Attached files
| file | filename |
|---|---|
| 8-K/A - UIL FORM 8-K/A DATED AUGUST 18, 2020 (AMENDMENT NO. 1) - UIL HOLDINGS CORP | uil_form8kadated08182010.htm |
EXHIBIT 99.3
UIL HOLDINGS CORPORATION
PRO FORMA FINANCIAL INFORMATION
(UNAUDITED)
On May 25, 2010, UIL Holdings Corporation (the “Registrant” or “UIL Holdings”) entered into a Purchase Agreement (the “Purchase Agreement”), by and between Iberdrola USA, Inc. (f/k/a Energy East Corporation, the “Seller”) and UIL Holdings. The Purchase Agreement provides for the sale to UIL Holdings (the “Acquisition”) of (i) Connecticut Energy Corporation (“CEC”), the owner of The Southern Connecticut Gas Company (“SCG”), (ii) CTG Resources, Inc. (“CTG”), the owner of Connecticut Natural Gas Corporation (“CNG”), and (iii) Berkshire Energy Resources (BER), the owner of The Berkshire Gas Company (“Berkshire”, and together with CEC, CTG, BER, SCG and CNG, the “Target Companies”). Each of CEC, CTG and BER is a wholly owned subsidiary of Seller.
Pursuant to the Purchase Agreement, at closing UIL Holdings will acquire all of the outstanding shares of capital stock of CEC, CTG and BER for aggregate consideration of $1.296 billion, less net debt assumed of approximately $411 million resulting in an expected cash payment at closing of approximately $885 million, subject to post-closing adjustments. This sale is contingent upon obtaining regulatory approvals from public utility regulators in Connecticut for CEC and CTG. There are certain limited circumstances in which the purchase of CEC and CTG could close prior to the closing of the Berkshire transaction. As provided in the Purchase Agreement, the aggregate consideration payable by UIL Holdings on closing is further subject to adjustment (upward or downward) based upon changes in the net working capital of the Target Companies as of the closing relative to a net working capital target. The working capital adjustment has been included in these pro forma financial statements as of June 30, 2010, however they remain subject to further adjustment at the time of the closing.
The Acquisition will be accounted for in accordance with the acquisition method of accounting and the regulations of the SEC.
The Unaudited Pro Forma Condensed Combined Financial Statements (pro forma financial statements) have been derived from:
|
·
|
the consolidated financial statements of UIL Holdings as of and for the year ended December 31, 2009 included in UIL Holdings’ Form 10-K for the fiscal year then ended;
|
|
·
|
the consolidated financial statements of UIL Holdings as of and for the six months ended June 30, 2010 (unaudited) included in UIL Holdings’ Form 10-Q for the quarterly period ended June 30, 2010;
|
|
·
|
the combined financial statements of CEC and CTG as of and for the year ended December 31, 2009;
|
|
·
|
the condensed combined financial statements of CEC and CTG as of and for the six months ended June 30, 2010 (unaudited);
|
|
·
|
the financial statements of Berkshire as of and for the year ended December 31, 2009; and
|
|
·
|
the financial statements of Berkshire as of and for the six months ended June 30, 2010 (unaudited).
|
The Unaudited Pro Forma Condensed Combined Statements of Income (pro forma statements of income) for the six months ended June 30, 2010 and year ended December 31, 2009 give effect to the Acquisition as if it were completed on January 1, 2009. The Unaudited Pro Forma Condensed Combined Balance Sheet (pro forma balance sheet) as of June 30, 2010 gives effect to the Acquisition as if it were completed on June 30, 2010. These unaudited pro forma financial statements should be read in conjunction with the accompanying notes.
The historical consolidated financial information has been adjusted in the pro forma financial statements to give effect to pro forma events that are: (1) directly attributable to the Acquisition; (2) factually supportable; and (3) with respect to the statements of income, expected to have a continuing impact on the combined results of UIL Holdings and the Target Companies.
