | 88.1 |
|
|
3.6 |
|
|
— |
|
|
— |
|
|
84.5 |
|
|||||||||||||||
Interest on long-term debt obligations2
|
4,910.3 |
|
|
391.5 |
|
|
602.8 |
|
|
420.0 |
|
|
3,496.0 |
|
|||||||||||||||
Purchase obligations | 765.3 |
|
|
765.3 |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||||
Environmental obligations | 46.2 |
|
|
3.1 |
|
|
22.6 |
|
|
1.8 |
|
|
18.7 |
|
|||||||||||||||
Derivative financial instruments: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Cross currency interest rate swaps | 16.4 |
|
|
2.4 |
|
|
4.2 |
|
|
0.1 |
|
|
9.7 |
|
|||||||||||||||
Interest rate swaps | 11.8 |
|
|
11.8 |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||||
Energy derivative and commodity contracts | 76.3 |
|
|
14.3 |
|
|
29.3 |
|
|
20.6 |
|
|
12.1 |
|
|||||||||||||||
Purchased power | 256.6 |
|
|
55.3 |
|
|
46.1 |
|
|
25.3 |
|
|
129.9 |
|
|||||||||||||||
Gas delivery, service and supply agreements | 454.6 |
|
|
121.2 |
|
|
114.6 |
|
|
64.0 |
|
|
154.8 |
|
|||||||||||||||
Service agreements | 557.7 |
|
|
73.7 |
|
|
118.5 |
|
|
106.0 |
|
|
259.5 |
|
|||||||||||||||
Capital projects | 5.6 |
|
|
5.6 |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||||
Land easements | 614.0 |
|
|
16.4 |
|
|
30.3 |
|
|
31.1 |
|
|
536.2 |
|
|||||||||||||||
Contract adjustment payments on equity units | 39.6 |
|
|
39.6 |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||||
Other obligations | 282.1 |
|
|
29.4 |
|
|
2.9 |
|
|
2.3 |
|
|
247.5 |
|
|||||||||||||||
Total Obligations3
|
$ | 16,662.3 |
|
|
$ | 2,155.1 |
|
|
$ | 2,305.1 |
|
|
$ | 2,771.2 |
|
|
$ | 9,430.9 |
|
|
|
|
|
|
|
1 | Exclusive of deferred financing costs, bond premium/discount, and fair value adjustments at the time of issuance or acquisition. | ||||
2 |
The Company's subordinated unsecured notes have a maturity in 2079 and 2082, respectively. However, the Company currently
anticipates repaying such notes in advance of maturity upon exercise of the Company’s redemption rights in accordance with the terms of the applicable indenture.
|
||||
3 |
Excludes performance guarantees and other commitments on behalf of variable interest entities. See Note 8 in the annual consolidated financial statements.
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
45
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q2 2023 | Q3 2023 | Q4 2023 | Q1 2024 | Total | ||||||||||||
U.S. dollar dividend | $ | 0.1085 |
|
$ | 0.1085 |
|
$ | 0.1085 |
|
$ | 0.1085 |
|
$0.4340 | ||||
Canadian dollar equivalent | $ | 0.1453 |
|
$ | 0.1460 |
|
$ | 0.1497 |
|
$ | 0.1468 |
|
$0.5878 | ||||
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
46
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
47
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
48
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
49
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
50
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
51
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
52
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
53
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
54
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
55
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
56
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
57
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
58
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
59
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
60
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
61
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
62
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
63
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(all dollar amounts in $ millions except per share information) | 1st Quarter 2023 |
|
2nd Quarter 2023 |
|
3rd Quarter 2023 |
|
4th Quarter 2023 | ||||||||||||||||
Revenue | $ | 778.6 |
|
|
$ | 627.9 |
|
|
$ | 624.6 |
|
|
$ | 666.9 |
|
||||||||
Net earnings (loss) attributable to shareholders | 270.1 |
|
|
(253.2) |
|
|
(174.5) |
|
|
186.3 |
|
||||||||||||
Net earnings (loss) per share | 0.39 |
|
|
(0.37) |
|
|
(0.26) |
|
|
0.27 |
|
||||||||||||
Diluted net earnings (loss) per share | 0.39 |
|
|
(0.37) |
|
|
(0.26) |
|
|
0.27 |
|
||||||||||||
Adjusted Net Earnings1
|
119.9 |
|
|
56.2 |
|
|
80.5 |
|
|
115.5 |
|
||||||||||||
Adjusted Net Earnings per common share1
|
0.17 |
|
|
0.08 |
|
|
0.11 |
|
|
0.16 |
|
||||||||||||
Adjusted EBITDA1
|
341.0 |
|
|
277.7 |
|
|
282.5 |
|
|
334.3 |
|
||||||||||||
Total assets | 17,927.1 |
|
|
17,968.7 |
|
|
17,982.8 |
|
|
18,374.0 |
|
||||||||||||
Long-term debt2
|
7,849.2 |
|
|
8,083.4 |
|
|
8,367.3 |
|
|
8,516.3 |
|
||||||||||||
Dividend declared per common share | $ | 0.11 |
|
|
$ | 0.11 |
|
|
$ | 0.11 |
|
|
$ | 0.11 |
|
||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
|
1st Quarter 2022 |
|
2nd Quarter 2022 |
|
3rd Quarter 2022 |
|
4th Quarter 2022 | ||||||||||||||||
Revenue | $ | 733.2 |
|
|
$ | 619.4 |
|
|
$ | 664.4 |
|
|
$ | 748.0 |
|
||||||||
Net earnings (loss) attributable to shareholders | 91.0 |
|
|
(33.4) |
|
|
(195.2) |
|
|
(74.4) |
|
||||||||||||
Net earnings (loss) per share | 0.13 |
|
|
(0.05) |
|
|
(0.29) |
|
|
(0.11) |
|
||||||||||||
Diluted net earnings (loss) per share | 0.13 |
|
|
(0.05) |
|
|
(0.29) |
|
|
(0.11) |
|
||||||||||||
Adjusted Net Earnings1
|
140.0 |
|
|
109.6 |
|
|
73.5 |
|
|
97.6 |
|
||||||||||||
Adjusted Net Earnings per common share1
|
0.20 |
|
|
0.16 |
|
|
0.11 |
|
|
0.14 |
|
||||||||||||
Adjusted EBITDA1
|
329.3 |
|
|
289.2 |
|
|
276.1 |
|
|
295.5 |
|
||||||||||||
Total assets | 17,669.9 |
|
|
17,737.9 |
|
|
17,653.3 |
|
|
17,627.6 |
|
||||||||||||
Long-term debt2
|
7,191.6 |
|
|
7,455.4 |
|
|
7,705.1 |
|
|
7,512.3 |
|
||||||||||||
Dividend declared per common share | $ | 0.17 |
|
|
$ | 0.18 |
|
|
$ | 0.18 |
|
|
$ | 0.18 |
|
|
|
|
|
|
|
1 |
See Caution Concerning Non-GAAP Measures.
|
||||
2 | Includes current portion of long-term debt, long-term debt and convertible debentures. |
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
64
|
|
|
|
|
|
|
|
|
|
|
|
|
(all dollar amounts in $ millions) | 2023 |
|
2022 | ||||||||
Revenue | $ | 1,099.9 |
|
|
$ | 1,102.0 |
|
||||
Profit (loss) for the year
|
36.4 |
|
|
(2.1) |
|
||||||
Total non-current assets | 7,732.2 |
|
|
8,069.2 |
|
||||||
Total current assets | 982.2 |
|
|
1,031.7 |
|
||||||
Total non-current liabilities | 6,517.7 |
|
|
6,792.9 |
|
||||||
Total current liabilities | 607.8 |
|
|
519.0 |
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
65
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis |
66
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 67 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 Pension Plans
|
|
2023 OPEB Plans
|
||||||||||||||||||||||||||
(all dollar amounts in $ millions) | Accrued Benefit Obligation | Net Periodic Pension Cost |
|
Accumulated Postretirement Benefit Obligation | Net Periodic Postretirement Benefit Cost | ||||||||||||||||||||||||
Discount Rate |
|
|
|
|
|
||||||||||||||||||||||||
1% increase |
|
(56.7) |
|
|
(1.4) |
|
|
|
(22.6) |
|
|
(1.5) |
|
||||||||||||||||
1% decrease |
|
67.9 |
|
|
2.5 |
|
|
|
27.7 |
|
|
1.7 |
|
||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||
Future compensation rate |
|
|
|
|
|
||||||||||||||||||||||||
1% increase |
|
1.9 |
|
|
1.2 |
|
|
|
— |
|
|
— |
|
||||||||||||||||
1% decrease |
|
(1.7) |
|
|
(1.1) |
|
|
|
— |
|
|
— |
|
||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||
Expected return on plan assets |
|
|
|
|
|
||||||||||||||||||||||||
1% increase |
|
— |
|
|
(5.5) |
|
|
|
— |
|
|
(1.5) |
|
||||||||||||||||
1% decrease |
|
— |
|
|
5.5 |
|
|
|
— |
|
|
1.5 |
|
||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||
Health care trend |
|
|
|
|
|
||||||||||||||||||||||||
1% increase |
|
— |
|
|
— |
|
|
|
25.6 |
|
|
3.4 |
|
||||||||||||||||
1% decrease |
|
— |
|
|
— |
|
|
|
(21.2) |
|
|
(2.8) |
|
|
|
|
|
|
|
Algonquin Power & Utilities Corp. - Management Discussion & Analysis | 68 |
Consolidated Financial Statements | 69 |
|
|
|
|
|
|
|
|
|
/s/ Chris Huskilson
|
|
/s/ Darren Myers | ||||||
Interim Chief Executive Officer
|
|
Chief Financial Officer |
Consolidated Financial Statements | 70 |
Consolidated Financial Statements | 71 |
|
|
|
|
|
|
|
|
|
|
|
Regulatory assets and liabilities—Recovery of costs through rate regulation | ||||||
Description of the Matter |
|
As described in Note 7 to the consolidated financial statements, the Company has
approximately $1.33 billion in regulatory assets and approximately $734.30 million in regulatory liabilities that are subject to regulation by the public utility commissions of the regions in which they operate. Rates are determined
under cost-of-service regulation. The regulation of rates is premised on the full recovery of prudently incurred costs and a reasonable rate of return on assets or common shareholder’s equity. Regulatory decisions can have an impact on
the timely recovery of costs and the approved returns. The recoverability of such costs through rate-regulation impacts multiple financial statement line items and disclosures, including property, plant, and equipment, regulatory assets
and liabilities, derivative instruments, pension and other post-employment benefit obligation, regulated electricity, gas and water distribution revenues and the corresponding expenses, income tax expense, and depreciation and
amortization expense.
Although the Company expects to recover its costs from customers through
rates, there is a risk that the respective regulator will not approve full recovery of the costs incurred. Auditing the recoverability of these costs through rates is complex and highly judgmental due to the significant judgments and
probability assessments made by the Company to support its accounting and disclosure for regulatory matters when final regulatory decisions or orders have not yet been obtained or when regulatory formulas are complex. There is also
subjectivity involved in assessing the potential impact of future regulatory decisions on the financial statements. The Company’s judgments include evaluating the probability of recovery of and recovery on costs incurred, or probability
of refund to customers through future rates.
|
||||||
How We Addressed the Matter in Our Audit |
|
We obtained an understanding, evaluated the design and tested the operating effectiveness of
controls over the Company’s evaluation of the likelihood of recovery of regulatory assets and refund of regulatory liabilities, including management’s controls over the initial recognition and the monitoring and evaluation of regulatory
developments that may affect the likelihood of recovering costs in future rates, a refund, or future changes in rates.
We performed audit procedures that included, amongst others, evaluating the
Company’s assessment of the probability of future recovery for regulatory assets and refund of regulatory liabilities, by comparison to the relevant regulatory orders, filings and correspondence, and other publicly available information
including past precedents. For regulatory matters for which regulatory decisions or orders have not yet been obtained, we inspected the Company’s filings for any evidence that might contradict the Company’s assertions, and reviewed
other regulatory orders, filings and correspondence for other entities within the same or similar jurisdictions to assess the likelihood of recovery in future rates based on the respective regulator’s treatment of similar costs under
similar circumstances. We evaluated the Company’s analysis and compared that analysis with letters from legal counsel, when appropriate, regarding cost recoveries or future changes in rates. We assessed the methodology and mathematical
accuracy of the Company’s calculations of regulatory asset and liability balances based on provisions and formulas outlined in rate orders and other correspondence with regulators.
