Delaware
|
|
1-14365
|
|
76-0568816
|
(State
or
other jurisdiction of
incorporation
or organization)
|
|
(Commission
File Number)
|
|
(I.R.S.
Employer
Identification
No.)
|
(b)
|
Pro
forma
financial information.
|
El
Paso
Corporation
|
|||||||||||||
Unaudited
Pro
Forma Condensed Consolidated Balance Sheet
|
|||||||||||||
For
the Year
Ended December 31, 2005
|
|||||||||||||
(In
millions)
|
|||||||||||||
El
Paso
|
Pro
Forma
|
As
|
|||||||||||
Historical
|
Adjustments
|
Adjusted
|
|||||||||||
Assets
|
|||||||||||||
Current
assets
|
|||||||||||||
Cash
and cash
equivalents
|
$
|
2,132
|
$
|
(5
|
)
|
(a
|
)
|
$
|
2,255
|
||||
358
|
(b
|
)
|
|||||||||||
(230
|
)
|
(c
|
)
|
||||||||||
Accounts
and
notes receivable, net
|
1,319
|
(5
|
)
|
(a
|
)
|
1,319
|
|||||||
5
|
(d
|
)
|
|||||||||||
Other
|
2,734
|
(189
|
)
|
(a
|
)
|
2,545
|
|||||||
Total
current
assets
|
6,185
|
(66
|
)
|
6,119
|
|||||||||
Property,
plant and equipment, net
|
19,135
|
(348
|
)
|
(a
|
)
|
18,787
|
|||||||
Other
assets
|
|||||||||||||
Investments
in unconsolidated affiliates
|
2,473
|
-
|
2,473
|
||||||||||
Other
|
4,045
|
(5
|
)
|
(a
|
)
|
4,040
|
|||||||
Total
assets
|
$
|
31,838
|
$
|
(419
|
)
|
$
|
31,419
|
||||||
El
Paso
Corporation
|
|||||||||||||
Unaudited
Pro Forma Condensed Consolidated Balance Sheet
|
|||||||||||||
For
the
Year Ended December 31, 2005
|
|||||||||||||
(In
millions)
|
|||||||||||||
|
El
Paso
|
|
Pro
Forma
|
|
|
|
As
|
|
|||||
|
|
Historical
|
|
Adjustments
|
|
|
|
Adjusted
|
|||||
Liabilities
and Stockholders’ Equity
|
|||||||||||||
Current
liabilities
|
|||||||||||||
Accounts
payable
|
$
|
1,604
|
$
|
(190
|
)
|
(a
|
)
|
$
|
1,414
|
||||
Short-term
financing obligations, including current maturities
|
1,211
|
(225
|
)
|
(c
|
)
|
986
|
|||||||
Other
|
2,897
|
8
|
(a
|
)
|
2,900
|
||||||||
(5
|
)
|
(c
|
)
|
||||||||||
Total
current
liabilities
|
5,712
|
(412
|
)
|
5,300
|
|||||||||
Long-term
debt
|
17,023
|
-
|
17,023
|
||||||||||
Other
liabilities
|
|||||||||||||
Deferred
income taxes
|
1,407
|
(2
|
)
|
(a
|
)
|
1,405
|
|||||||
Other
|
4,276
|
5
|
(e
|
)
|
4,281
|
||||||||
Commitments
and contingencies
|
|||||||||||||
Securities
of
subsidiaries
|
31
|
-
|
31
|
||||||||||
Stockholders'
equity
|
|||||||||||||
Preferred
stock
|
750
|
-
|
750
|
||||||||||
Common
stock
|
2,001
|
-
|
2,001
|
||||||||||
Additional
paid-in-capital
|
4,592
|
-
|
4,592
|
||||||||||
Accumulated
deficit
|
(3,415
|
)
|
(10
|
)
|
(f
|
)
|
(3,425
|
)
|
|||||
Other
|
(539
|
)
|
-
|
(539
|
)
|
||||||||
Total
stockholders' equity
|
3,389
|
(10
|
)
|
3,379
|
|||||||||
Total
liabilities and stockholders' equity
|
$
|
31,838
|
$
|
(419
|
)
|
$
|
31,419
|
El
Paso
Corporation
|
||||||||||||||
Unaudited
Pro
Forma Condensed Consolidated Statement of Income
|
||||||||||||||
For
the Year
Ended December 31, 2005
|
||||||||||||||
(In
millions,
except per common share amounts)
|
||||||||||||||
El
Paso
|
Pro
Forma
|
As
|
||||||||||||
Historical
|
Adjustments
|
Adjusted
|
||||||||||||
|
||||||||||||||
Operating
revenues
|
$