The pro forma financial statements do not reflect any cost savings (or associated costs to achieve such savings) from operating efficiencies or restructuring that could result from the Acquisition. Further, the pro forma financial statements do not reflect the effect of any regulatory actions that may impact the pro forma financial statements when the Acquisition is completed.
The pro forma statements of income for the six months ended June 30, 2010 and year ended December 31, 2009 include certain nonrecurring charges. The pro forma statement of income for the six months ended June 30, 2010 includes an after-tax goodwill impairment charge of $271.2 million, and certain nonrecurring offsets to expenses totaling $2 million after-tax. The pro forma statement of income for the year ended December 31, 2009 includes nonrecurring expenses totaling $12 million after-tax.
Assumptions and estimates underlying the pro forma adjustments are described in the accompanying notes, which should be read in connection with the pro forma financial statements. Since the pro forma financial statements have been prepared in advance of the close of the Acquisition, the final amounts recorded upon closing may differ materially from the information presented. These estimates are subject to change pending further review of the assets acquired and liabilities assumed.
The pro forma financial statements have been presented for illustrative purposes only and are not necessarily indicative of results of operations and financial position that would have been achieved had the pro forma events taken place on the dates indicated, or the future consolidated results of operations or financial position of the combined company. The pro forma results of operations for the six-month period ended June 30, 2010 do not necessarily represent 50% of the ultimate result for the full year 2010. For example, electric and gas revenues vary by season, with the highest revenues typically in the third quarter for electric revenues and in the first quarter for gas revenues.
|
UIL HOLDINGS CORPORATION, CONNECTICUT ENERGY CORPORATION AND CTG RESOURCES, INC.,
|
|||||||||||||||||||||||||
|
AND THE BERKSHIRE GAS COMPANY
|
|||||||||||||||||||||||||
|
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
|
|||||||||||||||||||||||||
|
(In Thousands except per share amounts)
|
|||||||||||||||||||||||||
|
For the Six Months Ended June 30, 2010
|
|||||||||||||||||||||||||
|
UIL
|
CEC and
|
Pro Forma Adjustments
|
Pro Forma
|
||||||||||||||||||||||
|
Holdings (a)
|
CTG (a)
|
Berkshire (a)
|
(b)
|
Other
|
Combined
|
||||||||||||||||||||
|
Operating Revenues
|
$ | 427,396 | $ | 426,433 | $ | 42,935 | $ | (22,335 | ) | $ | - | $ | 874,429 | ||||||||||||
|
Operating Expenses
|
|||||||||||||||||||||||||
|
Fuel and purchased power
|
128,915 | 237,740 | 23,226 | (1,241 | ) | - | 388,640 | ||||||||||||||||||
|
Other operating expenses
|
151,503 | 71,842 | 6,311 | (12,218 | ) | (6,700 | ) |
(d)
|