|
|
|
|
|
|
|
|
|
|
/s/ Ernst & Young LLP
|
|
|
||||||
Chartered Professional Accountants |
|
|
||||||
Licensed Public Accountants |
|
|
||||||
|
|
|
||||||
We have served as the Company's auditor since 2013. |
|
|
||||||
Toronto, Canada |
|
|
||||||
March 8, 2024 |
|
|
Consolidated Financial Statements | 72 |
|
|
|
|
|
|
|
|
|
/s/ Ernst & Young LLP |
|
|
||||||
Chartered Professional Accountants |
|
|
||||||
Licensed Public Accountants |
|
|
||||||
Toronto, Canada |
|
|
||||||
March 8, 2024 |
|
|
Consolidated Financial Statements | 73 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended
|
||||||||||
(thousands of U.S. dollars, except per share amounts) | December 31 | ||||||||||
2023 |
|
2022 | |||||||||
Revenue |
|
|
|
||||||||
Regulated electricity distribution | $ | 1,295,497 |
|
|
$ | 1,278,912 |
|
||||
Regulated natural gas distribution | 621,173 |
|
|
686,744 |
|
||||||
Regulated water reclamation and distribution | 399,052 |
|
|
364,383 |
|
||||||
Non-regulated energy sales | 296,314 |
|
|
350,797 |
|
||||||
Other revenue | 85,979 |
|
|
84,177 |
|
||||||
|
2,698,015 |
|
|
2,765,013 |
|
||||||
Expenses |
|
|
|
||||||||
Operating expenses | 906,985 |
|
|
851,489 |
|
||||||
Regulated electricity purchased | 429,760 |
|
|
465,570 |
|
||||||
Regulated natural gas purchased | 267,122 |
|
|
340,792 |
|
||||||
Regulated water purchased | 19,564 |
|
|
18,308 |
|
||||||
Non-regulated energy purchased | 19,499 |
|
|
41,684 |
|
||||||
Administrative expenses | 90,359 |
|
|
80,232 |
|
||||||
Depreciation and amortization | 466,996 |
|
|
455,520 |
|
||||||
Asset impairment charge (notes 5, 8 and 16)
|
23,492 |
|
|
159,568 |
|
||||||
Loss on foreign exchange | 8,359 |
|
|
13,833 |
|
||||||
|
2,232,136 |
|
|
2,426,996 |
|
||||||
Gain on sale of renewable assets | — |
|
|
64,028 |
|
||||||
Operating income | 465,879 |
|
|
402,045 |
|
||||||
Interest expense (note 9)
|
(353,656) |
|
|
(278,574) |
|
||||||
Loss from long-term investments (note 8)
|
(124,974) |
|
|
(483,385) |
|
||||||
Other income (note 7)
|
41,410 |
|
|
18,179 |
|
||||||
Other net losses (note 19)
|
(132,889) |
|
|
(21,391) |
|
||||||
Pension and other post-employment non-service costs (note 10)
|
(19,939) |
|
|
(10,950) |
|
||||||
Gain on derivative financial instruments (note 24(b)(iv))
|
4,564 |
|
|
4,408 |
|
||||||
Loss before income taxes | (119,605) |
|
|
(369,668) |
|
||||||
Income tax recovery (expense) (note 18)
|
|
|
|
||||||||
Current | 9,740 |
|
|
(7,843) |
|
||||||
Deferred | 76,560 |
|
|
69,356 |
|
||||||
|
86,300 |
|
|
61,513 |
|
||||||
Net loss | (33,305) |
|
|
(308,155) |
|
||||||
Net effect of non-controlling interests (note 17)
|
|
|
|
||||||||
Non-controlling interests | 87,901 |
|
|
111,323 |
|
||||||
Non-controlling interests held by related party | (25,922) |
|
|
(15,157) |
|
||||||
|
$ | 61,979 |
|
|
$ | 96,166 |
|
||||
Net earnings (loss) attributable to shareholders of Algonquin Power & Utilities Corp. | $ | 28,674 |
|
|
$ | (211,989) |
|
||||
Series A Shares and Series D Shares dividend (note 15)
|
8,356 |
|
|
8,720 |
|
||||||
Net earnings (loss) attributable to common shareholders of Algonquin Power & Utilities Corp. | $ | 20,318 |
|
|
$ | (220,709) |
|
||||
Basic and diluted net earnings (loss) per share (note 20)
|
$ | 0.03 |
|
|
$ | (0.33) |
|
||||
Consolidated Financial Statements | 74 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Years ended
|
||||||||||
(thousands of U.S. dollars) | December 31 | ||||||||||
2023 |
|
2022 | |||||||||
Net loss | $ | (33,305) |
|
|
$ | (308,155) |
|
||||
Other comprehensive income (loss) (“OCI”): |
|
|
|
||||||||
Foreign currency translation adjustment, net of tax recovery of $6,616 (2022 - tax expense $2,423), (notes 24(b)(iii)
and 24(b)(iv))
|
(5,386) |
|
|
(23,502) |
|
||||||
Change in fair value of cash flow hedges, net of tax recovery of $1,885 (2022 - tax expense of
$20,644), (note 24(b)(ii))
|
59,487 |
|
|
(94,295) |
|
||||||
Change in pension and other post-employment benefits, net of tax expense of $1,612 (2022 - tax expense of $8,330), (note
10)
|
4,693 |
|
|
27,761 |
|
||||||
OCI, net of tax | 58,794 |
|
|
(90,036) |
|
||||||
Comprehensive income (loss) | 25,489 |
|
|
(398,191) |
|
||||||
Comprehensive loss attributable to the non-controlling interests | (60,962) |
|
|
(97,816) |
|
||||||
Comprehensive income (loss) attributable to shareholders of Algonquin Power & Utilities Corp. | $ | 86,451 |
|
|
$ | (300,375) |
|
Consolidated Financial Statements | 75 |
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of U.S. dollars) |
|
|
|
||||||||
|
December 31, |
|
December 31, | ||||||||
2023 |
|
2022 | |||||||||
ASSETS |
|
|
|
||||||||
Current assets: |
|
|
|
||||||||
Cash and cash equivalents | $ | 56,142 |
|
|
$ | 57,623 |
|
||||
Trade and other receivables, net (note 4)
|
524,194 |
|
|
528,057 |
|
||||||
Fuel and natural gas in storage | 48,982 |
|
|
95,350 |
|
||||||
Supplies and consumables inventory | 178,150 |
|
|
129,571 |
|
||||||
Regulatory assets (note 7)
|
142,970 |
|
|
190,393 |
|
||||||
Prepaid expenses | 81,926 |
|
|
58,653 |
|
||||||
Derivative instruments (note 24)
|
10,920 |
|
|
12,270 |
|
||||||
Other assets (note 11)
|
23,061 |
|
|
22,564 |
|
||||||
|
1,066,345 |
|
|
1,094,481 |
|
||||||
Property, plant and equipment, net (note 5)
|
12,517,450 |
|
|
11,944,885 |
|
||||||
Intangible assets, net (note 6)
|
93,938 |
|
|
96,683 |
|
||||||
Goodwill (note 6)
|
1,324,062 |
|
|
1,320,579 |
|
||||||
Regulatory assets (note 7)
|
1,184,713 |
|
|
1,081,108 |
|
||||||
Long-term investments (note 8)
|
|
|
|
||||||||
Investments carried at fair value | 1,115,729 |
|
|
1,344,207 |
|
||||||
Other long-term investments | 641,920 |
|
|
462,325 |
|
||||||
Derivative instruments (note 24)
|
72,328 |
|
|
71,630 |
|
||||||
Deferred income taxes (note 18)
|
158,483 |
|
|
84,416 |
|
||||||
Other assets (note 11)
|
198,993 |
|
|
127,299 |
|
||||||
|
$ | 18,373,961 |
|
|
$ | 17,627,613 |
|
Consolidated Financial Statements | 76 |
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of U.S. dollars) |
|
||||||||||
|
December 31, |
|
December 31, | ||||||||
2023 |
|
2022 | |||||||||
LIABILITIES AND EQUITY |
|
|
|
||||||||
Current liabilities: |
|
|
|
||||||||
Accounts payable | $ | 210,412 |
|
|
$ | 186,080 |
|
||||
Accrued liabilities | 554,875 |
|
|
555,792 |
|
||||||
Dividends payable (note 15)
|
74,916 |
|
|
125,655 |
|
||||||
Regulatory liabilities (note 7)
|
99,850 |
|
|
69,865 |
|
||||||
Long-term debt (note 9)
|
621,856 |
|
|
423,274 |
|
||||||
Other long-term liabilities (note 12)
|
80,458 |
|
|
134,212 |
|
||||||
Derivative instruments (note 24)
|
34,915 |
|
|
32,491 |
|
||||||
Other liabilities | 7,898 |
|
|
7,091 |
|
||||||
|
1,685,180 |
|
|
1,534,460 |
|
||||||
Long-term debt (note 9)
|
7,894,174 |
|
|
7,088,743 |
|
||||||
Regulatory liabilities (note 7)
|
634,446 |
|
|
558,317 |
|
||||||
Deferred income taxes (note 18)
|
578,902 |
|
|
565,639 |
|
||||||
Derivative instruments (note 24)
|
75,961 |
|
|
137,830 |
|
||||||
Pension and other post-employment benefits obligation (note 10)
|
96,653 |
|
|
125,579 |
|
||||||
Other long-term liabilities (note 12)
|
465,874 |
|
|
461,230 |
|
||||||
|
9,746,010 |
|
|
8,937,338 |
|
||||||
Redeemable non-controlling interests (note 17)
|
|
|
|
||||||||
Redeemable non-controlling interest, held by related party | 308,350 |
|
|
307,856 |
|
||||||
Redeemable non-controlling interests | 10,013 |
|
|
11,520 |
|
||||||
|
318,363 |
|
|
319,376 |
|
||||||
Equity: |
|
|
|
||||||||
Preferred shares | 184,299 |
|
|
184,299 |
|
||||||
Common shares (note 13(a))
|
6,229,994 |
|
|
6,183,943 |
|
||||||
Additional paid-in capital | 7,254 |
|
|
9,413 |
|
||||||
Deficit | (1,279,696) |
|
|
(997,945) |
|
||||||
Accumulated other comprehensive loss (“AOCI”) (note 14)
|
(102,286) |
|
|
(160,063) |
|
||||||
Total equity attributable to shareholders of Algonquin Power & Utilities Corp. | 5,039,565 |
|
|
5,219,647 |
|
||||||
Non-controlling interests (note 17)
|
|
|
|
||||||||
Non-controlling interests - tax equity partnership units | 1,196,720 |
|
|
1,225,608 |
|
||||||
Other non-controlling interests | 347,338 |
|
|
333,362 |
|
||||||
Non-controlling interest, held by related party | 40,785 |
|
|
57,822 |
|
||||||
|
1,584,843 |
|
|
1,616,792 |
|
||||||
Total equity | 6,624,408 |
|
|
6,836,439 |
|
||||||
Commitments and contingencies (note 22)
|
|
|
|
||||||||
Subsequent events (notes 3(c), 7(a), 8(c), 9(c), 9(d), 16(a), 17(c))
|
|
|
|
||||||||
|
$ | 18,373,961 |
|
|
$ | 17,627,613 |
|
Consolidated Financial Statements | 77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of U.S. dollars)
For the year ended December 31, 2023
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
Algonquin Power & Utilities Corp. Shareholders |
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Common shares |
|
Preferred shares |
|
Additional paid-in capital |
|
Retained earnings (deficit) |
|
AOCI |
|
Non- controlling interests |
|
Total | ||||||||||||||||||||||||||||
Balance, December 31, 2022 | $ | 6,183,943 |
|
|
$ | 184,299 |
|
|
$ | 9,413 |
|
|
$ | (997,945) |
|
|
$ | (160,063) |
|
|
$ | 1,616,792 |
|
|
$ | 6,836,439 |
|
||||||||||||||
Net earnings (loss) | — |
|
|
— |
|
|
— |
|
|
28,674 |
|
|
— |
|
|
(61,979) |
|
|
(33,305) |
|
|||||||||||||||||||||
Effect of redeemable non-controlling interests not included in equity (note 17)
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(24,598) |
|
|
(24,598) |
|
|||||||||||||||||||||
OCI | — |
|
|
— |
|
|
— |
|
|
— |
|
|
57,777 |
|
|
1,017 |
|
|
58,794 |
|
|||||||||||||||||||||
Dividends declared and distributions to non-controlling interests | — |
|
|
— |
|
|
— |
|
|
(279,634) |
|
|
— |
|
|
(54,322) |
|
|
(333,956) |
|
|||||||||||||||||||||
Dividends and issuance of shares under dividend reinvestment plan | 30,482 |
|
|
— |
|
|
— |
|
|
(30,482) |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||||||||||
Contributions received from non-controlling interests, net of cost | — |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
107,933 |
|
|
107,933 |
|
|||||||||||||||||||||
Common shares issued upon conversion of convertible debentures | 11 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
11 |
|
|||||||||||||||||||||
Common shares issued under employee share purchase plan | 5,229 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
5,229 |
|
|||||||||||||||||||||
Share-based compensation | — |
|
|
— |
|
|
13,162 |
|
|
— |
|
|
— |
|
|
— |
|
|
13,162 |
|
|||||||||||||||||||||
Common shares issued pursuant to share-based awards | 10,329 |
|
|
— |
|
|
(15,321) |
|
|
(309) |
|
|
— |
|
|
— |
|
|
(5,301) |
|
|||||||||||||||||||||
Balance, December 31, 2023 | $ | 6,229,994 |
|
|
$ | 184,299 |
|
|
$ | 7,254 |
|
|
$ | (1,279,696) |
|
|
$ | (102,286) |
|
|
$ | 1,584,843 |
|
|
$ | 6,624,408 |
|
Consolidated Financial Statements | 78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of U.S. dollars)
For the year ended December 31, 2022
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Algonquin Power & Utilities Corp. Shareholders |
|
|
|
|
||||||||||||||||||||||||||||||||||||
|
Common shares |
|
Preferred shares |
|
Additional paid-in capital |
|
Deficit |
|
AOCI |
|
Non- controlling interests |
|
Total | ||||||||||||||||||||||||||||
Balance, December 31, 2021 | $ | 6,032,792 |
|
|
$ | 184,299 |
|
|
$ | 2,007 |
|
|
$ | (288,424) |
|
|
$ | (71,677) |
|
|
$ | 1,523,082 |
|
|
$ | 7,382,079 |
|
||||||||||||||
Net loss | — |
|
|
— |
|
|
— |
|
|
(211,989) |
|
|
— |
|
|
(96,166) |
|
|
(308,155) |
|
|||||||||||||||||||||
Effect of redeemable non-controlling interests not included in equity (note 17)
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(8,859) |
|
|
(8,859) |
|
|||||||||||||||||||||
OCI | — |
|
|
— |
|
|
— |
|
|
— |
|
|
(88,386) |
|
|
(1,650) |
|
|
(90,036) |
|
|||||||||||||||||||||
Dividends declared and distributions to non-controlling interests | — |
|
|
— |
|
|
— |
|
|
(396,965) |
|
|
— |
|
|
(61,063) |
|
|
(458,028) |
|
|||||||||||||||||||||
Dividends and issuance of shares under dividend reinvestment plan | 97,801 |
|
|
— |
|
|
— |
|
|
(97,801) |
|
|
— |
|
|
— |
|
|
— |
|
|||||||||||||||||||||
Contributions received from non-controlling interests, net of cost | — |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
273,697 |
|
|
273,697 |
|
|||||||||||||||||||||
Common shares issued upon conversion of convertible debentures | 6 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
6 |
|
|||||||||||||||||||||
Common shares issued upon public offering, net of tax effected cost | 38,227 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
38,227 |
|
|||||||||||||||||||||