|
4,017
|
$
|
(47
|
)
|
(a
|
)
|
$
|
3,970
|
|||||
Operating
expenses
|
||||||||||||||
Cost
of
products and services
|
323
|
-
|
323
|
|||||||||||
Operation
and
maintenance
|
2,083
|
(51
|
)
|
(a
|
)
|
2,032
|
||||||||
Depreciation,
depletion and amortization
|
1,121
|
(21
|
)
|
(a
|
)
|
1,100
|
||||||||
Loss
on
long-lived assets
|
407
|
(333
|
)
|
(a
|
)
|
74
|
||||||||
Taxes,
other
than income taxes
|
270
|
(8
|
)
|
(a
|
)
|
262
|
||||||||
4,204
|
(413
|
)
|
3,791
|
|||||||||||
Operating
income (loss)
|
(187
|
)
|
366
|
179
|
||||||||||
Earnings
from
unconsolidated affiliates
|
342
|
-
|
342
|
|||||||||||
Other
income,
net
|
243
|
(4
|
)
|
(a
|
)
|
239
|
||||||||
Interest
and
debt expense
|
(1,380
|
)
|
26
|
(c
|
)
|
(1,354
|
)
|
|||||||
Distributions
on preferred interests of consolidated subsidiaries
|
(9
|
)
|
-
|
(9
|
)
|
|||||||||
Income
(loss)
before income taxes
|
(991
|
)
|
388
|
(603
|
)
|
|||||||||
Income
taxes
|
(289
|
)
|
38
|
(a)(c
|
)
|
(251
|
)
|
|||||||
Income
(loss)
from continuing operations
|
$
|
(702
|
)
|
$
|
350
|
$
|
(352
|
)
|
||||||
Basic
and
diluted loss per common share from continuing operations
|
$
|
(1.13
|
)
|
$
|
(0.59
|
)
|
||||||||
Basic
and
diluted average common shares outstanding
|
646
|
646
|
||||||||||||
El
Paso
Corporation
|
|||||||||||||
Unaudited
Pro
Forma Condensed Consolidated Statement of Income
|
|||||||||||||
For
the Year
Ended December 31, 2004
|
|||||||||||||
(In
millions,
except per common share amounts)
|
|||||||||||||
El
Paso
|
Pro
Forma
|
As
|
|||||||||||
Historical
|
Adjustments
|
Adjusted
|
|||||||||||
|
|||||||||||||
Operating
revenues
|
$
|
5,539
|
$
|
(251
|
)
|
(a
|
)
|
$
|
5,288
|
||||
Operating
expenses
|
|||||||||||||
Cost
of
products and services
|
1,218
|
-
|
1,218
|
||||||||||
Operation
and
maintenance
|
1,744
|
(34
|
)
|
(a
|
)
|
1,710
|
|||||||
Depreciation,
depletion and amortization
|
1,068
|
(25
|
)
|
(a
|
)
|
1,043
|
|||||||
Loss
on
long-lived assets
|
1,077
|
-
|
1,077
|
||||||||||
Taxes,
other
than income taxes
|
250
|
(26
|
)
|
(a
|
)
|
224
|
|||||||
5,357
|
(85
|
)
|
5,272
|
||||||||||
Operating
income
|
182
|
(166
|
)
|
16
|
|||||||||
Earnings
from
unconsolidated affiliates
|
546
|
-
|
546
|
||||||||||
Other
income,
net
|
89
|
(5
|
)
|
(a
|
)
|
84
|
|||||||
Interest
and
debt expense
|
(1,607
|
)
|
39
|
(c
|
)
|
(1,568
|
)
|
||||||
Distributions
on preferred interests of consolidated subsidiaries
|
(25
|
)
|
-
|
(25
|
)
|
||||||||
Income
(loss)
before income taxes
|
(815
|
)
|
(132
|
)
|
(947
|
)
|
|||||||
Income
taxes
|
14
|
(57
|
)
|
(a)(c
|
)
|
(43
|
)
|
||||||
Income
(loss)
from continuing operations
|
$
|
(829
|
)
|
$
|
(75
|
)
|
$
|
(904
|
)
|
||||
Basic
and
diluted loss per common share from continuing operations
|
$
|
(1.30
|
)
|
$
|
(1.41
|
)
|
|||||||
Basic
and
diluted average common shares outstanding
|
639
|
639
|
El
Paso
Corporation
|
|||||||||||||
Unaudited
Pro
Forma Condensed Consolidated Statement of Income
|
|||||||||||||
For
the Year
Ended December 31, 2003
|
|||||||||||||
