| | |
Price to Public(1)
|
| |
Underwriting Discount
and Commissions(2) |
| |
Proceeds to
the Issuer (before expenses)(3) |
| |||||||||
Per Note
|
| | | | % | | | | | | % | | | | | | % | | |
Total(4) | | | | $ | | | | | $ | | | | | $ | | | |
|
Wells Fargo Securities
|
| |
BofA Securities
|
| |
Morgan Stanley
|
| |
RBC Capital Markets
|
| |
Citigroup
|
|
|
BMO Capital Market
|
| |
Deutsche Bank
Securities |
| |
Mizuho Securities
|
| |
MUFG
|
| |
TD Securities
|
|
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-2 | | | |
| | | | S-5 | | | |
| | | | S-5 | | | |
| | | | S-7 | | | |
| | | | S-8 | | | |
| | | | S-14 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-32 | | | |
| | | | S-38 | | | |
| | | | S-44 | | | |
| | | | S-44 | | | |
| | | | S-44 | | | |
| | | | S-44 | | | |
| | | | S-45 | | |
| | | | | ii | | | |
| | | | | iv | | | |
| | | | | vi | | | |
| | | | | vii | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 14 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 16 | | |
($ Millions)
|
| |
As at September 30, 2021
|
| |||||||||||||||||||||
|
Actual
|
| |
As adjusted with
respect to the November 2021 Offerings and IPL Acquisition |
| |
As further
adjusted, assuming no exercise of the Over-Allotment Option |
| |
As further
adjusted, assuming exercise of the Over-Allotment Option in full |
| ||||||||||||||
Corporate Borrowings
|
| | | $ | 3,424 | | | | | $ | 3,424 | | | | | $ | | | | | $ | | | ||
Non-recourse borrowings
|
| | | | 26,362 | | | | | | 26,362 | | | | | | 26,362 | | | | | | 26,362 | | |
Other liabilities
|
| | | | 19,285 | | | | | | 19,285 | | | | | | 19,285 | | | | | | 19,285 | | |
Preferred Shares
|
| | | | 20 | | | | | | 20 | | | | | | 20 | | | | | | 20 | | |
Partnership Capital
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Limited Partners
|
| | | | 4,811 | | | | | | 5,344 | | | | | | 5,344 | | | | | | 5,344 | | |
General Partner
|
| | | | 25 | | | | | | 25 | | | | | | 25 | | | | | | 25 | | |
Non-controlling interest
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Redeemable Partnership Units
|
| | | | 1,982 | | | | | | 2,382 | | | | | | 2,382 | | | | | | 2,382 | | |
Exchangeable Shares
|
| | | | 1,037 | | | | | | 1,667 | | | | | | 1,667 | | | | | | 1,667 | | |
Exchangeable units(1)
|
| | | | 83 | | | | | | 86 | | | | | | 86 | | | | | | 86 | | |
Interest of others in operating subsidiaries
|
| | | | 16,285 | | | | | | 16,285 | | | | | | 16,285 | | | | | | 16,285 | | |
Preferred Units(2)
|
| | | | 1,138 | | | | | | 1,138 | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 74,452 | | | | | $ | 76,018 | | | | | $ | | | | | $ | | | |
Underwriter
|
| |
Principal Amount of
Notes |
| |||
Wells Fargo Securities, LLC
|
| | | $ | | | |
BofA Securities, Inc.
|
| | | | | | |
Morgan Stanley & Co. LLC
|
| | | | | | |
RBC Capital Markets, LLC
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
BMO Capital Markets Corp.
|
| | | | | | |
Deutsche Bank Securities Inc.
|
| | | | | | |
Mizuho Securities USA LLC
|
| | | | | | |
MUFG Securities Americas Inc.
|
| | | | | | |
TD Securities (USA) LLC
|
| | | | | | |
Total
|
| | | $ | | | |
| | |
Discount and Commissions
|
| |||||||||
|
Retail
|
| |
Institutional(1)
|
| ||||||||
Per Note
|
| | | $ | | | | | $ | | | ||
Total (without exercise of the Over-Allotment Option)
|
| | |
$
|
|
| | | |
$
|
|
| |
Total (assuming exercise of the Over-Allotment
Option in full) |
| | |
$
|
|
| | | |
$
|
|
| |
|
SEC registration fees
|
| | | $ | | | |
|
NYSE supplemental listing fees
|
| | | | | | |
|
Trustee and transfer agent fees
|
| | | | | | |
|
Legal fees and expenses
|
| | | | | | |
|
Accounting fees and expenses
|
| | | | | | |
|
Printing costs
|
| | | | | | |
|
Miscellaneous
|
| | | | | | |
| Total | | | | $ | | | |
| | | | | ii | | | |
| | | | | iv | | | |
| | | | | vi | | | |
| | | | | vii | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 1 | | | |
| | | | | 3 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 5 | | | |
| | | | | 14 | | | |
| | | | | 14 | | | |
| | | | | 15 | | | |