Common shares issued under employee share purchase plan | 5,319 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
5,319 |
|
|||||||||||||||||||||
Share-based compensation | — |
|
|
— |
|
|
14,849 |
|
|
— |
|
|
— |
|
|
— |
|
|
14,849 |
|
|||||||||||||||||||||
Common shares issued pursuant to share-based awards |
9,798 |
|
|
— |
|
|
(14,743) |
|
|
(2,766) |
|
|
— |
|
|
— |
|
|
(7,711) |
|
|||||||||||||||||||||
Non-controlling interest assumed on asset acquisition | — |
|
|
— |
|
|
7,300 |
|
|
— |
|
|
— |
|
|
(12,249) |
|
|
(4,949) |
|
|||||||||||||||||||||
Balance, December 31, 2022 | $ | 6,183,943 |
|
|
$ | 184,299 |
|
|
$ | 9,413 |
|
|
$ | (997,945) |
|
|
$ | (160,063) |
|
|
$ | 1,616,792 |
|
|
$ | 6,836,439 |
|
Consolidated Financial Statements | 79 |
|
|
|
|
|
|
|
|
|
|
|
|
(thousands of U.S. dollars) |
Years ended December 31
|
||||||||||
2023 |
|
2022 | |||||||||
Cash provided by (used in): |
|
|
|
||||||||
Operating activities |
|
|
|
||||||||
Net loss | $ | (33,305) |
|
|
$ | (308,155) |
|
||||
Adjustments and items not affecting cash: |
|
|
|
||||||||
Depreciation and amortization | 466,996 |
|
|
455,520 |
|
||||||
Deferred taxes | (76,560) |
|
|
(69,356) |
|
||||||
Initial value and changes in derivative financial instruments net of amortization
|
(15,502) |
|
|
2,462 |
|
||||||
Share-based compensation | 10,397 |
|
|
10,920 |
|
||||||
Cost of equity funds used for construction purposes | (3,366) |
|
|
(1,896) |
|
||||||
Change in value of investments carried at fair value | 229,988 |
|
|
499,125 |
|
||||||
Pension and post-employment expense lower than contributions
|
(7,838) |
|
|
(15,329) |
|
||||||
Distributions received from equity investments, net of income | 11,730 |
|
|
23,829 |
|
||||||
Impairment of assets (notes 5 and 8(c))
|
23,492 |
|
|
235,478 |
|
||||||
Other (notes 19(c), 19(e) and 19(f))
|
108,338 |
|
|
8,116 |
|
||||||
Net change in non-cash operating items (note 23)
|
(86,336) |
|
|
(221,618) |
|
||||||
|
628,034 |
|
|
619,096 |
|
||||||
Financing activities |
|
|
|
||||||||
Increase in long-term debt | 3,033,503 |
|
|
4,622,937 |
|
||||||
Repayments of long-term debt | (2,297,346) |
|
|
(3,326,519) |
|
||||||
Net change in commercial paper | 74,720 |
|
|
68,300 |
|
||||||
Issuance of common shares, net of costs | 5,229 |
|
|
43,546 |
|
||||||
Cash dividends on common shares | (322,468) |
|
|
(378,597) |
|
||||||
Dividends on preferred shares | (8,356) |
|
|
(8,720) |
|
||||||
Contributions from non-controlling interests and redeemable non-controlling interests (note 3) | 98,955 |
|
|
272,515 |
|
||||||
Production-based cash contributions from non-controlling interest | 9,084 |
|
|
6,182 |
|
||||||
Distributions to non-controlling interests, related party (note 17)
|
(25,428) |
|
|
(34,816) |
|
||||||
Distributions to non-controlling interests | (51,164) |
|
|
(43,919) |
|
||||||
Payments upon settlement of derivatives | — |
|
|
(28,913) |
|
||||||
Shares surrendered to fund withholding taxes on exercised share options | (2,434) |
|
|
(4,667) |
|
||||||
Redemption of Series C preferred shares (note 12(h))
|
(14,515) |
|
|
— |
|
||||||
Acquisition of non-controlling interest | — |
|
|
(1,580) |
|
||||||
Increase in other long-term liabilities | 22,666 |
|
|
19,324 |
|
||||||
Decrease in other long-term liabilities | (79,638) |
|
|
(94,837) |
|
||||||
|
442,808 |
|
|
1,110,236 |
|
||||||
Investing activities |
|
|
|
||||||||
Additions to property, plant and equipment and intangible assets | (1,026,171) |
|
|
(1,089,024) |
|
||||||
Increase in long-term investments | (243,742) |
|
|
(221,281) |
|
||||||
Acquisitions of operating entities | — |
|
|
(632,797) |
|
||||||
Increase in other assets | (12,220) |
|
|
(26,527) |
|
||||||
Receipt of principal on development loans receivable | 174,763 |
|
|
178,300 |
|
||||||
Decrease in long-term investments | 11,749 |
|
|
2,920 |
|
||||||
|
(1,095,621) |
|
|
(1,788,409) |
|
||||||
Effect of exchange rate differences on cash and restricted cash | (267) |
|
|
(1,127) |
|
||||||
Decrease in cash, cash equivalents and restricted cash
|
(25,046) |
|
|
(60,204) |
|
||||||
Cash, cash equivalents and restricted cash, beginning of year | 101,185 |
|
|
161,389 |
|
||||||
Cash, cash equivalents and restricted cash, end of year | $ | 76,139 |
|
|
$ | 101,185 |
|
||||
|
|
|
|
||||||||
|
|
||||||||||
Consolidated Financial Statements | 80 |
|
|
|
|
||||||||
Algonquin Power & Utilities Corp.
Consolidated Statements of Cash Flows (continued)
|
|||||||||||
|
|
||||||||||
(thousands of U.S. dollars) |
Years ended December 31
|
||||||||||
|
2023 |
|
2022 | ||||||||
Supplemental disclosure of cash flow information: |
|
|
|
||||||||
Cash paid during the year for interest expense
|
$ | 368,511 |
|
|
$ | 272,734 |
|
||||
Cash paid during the year for income taxes
|
$ | 7,171 |
|
|
$ | 10,962 |
|
||||
Cash received during the year for distributions from equity investments
|
$ | 112,716 |
|
|
$ | 112,951 |
|
||||
Non-cash financing and investing activities: |
|
|
|
||||||||
Property, plant and equipment acquisitions in accruals | $ | 172,165 |
|
|
$ | 120,819 |
|
||||
Issuance of common shares under dividend reinvestment plan and share-based compensation plans | $ | 46,040 |
|
|
$ | 112,918 |
|
||||
Property, plant and equipment, intangible assets and accrued liabilities in exchange of note receivable | $ | 23,938 |
|
|
$ | 90,700 |
|
Consolidated Financial Statements | 81 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 82 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 83 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 84 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range of useful lives |
|
Weighted average useful lives | ||||||||||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 | |||||||||||||||||
Generation |
3-60
|
|
3-60
|
|
33 |
|
33 | ||||||||||||||||
Distribution |
1-100
|
|
1-100
|
|
40 |
|
39 | ||||||||||||||||
Equipment |
5-54
|
|
5-54
|
|
15 |
|
11 |
Notes to the Consolidated Financial Statements | 85 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 86 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 87 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 88 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 89 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 90 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 91 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 92 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
Deerfield II | ||||
Working capital | $ | (10,709) |
|
||
Property, plant and equipment | 194,419 |
|
|||
Long-term debt | (157,935) |
|
|||
Asset retirement obligation | (1,030) |
|
|||
Deferred tax liability | (1,603) |
|
|||
Total net assets acquired | 23,142 |
|
|||
Cash and cash equivalents | 1,662 |
|
|||
Net assets acquired, net of cash and cash equivalents | $ | 21,480 |
|
Notes to the Consolidated Financial Statements | 93 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
||||
Working capital | $ | 4,820 |
|
||
Property, plant and equipment (i) | 499,252 |
|
|||
Goodwill (ii) | 116,254 |
|
|||
Regulatory assets (iii) | 65,621 |
|
|||
Other assets | 4,507 |
|
|||
Pension and other post-employment benefits | (13,402) |
|
|||
Regulatory liabilities (iii) | (59,727) |
|
|||
Other liabilities | (8,028) |
|
|||
Total net assets acquired | $ | 609,297 |
|
||
Cash and cash equivalents acquired | 49 |
|
|||
Total net assets acquired, net of cash and cash equivalents | $ | 609,248 |
|
Notes to the Consolidated Financial Statements | 94 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
||||||||||||||||
Cost |
|
Accumulated depreciation |
|
Net book value | |||||||||||||
Renewable generation facilities | $ | 4,200,559 |
|
|
$ | 1,139,137 |
|
|
$ | 3,061,422 |
|
||||||
Utility plant | 9,332,092 |
|
|
1,191,013 |
|
|
8,141,079 |
|
|||||||||
Land | 133,483 |
|
|
— |
|
|
133,483 |
|
|||||||||
Equipment | 122,929 |
|
|
53,181 |
|
|
69,748 |
|
|||||||||
Construction-in-progress
|
|
|
|
|
|
||||||||||||
Generation | 378,043 |
|
|
— |
|
|
378,043 |
|
|||||||||
Distribution and transmission | 733,675 |
|
|
— |
|
|
733,675 |
|
|||||||||
|
$ | 14,900,781 |
|
|
$ | 2,383,331 |
|
|
$ | 12,517,450 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
||||||||||||||||
Cost |
|
Accumulated depreciation |
|
Net book value | |||||||||||||
Renewable generation facilities | $ | 4,119,514 |
|
|
$ | 1,016,784 |
|
|
$ | 3,102,730 |
|
||||||
Utility plant | 8,640,224 |
|
|
990,975 |
|
|
7,649,249 |
|
|||||||||
Land | 113,153 |
|
|
— |
|
|
113,153 |
|
|||||||||
Equipment | 111,707 |
|
|
50,904 |
|
|
60,803 |
|
|||||||||
Construction-in-progress
|
|
|
|
|
|
||||||||||||
Generation | 196,287 |
|
|
— |
|
|
196,287 |
|
|||||||||
Distribution and transmission | 822,663 |
|
|
— |
|
|
822,663 |
|
|||||||||
|
$ | 14,003,548 |
|
|
$ | 2,058,663 |
|
|
$ | 11,944,885 |
|
Notes to the Consolidated Financial Statements | 95 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Interest capitalized on non-regulated property | $ | 6,374 |
|
|
$ | 4,762 |
|
||||
AFUDC capitalized on regulated property: |
|
|
|
||||||||
Allowance for borrowed funds | 8,305 |
|
|
6,040 |
|
||||||
Allowance for equity funds | 3,372 |
|
|
1,901 |
|
||||||
|
$ | 18,051 |
|
|
$ | 12,703 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 | Cost |
|
Accumulated amortization |
|
Net book value | ||||||||||||
Power sales contracts | $ | 58,200 |
|
|
$ | 43,938 |
|
|
$ | 14,262 |
|
||||||
Customer relationships | 77,104 |
|
|
14,625 |
|
|
62,479 |
|
|||||||||
Interconnection agreements | 10,329 |
|
|
1,977 |
|
|
8,352 |
|
|||||||||
Other (a)
|
10,352 |
|
|
1,507 |
|
|
8,845 |
|
|||||||||
|
$ | 155,985 |
|
|
$ | 62,047 |
|
|
$ | 93,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 | Cost |
|
Accumulated amortization |
|
Net book value | ||||||||||||
Power sales contracts | $ | 56,926 |
|
|
$ | 42,818 |
|
|
$ | 14,108 |
|
||||||
Customer relationships | 77,850 |
|
|
13,709 |
|
|
64,141 |
|
|||||||||
Interconnection agreements | 10,098 |
|
|
1,851 |
|
|
8,247 |
|
|||||||||
Other (a)
|
10,338 |
|
|
151 |
|
|
10,187 |
|
|||||||||
|
$ | 155,212 |
|
|
$ | 58,529 |
|
|
$ | 96,683 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | |||||||||
Opening balance | $ | 1,320,579 |
|
|
$ | 1,201,244 |
|
||||
Business acquisitions | 4,195 |
|
|
123,751 |
|
||||||
Foreign exchange | (712) |
|
|
(4,416) |
|
||||||
Closing balance | $ | 1,324,062 |
|
|
$ | 1,320,579 |
|
Notes to the Consolidated Financial Statements | 96 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
Utility | State, Province or Country | Regulatory Proceeding Type | Details | ||||||||
Apple Valley Water System | California | General rate review |
On February 3, 2023, the California Public Utilities Commission (“CPUC”) issued a final order
authorizing an annual revenue increase of $1,494. New rates became effective on April 7, 2023 retroactive to July 1, 2022. The retroactive impact of this final order was recorded in the first quarter of 2023.
|
||||||||
Park Water System | California | General rate review |
On February 3, 2023, the CPUC issued a final order authorizing an annual revenue increase of
$1,105. New rates became effective on April 7, 2023 retroactive to July 1, 2022. The retroactive impact of this final order was recorded in the first quarter of 2023.
|
||||||||
CalPeco Electric System | California | General rate review |
On April 27, 2023, the California Public Utilities Commission (“CPUC”) issued a final order approving a revenue increase of $26,979. New rates became effective on July 1, 2023 retroactive to January 2022. The retroactive impact of this final order was recorded in the second quarter of 2023.
|
||||||||
St. Lawrence Gas | New York | General rate review |
On June 22, 2023, the New York State Department
of Public Services issued an Order authorizing a revenue increase of $5,249 to be implemented over the course of 2023-2025. New rates became effective July 1, 2023.
|
||||||||
Pine Bluff Water | Arkansas | General rate review |
On August 4, 2023, the Arkansas Public Service Commission issued an Order approving a
unanimous settlement agreement filed by the parties authorizing an annual revenue increase of $3,400. New rates became effective August 15, 2023.
|
||||||||
Gas New Brunswick | New Brunswick | General rate review |
On September 21, 2023 the Energy & Utilities Board issued a decision authorizing a
revenue decrease of $700.
|
||||||||
Empire Electric | Arkansas | General rate review |
On December 7, 2023, the Arkansas Public Service Commission issued an Order approving the
settlement agreement authorizing a revenue increase of $5,300. New rates became effective January 1, 2024.