210,738 | ||||||||||||||||
|
Depreciation and amortization
|
54,289 | 23,263 | 3,409 | (3,113 | ) | - | 77,848 | ||||||||||||||||||
|
Goodwill impairment charge
|
- | 249,844 | 21,331 | - | - | 271,175 | |||||||||||||||||||
|
Taxes - other than income taxes
|
34,296 | 25,886 | 1,206 | (1,525 | ) | - | 59,863 | ||||||||||||||||||
|
Total Operating Expenses
|
369,003 | 608,575 | 55,483 | (18,097 | ) | (6,700 | ) | 1,008,264 | |||||||||||||||||
|
Operating Income
|
58,393 | (182,142 | ) | (12,548 | ) | (4,238 | ) | 6,700 | (133,835 | ) | |||||||||||||||
|
Other Income and (Deductions), net
|
8,960 | 1,569 | 998 | 2,443 | - | 13,970 | |||||||||||||||||||
|
Interest Charges, net
|
21,018 | 14,835 | 1,688 | (36 | ) | 10,164 |
(c)
|
47,669 | |||||||||||||||||
|
Income Before Income Taxes and Equity Earnings
|
46,335 | (195,408 | ) | (13,238 | ) | (1,759 | ) | (3,464 | ) | (167,534 | ) | ||||||||||||||
|
Income Taxes
|
19,268 | 9,524 | 3,152 | 11,914 | (1,690 | ) |
(c)(d)
|
42,168 | |||||||||||||||||
|
Income Before Equity Earnings
|
27,067 | (204,932 | ) | (16,390 | ) | (13,673 | ) | (1,774 | ) | (209,702 | ) | ||||||||||||||
|
Income (Loss) from Equity Investments
|
(889 | ) | (319 | ) | (3 | ) | 293 | - | (918 | ) | |||||||||||||||
|
Net Income (Loss)
|
$ | 26,178 | $ | (205,251 | ) | $ | (16,393 | ) | $ | (13,380 | ) | $ | (1,774 | ) | $ | (210,620 | ) | ||||||||
|
Average Number of Common Shares Outstanding - Basic
|
30,037 | N/A | N/A | N/A | 18,443 |
(e)
|
48,480 | ||||||||||||||||||
|
Average Number of Common Shares Outstanding - Diluted
|
30,317 | N/A | N/A | N/A | 18,443 |
(e)
|
48,760 | ||||||||||||||||||
|
Earnings Per Share of Common Stock - Basic
|
$ | 0.87 | N/A | N/A | N/A | N/A | $ | (4.34 | ) | ||||||||||||||||
|
Earnings Per Share of Common Stock - Diluted
|
$ | 0.86 | N/A | N/A | N/A | N/A | $ | (4.34 | ) | ||||||||||||||||
|
Cash Dividends Declared per share of Common Stock
|
$ | 0.864 | N/A | N/A | N/A | N/A | $ | 0.864 | |||||||||||||||||
|
The accompanying Notes to the Unaudited Pro Forma Condensed Combined Financial
|
|||||||||||||||||||||||||
|
Statements are an integral part of the pro forma financial statements.
|
|||||||||||||||||||||||||
|
UIL HOLDINGS CORPORATION, CONNECTICUT ENERGY CORPORATION AND CTG RESOURCES, INC.,
|
|||||||||||||||||||||||||
|
AND THE BERKSHIRE GAS COMPANY
|
|||||||||||||||||||||||||
|
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
|
|||||||||||||||||||||||||
|
ASSETS
|
|||||||||||||||||||||||||
|
(In Thousands)
|
|||||||||||||||||||||||||
|
As of June 30, 2010
|
|||||||||||||||||||||||||
|
UIL
|
CEC and
|
Pro Forma Adjustments
|
Pro Forma
|
||||||||||||||||||||||
|
Holdings (a)
|
CTG (a)
|
Berkshire (a)
|
(b)
|
Other
|
Combined
|
||||||||||||||||||||
|
Current Assets
|
|||||||||||||||||||||||||
|
Unrestricted cash, restricted cash, and temporary cash investments
|
$ | 19,539 | $ | 127,448 | $ | 8,836 | $ | 118 | $ | (79,054 | ) |
(h)(i)(j)(k)
|
$ | 76,887 | |||||||||||
|
