Our Portfolio (Tables)
|
3 Months Ended |
Mar. 31, 2019 |
|---|
| Investment Portfolios [Abstract] |
|
| Analysis of Portfolio by Type of Obligor and Credit Quality |
The following is an analysis of our Portfolio as of March 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Grade |
|
|
|
|
|
|
|
Government (1)
|
|
Commercial Investment Grade (2)
|
|
Commercial Non-Investment Grade (3)
|
|
Subtotal,
Debt and
Real Estate |
|
Equity
Method
Investments |
|
Total |
|
(dollars in millions) |
Equity investments in renewable energy projects |
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
437 |
|
|
$ |
437 |
|
Receivables (4)
|
465 |
|
|
167 |
|
|
286 |
|
|
918 |
|
|
— |
|
|
918 |
|
Real estate (5)
|
— |
|
|
364 |
|
|
— |
|
|
364 |
|
|
22 |
|
|
386 |
|
Investments |
104 |
|
|
74 |
|
|
— |
|
|
178 |
|
|
— |
|
|
178 |
|
Total |
$ |
569 |
|
|
$ |
605 |
|
|
$ |
286 |
|
|
$ |
1,460 |
|
|
$ |
459 |
|
|
$ |
1,919 |
|
% of Debt and real estate portfolio |
39 |
% |
|
41 |
% |
|
20 |
% |
|
100 |
% |
|
N/A |
|
|
N/A |
|
Average remaining balance (6)
|
$ |
11 |
|
|
$ |
6 |
|
|
$ |
14 |
|
|
$ |
9 |
|
|
$ |
16 |
|
|
$ |
10 |
|
|
|
(1) |
Transactions where the ultimate obligor is the U.S. federal government or state or local governments where the obligors are rated investment grade (either by an independent rating agency or based upon our internal credit analysis). This amount includes $382 million of U.S. federal government transactions and $187 million of transactions where the ultimate obligors are state or local governments. Transactions may have guaranties of energy savings from third party service providers, which typically are entities rated investment grade by an independent rating agency.
|
|
|
(2) |
Transactions where the projects or the ultimate obligors are commercial entities that have been rated investment grade (either by an independent rating agency or based on our internal credit analysis). Of this total, $9 million of the transactions have been rated investment grade by an independent rating agency.
|
|
|
(3) |
Transactions where the projects or the ultimate obligors are commercial entities that either have ratings below investment grade (either by an independent rating agency or using our internal credit analysis) or where the nature of the subordination in the asset causes it to be considered non-investment grade. This category of assets includes $260 million of mezzanine loans made on a non-recourse basis to special purpose subsidiaries of residential solar companies where the nature of the subordination causes it to be considered non-investment grade. These loans are secured by residential solar assets and we rely on certain limited indemnities, warranties, and other obligations of the residential solar companies or their other subsidiaries. This amount also includes $18 million of transactions where the projects or the ultimate obligors are commercial entities that have ratings below investment grade using our internal credit analysis, and $8 million of loans on non-accrual status. See Receivables and Investments below for further information.
|
|
|
(4) |
Total reconciles to the total of the government receivables and commercial receivables lines of the consolidated balance sheets. |
|
|
(5) |
Includes the real estate and the lease intangible assets (including those held through equity method investments) from which we receive scheduled lease payments, typically under long-term triple net lease agreements. |
|
|
(6) |
Excludes approximately 170 transactions each with outstanding balances that are less than $1 million and that in the aggregate total $61 million.
|
|
| Schedule of Equity Method Investments |
As of March 31, 2019, we held the following equity method investments:
|
|
|
|
|
|
|
|
Investment Date |
|
Investee |
|
Carrying Value |
|
|
|
|
(in millions) |
Various |
|
2007 Vento I, LLC |
|
$ |
93 |
|
December 2015 |
|
Buckeye Wind Energy Class B Holdings, LLC |
|
71 |
|
Various |
|
Northern Frontier Wind, LLC |
|
65 |
|
December 2018 |
|
3D Engie, LLC |
|
49 |
|
October 2016 |
|
Invenergy Gunsight Mountain Holdings, LLC |
|
37 |
|
Various |
|
Helix Fund I, LLC |
|
26 |
|
Various |
|
Other transactions |
|
118 |
|
|
|
Total equity method investments |
|
$ |
459 |
|
The following is a summary of the consolidated financial position and results of operations of the significant entities accounted for using the equity method.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Buckeye Wind Energy Class B Holdings, LLC |
|
Other Investments (1)
|
|
Total |
|
(in millions) |
Balance Sheet |
|
|
|
|
|
As of December 31, 2018 |
Current assets |
$ |
4 |
|
|
$ |
248 |
|
|
$ |
252 |
|
Total assets |
276 |
|
|
3,732 |
|
|
4,008 |
|
Current liabilities |
1 |
|
|
127 |
|
|
128 |
|
Total liabilities |
12 |
|
|
1,060 |
|
|
1,072 |
|
Members' equity |
264 |
|
|
2,672 |
|
|
2,936 |
|
As of December 31, 2017 |
Current assets |
3 |
|
|
131 |
|
|
134 |
|
Total assets |
286 |
|
|
2,894 |
|
|
3,180 |
|
Current liabilities |
1 |
|
|
70 |
|
|
71 |
|
Total liabilities |
11 |
|
|
319 |
|
|
330 |
|
Members' equity |
275 |
|
|
2,575 |
|
|
2,850 |
|
Income Statement |
|
|
|
|
|
For the year ended December 31, 2018 |
Revenue |
14 |
|
|
248 |
|
|
262 |
|
Income from continuing operations |
(6 |
) |
|
(22 |
) |
|
(28 |
) |
Net income |
(6 |
) |
|
(22 |
) |
|
(28 |
) |
For the year ended December 31, 2017 |
Revenue |
12 |
|
|
254 |
|
|
266 |
|
Income from continuing operations |
(8 |
) |
|
(49 |
) |
|
(57 |
) |
Net income |
(8 |
) |
|
(49 |
) |
|
(57 |
) |
(1) Represents aggregated financial statement information for investments not separately presented.