|
||||||||
Empire Electric | Missouri | Securitization |
On August 1, 2023, the Missouri Western District Court of Appeals affirmed the amount eligible for securitization in line with the Missouri
Public Service Commission’s (“MPSC”) order of $290,383. Subsequent to year-end, on January 30, 2024. the Company completed the securitization to recover the costs associated with the extreme winter storm conditions experienced in
Texas and parts of central U.S in February 2021 (“Midwest Extreme Weather Event”) and the remaining book value of the Asbury generating plant. The MPSC’s order excludes a portion of carrying costs and taxes associated with the
retirement of the Asbury plant. Thus. the Company has incurred a one-time net loss of
$63,495 ($48,452 net of tax) in the third quarter of 2023.
|
Notes to the Consolidated Financial Statements | 97 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
December 31, 2022 | ||||||||
Regulatory assets |
|
|
|
||||||||
Fuel and commodity cost adjustments (a) | $ | 326,418 |
|
|
$ | 388,294 |
|
||||
Retired generating plant (b) | 183,732 |
|
|
174,609 |
|
||||||
Rate adjustment mechanism (c) | 192,880 |
|
|
136,198 |
|
||||||
Income taxes (d) | 101,939 |
|
|
97,414 |
|
||||||
Deferred capitalized costs (e) | 124,517 |
|
|
90,121 |
|
||||||
Pension and post-employment benefits (f) | 68,822 |
|
|
80,736 |
|
||||||
Environmental remediation (g) | 66,779 |
|
|
70,529 |
|
||||||
Wildfire mitigation and vegetation management (h) | 64,146 |
|
|
66,156 |
|
||||||
Clean energy and other customer programs (i) | 37,214 |
|
|
28,145 |
|
||||||
Asset retirement obligation (j) | 26,620 |
|
|
27,172 |
|
||||||
Debt premium (k) | 18,995 |
|
|
24,888 |
|
||||||
Cost of removal (l) | 11,084 |
|
|
11,084 |
|
||||||
Rate review costs (m) | 8,815 |
|
|
9,481 |
|
||||||
Long-term maintenance contract (n) | 4,932 |
|
|
6,504 |
|
||||||
Other regulatory assets (o) | 90,790 |
|
|
60,170 |
|
||||||
Total regulatory assets | $ | 1,327,683 |
|
|
$ | 1,271,501 |
|
||||
Less: current regulatory assets | (142,970) |
|
|
(190,393) |
|
||||||
Non-current regulatory assets | $ | 1,184,713 |
|
|
$ | 1,081,108 |
|
||||
|
|
|
|
||||||||
Regulatory liabilities |
|
|
|
||||||||
Income taxes (d) | $ | 290,121 |
|
|
$ | 312,671 |
|
||||
Cost of removal (l) | 185,786 |
|
|
191,173 |
|
||||||
Pension and post-employment benefits (f) | 104,636 |
|
|
68,085 |
|
||||||
Fuel and commodity cost adjustments (a) | 42,850 |
|
|
24,991 |
|
||||||
Clean energy and other customer programs (i) | 12,730 |
|
|
11,572 |
|
||||||
Rate adjustment mechanism (c) | 2,078 |
|
|
343 |
|
||||||
Other regulatory liabilities (p)
|
96,095 |
|
|
19,347 |
|
||||||
Total regulatory liabilities | $ | 734,296 |
|
|
$ | 628,182 |
|
||||
Less: current regulatory liabilities | (99,850) |
|
|
(69,865) |
|
||||||
Non-current regulatory liabilities | $ | 634,446 |
|
|
$ | 558,317 |
|
Notes to the Consolidated Financial Statements | 98 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 99 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 100 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 101 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
December 31, 2022 | ||||||||
Long-term investments
carried at fair value |
|
|
|
||||||||
Atlantica (a) | $ | 1,052,703 |
|
|
$ | 1,268,140 |
|
||||
Atlantica Yield Energy Solutions Canada Inc. (b) | 61,064 |
|
|
74,083 |
|
||||||
Other | 1,962 |
|
|
1,984 |
|
||||||
|
$ | 1,115,729 |
|
|
$ | 1,344,207 |
|
||||
|
|
|
|
||||||||
Other long-term investments |
|
|
|
||||||||
Equity-method investees (c) | $ | 456,393 |
|
|
$ | 381,802 |
|
||||
Development loans receivable from equity-method investees (d) | 158,110 |
|
|
52,923 |
|
||||||
San Antonio Water System and other (e)
|
27,417 |
|
|
27,600 |
|
||||||
|
$ | 641,920 |
|
|
$ | 462,325 |
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, | ||||||||||||
|
|
2023 |
|
2022 | ||||||||||
Fair value loss on investments carried at fair value
|
|
|
|
|
||||||||||
Atlantica |
|
$ | (215,437) |
|
|
$ | (482,774) |
|
||||||
Atlantica Yield Energy Solutions Canada Inc. |
|
(14,684) |
|
|
(16,018) |
|
||||||||
Other |
|
133 |
|
|
(333) |
|
||||||||
|
|
$ | (229,988) |
|
|
$ | (499,125) |
|
||||||
Dividend and interest income from investments carried at fair value |
|
|
|
|
||||||||||
Atlantica |
|
$ | 87,154 |
|
|
$ | 86,664 |
|
||||||
Atlantica Yield Energy Solutions Canada Inc. |
|
16,604 |
|
|
20,443 |
|
||||||||
Other |
|
49 |
|
|
36 |
|
||||||||
|
|
$ | 103,807 |
|
|
$ | 107,143 |
|
||||||
Other long-term investments |
|
|
|
|
||||||||||
Equity method loss (c) |
|
$ | (5,936) |
|
|
$ | (21,416) |
|
||||||
Impairment of equity-method investee (c) |
|
— |
|
|
(75,910) |
|
||||||||
Interest and other income |
|
7,143 |
|
|
5,923 |
|
||||||||
|
|
$ | 1,207 |
|
|
$ | (91,403) |
|
||||||
Fair value change, income (loss) and impairment expense related to long-term investments |
|
$ | (124,974) |
|
|
$ | (483,385) |
|
Notes to the Consolidated Financial Statements | 102 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Economic interest |
|
Capacity | ||||||||
Texas Coastal Wind Facilities | 51 | % |
|
861 MW | |||||||
Blue Hill Wind Facility | 20 | % |
|
175 MW | |||||||
Red Lily Wind Facility | 75 | % |
|
26.4 MW | |||||||
Val-Eo Wind Facility | 50 | % |
|
24 MW |
Notes to the Consolidated Financial Statements | 103 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Carrying value, January 1 | $ | 381,802 |
|
|
$ | 433,850 |
|
||||
Additional investments
|
91,205 |
|
|
110,441 |
|
||||||
Net loss attributable to AQN | (5,936) |
|
|
(21,416) |
|
||||||
OCI attributable to AQN (a) | 7,693 |
|
|
(67,110) |
|
||||||
Dividend received | (4,600) |
|
|
(1,183) |
|
||||||
Impairment | — |
|
|
(75,910) |
|
||||||
Other | (13,771) |
|
|
3,130 |
|
||||||
Carrying value, December 31 | $ | 456,393 |
|
|
$ | 381,802 |
|
Notes to the Consolidated Financial Statements | 104 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Total assets | $ | 3,235,474 |
|
|
$ | 2,740,132 |
|
||||
Total liabilities | 1,962,115 |
|
1,507,079 | ||||||||
Net assets | 1,273,359 |
|
1,233,053 | ||||||||
AQN's ownership interest in the entities | 388,993 |
|
332,663 | ||||||||
Difference between investment carrying amount and underlying equity in net assets(a)
|
67,400 |
|
49,139 | ||||||||
Total carrying value | $ | 456,393 |
|
|
$ | 381,802 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Revenue | $ | 111,446 |
|
|
$ | 65,025 |
|
||||
Net loss | $ | (3,633) |
|
|
$ | (31,070) |
|
||||
OCI (a)
|
$ | 12,026 |
|
|
$ | (130,729) |
|
||||
Net loss attributable to AQN | $ | (5,936) |
|
|
$ | (21,416) |
|
||||
OCI attributable to AQN (a)
|
$ | 7,693 |
|
|
$ | (67,110) |
|
Notes to the Consolidated Financial Statements | 105 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
AQN's maximum exposure in regards to VIEs |
|
|
|
||||||||
Carrying amount | $ | 179,728 |
|
|
$ | 122,752 |
|
||||
Development loans receivable (d) | 158,110 |
|
|
52,923 |
|
||||||
Indirect guarantees of debt on behalf of VIEs
|
740,866 |
|
|
436,790 |
|
||||||
Other indirect guarantees and commitments on behalf of VIEs
|
303,641 |
|
|
221,433 |
|
||||||
|
$ | 1,382,345 |
|
|
$ | 833,898 |
|
Notes to the Consolidated Financial Statements | 106 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Borrowing type |
|
Weighted average coupon |
|
Maturity |
|
Par value |
|
December 31, 2023 |
|
December 31, 2022 | ||||||||||||||||||||||
Senior unsecured revolving credit facilities (a) |
|
— |
|
|
2024-2028 |
|
N/A |
|
$ | 1,624,186 |
|
|
$ | 351,786 |
|
|||||||||||||||||
Senior unsecured bank credit facilities and delayed draw term facility (b) |
|
— |
|
|
2024-2031 |
|
N/A |
|
786,962 |
|
|
773,643 |
|
|||||||||||||||||||
Commercial paper |
|
— |
|
|
2024 |
|
N/A |
|
481,720 |
|
|
407,000 |
|
|||||||||||||||||||
U.S. dollar borrowings |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Senior unsecured notes (Green Equity Units) |
|
1.18 | % |
|
2026 |
|
$ | 1,150,000 |
|
|
1,144,897 |
|
|
1,142,814 |
|
|||||||||||||||||
Senior unsecured notes (c) |
|
3.36 | % |
|
2024-2047 |
|
$ | 1,415,000 |
|
|
1,406,278 |
|
|
1,496,101 |
|
|||||||||||||||||
Senior unsecured utility notes |
|
6.30 | % |
|
2025-2035 |
|
$ | 137,000 |
|
|
147,589 |
|
|
154,271 |
|
|||||||||||||||||
Senior secured utility bonds (d) |
|
4.71 | % |
|
2026-2044 |
|
$ | 556,199 |
|
|
551,166 |
|
|
554,822 |
|
|||||||||||||||||
Canadian dollar borrowings |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Senior unsecured notes (e) |
|
3.68 | % |
|
2027-2050 |
|
C$ | 1,200,000 |
|
|
904,604 |
|
|
882,899 |
|
|||||||||||||||||
Senior secured project notes |
|
10.21 | % |
|
2027 |
|
C$ | 16,848 |
|
|
12,738 |
|
|
15,024 |
|
|||||||||||||||||
Chilean Unidad de Fomento borrowings |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Senior unsecured utility bonds |
|
3.90 | % |
|
2028-2040 |
|
CLF | 1,521 |
|
|
70,967 |
|
|
77,206 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
$ | 7,131,107 |
|
|
$ | 5,855,566 |
|
||||||||||||||||||
Subordinated borrowings |
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Subordinated unsecured notes (f) |
|
5.25 | % |
|
2082 |
|
C$ | 400,000 |
|
|
298,382 |
|
|
291,238 |
|
|||||||||||||||||
Subordinated unsecured notes (f) |
|
5.21 | % |
|
2079-2082 |
|
$ | 1,100,000 |
|
|
1,086,541 |
|
|
1,365,213 |
|
|||||||||||||||||
|
|
|
|
|
|
|
|
$ | 8,516,030 |
|
|
$ | 7,512,017 |
|
||||||||||||||||||
Less: current portion |
|
|
|
|
|
|
|
(621,856) |
|
|
(423,274) |
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
$ | 7,894,174 |
|
|
$ | 7,088,743 |
|
Notes to the Consolidated Financial Statements | 107 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 |
|
December 31, 2022 | ||||||||||
Revolving and term credit facilities |
|
$ | 4,562,000 |
|
|
$ | 4,513,300 |
|
||||||
Funds drawn on facilities/commercial paper issued
|
|
(2,892,900) |
|
|
(1,532,500) |
|
||||||||
Letters of credit issued |
|
(469,100) |
|
|
(465,200) |
|
||||||||
Liquidity available under the facilities |
|
1,200,000 |
|
|
2,515,600 |
|
||||||||
Undrawn portion of uncommitted letter of credit facilities |
|
(254,100) |
|
|
(226,900) |
|
||||||||
Cash on hand |
|
56,142 |
|
|
57,623 |
|
||||||||
Total liquidity and capital reserves |
|
$ | 1,002,042 |
|
|
$ | 2,346,323 |
|
||||||
Notes to the Consolidated Financial Statements | 108 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Long-term debt | $ | 251,539 |
|
|
$ | 258,084 |
|
||||
Commercial paper, credit facility draws and related fees | 134,678 |
|
|
46,466 |
|
||||||
Accretion of fair value adjustments | (23,834) |
|
|
(16,547) |
|
||||||
Capitalized interest and AFUDC capitalized on regulated property | (14,679) |
|
|
(10,802) |
|
||||||
Other | 5,952 |
|
|
1,373 |
|
||||||
|
$ | 353,656 |
|
|