Accounts receivable and unbilled revenues
|
147,804 | 104,830 | 7,037 | (7,116 | ) | - | 252,555 | ||||||||||||||||||
|
Related party accounts receivable
|
- | 1,812 | - | - | - | 1,812 | |||||||||||||||||||
|
Related party notes receivable
|
- | 9,076 | - | (9,076 | ) | - | - | ||||||||||||||||||
|
Natural gas in storage, at average cost
|
- | 106,287 | 4,269 | (12,612 | ) | - | 97,944 | ||||||||||||||||||
|
Materials and supplies, at average cost
|
5,310 | 1,644 | 542 | - | - | 7,496 | |||||||||||||||||||
|
Other current assets
|
58,700 | 9,899 | 2,388 | (7,943 | ) | - | 63,044 | ||||||||||||||||||
|
Total Current Assets
|
231,353 | 360,996 | 23,072 | (36,629 | ) | (79,054 | ) | 499,738 | |||||||||||||||||
|
Other investments
|
9,535 | 355,762 | 2,981 | (342,317 | ) | - | 25,961 | ||||||||||||||||||
|
Property, Plant and Equipment
|
1,607,374 | 1,324,043 | 153,406 | (62,702 | ) | - | 3,022,121 | ||||||||||||||||||
|
Less, accumulated depreciation
|
400,790 | 419,878 | 48,787 | (34,412 | ) | - | 835,043 | ||||||||||||||||||
|
Net Property, Plant and Equipment
|
1,206,584 | 904,165 | 104,619 | (28,290 | ) | - | 2,187,078 | ||||||||||||||||||
|
Other Assets
|
|||||||||||||||||||||||||
|
Regulatory assets
|
594,215 | 339,870 | 30,894 | - | - | 964,979 | |||||||||||||||||||
|
Related party note receivable
|
115,923 | - | - | - | - | 115,923 | |||||||||||||||||||
|
Goodwill
|
- | 210,029 | 54,666 | (3,784 | ) | 17,909 |
(g)(h)
|
278,820 | |||||||||||||||||
|
Other
|
37,545 | 16,681 | 2,219 | (5,007 | ) | 2,600 |
(i)
|
54,038 | |||||||||||||||||
|
Total Deferred Charges and Other Assets
|
747,683 | 566,580 | 87,779 | (8,791 | ) | 20,509 | 1,413,760 | ||||||||||||||||||
|
Total Assets
|
$ | 2,195,155 | $ | 2,187,503 | $ | 218,451 | $ | (416,027 | ) | $ | (58,545 | ) | $ | 4,126,537 | |||||||||||
|
The accompanying Notes to the Unaudited Pro Forma Condensed Combined Financial
|
|||||||||||||||||||||||||
|
Statements are an integral part of the pro forma financial statements.
|
|||||||||||||||||||||||||
|
UIL HOLDINGS CORPORATION, CONNECTICUT ENERGY CORPORATION AND CTG RESOURCES, INC.,
|
|||||||||||||||||||||||||||||
|
AND THE BERKSHIRE GAS COMPANY
|
|||||||||||||||||||||||||||||
|
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
|
|||||||||||||||||||||||||||||
|
LIABILITIES
|
|||||||||||||||||||||||||||||
|
(In Thousands)
|
|||||||||||||||||||||||||||||
|
As of June 30, 2010
|
|||||||||||||||||||||||||||||
|
UIL
|
CEC and
|
Pro Forma Adjustments |
Pro Forma
|
||||||||||||||||||||||||||
|
Holdings (a)
|
CTG (a)
|
Berkshire (a)
|
(b)
|
(f)
|
Other
|
Combined
|
|||||||||||||||||||||||
|
Current Liabilities
|
|||||||||||||||||||||||||||||
|
Line of credit borrowings
|
$ | 30,000 | $ | - | $ | - | $ | - | $ | - | $ | - | $ | 30,000 | |||||||||||||||
|
Current portion of long-term debt
|
59,426 | 40,000 | 3,000 | - | - | - | 102,426 | ||||||||||||||||||||||
|
Related party note payable
|
- | 14,052 | - | (14,052 | ) | - | - | - | |||||||||||||||||||||
|
