Pattern Energy Reports Second Quarter 2019 Financial Results

Published

- Declares dividend of $0.4220 per Class A common share for third quarter 2019 -

SAN FRANCISCO, Aug. 6, 2019 /PRNewswire/ -- Pattern Energy Group Inc. (the "Company" or "Pattern Energy") (NASDAQ & TSX: PEGI) today announced its financial results for the 2019 second quarter.

Highlights

  • Proportional gigawatt hours ("GWh") sold of 2,114 GWh
  • Net loss of $30 million
  • Cash available for distribution ("CAFD") of $53 million, and on track to meet full year guidance(1)
  • Adjusted EBITDA of $102 million
  • Revenue of $140 million
  • Declared a third quarter dividend of $0.4220 per Class A common share or $1.688 on an annualized basis, subsequent to the end of the period, unchanged from the previous quarter's dividend
  • Acquired 57 megawatts ("MW") of owned interest in two facilities, Belle River and North Kent, both located in Ontario, for a total purchase price of $44 million, representing a 10x multiple of the five-year average CAFD(1) of the two projects, with a weighted average PPA life remaining of more than 17 years
  • Expanded liquidity by securing a $250 million three-year bank loan to fund the acquisitions, repayment of the revolving credit facility and general corporate purposes

"The portfolio and the business continue to perform well. Net loss was $30 million, primarily driven by accelerated depreciation at Gulf Wind. We generated strong CAFD of $53 million, which is in line with our expectation and on target to achieve our 10% CAFD CAGR by 2020. We saw strong average power prices and lower than expected financing charges which offset wind levels below the LTA for the period," said Mike Garland, CEO of Pattern Energy. "The two acquisitions put us on track to achieve our 2019 and 2020 growth targets. At the same time, we expanded our access to capital to fund this growth and our other existing project commitments without issuing new common equity. These acquisitions, together with our existing interest in the anticipated distributions from Pattern Development which we expect to start in 2020, place us in a great position to continue to grow our CAFD per share and drive down our payout ratio."

(1) The forward looking measures of 2019 full year cash available for distribution (CAFD) and CAFD multiple are non-GAAP measures that cannot be reconciled to net income as the most directly comparable GAAP financial measure without unreasonable effort primarily because of the uncertainties involved in estimating forward-looking mark-to-market changes in derivatives and proportionate share of earnings from unconsolidated investments to arrive at net income and which are subtracted therefrom to arrive at CAFD.  A description of the adjustments to determine CAFD can be found within Item 2, Management's Discussion and Analysis of Financial Condition and Results of Operations - Key Performance Metrics, of Pattern Energy's 2019 Quarterly Report on Form 10-Q for the period ended June 30, 2019.

Financial and Operating Results

Pattern Energy sold 2,113,864 megawatt hours ("MWh") of electricity on a proportional basis in the second quarter of 2019, compared to 2,262,811 MWh sold in the same period last year. Pattern Energy sold 4,229,375 MWh of electricity on a proportional basis in the six months ended June 30, 2019 ("YTD 2019"), compared to 4,398,526 MWh for the same period in 2018. The 7% decrease in the quarterly period was primarily due to volume decreases as a result of divestitures in 2018 and unfavorable wind conditions partially offset by volume increases due to acquisitions in 2018 and less curtailment.

Net loss was $30 million in the second quarter of 2019, compared to a net loss of $2 million for the same period last year. Net loss for the YTD 2019 was $76 million compared to $15 million for the same period in 2018, an increase of $61 million. The $28 million increase in net loss in the quarterly period was primarily attributable to a $20 million increase in net loss at Pattern Energy's operating business segment, a $2 million increase in Pattern Energy's share of net loss at its development investment segment, and at the corporate level, a $10 million decrease in derivative gains recognized in 2018 due to foreign currency exchange rates and the termination of interest rate swaps, partially offset by increased general and administrative costs.

Adjusted EBITDA decreased 6% to $102 million for the second quarter of 2019, compared to $108 million for the same period last year. Adjusted EBITDA for the YTD 2019 was $200 million compared to $213 million for the same period last year. The $6 million decrease in the quarterly period was primarily due to a $11 million decrease due to divestitures, a $3 million decrease in projects fully operational in both periods, partially offset by a $5 million increase due to new projects acquired and a $3 million increase in earnings at our development investment segment.

Cash available for distribution was $53 million for the second quarter of 2019, a decrease of 10% compared to $59 million for the same period last year. Cash available for distribution in the YTD 2019 was $105 million compared to $102 million in the same period in 2018. The $6 million decrease in the quarterly period was primarily due to a $4 million reduction as a result of divestitures, a $2 million reduction from projects fully operational in both periods, partially offset by $1 million contributed from new projects acquired.

2019 Financial Guidance

Pattern Energy is re-confirming its targeted annual cash available for distribution(1) for 2019 within a range of $160 million to $190 million. For the full year 2020, Pattern Energy expects annual cash available for distribution(1) in a range of $185 million to $225 million.

(1) The forward looking measures of 2019 and 2020 full year cash available for distribution (CAFD) are non-GAAP measures that cannot be reconciled to net income as the most directly comparable GAAP financial measure without unreasonable effort primarily because of the uncertainties involved in estimating forward-looking mark-to-market changes in derivatives and proportionate share of earnings from unconsolidated investments to arrive at net income and which are subtracted therefrom to arrive at CAFD. A description of the adjustments to determine CAFD can be found within Item 2, Management's Discussion and Analysis of Financial Condition and Results of Operations - Key Performance Metrics, of Pattern Energy's 2019 Quarterly Report on Form 10-Q for the period ended June 30, 2019.

Quarterly Dividend

Pattern Energy declared a dividend for the third quarter 2019, payable on October 31, 2019, to holders of record on September 27, 2019 in the amount of $0.4220 per Class A common share, which represents $1.688 on an annualized basis. The amount of the third quarter 2019 dividend is unchanged from the second quarter 2019 dividend.

New Acquisitions

Pattern Energy acquired two wind projects, the North Kent Wind and Belle River Wind, from Pattern Energy Group LP for total cash considerations of $44 million.

  • Pattern Energy acquired a 35% owned interest in the 100 MW North Kent Wind facility for approximately $26(1) million. North Kent Wind, located in the Municipality of Chatham-Kent in Ontario, began commercial operation in February 2018. The facility utilizes 34 Siemens Gamesa 3.2 MW turbines and has more than 17 years of remaining PPA contract term with Independent Electricity System Operator ("IESO") for 100% of its production. The project has a long-term non-recourse project debt facility of $169(1) million, of which Pattern Energy's share is 35%.
  • Pattern Energy acquired a 22% owned interest in the 100 MW Belle River Wind facility for approximately $18(1) million. Belle River Wind, located in the Town of Lakeshore, Ontario, began operation in September 2017. The facility utilizes 40 Siemens Gamesa 3.2 MW turbines and has more than 17 years of remaining PPA contract term with IESO for 100% of its production. The project has a long-term non-recourse project debt facility of $172 million(1), of which Pattern Energy's share is 22%.