$ | 278,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 | 2025 | 2026 | 2027 | 2028 | Thereafter | Total |
|
|
|
|
|
|
||||||||||||||||||||||||||
$ | 621,856 |
|
$ | 140,241 |
|
$ | 1,193,531 |
|
$ | 1,280,846 |
|
$ | 819,122 |
|
$ | 4,481,961 |
|
$ | 8,537,557 |
|
|
|
|
|
|
|
Notes to the Consolidated Financial Statements | 109 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension benefits |
|
OPEB | |||||||||||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 | |||||||||||||||||
Change in projected benefit obligation |
|
|
|
|
|
|
|
||||||||||||||||
Projected benefit obligation, beginning of year | $ | 628,135 |
|
|
$ | 765,618 |
|
|
$ | 217,330 |
|
|
$ | 292,646 |
|
||||||||
Projected benefit obligation assumed from business combination | — |
|
|
87,933 |
|
|
— |
|
|
5,195 |
|
||||||||||||
Plan settlements
|
(3,226) |
|
|
(112) |
|
|
— |
|
|
— |
|
||||||||||||
Service cost | 11,954 |
|
|
16,309 |
|
|
3,253 |
|
|
6,277 |
|
||||||||||||
Interest cost | 33,687 |
|
|
24,787 |
|
|
11,510 |
|
|
9,146 |
|
||||||||||||
Actuarial loss (gain) | 20,172 |
|
|
(198,074) |
|
|
(10,913) |
|
|
(82,991) |
|
||||||||||||
Contributions from retirees | — |
|
|
— |
|
|
2,189 |
|
|
2,220 |
|
||||||||||||
Plan amendments | — |
|
|
— |
|
|
— |
|
|
(2,452) |
|
||||||||||||
Medicare Part D | — |
|
|
— |
|
|
355 |
|
|
367 |
|
||||||||||||
Benefits paid | (42,801) |
|
|
(68,197) |
|
|
(14,226) |
|
|
(13,078) |
|
||||||||||||
Foreign exchange | (53) |
|
|
(129) |
|
|
— |
|
|
— |
|
||||||||||||
Projected benefit obligation, end of year | $ | 647,868 |
|
|
$ | 628,135 |
|
|
$ | 209,498 |
|
|
$ | 217,330 |
|
||||||||
Change in plan assets |
|
|
|
|
|
|
|
||||||||||||||||
Fair value of plan assets, beginning of year | 569,255 |
|
|
648,864 |
|
|
172,167 |
|
|
192,375 |
|
||||||||||||
Plan assets acquired in business combination | — |
|
|
74,532 |
|
|
— |
|
|
8,577 |
|
||||||||||||
Actual return on plan assets | 65,272 |
|
|
(109,118) |
|
|
22,620 |
|
|
(30,105) |
|
||||||||||||
Employer contributions | 22,326 |
|
|
23,296 |
|
|
10,677 |
|
|
11,811 |
|
||||||||||||
Plan settlements
|
(3,226) |
|
|
(112) |
|
|
— |
|
|
— |
|
||||||||||||
Contributions from retirees | — |
|
|
— |
|
|
2,189 |
|
|
2,220 |
|
||||||||||||
Medicare Part D subsidy receipts | — |
|
|
— |
|
|
355 |
|
|
367 |
|
||||||||||||
Benefits paid | (42,801) |
|
|
(68,197) |
|
|
(14,226) |
|
|
(13,078) |
|
||||||||||||
Foreign exchange | 2 |
|
|
(10) |
|
|
— |
|
|
— |
|
||||||||||||
Fair value of plan assets, end of year | $ | 610,828 |
|
|
$ | 569,255 |
|
|
$ | 193,782 |
|
|
$ | 172,167 |
|
||||||||
Unfunded status | $ | (37,040) |
|
|
$ | (58,880) |
|
|
$ | (15,716) |
|
|
$ | (45,163) |
|
||||||||
Amounts recognized in the consolidated balance sheets consist of: |
|
|
|
|
|
|
|
||||||||||||||||
Non-current assets (note 11) | 12,598 |
|
|
12,264 |
|
|
35,879 |
|
|
14,218 |
|
||||||||||||
Current liabilities | (1,416) |
|
|
(1,907) |
|
|
(3,164) |
|
|
(3,039) |
|
||||||||||||
Non-current liabilities | (48,222) |
|
|
(69,237) |
|
|
(48,431) |
|
|
(56,342) |
|
||||||||||||
Net amount recognized
|
$ | (37,040) |
|
|
$ | (58,880) |
|
|
$ | (15,716) |
|
|
$ | (45,163) |
|
Notes to the Consolidated Financial Statements | 110 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension |
|
OPEB | ||||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Accumulated benefit obligation | $ | 425,842 |
|
|
$ | 413,041 |
|
|
$ | 71,089 |
|
|
$ | 198,463 |
|
||||||||
Fair value of plan assets | $ | 393,857 |
|
|
$ | 364,229 |
|
|
$ | 18,793 |
|
|
$ | 139,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension |
|
OPEB | ||||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Projected benefit obligation | $ | 507,612 |
|
|
$ | 489,140 |
|
|
$ | 71,089 |
|
|
$ | 198,463 |
|
||||||||
Fair value of plan assets | $ | 458,497 |
|
|
$ | 417,994 |
|
|
$ | 18,793 |
|
|
$ | 139,368 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in AOCI, before tax | Pension |
|
OPEB | ||||||||||||||||||||
Actuarial losses (gains) |
|
Past service losses (gains) |
|
Actuarial losses (gains) |
|
Past service losses (gains) | |||||||||||||||||
Balance, January 1, 2022 | $ | 15,807 |
|
|
$ | (4,195) |
|
|
$ | (15,630) |
|
|
$ | 310 |
|
||||||||
Additions to AOCI | (47,473) |
|
|
— |
|
|
(41,527) |
|
|
(24) |
|
||||||||||||
Amortization in current period | (3,429) |
|
|
1,584 |
|
|
56 |
|
|
(2,476) |
|
||||||||||||
Amortization due to plan settlements | 15 |
|
|
— |
|
|
— |
|
|
— |
|
||||||||||||
Reclassification to regulatory accounts | 34,409 |
|
|
(752) |
|
|
23,551 |
|
|
— |
|
||||||||||||
Balance, December 31, 2022 | $ | (671) |
|
|
$ | (3,363) |
|
|
$ | (33,550) |
|
|
$ | (2,190) |
|
||||||||
Additions to AOCI | (12,600) |
|
|
— |
|
|
(23,797) |
|
|
853 |
|
||||||||||||
Amortization in current period | 617 |
|
|
1,491 |
|
|
2,554 |
|
|
— |
|
||||||||||||
Recognition of settlement gain | 235 |
|
|
— |
|
|
— |
|
|
— |
|
||||||||||||
Reclassification to regulatory accounts | 5,517 |
|
|
(755) |
|
|
19,518 |
|
|
— |
|
||||||||||||
Balance, December 31, 2023 | $ | (6,902) |
|
|
$ | (2,627) |
|
|
$ | (35,275) |
|
|
$ | (1,337) |
|
Notes to the Consolidated Financial Statements | 111 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension benefits |
|
OPEB | |||||||||||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 | |||||||||||||||||
Discount rate | 5.19 | % |
|
5.48 | % |
|
5.22 | % |
|
5.49 | % | ||||||||||||
Interest crediting rate (for cash balance plans) | 4.48 | % |
|
4.50 | % |
|
N/A |
|
N/A | ||||||||||||||
Rate of compensation increase | 3.60 | % |
|
3.70 | % |
|
N/A |
|
N/A | ||||||||||||||
Health care cost trend rate |
|
|
|
|
|
|
|
||||||||||||||||
Before age 65 |
|
|
|
|
7.00 | % |
|
6.00 | % | ||||||||||||||
Age 65 and after |
|
|
|
|
6.00 | % |
|
6.00 | % | ||||||||||||||
Assumed ultimate medical inflation rate |
|
|
|
|
4.50 | % |
|
4.75 | % | ||||||||||||||
Year in which ultimate rate is reached |
|
|
|
|
2034 |
|
2033 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension benefits |
|
OPEB | |||||||||||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 | |||||||||||||||||
Discount rate | 5.35 | % |
|
2.94 | % |
|
5.49 | % |
|
3.00 | % | ||||||||||||
Expected return on assets | 6.38 | % |
|
6.19 | % |
|
6.45 | % |
|
6.48 | % | ||||||||||||
Rate of compensation increase | 3.99 | % |
|
3.91 | % |
|
n/a |
|
n/a | ||||||||||||||
Health care cost trend rate |
|
|
|
|
|
|
|
||||||||||||||||
Before Age 65 |
|
|
|
|
6.00 | % |
|
5.88 | % | ||||||||||||||
Age 65 and after |
|
|
|
|
6.00 | % |
|
5.88 | % | ||||||||||||||
Assumed ultimate medical inflation rate |
|
|
|
|
4.75 | % |
|
4.75 | % | ||||||||||||||
Year in which ultimate rate is reached |
|
|
|
|
2033 |
|
2031 |
Notes to the Consolidated Financial Statements | 112 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pension benefits |
|
OPEB | |||||||||||||||||||||
2023 |
|
2022 |
|
2023 |
|
2022 | |||||||||||||||||
Service cost | $ | 11,954 |
|
|
$ | 16,309 |
|
|
$ | 3,253 |
|
|
$ | 6,277 |
|
||||||||
Non-service costs |
|
|
|
|
|
|
|
||||||||||||||||
Interest cost | 33,687 |
|
|
24,787 |
|
|
11,510 |
|
|
9,146 |
|
||||||||||||
Expected return on plan assets | (31,990) |
|
|
(41,226) |
|
|
(9,736) |
|
|
(11,359) |
|
||||||||||||
Amortization of net actuarial loss | (852) |
|
|
3,452 |
|
|
(3,559) |
|
|
(56) |
|
||||||||||||
Amortization of prior service credits | (1,491) |
|
|
(1,584) |
|
|
(853) |
|
|
24 |
|
||||||||||||
Amortization due to plan settlements | — |
|
|
(15) |
|
|
— |
|
|
— |
|
||||||||||||
Amortization of regulatory accounts | 16,258 |
|
|
22,952 |
|
|
6,965 |
|
|
4,829 |
|
||||||||||||
|
$ | 15,612 |
|
|
$ | 8,366 |
|
|
$ | 4,327 |
|
|
$ | 2,584 |
|
||||||||
Net benefit cost | $ | 27,566 |
|
|
$ | 24,675 |
|
|
$ | 7,580 |
|
|
$ | 8,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset class |
|
Target (%) |
|
Range (%) | ||||||||||
Equity securities |
|
41.6 | % |
|
30% - 100%
|
|||||||||
Debt securities |
|
48.6 | % |
|
20% - 60%
|
|||||||||
Other |
|
9.8 | % |
|
0% - 20%
|
|||||||||
|
|
100 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset class |
|
|
|
2023 |
|
Percentage | ||||||||||||||
Equity securities |
|
|
|
$ | 376,158 |
|
|
47 | % | |||||||||||
Debt securities |
|
|
|
377,272 |
|
|
47 | % | ||||||||||||
Other |
|
|
|
51,180 |
|
|
6 | % | ||||||||||||
|
|
|
|
$ | 804,610 |
|
|
100 | % |
Notes to the Consolidated Financial Statements | 113 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 | ||||||||||
Balance, January 1, 2023 |
|
|
|
$ | 21,904 |
|
||||||||
Contributions into funds |
|
|
|
4,603 |
|
|||||||||
Return on assets |
|
|
|
2,205 |
|
|||||||||
Distributions |
|
|
|
(2,331) |
|
|||||||||
Balance, December 31, 2023 |
|
|
|
$ | 26,381 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2024 |
|
2025 |
|
2026 |
|
2027 |
|
2028 |
|
2029-2033 | ||||||||||||||||||||||||
Pension plan | $ | 48,271 |
|
|
$ | 49,652 |
|
|
$ | 49,389 |
|
|
$ | 50,443 |
|
|
$ | 50,751 |
|
|
$ | 255,465 |
|
||||||||||||
OPEB | $ | 11,718 |
|
|
$ | 12,303 |
|
|
$ | 12,623 |
|
|
$ | 13,105 |
|
|
$ | 13,487 |
|
|
$ | 71,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Restricted cash | $ | 19,997 |
|
|
$ | 43,562 |
|
||||
Pension and OPEB plan assets (note 10(a)) | 48,477 |
|
|
26,482 |
|
||||||
Long-term deposits and cash collateral | 19,336 |
|
|
22,537 |
|
||||||
Income taxes recoverable | 9,988 |
|
|
7,100 |
|
||||||
Deferred financing costs (a) | 27,176 |
|
|
28,586 |
|
||||||
Insurance recoveries (note 22(a))
|
66,000 |
|
|
— |
|
||||||
Other (b) | 31,080 |
|
|
21,596 |
|
||||||
|
$ | 222,054 |
|
|
$ | 149,863 |
|
||||
Less: current portion | (23,061) |
|
|
(22,564) |
|
||||||
|
$ | 198,993 |
|
|
$ | 127,299 |
|
Notes to the Consolidated Financial Statements | 114 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Contract adjustment payments (a) | $ | 39,590 |
|
|
$ | 113,876 |
|
||||
Asset retirement obligations (b) | 115,611 |
|
|
116,584 |
|
||||||
Advances in aid of construction (c) | 88,135 |
|
|
88,546 |
|
||||||
Environmental remediation obligation (d) | 40,772 |
|
|
42,457 |
|
||||||
Customer deposits (e) | 36,294 |
|
|
34,675 |
|
||||||
Unamortized investment tax credits (f) | 17,255 |
|
|
17,649 |
|
||||||
Deferred credits and contingent consideration (g) | 40,945 |
|
|
39,498 |
|
||||||
Preferred shares, Series C (h) | — |
|
|
12,072 |
|
||||||
Hook-up fees (i)
|
7,425 |
|
|
32,463 |
|
||||||
Lease liabilities
|
20,493 |
|
|
21,834 |
|
||||||
Contingent development support obligations (j) | 12,666 |
|
|
8,824 |
|
||||||
Note payable to related party (k) | 25,808 |
|
|
25,808 |
|
||||||
Contingent liability (note 22(a))
|
66,000 |
|
|
— |
|
||||||
Other | 35,338 |
|
|
41,156 |
|
||||||
|
$ | 546,332 |
|
|
$ | 595,442 |
|
||||
Less: current portion | (80,458) |
|
|
(134,212) |
|
||||||
|
$ | 465,874 |
|
|
$ | 461,230 |
|