Accounts payable
|
87,335 | 35,225 | 2,718 | (4,652 | ) | - | - | 120,626 | |||||||||||||||||||||
|
Related party accounts payable
|
- | 7,048 | - | - | - | - | 7,048 | ||||||||||||||||||||||
|
Dividends payable
|
12,992 | - | - | - | - | - | 12,992 | ||||||||||||||||||||||
|
Accrued liabilities
|
33,485 | - | - | (718 | ) | 16,661 | - | 49,428 | |||||||||||||||||||||
|
Taxes accrued
|
25,188 | 37,734 | 3,801 | (8,172 | ) | - | (4,656 | ) |
(k)
|
53,895 | |||||||||||||||||||
|
Other
|
22,696 | 28,039 | 4,632 | - | (16,661 | ) | - | 38,706 | |||||||||||||||||||||
|
Total Current Liabilities
|
271,122 | 162,098 | 14,151 | (27,594 | ) | - | (4,656 | ) | 415,121 | ||||||||||||||||||||
|
Noncurrent Liabilities
|
|||||||||||||||||||||||||||||
|
Pension accrued
|
143,114 | - | - | - | 98,614 | - | 241,728 | ||||||||||||||||||||||
|
Other post-retirement benefits accrued
|
48,794 | 135,736 | - | - | (98,132 | ) | - | 86,398 | |||||||||||||||||||||
|
Derivative liabilities
|
102,386 | - | - | - | - | - | 102,386 | ||||||||||||||||||||||
|
Deferred Income Taxes
|
267,187 | 257,619 | 18,733 | (72,719 | ) | - | (184,900 | ) |
(h)
|
285,920 | |||||||||||||||||||
|
Regulatory liabilities
|
81,346 | 305,061 | 27,970 | - | - | - | 414,377 | ||||||||||||||||||||||
|
Other
|
26,585 | 40,995 | 14,296 | (674 | ) | (482 | ) | - | 80,720 | ||||||||||||||||||||
|
Total Noncurrent Liabilities
|
669,412 | 739,411 | 60,999 | (73,393 | ) | - | (184,900 | ) | 1,211,529 | ||||||||||||||||||||
|
Commitments and Contingencies
|
|||||||||||||||||||||||||||||
|
Capitalization
|
|||||||||||||||||||||||||||||
|
Long-term debt
|
676,243 | 344,000 | 34,000 | - | - | 400,000 |
(i)
|
1,454,243 | |||||||||||||||||||||
|
Preferred stock equity
|
- | 750 | 118 | - | - | - | 868 | ||||||||||||||||||||||
|
Common Stock Equity
|
|||||||||||||||||||||||||||||
|
Common stock
|
425,154 | 2 | - | (2 | ) | - | 474,675 |
(j)
|
899,829 | ||||||||||||||||||||
|
Paid-in capital
|
15,665 | 1,147,228 | 128,108 | (249,593 | ) | - | (1,025,743 | ) |
(g)
|
15,665 | |||||||||||||||||||
|
Retained earnings
|
137,559 | (212,028 | ) | (18,898 | ) | (58,970 | ) | - | 281,619 |
(g)(k)
|
129,282 | ||||||||||||||||||
|
Accumulated other comprehensive loss
|
- | (433 | ) | (27 | ) | - | - | 460 |
(g)
|
- | |||||||||||||||||||
|
Net Common Stock Equity
|
578,378 | 934,769 | 109,183 | (308,565 | ) | - | (268,989 | ) | 1,044,776 | ||||||||||||||||||||
|
Other Noncontrolling Interests
|
- | 6,475 | - | (6,475 | ) | - | - | - | |||||||||||||||||||||
|
Total Capitalization
|
1,254,621 | 1,285,994 | 143,301 | (315,040 | ) | - | 131,011 | 2,499,887 | |||||||||||||||||||||
|
Total Liabilities and Capitalization
|
$ | 2,195,155 | $ | 2,187,503 | $ | 218,451 | $ | (416,027 | ) | $ | - | $ | (58,545 | ) | $ | 4,126,537 | |||||||||||||
|
The accompanying Notes to the Unaudited Pro Forma Condensed Combined Financial
|
|||||||||||||||||||||||||||||
|
Statements are an integral part of the pro forma financial statements.