(1) Based on a CAD to USD exchange rate of $0.7573.

New Financing Arrangement

In July 2019, Pattern Energy entered into a $250 million bank loan with a three-year maturity. The non-amortizing bank loan will bear interest at LIBOR plus an applicable margin ranging from 117.5 to 142.5 basis points. Pattern Energy intends to use the bank loan to fund the acquisition of projects, repayments to the revolving credit facility and other general corporate purposes.

Acquisition Pipeline

Pattern Development (formerly referred to as Pattern Energy Group 2 LP or Pattern Development 2.0) and Pattern Energy Group LP (formerly referred to as Pattern Development 1.0) have a pipeline of development projects totaling more than 10 gigawatts ("GW"). Pattern Energy has a right of first offer ("ROFO") on the pipeline of acquisition opportunities from these two companies. The identified ROFO list stands at 1.1 GW of total capacity and represents a portion of the pipeline of development projects, which are subject to Pattern Energy's ROFO. Since its IPO, Pattern Energy has purchased, or agreed to purchase, more than 1.6 GW from Pattern Energy Group LP and Pattern Development and in aggregate grown the identified ROFO list from 746 MW to more than 2 GW.

Capacity (MW)
Identified ROFO Projects(1) Status Location Construction Start (2) Commercial Operations (3) Contract Type Rated (4) Pattern Development Companies Owned (5)
Pattern Energy Group LP
Henvey Inlet In construction Ontario 2017 2019 PPA 300 150
Pattern Development
Grady In construction New Mexico 2018 2019 PPA 220 188
Sumita Late stage development Japan 2020 2022 PPA 100 55
Ishikari Late stage development Japan 2020 2022 PPA 112 112
Corona Wind Project(s) Late stage development New Mexico 2020 2021 PPA 400 340
1,132 845

Capacity (MW)
Identified ROFO Projects(1) Status Location Construction Start (2) Commercial Operations (3) Contract Type Rated (4) Pattern Development Companies Owned (5) (1) As a result of the recent developments disclosed above, each of North Kent and Belle River are no longer included on the list of Identified ROFO Projects.
Pattern Energy Group LP (2) Represents year of actual or anticipated commencement of construction.
Henvey Inlet In construction Ontario 2017 2019 PPA 300 150 (3) Represents year of actual or anticipated commencement of commercial operations.
Pattern Development (4) Rated capacity represents the maximum electricity generating capacity of a project in MW. As a result of weather and other conditions, a project will not operate at its rated capacity at all times and the amount of electricity generated may be less than its rated capacity. The amount of electricity generated may vary based on a variety of factors.
Grady In construction New Mexico 2018 2019 PPA 220 188 (5) Pattern Development Companies-Owned capacity represents the maximum, or rated, electricity generating capacity of the project in MW multiplied by Pattern Energy Group LP's or Pattern Development's percentage ownership interest in the distributable cash flow of the project.
Sumita Late stage development Japan 2020 2022 PPA 100 55
Ishikari Late stage development Japan 2020 2022 PPA 112 112
Corona Wind Project(s) Late stage development New Mexico 2020 2021 PPA 400 340
1,132 845

 

Capacity (MW) Pattern Energy Group Inc. Consolidated Statements of Operations (In millions of U.S. dollars, except share data) (Unaudited)
Identified ROFO Projects(1) Status Location Construction Start (2) Commercial Operations (3) Contract Type Rated (4) Pattern Development Companies Owned (5) (1) As a result of the recent developments disclosed above, each of North Kent and Belle River are no longer included on the list of Identified ROFO Projects. Three months ended June 30, Six months ended June 30,
Pattern Energy Group LP (2) Represents year of actual or anticipated commencement of construction. 2019 2018 2019 2018
Henvey Inlet In construction Ontario 2017 2019 PPA 300 150 (3) Represents year of actual or anticipated commencement of commercial operations. Revenue:
Pattern Development (4) Rated capacity represents the maximum electricity generating capacity of a project in MW. As a result of weather and other conditions, a project will not operate at its rated capacity at all times and the amount of electricity generated may be less than its rated capacity. The amount of electricity generated may vary based on a variety of factors. Electricity sales $ 135 $ 136 $ 258 $ 238
Grady In construction New Mexico 2018 2019 PPA 220 188 (5) Pattern Development Companies-Owned capacity represents the maximum, or rated, electricity generating capacity of the project in MW multiplied by Pattern Energy Group LP's or Pattern Development's percentage ownership interest in the distributable cash flow of the project. Other revenue 5 4 17 14
Sumita Late stage development Japan 2020 2022 PPA 100 55 Total revenue 140 140 275 252
Ishikari Late stage development Japan 2020 2022 PPA 112 112 Cost of revenue:
Corona Wind Project(s) Late stage development New Mexico 2020 2021 PPA 400 340 Project expense 40 34 80 69
1,132 845 Transmission costs 6 8 12 15
Depreciation, amortization and accretion 77 55 160 110
Total cost of revenue 123 97 252 194
Gross profit 17 43 23 58
Operating expenses:
General and administrative 11 9 22 20
Related party general and administrative 4 4 8 8
Impairment expense 4 4
Total operating expenses 15 17 30 32
Operating income (loss) 2 26 (7) 26
Other income (expense):
Interest expense (25) (28) (51) (53)
Gain (loss) on derivatives (1) 9 14
Earnings (loss) in unconsolidated investments, net (1) (6) 17
Net loss on transactions (2) (2) (2) (3)
Other expense, net (2) (2) (5)
Total other expense (28) (24) (61) (30)
Net income (loss) before income tax (26) 2 (68) (4)
Income tax provision 4 4 8 11
Net loss (30) (2) (76) (15)
Net loss attributable to noncontrolling interest (23) (35) (39) (184)
Net income (loss) attributable to Pattern Energy $ (7) $ 33 $ (37) $ 169
Weighted-average number of common shares outstanding
Basic 97,609,107 97,459,472 97,588,880 97,444,016
Diluted 97,609,107 97,496,217 97,588,880 105,662,687
Net income (loss) per share attributable to Pattern Energy
Basic $ (0.07) $ 0.34 $ (0.38) $ 1.73
Diluted $ (0.07) $ 0.34 $ (0.38) $ 1.67