Notes to the Consolidated Financial Statements | 115 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Opening balance | $ | 116,584 |
|
|
$ | 142,147 |
|
||||
Obligation assumed | 1,077 |
|
|
793 |
|
||||||
Retirement activities | (6,902) |
|
|
(27,980) |
|
||||||
Accretion | 4,440 |
|
|
4,589 |
|
||||||
Change in cash flow estimates | 412 |
|
|
(2,965) |
|
||||||
Closing balance | $ | 115,611 |
|
|
$ | 116,584 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Opening balance | $ | 42,457 |
|
|
$ | 55,224 |
|
||||
Remediation activities | (3,687) |
|
|
(5,243) |
|
||||||
Accretion | 1,616 |
|
|
2,167 |
|
||||||
Changes in cash flow estimates | 1,395 |
|
|
1,344 |
|
||||||
Revision in assumptions | (1,009) |
|
|
(11,035) |
|
||||||
Closing balance | $ | 40,772 |
|
|
$ | 42,457 |
|
Notes to the Consolidated Financial Statements | 116 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
Common shares, beginning of year |
|
683,614,803 |
|
|
671,960,276 |
|
||||||||
Public offering |
|
— |
|
|
2,861,709 |
|
||||||||
Dividend reinvestment plan |
|
4,370,289 |
|
|
7,676,666 |
|
||||||||
Exercise of share-based awards (c) |
|
1,284,532 |
|
|
1,115,398 |
|
||||||||
Conversion of convertible debentures |
|
1,415 |
|
|
754 |
|
||||||||
Common shares, end of year |
|
689,271,039 |
|
|
683,614,803 |
|
Notes to the Consolidated Financial Statements | 117 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 118 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares |
|
Price per share |
|
Carrying amount C$ |
|
Carrying amount $ | ||||||||||||||||
Series A Shares
|
4,800,000 |
|
|
C$25.00 |
|
C$ | 116,546 |
|
|
$ | 100,463 |
|
|||||||||||
Series D Shares
|
4,000,000 |
|
|
C$25.00 |
|
C$ | 97,259 |
|
|
$ | 83,836 |
|
|||||||||||
|
|
|
|
|
|
|
$ | 184,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Share options | $ | 1,325 |
|
|
$ | 980 |
|
||||
Director deferred share units | 949 |
|
960 | ||||||||
Employee share purchase | 897 |
|
562 | ||||||||
Performance and restricted share units | 8,122 |
|
|
8,418 |
|
||||||
Total share-based compensation | $ | 11,293 |
|
|
$ | 10,920 |
|
Notes to the Consolidated Financial Statements | 119 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Risk-free interest rate | 3.4 | % |
|
1.9 | % | ||||||
Expected volatility | 27 | % |
|
23 | % | ||||||
Expected dividend yield | 8.6 | % |
|
4.3 | % | ||||||
Expected life | 5.50 years |
|
5.50 years | ||||||||
Weighted average grant date fair value per option | $ | 1.04 |
|
|
$ | 2.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of awards |
|
Weighted average exercise price |
|
Weighted average remaining contractual term (years) |
|
Aggregate intrinsic value |
||||||||||||||||
Balance, January 1, 2022 | 2,040,528 |
|
|
C$ | 15.45 |
|
|
6.11 |
|
C$ | 3,145 |
|
|||||||||||
Granted | 646,090 |
|
|
19.11 |
|
|
7.22 |
|
— |
|
|||||||||||||
Exercised | (40,074) |
|
|
13.92 |
|
|
5.95 |
|
103 |
|
|||||||||||||
Forfeited | (19,764) |
|
|
19.11 |
|
|
— |
|
|
— |
|
||||||||||||
Balance, December 31, 2022 | 2,626,780 |
|
|
C$ | 16.02 |
|
|
5.63 |
|
C$ | — |
|
|||||||||||
Granted | 1,368,744 |
|
|
10.76 |
|
|
7.24 |
|
— |
|
|||||||||||||
Exercised | — |
|
|
— |
|
|
— |
|
|
— |
|
||||||||||||
Forfeited | (1,327,799) |
|
|
16.55 |
|
|
— |
|
|
— |
|
||||||||||||
Balance, December 31, 2023 | 2,667,725 |
|
|
C$ | 14.71 |
|
|
5.18 |
|
C$ | — |
|
|||||||||||
Exercisable, December 31, 2023 | 2,621,420 |
|
|
C$ | 17.11 |
|
|
4.50 |
|
C$ | — |
|
|||||||||||
Notes to the Consolidated Financial Statements | 120 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 121 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of awards |
|
Weighted average grant-date fair value |
|
Weighted average remaining contractual term (years) |
|
Aggregate intrinsic value |
||||||||||||||||
Balance, January 1, 2022 | 2,443,672 |
|
|
C$ | 18.07 |
|
|
1.72 |
|
C$ | 44,646 |
|
|||||||||||
Granted, including dividends | 1,090,457 |
|
|
17.99 |
|
2.00 |
|
17,524 |
|
||||||||||||||
Exercised | (1,221,620) |
|
|
12.62 |
|
— |
|
23,636 |
|
||||||||||||||
Forfeited | (202,799) |
|
|
18.94 |
|
— |
|
418 |
|
||||||||||||||
Balance, December 31, 2022 | 2,109,710 |
|
|
C$ | 18.38 |
|
|
1.76 |
|
C$ | 18,608 |
|
|||||||||||
Granted, including dividends | 2,841,967 |
|
|
10.98 |
|
|
2.02 |
|
25,329 |
|
|||||||||||||
Exercised | (922,883) |
|
|
18.73 |
|
|
— |
|
10,125 |
|
|||||||||||||
Forfeited | (451,047) |
|
|
15.07 |
|
|
— |
|
3,771 |
|
|||||||||||||
Balance, December 31, 2023 | 3,577,747 |
|
|
C$ | 18.38 |
|
|
1.76 |
|
C$ | 29,910 |
|
|||||||||||
Exercisable, December 31, 2023 | 597,363 |
|
|
C$ | 19.98 |
|
|
0.22 |
|
C$ | 4,994 |
|
Notes to the Consolidated Financial Statements | 122 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency cumulative translation |
|
Unrealized gain on cash flow hedges |
|
Pension and post-employment actuarial changes |
|
Total | ||||||||||||||||
Balance, January 1, 2022 | $ | (76,615) |
|
|
$ | (3,514) |
|
|
$ | 8,452 |
|
|
$ | (71,677) |
|
||||||||
Other comprehensive income (loss) | (18,013) |
|
|
(128,838) |
|
|
23,722 |
|
|
(123,129) |
|
||||||||||||
Amounts reclassified from AOCI to the consolidated statement of operations | (5,489) |
|
|
34,543 |
|
|
4,039 |
|
|
33,093 |
|
||||||||||||
Net current period OCI | $ | (23,502) |
|
|
$ | (94,295) |
|
|
$ | 27,761 |
|
|
$ | (90,036) |
|
||||||||
OCI attributable to the non-controlling interests | 1,650 |
|
|
— |
|
|
— |
|
|
1,650 |
|
||||||||||||
Net current period OCI attributable to shareholders of AQN | $ | (21,852) |
|
|
$ | (94,295) |
|
|
$ | 27,761 |
|
|
$ | (88,386) |
|
||||||||
Balance, December 31, 2022 | $ | (98,467) |
|
|
$ | (97,809) |
|
|
$ | 36,213 |
|
|
$ | (160,063) |
|
||||||||
Other comprehensive income (loss) | (3,788) |
|
|
57,351 |
|
|
8,395 |
|
|
61,958 |
|
||||||||||||
Amounts reclassified from AOCI to the consolidated statement of operations | (1,598) |
|
|
2,136 |
|
|
(3,702) |
|
|
(3,164) |
|
||||||||||||
Net current period OCI | $ | (5,386) |
|
|
$ | 59,487 |
|
|
$ | 4,693 |
|
|
$ | 58,794 |
|
||||||||
OCI attributable to the non-controlling interests | (1,017) |
|
|
— |
|
|
— |
|
|
(1,017) |
|
||||||||||||
Net current period OCI attributable to shareholders of AQN | $ | (6,403) |
|
|
$ | 59,487 |
|
|
$ | 4,693 |
|
|
$ | 57,777 |
|
||||||||
Balance, December 31, 2023 | $ | (104,870) |
|
|
$ | (38,322) |
|
|
$ | 40,906 |
|
|
$ | (102,286) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||||||||||||
|
Dividend |
|
Dividend per share |
|
Dividend |
|
Dividend per share | ||||||||||||||||
Common shares | $ | 301,771 |
|
|
$ | 0.4340 |
|
|
$ | 486,043 |
|
|
$ | 0.7130 |
|
||||||||
Series A Shares
|
C$ | 6,194 |
|
|
C$ | 1.2905 |
|
|
C$ | 6,194 |
|
|
C$ | 1.2905 |
|
||||||||
Series D Shares
|
C$ | 5,091 |
|
|
C$ | 1.2728 |
|
|
C$ | 5,091 |
|
|
C$ | 1.2728 |
|
Notes to the Consolidated Financial Statements | 123 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
HLBV and other adjustments attributable to: |
|
|
|
|
||||||||||
Non-controlling interests - tax equity partnership units |
|
$ | 114,141 |
|
|
$ | 108,695 |
|
||||||
Non-controlling interests - redeemable tax equity partnership units |
|
1,324 |
|
|
6,298 |
|
||||||||
Other net earnings attributable to: |
|
|
|
|
||||||||||
Non-controlling interests |
|
(27,564) |
|
|
(3,670) |
|
||||||||
|
|
$ | 87,901 |
|
|
$ | 111,323 |
|
||||||
Redeemable non-controlling interest, held by related party |
|
(25,922) |
|
|
(15,157) |
|
||||||||
Net effect of non-controlling interests
|
|
$ | 61,979 |
|
|
$ | 96,166 |
|
Notes to the Consolidated Financial Statements | 124 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests - tax equity partnership units (a) |
|
Other non-controlling interests (b) |
|
Non-controlling interests held by related parties (c) | ||||||||||||||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||||||||||
Opening balance | $ | 1,225,608 |
|
|
$ | 1,377,117 |
|
|
$ | 333,362 |
|
|
$ | 64,807 |
|
|
$ | 57,822 |
|
|
$ | 81,158 |
|
||||||||||||
Net earnings (loss) attributable to NCI
|
(114,141) |
|
|
(108,695) |
|
|
27,564 |
|
|
3,670 |
|
|
— |
|
|
— |
|
||||||||||||||||||
Contributions received, net | 107,933 |
|
|
6,182 |
|
|
— |
|
|
267,515 |
|
|
— |
|
|
— |
|
||||||||||||||||||
Dividends and distributions declared | (22,743) |
|
|
(36,736) |
|
|
(14,497) |
|
|
(3,350) |
|
|
(17,082) |
|
|
(20,978) |
|
||||||||||||||||||
Repurchase of non-controlling interest | — |
|
|
(12,249) |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||||||||||||||||
OCI | 63 |
|
|
(11) |
|
|
909 |
|
|
720 |
|
|
45 |
|
|
(2,358) |
|
||||||||||||||||||
Closing balance | $ | 1,196,720 |
|
|
$ | 1,225,608 |
|
|
$ | 347,338 |
|
|
$ | 333,362 |
|
|
$ | 40,785 |
|
|
$ | 57,822 |
|
Notes to the Consolidated Financial Statements | 125 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Redeemable non-controlling interests held by related party |
|
Redeemable non-controlling interests | ||||||||||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 | ||||||||||||||||
Opening balance | $ | 307,856 |
|
|
$ | 306,537 |
|
|
$ | 11,520 |
|
|
$ | 12,989 |
|
||||||||
Net earnings (loss) attributable to NCI
|
25,922 |
|
|
15,157 |
|
|
(1,324) |
|
|
(6,298) |
|
||||||||||||
Contributions, net of costs | — |
|
|
— |
|
|
— |
|
|
5,000 |
|
||||||||||||
Dividends and distributions declared | (25,428) |
|
|
(13,838) |
|
|
(183) |
|
|
(171) |
|
||||||||||||
Closing balance | $ | 308,350 |
|
|
$ | 307,856 |
|
|
$ | 10,013 |
|
|
$ | 11,520 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Expected income tax recovery at Canadian statutory rate
|
$ | (31,696) |
|
|
$ | (97,962) |
|
||||
Increase (decrease) resulting from: |
|
|
|
||||||||
Effect of differences in tax rates on transactions in and within foreign jurisdictions and change in tax rates | (46,628) |
|
|
(55,315) |
|
||||||
Adjustments from investments carried at fair value | 16,128 |
|
|
51,314 |
|
||||||
Non-controlling interests share of income | 24,677 |
|
|
30,025 |
|
||||||
Change in valuation allowance | 10,786 |
|
|
41,702 |
|
||||||
Acquisition related state deferred tax adjustments | — |
|
|
5,998 |
|
||||||
Capital gain rate differential on disposal of renewable assets | — |
|
|
(7,340) |
|
||||||
Tax credits | (54,788) |
|
|
(18,440) |
|
||||||
Amortization and settlement of excess deferred income tax | (12,785) |
|
|
(14,855) |
|
||||||
Deferred income taxes on regulated income recorded as regulatory assets | (878) |
|
|
(1,986) |
|
||||||
Other permanent differences | 5,341 |
|
|
4,591 |
|
||||||
Other | 3,543 |
|
|
755 |
|
||||||
Income tax recovery | $ | (86,300) |
|
|
$ | (61,513) |
|
Notes to the Consolidated Financial Statements | 126 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Canada (1)
|
$ | (259,141) |
|
|
$ | (363,050) |
|
||||
U.S. | 102,469 |
|
|
(37,322) |
|
||||||
Other regions | 37,067 |
|
|
30,704 |
|
||||||
|
$ | (119,605) |
|
|