|
|||||||||||||||||||||||||||||
|
UIL HOLDINGS CORPORATION, CONNECTICUT ENERGY CORPORATION AND CTG RESOURCES, INC.,
|
|||||||||||||||||||||||||
|
AND THE BERKSHIRE GAS COMPANY
|
|||||||||||||||||||||||||
|
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF INCOME
|
|||||||||||||||||||||||||
|
(In Thousands except per share amounts)
|
|||||||||||||||||||||||||
|
For the Year Ended December 31, 2009
|
|||||||||||||||||||||||||
|
UIL
|
CEC and
|
Pro Forma Adjustments
|
Pro Forma
|
||||||||||||||||||||||
|
Holdings (a)
|
CTG (a)
|
Berkshire (a)
|
(b)
|
Other
|
Combined
|
||||||||||||||||||||
|
Operating Revenues
|
$ | 896,550 | $ | 713,701 | $ | 64,043 | $ | (45,515 | ) | $ | - | $ | 1,628,779 | ||||||||||||
|
Operating Expenses
|
|||||||||||||||||||||||||
|
Fuel and purchased power
|
333,339 | 381,375 | 30,251 | (2,877 | ) | - | 742,088 | ||||||||||||||||||
|
Other operating expenses
|
282,865 | 181,442 | 13,917 | (26,170 | ) | - | 452,054 | ||||||||||||||||||
|
Depreciation and amortization
|
98,116 | 51,061 | 5,947 | (11,379 | ) | - | 143,745 | ||||||||||||||||||
|
Taxes - other than income taxes
|
60,062 | 48,736 | 2,246 | (3,050 | ) | - | 107,994 | ||||||||||||||||||
|
Total Operating Expenses
|
774,382 | 662,614 | 52,361 | (43,476 | ) | - | 1,445,881 | ||||||||||||||||||
|
Operating Income
|
122,168 | 51,087 | 11,682 | (2,039 | ) | - | 182,898 | ||||||||||||||||||
|
Other Income and (Deductions), net
|
5,586 | 6,204 | 1,054 | (4,543 | ) | - | 8,301 | ||||||||||||||||||
|
Interest Charges, net
|
40,400 | 31,865 | 3,543 | (394 | ) | 20,328 |
(c)
|
95,742 | |||||||||||||||||
|
Income Before Income Taxes and Equity Earnings
|
87,354 | 25,426 | 9,193 | (6,188 | ) | (20,328 | ) | 95,457 | |||||||||||||||||
|
Income Taxes
|
33,096 | (12,160 | ) | 3,562 | 12,167 | (8,205 | ) |
(c)
|
28,460 | ||||||||||||||||
|
Income Before Equity Earnings
|
54,258 | 37,586 | 5,631 | (18,355 | ) | (12,123 | ) | 66,997 | |||||||||||||||||
|
Income (Loss) from Equity Investments
|
59 | (666 | ) | (6 | ) | 627 | - | 14 | |||||||||||||||||
|
Net Income
|
$ | 54,317 | $ | 36,920 | $ | 5,625 | $ | (17,728 | ) | $ | (12,123 | ) | $ | 67,011 | |||||||||||
|
Average Number of Common Shares Outstanding - Basic
|
28,027 | N/A | N/A | N/A | 18,443 |
(e)
|
46,470 | ||||||||||||||||||
|
Average Number of Common Shares Outstanding - Diluted
|
28,273 | N/A | N/A | N/A | 18,443 |
(e)
|
46,716 | ||||||||||||||||||
|
Earnings Per Share of Common Stock - Basic
|
$ | 1.94 | N/A | N/A | N/A | N/A | $ | 1.44 | |||||||||||||||||
|
Earnings Per Share of Common Stock - Diluted
|
$ | 1.93 | N/A | N/A | N/A | N/A | $ | 1.43 | |||||||||||||||||
|
Cash Dividends Declared per share of Common Stock
|
$ | 1.728 | N/A | N/A | N/A | N/A | $ | 1.728 | |||||||||||||||||
|
The accompanying Notes to the Unaudited Pro Forma Condensed Combined Financial
|
|||||||||||||||||||||||||
|
Statements are an integral part of the pro forma financial statements.