Adjusted EBITDA and Cash Available for Distribution Non-GAAP Reconciliations

The following tables present a reconciliation of Adjusted EBITDA and cash available for distribution to net loss, the most directly comparable GAAP financial measure, for the periods indicated (unaudited and in millions):

Capacity (MW) Pattern Energy Group Inc. Consolidated Statements of Operations (In millions of U.S. dollars, except share data) (Unaudited) Three months ended June 30, Six months ended June 30,
Identified ROFO Projects(1) Status Location Construction Start (2) Commercial Operations (3) Contract Type Rated (4) Pattern Development Companies Owned (5) (1) As a result of the recent developments disclosed above, each of North Kent and Belle River are no longer included on the list of Identified ROFO Projects. Three months ended June 30, Six months ended June 30, 2019 2018 2019 2018
Pattern Energy Group LP (2) Represents year of actual or anticipated commencement of construction. 2019 2018 2019 2018 Net loss $ (30) $ (2) $ (76) $ (15)
Henvey Inlet In construction Ontario 2017 2019 PPA 300 150 (3) Represents year of actual or anticipated commencement of commercial operations. Revenue: Plus:
Pattern Development (4) Rated capacity represents the maximum electricity generating capacity of a project in MW. As a result of weather and other conditions, a project will not operate at its rated capacity at all times and the amount of electricity generated may be less than its rated capacity. The amount of electricity generated may vary based on a variety of factors. Electricity sales $ 135 $ 136 $ 258 $ 238 Interest expense, net of interest income 25 27 50 52
Grady In construction New Mexico 2018 2019 PPA 220 188 (5) Pattern Development Companies-Owned capacity represents the maximum, or rated, electricity generating capacity of the project in MW multiplied by Pattern Energy Group LP's or Pattern Development's percentage ownership interest in the distributable cash flow of the project. Other revenue 5 4 17 14 Income tax provision 4 4 8 11
Sumita Late stage development Japan 2020 2022 PPA 100 55 Total revenue 140 140 275 252 Depreciation, amortization and accretion 82 63 171 125
Ishikari Late stage development Japan 2020 2022 PPA 112 112 Cost of revenue: EBITDA $ 81 $ 92 $ 153 $ 173
Corona Wind Project(s) Late stage development New Mexico 2020 2021 PPA 400 340 Project expense 40 34 80 69 Unrealized (gain) loss on derivatives 6 (5) 10
1,132 845 Transmission costs 6 8 12 15 Impairment expense 4 4
Depreciation, amortization and accretion 77 55 160 110 Adjustments for unconsolidated investments(1) (2) (2)
Total cost of revenue 123 97 252 194 Other (1) 2 2
Gross profit 17 43 23 58 Plus, proportionate share from unconsolidated investments:
Operating expenses: Interest expense, net of interest income 6 10 12 19
General and administrative 11 9 22 20 Depreciation, amortization and accretion 7 9 13 18
Related party general and administrative 4 4 8 8 (Gain) loss on derivatives 4 (1) 12 (3)
Impairment expense 4 4 Adjusted EBITDA $ 102 $ 108 $ 200 $ 213
Total operating expenses 15 17 30 32 Plus:
Operating income (loss) 2 26 (7) 26 Distributions from unconsolidated investments 12 18 26 37
Other income (expense): Network upgrade reimbursement 1 1
Interest expense (25) (28) (51) (53) Release of restricted cash 6 6 3
Gain (loss) on derivatives (1) 9 14 Stock-based compensation 1 1 2 2
Earnings (loss) in unconsolidated investments, net (1) (6) 17 Other 1 3 2 4
Net loss on transactions (2) (2) (2) (3) Less:
Other expense, net (2) (2) (5) Unconsolidated investment earnings and proportionate shares from EBITDA (17) (19) (32) (56)
Total other expense (28) (24) (61) (30) Interest expense, less non-cash items and interest income (23) (25) (46) (49)
Net income (loss) before income tax (26) 2 (68) (4) Income taxes (1) (3) (3)
Income tax provision 4 4 8 11 Distributions to noncontrolling interests (9) (12) (21) (21)
Net loss (30) (2) (76) (15) Principal payments paid from operating cash flows (19) (15) (30) (29)
Net loss attributable to noncontrolling interest (23) (35) (39) (184) Cash available for distribution $ 53 $ 59 $ 105 $ 102
Net income (loss) attributable to Pattern Energy $ (7) $ 33 $ (37) $ 169
Weighted-average number of common shares outstanding
Weighted-average number of common shares outstanding Basic 97,609,107 97,459,472 97,588,880 97,444,016
Basic 97,609,107 97,459,472 97,588,880 97,444,016
Diluted 97,609,107 97,496,217 97,588,880 105,662,687 Cash available for distribution per share
Net income (loss) per share attributable to Pattern Energy Basic $ 0.54 $ 0.61 $ 1.08 $ 1.05
Basic $ (0.07) $ 0.34 $ (0.38) $ 1.73
Diluted $ (0.07) $ 0.34 $ (0.38) $ 1.67