$ | (369,668) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
Deferred |
|
Total | ||||||||||||
Year ended December 31, 2023
|
|
|
|
|
|
||||||||||||
Canada | $ | 4,352 |
|
|
$ | (59,488) |
|
|
$ | (55,136) |
|
||||||
United States | (14,820) |
|
|
(23,099) |
|
|
(37,919) |
|
|||||||||
Other regions | 728 |
|
|
6,027 |
|
|
6,755 |
|
|||||||||
|
$ | (9,740) |
|
|
$ | (76,560) |
|
|
$ | (86,300) |
|
||||||
Year ended December 31, 2022
|
|
|
|
|
|
||||||||||||
Canada | $ | 4,184 |
|
|
$ | (74,595) |
|
|
$ | (70,411) |
|
||||||
United States | 1,579 |
|
|
6,183 |
|
|
7,762 |
|
|||||||||
Other regions | 2,080 |
|
|
(944) |
|
|
1,136 |
|
|||||||||
|
$ | 7,843 |
|
|
$ | (69,356) |
|
|
$ | (61,513) |
|
Notes to the Consolidated Financial Statements | 127 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Deferred tax assets: |
|
|
|
||||||||
Non-capital loss, investment tax credits, currently non-deductible interest expenses, and financing costs | $ | 1,030,801 |
|
|
$ | 878,000 |
|
||||
Pension and OPEB | 7,370 |
|
|
16,845 |
|
||||||
Environmental obligation | 11,692 |
|
|
12,118 |
|
||||||
Regulatory liabilities | 180,371 |
|
|
156,285 |
|
||||||
Other | 72,109 |
|
|
61,917 |
|
||||||
Total deferred income tax assets | $ | 1,302,343 |
|
|
$ | 1,125,165 |
|
||||
Less: valuation allowance | (97,344) |
|
|
(107,583) |
|
||||||
Total deferred tax assets | $ | 1,204,999 |
|
|
$ | 1,017,582 |
|
||||
Deferred tax liabilities: |
|
|
|
||||||||
Property, plant and equipment | $ | 883,447 |
|
|
$ | 846,331 |
|
||||
Outside basis differentials | 364,511 |
|
|
315,581 |
|
||||||
Regulatory accounts | 317,820 |
|
|
303,059 |
|
||||||
Other | 59,640 |
|
|
33,834 |
|
||||||
Total deferred tax liabilities | $ | 1,625,418 |
|
|
$ | 1,498,805 |
|
||||
Net deferred tax liabilities | $ | (420,419) |
|
|
$ | (481,223) |
|
||||
Consolidated balance sheets classification: |
|
|
|
||||||||
Deferred tax assets | $ | 158,483 |
|
|
$ | 84,416 |
|
||||
Deferred tax liabilities | (578,902) |
|
|
(565,639) |
|
||||||
Net deferred tax liabilities | $ | (420,419) |
|
|
$ | (481,223) |
|
Notes to the Consolidated Financial Statements | 128 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||
Beginning balance | $ | 107,583 |
|
|
$ | 27,471 |
|
||||
Charged to income tax expense
|
10,786 |
|
|
41,702 |
|
||||||
Charged (reduction) to OCI | (16,696) |
|
|
40,613 |
|
||||||
Reductions to other accounts | (4,329) |
|
|
(2,203) |
|
||||||
Ending balance | $ | 97,344 |
|
|
$ | 107,583 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-capital loss carryforward and credits | 2024—2028 | 2029+ | Total | ||||||||
Canada | $ | 3,339 |
|
$ | 913,781 |
|
$ | 917,120 |
|
||
US | 8,441 |
|
1,897,609 |
|
1,906,050 |
|
|||||
Total non-capital loss carryforward | $ | 11,780 |
|
$ | 2,811,390 |
|
$ | 2,823,170 |
|
||
Tax credits | $ | 3,359 |
|
$ | 200,772 |
|
$ | 204,131 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
Acquisition and transition-related costs |
|
$ | — |
|
|
$ | 6,834 |
|
||||||
Kentucky termination costs (a)
|
|
46,527 |
|
|
10,608 |
|
||||||||
Acquisition-related settlement payment (b)
|
|
(11,983) |
|
|
— |
|
||||||||
Securitization write-off (c)
|
|
63,495 |
|
|
— |
|
||||||||
Renewable energy business sale costs (d) |
|
12,506 |
|
|
— |
|
||||||||
Loss on redemption of long-term note (e)
|
|
8,532 |
|
|
— |
|
||||||||
Other (f)
|
|
13,812 |
|
|
3,949 |
|
||||||||
|
|
$ | 132,889 |
|
|
$ | 21,391 |
|
Notes to the Consolidated Financial Statements | 129 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
Net earnings (loss) attributable to shareholders of AQN |
|
$ | 28,674 |
|
|
$ | (211,989) |
|
||||||
Preferred shares, Series A dividend |
|
4,586 |
|
|
4,786 |
|
||||||||
Preferred shares, Series D dividend |
|
3,770 |
|
|
3,934 |
|
||||||||
Net earnings (loss) attributable to common shareholders of AQN – basic and diluted |
|
$ | 20,318 |
|
|
$ | (220,709) |
|
||||||
Weighted average number of shares |
|
|
|
|
||||||||||
Basic |
|
688,738,717 |
|
|
677,862,207 |
|
||||||||
Effect of dilutive securities |
|
2,024,509 |
|
|
— |
|
||||||||
Diluted |
|
690,763,226 |
|
|
677,862,207 |
|
Notes to the Consolidated Financial Statements | 130 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2023
|
|||||||||||||||||||||||
Regulated Services Group |
|
Renewable Energy Group |
|
Corporate |
|
Total | |||||||||||||||||
Revenue (1)(2)
|
$ | 2,315,722 |
|
|
$ | 296,314 |
|
|
$ | — |
|
|
$ | 2,612,036 |
|
||||||||
Other revenue | 51,137 |
|
|
33,395 |
|
|
1,447 |
|
|
85,979 |
|
||||||||||||
Fuel, power and water purchased | 716,446 |
|
|
19,499 |
|
|
— |
|
|
735,945 |
|
||||||||||||
Net revenue | 1,650,413 |
|
|
310,210 |
|
|
1,447 |
|
|
1,962,070 |
|
||||||||||||
Operating expenses | 786,608 |
|
|
119,013 |
|
|
1,364 |
|
|
906,985 |
|
||||||||||||
Administrative expenses | 46,386 |
|
|
36,554 |
|
|
7,419 |
|
|
90,359 |
|
||||||||||||
Depreciation and amortization | 346,188 |
|
|
119,576 |
|
|
1,232 |
|
|
466,996 |
|
||||||||||||
Asset impairment charge
|
— |
|
|
23,492 |
|
|
— |
|
|
23,492 |
|
||||||||||||
Loss on foreign exchange | — |
|
|
— |
|
|
8,359 |
|
|
8,359 |
|
||||||||||||
Operating income (loss) | 471,231 |
|
|
11,575 |
|
|
(16,927) |
|
|
465,879 |
|
||||||||||||
Interest expense | (160,998) |
|
|
(61,261) |
|
|
(131,397) |
|
|
(353,656) |
|
||||||||||||
Income (loss) from long-term investments | 44,953 |
|
|
102,188 |
|
|
(230,705) |
|
|
(83,564) |
|
||||||||||||
Other expenses | (121,146) |
|
|
(4,002) |
|
|
(23,116) |
|
|
(148,264) |
|
||||||||||||
Earnings (loss) before income taxes | $ | 234,040 |
|
|
$ | 48,500 |
|
|
$ | (402,145) |
|
|
$ | (119,605) |
|
||||||||
Property, plant and equipment | $ | 8,945,637 |
|
|
$ | 3,539,069 |
|
|
$ | 32,744 |
|
|
$ | 12,517,450 |
|
||||||||
Investments carried at fair value | 1,962 |
|
|
1,113,767 |
|
|
— |
|
|
1,115,729 |
|
||||||||||||
Equity-method investees | 112,180 |
|
|
343,712 |
|
|
501 |
|
|
456,393 |
|
||||||||||||
Total assets | 12,658,955 |
|
|
5,367,011 |
|
|
347,995 |
|
|
18,373,961 |
|
||||||||||||
Capital expenditures | $ | 816,788 |
|
|
$ | 209,383 |
|
|
$ | — |
|
|
$ | 1,026,171 |
|
Notes to the Consolidated Financial Statements | 131 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2022
|
|||||||||||||||||||||||
Regulated Services Group |
|
Renewable Energy Group |
|
Corporate |
|
Total | |||||||||||||||||
Revenue (1)(2)
|
$ | 2,330,039 |
|
|
$ | 350,797 |
|
|
$ | — |
|
|
$ | 2,680,836 |
|
||||||||
Other revenue | 54,229 |
|
|
28,447 |
|
|
1,501 |
|
|
84,177 |
|
||||||||||||
Fuel and power purchased | 824,670 |
|
|
41,684 |
|
|
— |
|
|
866,354 |
|
||||||||||||
Net revenue | 1,559,598 |
|
|
337,560 |
|
|
1,501 |
|
|
1,898,659 |
|
||||||||||||
Operating expenses | 736,515 |
|
|
114,463 |
|
|
511 |
|
|
851,489 |
|
||||||||||||
Administrative expenses | 46,484 |
|
|
26,424 |
|
|
7,324 |
|
|
80,232 |
|
||||||||||||
Depreciation and amortization | 317,300 |
|
|
137,203 |
|
|
1,017 |
|
|
455,520 |
|
||||||||||||
Asset impairment charge
|
— |
|
|
159,568 |
|
|
— |
|
|
159,568 |
|
||||||||||||
Loss on foreign exchange | — |
|
|
— |
|
|
13,833 |
|
|
13,833 |
|
||||||||||||
|
459,299 |
|
|
(100,098) |
|
|
(21,184) |
|
|
338,017 |
|
||||||||||||
Gain on sale of renewable assets | — |
|
|
64,028 |
|
|
— |
|
|
64,028 |
|
||||||||||||
Operating income (loss) | 459,299 |
|
|
(36,070) |
|
|
(21,184) |
|
|
402,045 |
|
||||||||||||
Interest expense | (113,482) |
|
|
(64,285) |
|
|
(100,807) |
|
|
(278,574) |
|
||||||||||||
Income (loss) from long-term investments | 21,884 |
|
|
15,254 |
|
|
(502,344) |
|
|
(465,206) |
|
||||||||||||
Other expenses | (14,765) |
|
|
(570) |
|
|
(12,598) |
|
|
(27,933) |
|
||||||||||||
Earnings (loss) before income taxes | $ | 352,936 |
|
|
$ | (85,671) |
|
|
$ | (636,933) |
|
|
$ | (369,668) |
|
||||||||
Property, plant and equipment | $ | 8,554,938 |
|
|
$ | 3,360,687 |
|
|
$ | 29,260 |
|
|
$ | 11,944,885 |
|
||||||||
Investments carried at fair value | 1,984 |
|
|
1,342,223 |
|
|
— |
|
|
1,344,207 |
|
||||||||||||
Equity-method investees | 56,199 |
|
|
310,103 |
|
|
15,500 |
|
|
381,802 |
|
||||||||||||
Total assets | 12,109,575 |
|
|
5,251,933 |
|
|
266,105 |
|
|
17,627,613 |
|
||||||||||||
Capital expenditures | $ | 908,676 |
|
|
$ | 180,348 |
|
|
$ | — |
|
|
$ | 1,089,024 |
|
Notes to the Consolidated Financial Statements | 132 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
Revenue |
|
|
|
|
||||||||||
United States |
|
$ | 2,169,239 |
|
|
$ | 2,232,817 |
|
||||||
Canada |
|
162,740 |
|
|
175,005 |
|
||||||||
Other regions |
|
366,036 |
|
|
357,191 |
|
||||||||
|
|
$ | 2,698,015 |
|
|
$ | 2,765,013 |
|
||||||
Property, plant and equipment |
|
|
|
|
||||||||||
United States |
|
$ | 10,826,738 |
|
|
$ | 10,351,736 |
|
||||||
Canada |
|
924,389 |
|
|
848,560 |
|
||||||||
Other regions |
|
766,323 |
|
|
744,589 |
|
||||||||
|
|
$ | 12,517,450 |
|
|
$ | 11,944,885 |
|
||||||
Intangible assets |
|
|
|
|
||||||||||
United States |
|
$ | 18,666 |
|
|
$ | 18,818 |
|
||||||
Canada |
|
18,111 |
|
|
19,038 |
|
||||||||
Other regions |
|
57,161 |
|
|
58,827 |
|
||||||||
|
|
$ | 93,938 |
|
|
$ | 96,683 |
|
Notes to the Consolidated Financial Statements | 133 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Thereafter | Total | ||||||||||||||||
Power purchase (1) | $ | 55,312 |
|
$ | 33,869 |
|
$ | 12,274 |
|
$ | 12,520 |
|
$ | 12,768 |
|
$ | 129,818 |
|
$ | 256,561 |
|
||
Natural gas supply and service agreements (2) | 121,188 |
|
71,949 |
|
42,643 |
|
33,215 |
|
30,803 |
|
154,757 |
|
454,555 |
|
|||||||||
Service agreements | 73,687 |
|
61,889 |
|
56,591 |
|
53,140 |
|
52,898 |
|
259,510 |
|
557,715 |
|
|||||||||
Capital projects | 5,598 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
5,598 |
|
|||||||||
Land easements and other | 16,437 |
|
15,057 |
|
15,269 |
|
15,425 |
|
15,639 |
|
536,129 |
|
613,956 |
|
|||||||||
Total | $ | 272,222 |
|
$ | 182,764 |
|
$ | 126,777 |
|
$ | 114,300 |
|
$ | 112,108 |
|
$ | 1,080,214 |
|
$ | 1,888,385 |
|
Notes to the Consolidated Financial Statements | 134 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
Accounts receivable |
|
$ | 3,863 |
|
|
$ | (124,631) |
|
||||||
Fuel and natural gas in storage |
|
46,368 |
|
|
(21,140) |
|
||||||||
Supplies and consumables inventory |
|
(48,539) |
|
|
(24,088) |
|
||||||||
Income taxes recoverable |
|
(2,889) |
|
|
549 |
|
||||||||
Prepaid expenses |
|
(13,218) |
|
|
(4,269) |
|
||||||||
Accounts payable |
|
23,847 |
|
|
24,395 |
|
||||||||
Accrued liabilities |
|
(488) |
|
|
127,076 |
|
||||||||
Current income tax liability |
|
1,096 |
|
|
(2,741) |
|
||||||||
Asset retirements and environmental obligations |
|
(1,015) |
|
|
(22,342) |
|
||||||||
Net regulatory assets and liabilities |
|
(95,361) |
|
|
(174,427) |
|
||||||||
|
|
$ | (86,336) |
|
|
$ | (221,618) |
|
||||||