|
|||||||||||||||||||||||||
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
The pro forma adjustments included in the pro forma financial statements are as follows:
Adjustments to Pro Forma Financial Statements
(a) UIL Holdings, CEC, CTG, and Berkshire historical presentation – Based on UIL Holdings’ review of the Target Companies’ summary of significant accounting policies disclosed in their financial statements and preliminary discussions with their management, the nature and amount of any adjustments to the historical financial statements of the Target Companies to conform their accounting policies to those of UIL Holdings are not expected to be material. Upon completion of the Acquisition, further review of the Target Companies’ accounting policies and financial statements may result in revisions to their policies and classifications to conform to UIL Holdings. Additionally, certain immaterial amounts reported in the consolidated financial statements of UIL Holdings as of and for the year ended December 31, 2009 have been reclassified to conform to the presentation in the consolidated financial statements of UIL Holdings as of and for the six months ended June 30, 2010.
(b) CNE Energy Services Group, Inc. (CNE Energy) and TEN Companies, Inc. (TEN) – Represents the removal of CNE Energy and TEN from CEC and CTG. These subsidiaries of CEC and CTG are involved in operations outside the regulatory gas distribution business and are not included in the Acquisition.
(c) Interest expense – Reflects an increase in interest expense related to the assumed issuance of $400 million of senior unsecured debt with a fixed interest rate of 5.00% and a 10 year maturity, as well as amortization of the associated debt issuance costs, calculated as follows (dollars in thousands):
|
Six months ended
|
Year ended
|
|||||||
|
June 30, 2010
|
December 31, 2009
|
|||||||
|
Assumed issuance of unsecured debt
|
$ | 400,000 | $ | 400,000 | ||||
|
Interest rate (includes amortization of debt issuance costs)
|
5.08 | % | 5.08 | % | ||||
|
Pro forma interest expense
|
$ | 10,164 | $ | 20,328 | ||||
|
Tax effect
|
$ | 4,102 | $ | 8,205 | ||||
The actual amount of issuance, interest rate, term, and issuance costs may vary from those used to compute these estimates.
(d) Transaction Costs – Reflects the removal of transaction costs (primarily advisory, consulting, and legal expenses) as they reflect non-recurring charges directly related to the Acquisition (dollars in thousands).
|
Six months ended
|
||||
|
June 30, 2010
|
||||
|
Pro forma transaction cost adjustment
|
$ | (6,700 | ) | |
|
Tax effect
|
$ | 2,412 | ||
(e) Average Number of Common Shares Outstanding – Reflects the impact of the assumed issuance of $500 million of common stock to provide funds to complete the Acquisition (based on UIL Holdings’ closing stock price on August 17, 2010 of $27.11 assuming no discount from market price). Basic and diluted earnings per share of common stock are as follows (dollars in thousands):
|
Six months ended
|
Year ended
|
|||||||
|
June 30, 2010
|
December 31, 2009
|
|||||||
|
Pro forma net income (loss)
|
$ | (210,620 | ) | $ | 67,011 | |||
|
Basic:
|
||||||||
|
Average number of common shares outstanding
|
30,037 | 28,027 | ||||||
|
Pro forma adjustment
|
18,443 | 18,443 | ||||||
| 48,480 | 46,470 | |||||||
|
Pro forma Earnings Per Share of Common Stock
|
$ | (4.34 | ) | $ | 1.44 | |||
|
Diluted:
|
||||||||
|
Average number of common shares outstanding
|
30,317 | 28,273 | ||||||
|
Pro forma adjustment
|
18,443 | 18,443 | ||||||
| 48,760 | 46,716 | |||||||
|
Pro forma Earnings Per Share of Common Stock
|
$ | (4.34 | ) | $ | 1.43 | |||
(f) Reclassification of Certain Historical Amounts – Represents certain liability accounts included in CEC, CTG, and Berkshire’s historical presentations being reclassified to conform to UIL Holdings’ historical presentation.