|
| Summary of Anticipated Maturity Dates of Financing Receivables and Investments and Weighted Average Yield |
The following table provides a summary of our anticipated maturity dates of our receivables and investments and the weighted average yield for each range of maturities as of March 31, 2019:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
Less than 1
year |
|
1-5 years |
|
5-10 years |
|
More than 10
years |
|
(dollars in millions) |
Receivables |
|
|
|
|
|
|
|
|
|
Maturities by period |
$ |
918 |
|
|
$ |
3 |
|
|
$ |
22 |
|
|
$ |
78 |
|
|
$ |
815 |
|
Weighted average yield by period |
6.6 |
% |
|
4.5 |
% |
|
6.2 |
% |
|
5.3 |
% |
|
6.7 |
% |
Investments |
|
|
|
|
|
|
|
|
|
Maturities by period |
$ |
178 |
|
|
$ |
64 |
|
|
$ |
— |
|
|
$ |
13 |
|
|
$ |
101 |
|
Weighted average yield by period |
4.3 |
% |
|
3.6 |
% |
|
— |
% |
|
4.1 |
% |
|
4.7 |
% |
|
| Components of Real Estate Portfolio |
The components of our real estate portfolio as of March 31, 2019 and December 31, 2018, were as follows:
|
|
|
|
|
|
|
|
|
|
March 31, 2019 |
|
December 31, 2018 |
|
(in millions) |
Real estate |
|
|
|
Land |
$ |
269 |
|
|
$ |
269 |
|
Lease intangibles |
104 |
|
|
104 |
|
Accumulated amortization of lease intangibles |
(8 |
) |
|
(8 |
) |
Real estate |
$ |
365 |
|
|
$ |
365 |
|
|
| Schedule of Minimum Rental Income Payments |
As of March 31, 2019, the future amortization expense of the intangible assets and the future minimum rental income payments under our land lease agreements are as follows:
|
|
|
|
|
|
|
|
|
|
Future Amortization Expense |
|
Minimum Rental Income Payments |
|
(in millions) |
From April 1, 2019 to December 31, 2019 |
$ |
2 |
|
|
$ |
17 |
|
2020 |
3 |
|
|
22 |
|
2021 |
3 |
|
|
22 |
|
2022 |
3 |
|
|
22 |
|
2023 |
3 |
|
|
23 |
|
2024 |
3 |
|
|
24 |
|
Thereafter |
79 |
|
|
769 |
|
Total |
$ |
96 |
|
|
$ |
899 |
|
|
| Schedule of Future Amortization Expense of Intangible Assets |
As of March 31, 2019, the future amortization expense of the intangible assets and the future minimum rental income payments under our land lease agreements are as follows:
|
|
|
|
|
|
|
|
|
|
Future Amortization Expense |
|
Minimum Rental Income Payments |
|
(in millions) |
From April 1, 2019 to December 31, 2019 |
$ |
2 |
|
|
$ |
17 |
|
2020 |
3 |
|
|
22 |
|
2021 |
3 |
|
|
22 |
|
2022 |
3 |
|
|
22 |
|
2023 |
3 |
|
|
23 |
|
2024 |
3 |
|
|
24 |
|
Thereafter |
79 |
|
|
769 |
|
Total |
$ |
96 |
|
|
$ |
899 |
|
|
| Summary of Outstanding Deferred Funding Obligations to be Paid |
The outstanding deferred funding obligations to be paid are as follows:
|
|
|
|
|
|
Deferred Funding Obligations |
|
(in millions) |
From April 1, 2019 to December 31, 2019 |
$ |
45 |
|
2020 |
16 |
|
2021 |
5 |
|
Total |
$ |
66 |
|
|