Capacity (MW) Pattern Energy Group Inc. Consolidated Statements of Operations (In millions of U.S. dollars, except share data) (Unaudited) Three months ended June 30, Six months ended June 30,
Identified ROFO Projects(1) Status Location Construction Start (2) Commercial Operations (3) Contract Type Rated (4) Pattern Development Companies Owned (5) (1) As a result of the recent developments disclosed above, each of North Kent and Belle River are no longer included on the list of Identified ROFO Projects. Three months ended June 30, Six months ended June 30, 2019 2018 2019 2018 (1) Amount consists of gains on distributions from unconsolidated investments and suspended equity earnings of $5 million and $3 million for the three months ended June 30, 2019, respectively.
Pattern Energy Group LP (2) Represents year of actual or anticipated commencement of construction. 2019 2018 2019 2018 Net loss $ (30) $ (2) $ (76) $ (15)
Henvey Inlet In construction Ontario 2017 2019 PPA 300 150 (3) Represents year of actual or anticipated commencement of commercial operations. Revenue: Plus:
Pattern Development (4) Rated capacity represents the maximum electricity generating capacity of a project in MW. As a result of weather and other conditions, a project will not operate at its rated capacity at all times and the amount of electricity generated may be less than its rated capacity. The amount of electricity generated may vary based on a variety of factors. Electricity sales $ 135 $ 136 $ 258 $ 238 Interest expense, net of interest income 25 27 50 52
Grady In construction New Mexico 2018 2019 PPA 220 188 (5) Pattern Development Companies-Owned capacity represents the maximum, or rated, electricity generating capacity of the project in MW multiplied by Pattern Energy Group LP's or Pattern Development's percentage ownership interest in the distributable cash flow of the project. Other revenue 5 4 17 14 Income tax provision 4 4 8 11
Sumita Late stage development Japan 2020 2022 PPA 100 55 Total revenue 140 140 275 252 Depreciation, amortization and accretion 82 63 171 125
Ishikari Late stage development Japan 2020 2022 PPA 112 112 Cost of revenue: EBITDA $ 81 $ 92 $ 153 $ 173
Corona Wind Project(s) Late stage development New Mexico 2020 2021 PPA 400 340 Project expense 40 34 80 69 Unrealized (gain) loss on derivatives 6 (5) 10
1,132 845 Transmission costs 6 8 12 15 Impairment expense 4 4
Depreciation, amortization and accretion 77 55 160 110 Adjustments for unconsolidated investments(1) (2) (2)
Total cost of revenue 123 97 252 194 Other (1) 2 2
Gross profit 17 43 23 58 Plus, proportionate share from unconsolidated investments:
Operating expenses: Interest expense, net of interest income 6 10 12 19
General and administrative 11 9 22 20 Depreciation, amortization and accretion 7 9 13 18
Related party general and administrative 4 4 8 8 (Gain) loss on derivatives 4 (1) 12 (3)
Impairment expense 4 4 Adjusted EBITDA $ 102 $ 108 $ 200 $ 213
Total operating expenses 15 17 30 32 Plus:
Operating income (loss) 2 26 (7) 26 Distributions from unconsolidated investments 12 18 26 37
Other income (expense): Network upgrade reimbursement 1 1
Interest expense (25) (28) (51) (53) Release of restricted cash 6 6 3
Gain (loss) on derivatives (1) 9 14 Stock-based compensation 1 1 2 2
Earnings (loss) in unconsolidated investments, net (1) (6) 17 Other 1 3 2 4
Net loss on transactions (2) (2) (2) (3) Less:
Other expense, net (2) (2) (5) Unconsolidated investment earnings and proportionate shares from EBITDA (17) (19) (32) (56)
Total other expense (28) (24) (61) (30) Interest expense, less non-cash items and interest income (23) (25) (46) (49)
Net income (loss) before income tax (26) 2 (68) (4) Income taxes (1) (3) (3)
Income tax provision 4 4 8 11 Distributions to noncontrolling interests (9) (12) (21) (21)
Net loss (30) (2) (76) (15) Principal payments paid from operating cash flows (19) (15) (30) (29)
Net loss attributable to noncontrolling interest (23) (35) (39) (184) Cash available for distribution $ 53 $ 59 $ 105 $ 102
Net income (loss) attributable to Pattern Energy $ (7) $ 33 $ (37) $ 169
Weighted-average number of common shares outstanding
Weighted-average number of common shares outstanding Basic 97,609,107 97,459,472 97,588,880 97,444,016
Basic 97,609,107 97,459,472 97,588,880 97,444,016
Diluted 97,609,107 97,496,217 97,588,880 105,662,687 Cash available for distribution per share
Net income (loss) per share attributable to Pattern Energy Basic $ 0.54 $ 0.61 $ 1.08 $ 1.05
Basic $ (0.07) $ 0.34 $ (0.38) $ 1.73
Diluted $ (0.07) $ 0.34 $ (0.38) $ 1.67

 