(g) Equity and Goodwill – Reflects the removal of the historical common stock equity accounts and remaining historical goodwill of CEC and CTG, and Berkshire after adjustment (b).
(h) Purchase Price Allocation – Reflects the preliminary estimate of the excess of the purchase price paid over the fair value of the Target Companies’ assets acquired and liabilities assumed based upon a closing date of June 30, 2010. Under the purchase method of accounting, the total estimated purchase price is allocated to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair values with the excess of the purchase price over the fair
value recorded to goodwill. UIL Holdings has assumed the historical book value of the assets and liabilities of the Target Companies approximates their fair value given the regulation they operate under in Connecticut and Massachusetts. The following represents the excess of the purchase price over the fair value of the net assets acquired (dollars in thousands):
|
Purchase price, net
|
$ | 885,000 | ||
|
Working capital adjustment to purchase price
|
53,196 | |||
|
Less: book value of net assets of CEC, CTG and Berkshire
|
(1,043,952 | ) | ||
|
Adjustments related to:
|
||||
|
Elimination of CNE Energy and TEN - adjustment (b)
|
308,565 | |||
|
Elimination of historical goodwill - adjustment (g)
|
260,911 | |||
|
Pro forma adjustment to deferred income tax liabilities*
|
(184,900 | ) | ||
| $ | 278,820 | |||
|
*To remove the remaining deferred income tax liabilities of CEC and CTG after adjustment (b)
|
||||
Pursuant to the authoritative guidance on goodwill and other intangible assets, goodwill is not amortized; rather, impairment tests are performed at least annually or more frequently if circumstances indicate an impairment may have occurred. If an impairment exists, the goodwill is immediately written down to its fair value through a current charge to income. Accordingly, the goodwill arising from the Acquisition will be subject to an impairment test at least annually.
(i) Debt – Reflects the assumed issuance of $400 million of senior unsecured debt with an interest rate of 5.00% and a 10-year maturity, offset by estimated issuance costs of $2.6 million included in other assets, to provide funds to complete the Acquisition. The actual amount of issuance, interest rate, term and issuance costs may vary from those used to compute these estimates.
(j) Common Stock – Reflects the assumed issuance of $500 million of common stock, offset by estimated expenses and underwriting discounts of $25.3 million, to provide funds to complete the Acquisition. The actual amount of issuance and expenses and discounts may vary from those used to compute these estimates.
(k) Transaction Costs – Reflects an estimated payment of the anticipated remaining transaction costs (primarily advisory, consulting, and legal expenses) (dollars in thousands).
|
As of
June 30, 2010
|
||||
|
Pro forma transaction cost adjustment to cash
|
$ | (12,933 | ) | |
|
Tax effect
|
$ | 4,656 | ||
Detail of adjustments to cash – The following details the adjustments to cash (dollars in thousands):
|
Assumed equity issuance
|
$ | 500,000 | ||
|
Assumed debt issuance
|
400,000 | |||
|
Purchase price, net
|
(885,000 | ) | ||
|
Financing cash over net purchase price - adjustments (h), (i) and (j)
|
15,000 | |||
|
Working capital purchase price adjustment - adjustment (h)
|
(53,196 | ) | ||
|
Debt issuance costs - adjustment (i)
|
(2,600 | ) | ||
|
Expenses associated with equity issuance - adjustment (j)
|
(25,325 | ) | ||
|
Remaining anticipated transaction costs - adjustment (k)
|
(12,933 | ) | ||
| $ | (79,054 | ) |