| | | | | 15 | | | |
| | | | | 16 | | |
(in millions of US dollars)
|
| |
Year Ended
December 31, 2020 |
| |||||||||||||||||||||
|
Issuers and
Guarantors total |
| |
Revenues from/
expenses paid to non-Issuer/ non-Guarantor subsidiaries |
| |
Revenues from/
expenses paid to other related parties |
| |
Revenues from/
expenses paid to other |
| ||||||||||||||
Statement of Income Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues(1) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other income(2)
|
| | | | 1,660 | | | | | | 1,660 | | | | | | — | | | | | | — | | |
Net income
|
| | | | 839 | | | | | | 1,229 | | | | | | (242) | | | | | | (148) | | |
(in millions of US dollars)
|
| |
Nine Months Ended
September 30, 2021 |
| |||||||||||||||||||||
|
Issuer and
Guarantors total |
| |
Revenues from/
expenses paid to non-Guarantor subsidiaries |
| |
Revenues from/
expenses paid to other related parties |
| |
Revenues from/
expenses paid to other |
| ||||||||||||||
Statement of Income Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenues(1) | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Gross profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other income(2)
|
| | | | 1,380 | | | | | | 1,380 | | | | | | — | | | | | | — | | |
Net income
|
| | | | 936 | | | | | | 1,257 | | | | | | (221) | | | | | | (100) | | |
Balance Sheet Data
|
| |
As of December 31, 2020
|
| |||||||||||||||||||||
|
Issuers and
Guarantors total |
| |
Amounts due
from/payable to non-Issuer/ non-Guarantor subsidiaries |
| |
Amounts due
from/payable to other related parties |
| |
Amounts due
from/payable to other |
| ||||||||||||||
Current assets
|
| | | $ | 176 | | | | | $ | 170 | | | | | $ | — | | | | | $ | 6 | | |
Total assets(1)
|
| | | | 1,806 | | | | | | 1,787 | | | | | | — | | | | | | 19 | | |
Current liabilities
|
| | | | 2,081 | | | | | | 1,422 | | | | | | 634 | | | | | | 25 | | |
Total liabilities
|
| | | | 9,307 | | | | | | 5,642 | | | | | | 654 | | | | | | 3,011 | | |
Balance Sheet Data
|
| |
As of September 30, 2021
|
| |||||||||||||||||||||
|
Issuers and
Guarantors total |
| |
Amounts due
from/payable to non-Issuer/ non-Guarantor subsidiaries |
| |
Amounts due
from/payable to other related parties |
| |
Amounts due
from/payable to other |
| ||||||||||||||
Current assets
|
| | | $ | 230 | | | | | $ | 123 | | | | | $ | — | | | | | $ | 107 | | |
Total assets(1)
|
| | | | 1,199 | | | | | | 1,091 | | | | | | — | | | | | | 108 | | |
Current liabilities
|
| | | | 3,140 | | | | | | 2,220 | | | | | | 97 | | | | | | 823 | | |
Total liabilities
|
| | | | 8,881 | | | | | | 5,653 | | | | | | 117 | | | | | | 3,111 | | |
|
SEC registration fee
|
| | | $ | * | | |
|
Blue sky fees and expenses
|
| | | | ** | | |
|
NYSE listing fees
|
| | | | ** | | |
|
Trustee and transfer agent fees
|
| | | | ** | | |
|
Printing and engraving costs
|
| | | | ** | | |
|
Legal fees and expenses
|
| | | | ** | | |
|
Accounting fees and expenses
|
| | | | ** | | |
|
Miscellaneous
|
| | | | ** | | |
| Total | | | | $ | ** | | |
%6WLCH_K^\<5=3ED7"TA_>R.I=Y+=\<8*W6_#F9U!^#S<:L@W
MIZ5&[0%$DIOCURDCMC7V,;KN6M$V+KU.@QUF!,$S@QCKG&6^S(0\H=,BA4"N
MV(M%UCD*JX:I@=7(+I'K%XDV8L6MZ *KZ]
M7W4TQ=U9.FR&WY5B$KQ[7B8,!;P\AD;Q!3XZ?4Q.:<.C"BC"BLP3O1;1B=P=
MT'F!;X-PBYC&&Q8S7:2S90ZK91UJ"D574\J= YA,!R*R]*<'$Q!%,YC"8G4H
M@.= NE>GR:9T^TS&F!$C0&7CVVFD>8?W9!X_#2!=4]0BU/J!J>3"08UG$7#L
MO#&D)_O(?%X*J_RP:K^F@/2MT5Q*7C,4R(G5U8=H9
M2&4CQ@@&M;WC_MF+WUHK36[H8$21FW-74/9#1! PF(S)VU9TA&,
MB>;O'&R0D7'@!O*&%>:V!JMN8XB4229?>+!&)]" 5
,
MB>/SG$DJ*
8=-NCA-0JR$O-Q:8B*:J?EKF ?"82#E]^KSAO+N[*S./F
MHI_X4CDYB./US(.PBQ/B
MI"?'(I.ZF/VZOO!>"GVQ^,7QLI&1;?'H5K'[+R_B)*E&R/332/VIB_'QU#C)
M347HPHIDSTVG)+0/&W=W)2
T!'$PG@GQIFQ\E'CG0V96!5E([00;
M$'Q$4Y<$\.3"N1C.LD#BZLI#*P/>"+@CQ@T6&QUZHP
3D2Y>1)E3GFGE=G8^%F))/E)KH_C8\6)CQXL Y8(D5%'@50 !Y *2
MA]4UQ@>UO=.C^6\+'.!KNS:D?4%W>I$.9DRO5%5?S=67>K"3PI/K13I5=% @
M&Z'2KZA@* @8QFN]7C<"3Z5E[:E8>?QY?/1CO,]&L>![U(*M874D A+CE]Z;CFUHV1E)SCZ$+REUL1PX58A673&J[4BX[S
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M*GPA3:22Q[K1CO#&KJVIT#UC-=