Capacity (MW) Pattern Energy Group Inc. Consolidated Statements of Operations (In millions of U.S. dollars, except share data) (Unaudited) Three months ended June 30, Six months ended June 30, Pattern Energy Group Inc. Consolidated Balance Sheets (In millions of U.S. dollars, except share and par value data) (Unaudited)
Identified ROFO Projects(1) Status Location Construction Start (2) Commercial Operations (3) Contract Type Rated (4) Pattern Development Companies Owned (5) (1) As a result of the recent developments disclosed above, each of North Kent and Belle River are no longer included on the list of Identified ROFO Projects. Three months ended June 30, Six months ended June 30, 2019 2018 2019 2018 (1) Amount consists of gains on distributions from unconsolidated investments and suspended equity earnings of $5 million and $3 million for the three months ended June 30, 2019, respectively. June 30, December 31,
Pattern Energy Group LP (2) Represents year of actual or anticipated commencement of construction. 2019 2018 2019 2018 Net loss $ (30) $ (2) $ (76) $ (15) 2019 2018
Henvey Inlet In construction Ontario 2017 2019 PPA 300 150 (3) Represents year of actual or anticipated commencement of commercial operations. Revenue: Plus: Assets
Pattern Development (4) Rated capacity represents the maximum electricity generating capacity of a project in MW. As a result of weather and other conditions, a project will not operate at its rated capacity at all times and the amount of electricity generated may be less than its rated capacity. The amount of electricity generated may vary based on a variety of factors. Electricity sales $ 135 $ 136 $ 258 $ 238 Interest expense, net of interest income 25 27 50 52 Current assets:
Grady In construction New Mexico 2018 2019 PPA 220 188 (5) Pattern Development Companies-Owned capacity represents the maximum, or rated, electricity generating capacity of the project in MW multiplied by Pattern Energy Group LP's or Pattern Development's percentage ownership interest in the distributable cash flow of the project. Other revenue 5 4 17 14 Income tax provision 4 4 8 11 Cash and cash equivalents $ 124 $ 101
Sumita Late stage development Japan 2020 2022 PPA 100 55 Total revenue 140 140 275 252 Depreciation, amortization and accretion 82 63 171 125 Restricted cash 4
Ishikari Late stage development Japan 2020 2022 PPA 112 112 Cost of revenue: EBITDA $ 81 $ 92 $ 153 $ 173 Counterparty collateral 1 6
Corona Wind Project(s) Late stage development New Mexico 2020 2021 PPA 400 340 Project expense 40 34 80 69 Unrealized (gain) loss on derivatives 6 (5) 10 Trade receivables 68 50
1,132 845 Transmission costs 6 8 12 15 Impairment expense 4 4 Derivative assets, current 3 14
Depreciation, amortization and accretion 77 55 160 110 Adjustments for unconsolidated investments(1) (2) (2) Prepaid expenses 13 18
Total cost of revenue 123 97 252 194 Other (1) 2 2 Deferred financing costs, current, net of accumulated amortization of $4 and $3 as of June 30, 2019 and December 31, 2018, respectively 2 2
Gross profit 17 43 23 58 Plus, proportionate share from unconsolidated investments: Other current assets 29 16
Operating expenses: Interest expense, net of interest income 6 10 12 19 Total current assets 240 211
General and administrative 11 9 22 20 Depreciation, amortization and accretion 7 9 13 18 Restricted cash 12 18
Related party general and administrative 4 4 8 8 (Gain) loss on derivatives 4 (1) 12 (3) Major construction advances 40 84
Impairment expense 4 4 Adjusted EBITDA $ 102 $ 108 $ 200 $ 213 Construction in progress 415 259
Total operating expenses 15 17 30 32 Plus: Property, plant and equipment, net 4,002 4,119
Operating income (loss) 2 26 (7) 26 Distributions from unconsolidated investments 12 18 26 37 Unconsolidated investments 246 270
Other income (expense): Network upgrade reimbursement 1 1 Derivative assets 6 9
Interest expense (25) (28) (51) (53) Release of restricted cash 6 6 3 Deferred financing costs 8 8
Gain (loss) on derivatives (1) 9 14 Stock-based compensation 1 1 2 2 Net deferred tax assets 11 5
Earnings (loss) in unconsolidated investments, net (1) (6) 17 Other 1 3 2 4 Intangible assets, net 215 219
Net loss on transactions (2) (2) (2) (3) Less: Goodwill 60 58
Other expense, net (2) (2) (5) Unconsolidated investment earnings and proportionate shares from EBITDA (17) (19) (32) (56) Other assets 116 34
Total other expense (28) (24) (61) (30) Interest expense, less non-cash items and interest income (23) (25) (46) (49) Total assets $ 5,371 $ 5,294
Net income (loss) before income tax (26) 2 (68) (4) Income taxes (1) (3) (3)
Income tax provision 4 4 8 11 Distributions to noncontrolling interests (9) (12) (21) (21) Liabilities and equity
Net loss (30) (2) (76) (15) Principal payments paid from operating cash flows (19) (15) (30) (29) Current liabilities:
Net loss attributable to noncontrolling interest (23) (35) (39) (184) Cash available for distribution $ 53 $ 59 $ 105 $ 102 Accounts payable and other accrued liabilities $ 54 $ 67
Net income (loss) attributable to Pattern Energy $ (7) $ 33 $ (37) $ 169 Accrued construction costs 63 27
Weighted-average number of common shares outstanding Counterparty collateral liability 1 6
Weighted-average number of common shares outstanding Basic 97,609,107 97,459,472 97,588,880 97,444,016 Accrued interest 14 14
Basic 97,609,107 97,459,472 97,588,880 97,444,016 Dividends payable 42 42
Diluted 97,609,107 97,496,217 97,588,880 105,662,687 Cash available for distribution per share Derivative liabilities, current 5 2
Net income (loss) per share attributable to Pattern Energy Basic $ 0.54 $ 0.61 $ 1.08 $ 1.05 Revolving credit facility, current 269 198
Basic $ (0.07) $ 0.34 $ (0.38) $ 1.73 Current portion of long-term debt, net 61 56
Diluted $ (0.07) $ 0.34 $ (0.38) $ 1.67 Asset retirement obligation, current 24 24
Contingent liabilities, current 118 31
Other current liabilities 21 11
Total current liabilities 672 478
Revolving credit facility 25 25
Long-term debt, net 2,084 2,004
Derivative liabilities 71 31
Net deferred tax liabilities 123 117
Intangible liabilities, net 46 56
Contingent liabilities 37 142
Asset retirement obligations 206 185
Other long-term liabilities 130 71
Contract liability 27 26
Total liabilities 3,421 3,135
Commitments and contingencies
Equity:
Class A common stock, $0.01 par value per share: 500,000,000 shares authorized; 98,240,715 and 98,051,629 shares outstanding as of June 30, 2019 and December 31, 2018, respectively 1 1
Additional paid-in capital 1,050 1,130
Accumulated loss (64) (27)
Accumulated other comprehensive loss (87) (52)
Treasury stock, at cost; 249,481 and 223,040 shares of Class A common stock as of June 30, 2019 and December 31, 2018, respectively (5) (5)
Total equity before noncontrolling interest 895 1,047
Noncontrolling interest 1,055 1,112
Total equity 1,950 2,159
Total liabilities and equity $ 5,371 $ 5,294

 