(In
millions,
except per common share amounts)
|
|||||||||||||
El
Paso
|
Pro
Forma
|
As
|
|||||||||||
Historical
|
Adjustments
|
Adjusted
|
|||||||||||
|
|||||||||||||
Operating
revenues
|
$
|
6,339
|
$
|
(181
|
)
|
(a
|
)
|
$
|
6,158
|
||||
Operating
expenses
|
|||||||||||||
Cost
of
products and services
|
1,637
|
-
|
1,637
|
||||||||||
Operation
and
maintenance
|
1,999
|
(27
|
)
|
(a
|
)
|
1,972
|
|||||||
Depreciation,
depletion and amortization
|
1,157
|
(20
|
)
|
(a
|
)
|
1,137
|
|||||||
Loss
on
long-lived assets
|
860
|
-
|
860
|
||||||||||
Taxes,
other
than income taxes
|
292
|
(16
|
)
|
(a
|
)
|
276
|
|||||||
5,945
|
(63
|
)
|
5,882
|
||||||||||
Operating
income
|
394
|
(118
|
)
|
276
|
|||||||||
Earnings
from
unconsolidated affiliates
|
363
|
-
|
363
|
||||||||||
Other
income,
net
|
(4
|
)
|
(7
|
)
|
(a
|
)
|
(11
|
)
|
|||||
Interest
and
debt expense
|
(1,790
|
)
|
22
|
(c
|
)
|
(1,768
|
)
|
||||||
Distributions
on preferred interests of consolidated subsidiaries
|
(52
|
)
|
-
|
(52
|
)
|
||||||||
Income
(loss)
before income taxes
|
(1,089
|
)
|
(103
|
)
|
(1,192
|
)
|
|||||||
Income
taxes
|
(484
|
)
|
(46
|
)
|
(a)(c
|
)
|
(530
|
)
|
|||||
Income
(loss)
from continuing operations
|
$
|
(605
|
)
|
$
|
(57
|
)
|
$
|
(662
|
)
|
||||
Basic
and
diluted loss per common share from continuing operations
|
$
|
(1.01
|
)
|
$
|
(1.11
|
)
|
|||||||
Basic
and
diluted average common shares outstanding
|
597
|
597
|
o |
the
historical results and balances related to the Macae power facility
as of
and for the periods presented;
|
o |
the
receipt
of proceeds from the sale;
|
o |
the
recording
of a liability related to an indemnification agreement;
and,
|
o |
the
repayment
of Macae project financing debt prior to closing.
|
(a) |
Amounts
represent the historical consolidated account balances and activity
related to Macae, net of the settlement of intercompany account balances
prior to closing.
|
(b) |
Amounts
represent the receipt of net cash proceeds of approximately $358
million.
|
(c) |
Amounts
represent the repayment of Macae non-recourse project financing debt
of
$225 million and accrued interest of $5 million repaid prior to the
sale of Macae. Amounts also represent the elimination of the historical
interest expense, net of taxes at the Brazilian statutory tax rate
of
34%.
|
(d) |
Amount
represents the recording of an account receivable from Petrobras
related
to our negotiated $4.5 million share of an income tax overpayment,
which totaled $9 million at December 31,
2005.
|
(e) |
Amount
represents the recording of a $5 million liability related to an
indemnification agreement on certain tax matters entered into as
part of
the sale transaction.
|
(f) |
Amounts
represent the loss on the sale, which is not subject to income taxes
and
does not result in a U.S. or Brazil tax benefit.
|
|
EL
PASO CORPORATION
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/
John
R. Sult
|
|
|
John
R. Sult
|
|
|
Senior
Vice President and Controller
|
|
|
(Principal Accounting
Officer)
|