26.12.2014 Views

Financial Report - Veresen Inc.

Financial Report - Veresen Inc.

Financial Report - Veresen Inc.

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Reconciliation of Distributable Cash to Cash From Operating Activities<br />

Three months ended December 31, Year ended December 31,<br />

($ Millions) 2012 2011 2012 2011<br />

Cash from operating activities 65.1 59.9 179.9 191.4<br />

Add (deduct):<br />

Project development costs (1) 7.0 2.5 23.9 11.1<br />

Change in non-cash working capital (19.8) (12.4) 30.0 (12.3)<br />

Deferred revenue 2.8 – 2.8 –<br />

Principal repayments on senior notes (2.9) (2.9) (11.3) (10.8)<br />

Maintenance capital expenditures (2.7) (1.1) (7.5) (2.9)<br />

Distributions earned greater (less) than distributions received (2) 6.3 7.2 (1.6) 16.5<br />

Preferred Share dividends (2.2) – (7.7) –<br />

Current tax on Preferred Share dividends 2.9 – 2.9 –<br />

Distributable cash 56.5 53.2 211.4 193.0<br />

(1) Represents costs incurred by us in relation to projects where the recoverability of such costs has not yet been established. Amounts incurred for the three and 12 months<br />

ended December 31, 2012 relate primarily to the Jordan Cove LNG terminal project, the Pacific Connector Gas Pipeline project, and various power development projects.<br />

(2) Represents the difference between distributions declared by jointly-controlled businesses and distributions received.<br />

Distributable Cash per Common Share – reflects the per common share amount of distributable cash calculated based on the average<br />

number of common shares outstanding on each record date.<br />

EBITDA – refers to earnings before interest, taxes, depreciation and amortization. EBITDA is reconciled to net income before tax by<br />

deducting interest, depreciation and amortization, and asset impairment losses, if any. The investment community uses this measure,<br />

together with other measures, to assess the source and sustainability of cash distributions.<br />

Power net income before tax and non-controlling interest with jointly-controlled power businesses presented on a proportionately<br />

consolidated basis – Under US GAAP, we account for each of York Energy Centre, NRGreen and Grand Valley using the equity method<br />

due to our joint control of these entities. However, we believe the presentation of their earnings on a proportionately consolidated<br />

line-by-line basis provides more insightful information. We and the investment community use EBITDA on a proportionately<br />

consolidated basis to assess the performance of our Power business. The following reconciles the results of our power business<br />

as presented in “Results of Operations – Power Business” to the results as presented in accordance with US GAAP.<br />

Power Business<br />

Three months ended December 31, 2012 Three months ended December 31, 2011<br />

Reverse<br />

Reverse<br />

proportionate<br />

proportionate<br />

consolidation;<br />

consolidation;<br />

Proportionately apply equity Proportionately apply equity<br />

($ Millions) Consolidated accounting US GAAP Consolidated accounting US GAAP<br />

Proportionately Consolidated EBITDA 17.6 (7.9) 9.7 8.1 (0.5) 7.6<br />

Depreciation & amortization (11.7) 3.5 (8.2) (9.0) 0.6 (8.4)<br />

Interest (7.2) 3.5 (3.7) (3.6) (0.2) (3.8)<br />

Fair value gains (losses) 1.9 (1.9) – (4.7) 4.7 –<br />

Foreign exchange and other 0.1 (0.1) – – (0.1) (0.1)<br />

Equity income (loss) – 2.9 2.9 – (4.5) (4.5)<br />

Net income before taxes and<br />

non-controlling interest 0.7 – 0.7 (9.2) – (9.2)<br />

35

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!