Capacity (MW) Pattern Energy Group Inc. Consolidated Statements of Operations (In millions of U.S. dollars, except share data) (Unaudited) Three months ended June 30, Six months ended June 30, Pattern Energy Group Inc. Consolidated Balance Sheets (In millions of U.S. dollars, except share and par value data) (Unaudited) Pattern Energy Group Inc. Consolidated Statements of Cash Flows (In millions of U.S. dollars) (Unaudited)
Identified ROFO Projects(1) Status Location Construction Start (2) Commercial Operations (3) Contract Type Rated (4) Pattern Development Companies Owned (5) (1) As a result of the recent developments disclosed above, each of North Kent and Belle River are no longer included on the list of Identified ROFO Projects. Three months ended June 30, Six months ended June 30, 2019 2018 2019 2018 (1) Amount consists of gains on distributions from unconsolidated investments and suspended equity earnings of $5 million and $3 million for the three months ended June 30, 2019, respectively. June 30, December 31, Six months ended June 30,
Pattern Energy Group LP (2) Represents year of actual or anticipated commencement of construction. 2019 2018 2019 2018 Net loss $ (30) $ (2) $ (76) $ (15) 2019 2018 2019 2018
Henvey Inlet In construction Ontario 2017 2019 PPA 300 150 (3) Represents year of actual or anticipated commencement of commercial operations. Revenue: Plus: Assets Operating activities
Pattern Development (4) Rated capacity represents the maximum electricity generating capacity of a project in MW. As a result of weather and other conditions, a project will not operate at its rated capacity at all times and the amount of electricity generated may be less than its rated capacity. The amount of electricity generated may vary based on a variety of factors. Electricity sales $ 135 $ 136 $ 258 $ 238 Interest expense, net of interest income 25 27 50 52 Current assets: Net loss $ (76) $ (15)
Grady In construction New Mexico 2018 2019 PPA 220 188 (5) Pattern Development Companies-Owned capacity represents the maximum, or rated, electricity generating capacity of the project in MW multiplied by Pattern Energy Group LP's or Pattern Development's percentage ownership interest in the distributable cash flow of the project. Other revenue 5 4 17 14 Income tax provision 4 4 8 11 Cash and cash equivalents $ 124 $ 101 Adjustments to reconcile net loss to net cash provided by operating activities:
Sumita Late stage development Japan 2020 2022 PPA 100 55 Total revenue 140 140 275 252 Depreciation, amortization and accretion 82 63 171 125 Restricted cash 4 Depreciation, amortization and accretion 174 125
Ishikari Late stage development Japan 2020 2022 PPA 112 112 Cost of revenue: EBITDA $ 81 $ 92 $ 153 $ 173 Counterparty collateral 1 6 Impairment expense 4
Corona Wind Project(s) Late stage development New Mexico 2020 2021 PPA 400 340 Project expense 40 34 80 69 Unrealized (gain) loss on derivatives 6 (5) 10 Trade receivables 68 50 Loss (gain) on derivatives 10 (2)
1,132 845 Transmission costs 6 8 12 15 Impairment expense 4 4 Derivative assets, current 3 14 Stock-based compensation 2 2
Depreciation, amortization and accretion 77 55 160 110 Adjustments for unconsolidated investments(1) (2) (2) Prepaid expenses 13 18 Deferred taxes 5 11
Total cost of revenue 123 97 252 194 Other (1) 2 2 Deferred financing costs, current, net of accumulated amortization of $4 and $3 as of June 30, 2019 and December 31, 2018, respectively 2 2 (Earnings) losses in unconsolidated investments, net 6 (17)
Gross profit 17 43 23 58 Plus, proportionate share from unconsolidated investments: Other current assets 29 16 Distributions from unconsolidated investments 14 33
Operating expenses: Interest expense, net of interest income 6 10 12 19 Total current assets 240 211 Changes in operating assets and liabilities:
General and administrative 11 9 22 20 Depreciation, amortization and accretion 7 9 13 18 Restricted cash 12 18 Counterparty collateral asset 5 24
Related party general and administrative 4 4 8 8 (Gain) loss on derivatives 4 (1) 12 (3) Major construction advances 40 84 Trade receivables (18) (10)
Impairment expense 4 4 Adjusted EBITDA $ 102 $ 108 $ 200 $ 213 Construction in progress 415 259 Other current assets (9) 7
Total operating expenses 15 17 30 32 Plus: Property, plant and equipment, net 4,002 4,119 Other assets (non-current) (18) (2)
Operating income (loss) 2 26 (7) 26 Distributions from unconsolidated investments 12 18 26 37 Unconsolidated investments 246 270 Accounts payable and other accrued liabilities (12) (12)
Other income (expense): Network upgrade reimbursement 1 1 Derivative assets 6 9 Counterparty collateral liability (5) (24)
Interest expense (25) (28) (51) (53) Release of restricted cash 6 6 3 Deferred financing costs 8 8 Other current liabilities (5) (7)
Gain (loss) on derivatives (1) 9 14 Stock-based compensation 1 1 2 2 Net deferred tax assets 11 5 Contingent liabilities (1) (1)
Earnings (loss) in unconsolidated investments, net (1) (6) 17 Other 1 3 2 4 Intangible assets, net 215 219 Other long-term liabilities 3 8
Net loss on transactions (2) (2) (2) (3) Less: Goodwill 60 58 Net cash provided by operating activities 75 124
Other expense, net (2) (2) (5) Unconsolidated investment earnings and proportionate shares from EBITDA (17) (19) (32) (56) Other assets 116 34 Investing activities
Total other expense (28) (24) (61) (30) Interest expense, less non-cash items and interest income (23) (25) (46) (49) Total assets $ 5,371 $ 5,294 Cash paid for acquisitions and investments, net of cash and restricted cash acquired (7) (215)
Net income (loss) before income tax (26) 2 (68) (4) Income taxes (1) (3) (3) Capital expenditures (63) (86)
Income tax provision 4 4 8 11 Distributions to noncontrolling interests (9) (12) (21) (21) Liabilities and equity Distributions from unconsolidated investments 12 4
Net loss (30) (2) (76) (15) Principal payments paid from operating cash flows (19) (15) (30) (29) Current liabilities: Net cash used in investing activities (58) (297)
Net loss attributable to noncontrolling interest (23) (35) (39) (184) Cash available for distribution $ 53 $ 59 $ 105 $ 102 Accounts payable and other accrued liabilities $ 54 $ 67 Financing activities
Net income (loss) attributable to Pattern Energy $ (7) $ 33 $ (37) $ 169 Accrued construction costs 63 27 Dividends paid (83) (82)
Weighted-average number of common shares outstanding Counterparty collateral liability 1 6 Capital contributions - noncontrolling interest 5
Weighted-average number of common shares outstanding Basic 97,609,107 97,459,472 97,588,880 97,444,016 Accrued interest 14 14 Capital distributions - noncontrolling interest (21) (21)
Basic 97,609,107 97,459,472 97,588,880 97,444,016 Dividends payable 42 42 Payment for financing fees (7)
Diluted 97,609,107 97,496,217 97,588,880 105,662,687 Cash available for distribution per share Derivative liabilities, current 5 2 Proceeds from short-term debt 144 333
Net income (loss) per share attributable to Pattern Energy Basic $ 0.54 $ 0.61 $ 1.08 $ 1.05 Revolving credit facility, current 269 198 Repayment of short-term debt (76) (133)
Basic $ (0.07) $ 0.34 $ (0.38) $ 1.73 Current portion of long-term debt, net 61 56 Proceeds from long-term debt and other 77 127
Diluted $ (0.07) $ 0.34 $ (0.38) $ 1.67 Asset retirement obligation, current 24 24 Repayment of long-term debt and other (26) (35)
Contingent liabilities, current 118 31 Cash paid for contingent consideration (21)
Other current liabilities 21 11 Payment for termination of designated derivatives (3)
Total current liabilities 672 478 Other financing activities (1)
Revolving credit facility 25 25 Net cash (used in) provided by financing activities (5) 182
Long-term debt, net 2,084 2,004 Effect of exchange rate changes on cash, cash equivalents and restricted cash 1 (2)
Derivative liabilities 71 31 Net increase in cash, cash equivalents and restricted cash including cash classified within current assets and liabilities held for sale 13 7
Net deferred tax liabilities 123 117 Add: Net decrease in cash classified within current assets and liabilities held for sale (14)
Intangible liabilities, net 46 56 Net change in cash, cash equivalents and restricted cash 13 (7)
Contingent liabilities 37 142 Cash, cash equivalents and restricted cash at beginning of period 123 138
Asset retirement obligations 206 185 Cash, cash equivalents and restricted cash at end of period $ 136 $ 131
Other long-term liabilities 130 71 Supplemental disclosures
Contract liability 27 26 Cash payments for income taxes $ 14 $
Total liabilities 3,421 3,135 Cash payments for interest expense $ 45 $ 49
Commitments and contingencies Schedule of non-cash activities
Equity: Change in property, plant and equipment $ 71 $ 117
Class A common stock, $0.01 par value per share: 500,000,000 shares authorized; 98,240,715 and 98,051,629 shares outstanding as of June 30, 2019 and December 31, 2018, respectively 1 1
Additional paid-in capital 1,050 1,130
Accumulated loss (64) (27)
Accumulated other comprehensive loss (87) (52)
Treasury stock, at cost; 249,481 and 223,040 shares of Class A common stock as of June 30, 2019 and December 31, 2018, respectively (5) (5)
Total equity before noncontrolling interest 895 1,047
Noncontrolling interest 1,055 1,112
Total equity 1,950 2,159
Total liabilities and equity $ 5,371 $ 5,294