Notes to the Consolidated Financial Statements | 135 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2023 | Carrying amount |
|
Fair value |
|
Level 1 |
|
Level 2 |
|
Level 3 | ||||||||||||||||||||
Long-term investments carried at fair value | $ | 1,115,729 |
|
|
$ | 1,115,729 |
|
|
$ | 1,054,665 |
|
|
$ | — |
|
|
$ | 61,064 |
|
||||||||||
Development loans and other receivables | 158,110 |
|
|
155,735 |
|
|
— |
|
|
155,735 |
|
|
— |
|
|||||||||||||||
Derivative instruments: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Interest rate swap designated as a hedge | 72,936 |
|
|
72,936 |
|
|
— |
|
|
72,936 |
|
|
— |
|
|||||||||||||||
Interest rate cap not designated as a hedge | 1,854 |
|
|
1,854 |
|
|
— |
|
|
1,854 |
|
|
— |
|
|||||||||||||||
Congestion revenue rights not designated as a cash flow hedge | 8,458 |
|
|
8,458 |
|
|
— |
|
|
— |
|
|
8,458 |
|
|||||||||||||||
Total derivative instruments | 83,248 |
|
|
83,248 |
|
|
— |
|
|
74,790 |
|
|
8,458 |
|
|||||||||||||||
Total financial assets | $ | 1,357,087 |
|
|
$ | 1,354,712 |
|
|
$ | 1,054,665 |
|
|
$ | 230,525 |
|
|
$ | 69,522 |
|
||||||||||
Long-term debt | $ | 8,516,030 |
|
|
$ | 7,423,318 |
|
|
$ | 2,532,608 |
|
|
$ | 4,890,710 |
|
|
$ | — |
|
||||||||||
Notes payable to related party | 25,808 |
|
|
15,320 |
|
|
— |
|
|
15,320 |
|
|
— |
|
|||||||||||||||
Convertible debentures | 230 |
|
|
276 |
|
|
276 |
|
|
— |
|
|
— |
|
|||||||||||||||
Derivative instruments: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Energy contracts designated as a cash flow hedge | 68,070 |
|
|
68,070 |
|
|
— |
|
|
— |
|
|
68,070 |
|
|||||||||||||||
Energy contracts not designated as a cash flow hedge | 5,593 |
|
|
5,593 |
|
|
— |
|
|
— |
|
|
5,593 |
|
|||||||||||||||
Cross-currency swap designated as a net investment hedge | 10,533 |
|
|
10,533 |
|
|
— |
|
|
10,533 |
|
|
— |
|
|||||||||||||||
Currency forward contract designated as hedge | 6,779 |
|
|
6,779 |
|
|
— |
|
|
6,779 |
|
|
— |
|
|||||||||||||||
Interest rate swaps designated as a hedge | 11,790 |
|
|
11,790 |
|
|
— |
|
|
11,790 |
|
|
— |
|
|||||||||||||||
Cross currency swap designated as a cash flow hedge | 5,547 |
|
|
5,547 |
|
|
— |
|
|
5,547 |
|
|
— |
|
|||||||||||||||
Commodity contracts for regulated operations | 2,564 |
|
|
2,564 |
|
|
— |
|
|
2,564 |
|
|
— |
|
|||||||||||||||
Total derivative instruments | 110,876 |
|
|
110,876 |
|
|
— |
|
|
37,213 |
|
|
73,663 |
|
|||||||||||||||
Total financial liabilities | $ | 8,652,944 |
|
|
$ | 7,549,790 |
|
|
$ | 2,532,884 |
|
|
$ | 4,943,243 |
|
|
$ | 73,663 |
|
Notes to the Consolidated Financial Statements | 136 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2022 | Carrying amount |
|
Fair value |
|
Level 1 |
|
Level 2 |
|
Level 3 | ||||||||||||||||||||
Long-term investment carried at fair value | $ | 1,344,207 |
|
|
$ | 1,344,221 |
|
|
$ | 1,270,138 |
|
|
$ | — |
|
|
$ | 74,083 |
|
||||||||||
Development loans and other receivables | 53,680 |
|
|
50,300 |
|
|
— |
|
|
50,300 |
|
|
— |
|
|||||||||||||||
Derivative instruments: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Energy contracts not designated as a cash flow hedge | 393 |
|
|
393 |
|
|
— |
|
|
— |
|
|
393 |
|
|||||||||||||||
Interest rate swap designated as a hedge | 69,188 |
|
|
69,188 |
|
|
— |
|
|
69,188 |
|
|
— |
|
|||||||||||||||
Currency forward contract not designated as a hedge | 2,659 |
|
|
2,659 |
|
|
— |
|
|
2,659 |
|
|
— |
|
|||||||||||||||
Congestion revenue
rights not designated as
a cash flow hedge
|
10,110 |
|
|
10,110 |
|
|
— |
|
|
— |
|
|
10,110 |
|
|||||||||||||||
Cross-currency swap designated as a net investment hedge | 1,267 |
|
|
1,267 |
|
|
— |
|
|
1,267 |
|
|
— |
|
|||||||||||||||
Commodity contracts for regulated operations | 283 |
|
|
283 |
|
|
— |
|
|
283 |
|
|
— |
|
|||||||||||||||
Total derivative instruments | 83,900 |
|
|
83,900 |
|
|
— |
|
|
73,397 |
|
|
10,503 |
|
|||||||||||||||
Total financial assets | $ | 1,481,787 |
|
|
$ | 1,478,421 |
|
|
$ | 1,270,138 |
|
|
$ | 123,697 |
|
|
$ | 84,586 |
|
||||||||||
Long-term debt | $ | 7,512,017 |
|
|
$ | 6,699,031 |
|
|
$ | 2,623,628 |
|
|
$ | 4,075,403 |
|
|
$ | — |
|
||||||||||
Notes payable to related party | 25,808 |
|
|
15,180 |
|
|
— |
|
|
15,180 |
|
|
— |
|
|||||||||||||||
Convertible debentures | 245 |
|
|
276 |
|
|
276 |
|
|
— |
|
|
— |
|
|||||||||||||||
Preferred shares, Series C | 12,072 |
|
|
11,675 |
|
|
— |
|
|
11,675 |
|
|
— |
|
|||||||||||||||
Derivative instruments: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Energy contracts designated as a cash flow hedge | 120,284 |
|
|
120,284 |
|
|
— |
|
|
— |
|
|
120,284 |
|
|||||||||||||||
Energy contracts not designated as a cash flow hedge | 8,617 |
|
|
8,617 |
|
|
— |
|
|
— |
|
|
8,617 |
|
|||||||||||||||
Cross-currency swap designated as a net investment hedge | 24,371 |
|
|
24,371 |
|
|
— |
|
|
24,371 |
|
|
— |
|
|||||||||||||||
Cross-currency swap designated as a cash flow hedge | 15,435 |
|
|
15,435 |
|
|
— |
|
|
15,435 |
|
|
— |
|
|||||||||||||||
Commodity contracts for regulated operations | 1,614 |
|
|
1,614 |
|
|
— |
|
|
1,614 |
|
|
— |
|
|||||||||||||||
Total derivative instruments | 170,321 |
|
|
170,321 |
|
|
— |
|
|
41,420 |
|
|
128,901 |
|
|||||||||||||||
Total financial liabilities | $ | 7,720,463 |
|
|
$ | 6,896,483 |
|
|
$ | 2,623,904 |
|
|
$ | 4,143,678 |
|
|
$ | 128,901 |
|
Notes to the Consolidated Financial Statements | 137 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 138 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional quantity (MW-hrs) |
|
Expiry |
|
Receive average prices (per MW-hr) |
|
Pay floating price (per MW-hr) |
||||||||||||||
353,597 |
|
|
December 2028 |
|
$29.19 |
|
PJM Western HUB | |||||||||||||
1,492,926 |
|
|
December 2027 |
|
$21.34 |
|
NI HUB | |||||||||||||
1,332,645 |
|
|
December 2027 |
|
$36.46 |
|
ERCOT North HUB | |||||||||||||
3,534,802 |
|
|
September 2030 |
|
$24.54 |
|
Illinois Hub | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Derivative |
Notional quantity
|
Expiry
|
Hedged item
|
||||||||
Forward-starting interest rate swap
|
$ | 350,000 |
|
July 2029
|
$350,000 subordinated unsecured notes
|
||||||
Cross-currency interest rate swap
|
C$ | 400,000 |
|
January 2032
|
C$400,000 subordinated unsecured notes
|
||||||
Forward-starting interest rate swap
|
$ | 750,000 |
|
April 2032
|
$750,000 subordinated unsecured notes
|
||||||
Forward-starting interest rate swap | $ | 575,000 |
|
June 2026 |
First $575,000 of the expected $1,150,000 senior unsecured notes issuance
|
Notes to the Consolidated Financial Statements | 139 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
Effective portion of cash flow hedge |
|
$ | 57,351 |
|
|
$ | (128,838) |
|
||||||
Amortization of cash flow hedge |
|
(6,173) |
|
|
(12,180) |
|
||||||||
Amounts reclassified from AOCI |
|
8,309 |
|
|
46,723 |
|
||||||||
OCI attributable to shareholders of AQN |
|
$ | 59,487 |
|
|
$ | (94,295) |
|
Notes to the Consolidated Financial Statements | 140 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
Notes to the Consolidated Financial Statements | 141 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
Unrealized gain (loss) on derivative financial instruments: |
|
|
|
|
||||||||||
Energy derivative contracts |
|
$ | (372) |
|
|
$ | (945) |
|
||||||
Commodity contracts |
|
411 |
|
|
185 |
|
||||||||
Total unrealized gain (loss) on derivative financial instruments |
|
$ | 39 |
|
|
$ | (760) |
|
||||||
Realized gain (loss) on derivative financial instruments: |
|
|
|
|
||||||||||
Energy derivative contracts |
|
$ | (4,896) |
|
|
$ | 6,939 |
|
||||||
Interest rate swaps |
|
— |
|
|
(7,185) |
|
||||||||
Total realized loss on derivative financial instruments |
|
$ | (4,896) |
|
|
$ | (246) |
|
||||||
Loss on derivative financial instruments not accounted for as hedges |
|
(4,857) |
|
|
(1,006) |
|
||||||||
Amortization of AOCI gains frozen as a result of hedge dedesignation |
|
3,989 |
|
|
3,465 |
|
||||||||
|
|
$ | (868) |
|
|
$ | 2,459 |
|
||||||
Consolidated statements of operations classification: |
|
|
|
|
||||||||||
Gain on derivative financial instruments |
|
$ | 4,564 |
|
|
$ | 4,408 |
|
||||||
Renewable energy sales |
|
(5,432) |
|
|
5,236 |
|
||||||||
Reduction to gain on sale of renewable assets |
|
— |
|
|
(7,185) |
|
||||||||
|
|
$ | (868) |
|
|
$ | 2,459 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
|
2022 | ||||||||||
Confirmed obligations outstanding at the beginning of the year
|
|
$ | 16,785 |
|
|
$ | 49,910 |
|
||||||
Invoices confirmed during the year |
|
90,780 |
|
|
16,785 |
|
||||||||
Confirmed invoices paid during the year |
|
(45,392) |
|
|
(49,910) |
|
||||||||
Confirmed obligations outstanding at the end of the year |
|
$ | 62,173 |
|
|
$ | 16,785 |
|
Notes to the Consolidated Financial Statements | 142 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023 | |||||||||||||
Cash and cash equivalents and restricted cash |
|
|
|
|
$ | 76,145 |
|
||||||||||
Accounts receivable |
|
|
|
|
554,438 |
|
|||||||||||
Allowance for doubtful accounts |
|
|
|
|
(30,244) |
|
|||||||||||
Notes receivable |
|
|
|
|
158,836 |
|
|||||||||||
|
|
|
|
|
$ | 759,175 |
|
Notes to the Consolidated Financial Statements | 143 |
|
|
|
Algonquin Power & Utilities Corp. | ||
Notes to the Consolidated Financial Statements | ||
December 31, 2023 and 2022
|
||
(in thousands of U.S. dollars, except as noted and per share amounts) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due less than 1 year |
|
Due 2 to 3 years |
|
Due 4 to 5 years |
|
Due after 5 years |
|
Total | ||||||||||||||||||||
Long-term debt obligations | $ | 621,856 |
|
|
$ | 1,333,772 |
|
|
$ | 2,099,968 |
|
|
$ | 4,481,961 |
|
|
$ | 8,537,557 |
|
||||||||||
Interest on long-term debt | 391,493 |
|
|
602,761 |
|
|
419,950 |
|
|
3,496,032 |
|
|
4,910,236 |
|
|||||||||||||||
Purchase obligations | 767,287 |
|
|
— |
|
|
— |
|
|
— |
|
|
767,287 |
|
|||||||||||||||
Environmental obligation | 3,136 |
|
|
22,577 |
|
|
1,820 |
|
|
18,654 |
|
|
46,187 |
|
|||||||||||||||
Advances in aid of construction | 3,640 |
|
|
— |
|
|
— |
|
|
84,495 |
|
|
88,135 |
|
|||||||||||||||
Derivative financial instruments: |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Cross-currency swap | 2,419 |
|
|
4,243 |
|
|
144 |
|
|
9,623 |
|
|
16,429 |
|
|||||||||||||||
Interest rate forwards | 11,790 |
|
|
— |
|
|
— |
|
|
— |
|
|
11,790 |
|
|||||||||||||||
Energy derivative and commodity contracts | 14,276 |
|
|
29,273 |
|
|
20,550 |
|
|
12,127 |
|
|
76,226 |
|
|||||||||||||||
Contract adjustment payments on Green Equity Units | 39,590 |
|
|
— |
|
|
— |
|
|
— |
|
|
39,590 |
|
|||||||||||||||
Other obligations | 27,796 |
|
|
2,901 |
|
|
2,304 |
|
|
247,480 |
|
|
280,481 |
|
|||||||||||||||
Total obligations | $ | 1,883,283 |
|
|
$ | 1,995,527 |
|
|
$ | 2,544,736 |
|
|
$ | 8,350,372 |
|
|
$ | 14,773,918 |
|
Notes to the Consolidated Financial Statements | 144 |