Conference Call and Webcast

Pattern Energy will host a conference call and webcast to discuss these results at 10:30 a.m. Eastern Time on Tuesday, August 6, 2019. Mike Garland, CEO, and Esben Pedersen, CFO, will co-chair the call. Participants should call (888) 231-8191 or (647) 427-7450 and ask an operator for the Pattern Energy earnings call. Please dial in 10 minutes prior to the call to secure a line. A replay will be available shortly after the call. To access the replay, please dial (855) 859-2056 or (416) 849-0833 and enter access code 5792956. The replay recording will be available until 11:59 p.m. Eastern Time, August 27, 2019.

A live webcast of the conference call with a presentation that accompanies the call will be also available on the events page in the invest section of Pattern Energy's website at www.patternenergy.com. An archived webcast will be available for one year.

About Pattern Energy

Pattern Energy Group Inc. (Pattern Energy) is an independent power company listed on the Nasdaq Global Select Market and Toronto Stock Exchange. Pattern Energy has a portfolio of 26 renewable energy projects with an operating capacity of approximately 4 GW in the United States, Canada and Japan that use proven, best-in-class technology. Pattern Energy's wind and solar power facilities generate stable long-term cash flows in attractive markets and provide a solid foundation for the continued growth of the business. For more information, visit www.patternenergy.com.

Cautionary Statement Regarding Forward-Looking Statements

Certain statements contained in this press release constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and "forward-looking information" within the meaning of Canadian securities laws, including statements regarding the ability to achieve the 2019 and 2020 full year CAFD guidance targets, the ability to achieve the five year average CAFD multiple for the Belle River and North Kent projects, the ability to achieve 2019 and 2020 growth targets, the ability to grow CAFD per share and drive down the payout ratio, the timing of receipt of distributions from Pattern Development 2.0, and the ability to fund the acquisition of identified ROFO projects. These forward-looking statements represent the Company's expectations or beliefs concerning future events, and it is possible that the results described in this press release will not be achieved. These forward-looking statements are subject to risks, uncertainties and other factors, many of which are outside of the Company's control, which could cause actual results to differ materially from the results discussed in the forward-looking statements.

Any forward-looking statement speaks only as of the date on which it is made, and, except as required by law, the Company does not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. New factors emerge from time to time, and it is not possible for the Company to predict all such factors. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements in the Company's annual report on Form 10-K and any quarterly reports on Form 10-Q. The risk factors and other factors noted therein could cause actual events or the Company's actual results to differ materially from those contained in any forward-looking statement.

Contacts:

Capacity (MW) Pattern Energy Group Inc. Consolidated Statements of Operations (In millions of U.S. dollars, except share data) (Unaudited) Three months ended June 30, Six months ended June 30, Pattern Energy Group Inc. Consolidated Balance Sheets (In millions of U.S. dollars, except share and par value data) (Unaudited) Pattern Energy Group Inc. Consolidated Statements of Cash Flows (In millions of U.S. dollars) (Unaudited) Media Relations Investor Relations
Identified ROFO Projects(1) Status Location Construction Start (2) Commercial Operations (3) Contract Type Rated (4) Pattern Development Companies Owned (5) (1) As a result of the recent developments disclosed above, each of North Kent and Belle River are no longer included on the list of Identified ROFO Projects. Three months ended June 30, Six months ended June 30, 2019 2018 2019 2018 (1) Amount consists of gains on distributions from unconsolidated investments and suspended equity earnings of $5 million and $3 million for the three months ended June 30, 2019, respectively. June 30, December 31, Six months ended June 30, Matt Dallas Ross Marshall
Pattern Energy Group LP (2) Represents year of actual or anticipated commencement of construction. 2019 2018 2019 2018 Net loss $ (30) $ (2) $ (76) $ (15) 2019 2018 2019 2018 917-363-1333 416-526-1563
Henvey Inlet In construction Ontario 2017 2019 PPA 300 150 (3) Represents year of actual or anticipated commencement of commercial operations. Revenue: Plus: Assets Operating activities matt.dallas@patternenergy.com ross.marshall@loderockadvisors.com
Pattern Development (4) Rated capacity represents the maximum electricity generating capacity of a project in MW. As a result of weather and other conditions, a project will not operate at its rated capacity at all times and the amount of electricity generated may be less than its rated capacity. The amount of electricity generated may vary based on a variety of factors. Electricity sales $ 135 $ 136 $ 258 $ 238 Interest expense, net of interest income 25 27 50 52 Current assets: Net loss $ (76) $ (15)
Grady In construction New Mexico 2018 2019 PPA 220 188 (5) Pattern Development Companies-Owned capacity represents the maximum, or rated, electricity generating capacity of the project in MW multiplied by Pattern Energy Group LP's or Pattern Development's percentage ownership interest in the distributable cash flow of the project. Other revenue 5 4 17 14 Income tax provision 4 4 8 11 Cash and cash equivalents $ 124 $ 101 Adjustments to reconcile net loss to net cash provided by operating activities:
Sumita Late stage development Japan 2020 2022 PPA 100 55 Total revenue 140 140 275 252 Depreciation, amortization and accretion 82 63 171 125 Restricted cash 4 Depreciation, amortization and accretion 174 125
Ishikari Late stage development Japan 2020 2022 PPA 112 112 Cost of revenue: EBITDA $ 81 $ 92 $ 153 $ 173 Counterparty collateral 1 6 Impairment expense 4
Corona Wind Project(s) Late stage development New Mexico 2020 2021 PPA 400 340 Project expense 40 34 80 69 Unrealized (gain) loss on derivatives 6 (5) 10 Trade receivables 68 50 Loss (gain) on derivatives 10 (2)
1,132 845 Transmission costs 6 8 12 15 Impairment expense 4 4 Derivative assets, current 3 14 Stock-based compensation 2 2
Depreciation, amortization and accretion 77 55 160 110 Adjustments for unconsolidated investments(1) (2) (2) Prepaid expenses 13 18 Deferred taxes 5 11
Total cost of revenue 123 97 252 194 Other (1) 2 2 Deferred financing costs, current, net of accumulated amortization of $4 and $3 as of June 30, 2019 and December 31, 2018, respectively 2 2 (Earnings) losses in unconsolidated investments, net 6 (17)
Gross profit 17 43 23 58 Plus, proportionate share from unconsolidated investments: Other current assets 29 16 Distributions from unconsolidated investments 14 33
Operating expenses: Interest expense, net of interest income 6 10 12 19 Total current assets 240 211 Changes in operating assets and liabilities:
General and administrative 11 9 22 20 Depreciation, amortization and accretion 7 9 13 18 Restricted cash 12 18 Counterparty collateral asset 5 24
Related party general and administrative 4 4 8 8 (Gain) loss on derivatives 4 (1) 12 (3) Major construction advances 40 84 Trade receivables (18) (10)
Impairment expense 4 4 Adjusted EBITDA $ 102 $ 108 $ 200 $ 213 Construction in progress 415 259 Other current assets (9) 7
Total operating expenses 15 17 30 32 Plus: Property, plant and equipment, net 4,002 4,119 Other assets (non-current) (18) (2)
Operating income (loss) 2 26 (7) 26 Distributions from unconsolidated investments 12 18 26 37 Unconsolidated investments 246 270 Accounts payable and other accrued liabilities (12) (12)
Other income (expense): Network upgrade reimbursement 1 1 Derivative assets 6 9 Counterparty collateral liability (5) (24)
Interest expense (25) (28) (51) (53) Release of restricted cash 6 6 3 Deferred financing costs 8 8 Other current liabilities (5) (7)
Gain (loss) on derivatives (1) 9 14 Stock-based compensation 1 1 2 2 Net deferred tax assets 11 5 Contingent liabilities (1) (1)
Earnings (loss) in unconsolidated investments, net (1) (6) 17 Other 1 3 2 4 Intangible assets, net 215 219 Other long-term liabilities 3 8
Net loss on transactions (2) (2) (2) (3) Less: Goodwill 60 58 Net cash provided by operating activities 75 124
Other expense, net (2) (2) (5) Unconsolidated investment earnings and proportionate shares from EBITDA (17) (19) (32) (56) Other assets 116 34 Investing activities
Total other expense (28) (24) (61) (30) Interest expense, less non-cash items and interest income (23) (25) (46) (49) Total assets $ 5,371 $ 5,294 Cash paid for acquisitions and investments, net of cash and restricted cash acquired (7) (215)
Net income (loss) before income tax (26) 2 (68) (4) Income taxes (1) (3) (3) Capital expenditures (63) (86)
Income tax provision 4 4 8 11 Distributions to noncontrolling interests (9) (12) (21) (21) Liabilities and equity Distributions from unconsolidated investments 12 4
Net loss (30) (2) (76) (15) Principal payments paid from operating cash flows (19) (15) (30) (29) Current liabilities: Net cash used in investing activities (58) (297)
Net loss attributable to noncontrolling interest (23) (35) (39) (184) Cash available for distribution $ 53 $ 59 $ 105 $ 102 Accounts payable and other accrued liabilities $ 54 $ 67 Financing activities
Net income (loss) attributable to Pattern Energy $ (7) $ 33 $ (37) $ 169 Accrued construction costs 63 27 Dividends paid (83) (82)
Weighted-average number of common shares outstanding Counterparty collateral liability 1 6 Capital contributions - noncontrolling interest 5
Weighted-average number of common shares outstanding Basic 97,609,107 97,459,472 97,588,880 97,444,016 Accrued interest 14 14 Capital distributions - noncontrolling interest (21) (21)
Basic 97,609,107 97,459,472 97,588,880 97,444,016 Dividends payable 42 42 Payment for financing fees (7)
Diluted 97,609,107 97,496,217 97,588,880 105,662,687 Cash available for distribution per share Derivative liabilities, current 5 2 Proceeds from short-term debt 144 333
Net income (loss) per share attributable to Pattern Energy Basic $ 0.54 $ 0.61 $ 1.08 $ 1.05 Revolving credit facility, current 269 198 Repayment of short-term debt (76) (133)
Basic $ (0.07) $ 0.34 $ (0.38) $ 1.73 Current portion of long-term debt, net 61 56 Proceeds from long-term debt and other 77 127
Diluted $ (0.07) $ 0.34 $ (0.38) $ 1.67 Asset retirement obligation, current 24 24 Repayment of long-term debt and other (26) (35)
Contingent liabilities, current 118 31 Cash paid for contingent consideration (21)
Other current liabilities 21 11 Payment for termination of designated derivatives (3)
Total current liabilities 672 478 Other financing activities (1)
Revolving credit facility 25 25 Net cash (used in) provided by financing activities (5) 182
Long-term debt, net 2,084 2,004 Effect of exchange rate changes on cash, cash equivalents and restricted cash 1 (2)
Derivative liabilities 71 31 Net increase in cash, cash equivalents and restricted cash including cash classified within current assets and liabilities held for sale 13 7
Net deferred tax liabilities 123 117 Add: Net decrease in cash classified within current assets and liabilities held for sale (14)
Intangible liabilities, net 46 56 Net change in cash, cash equivalents and restricted cash 13 (7)
Contingent liabilities 37 142 Cash, cash equivalents and restricted cash at beginning of period 123 138
Asset retirement obligations 206 185 Cash, cash equivalents and restricted cash at end of period $ 136 $ 131
Other long-term liabilities 130 71 Supplemental disclosures
Contract liability 27 26 Cash payments for income taxes $ 14 $
Total liabilities 3,421 3,135 Cash payments for interest expense $ 45 $ 49
Commitments and contingencies Schedule of non-cash activities
Equity: Change in property, plant and equipment $ 71 $ 117
Class A common stock, $0.01 par value per share: 500,000,000 shares authorized; 98,240,715 and 98,051,629 shares outstanding as of June 30, 2019 and December 31, 2018, respectively 1 1
Additional paid-in capital 1,050 1,130
Accumulated loss (64) (27)
Accumulated other comprehensive loss (87) (52)
Treasury stock, at cost; 249,481 and 223,040 shares of Class A common stock as of June 30, 2019 and December 31, 2018, respectively (5) (5)
Total equity before noncontrolling interest 895 1,047
Noncontrolling interest 1,055 1,112
Total equity 1,950 2,159
Total liabilities and equity $ 5,371 $ 5,294

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/pattern-energy-reports-second-quarter-2019-financial-results-300896811.html

SOURCE Pattern Energy Group Inc.

In This Story

PEGI