Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPa15-11387_18k.htm

Exhibit 99.1

 

ATLANTIC POWER LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

Consolidated Financial Statements

 

For the Three Months Ended March 31, 2015

 



 

ATLANTIC POWER LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

 (in millions of U.S. dollars)

 

 

 

March 31,

 

December 31,

 

 

 

2015

 

2014

 

 

 

(unaudited)

 

 

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

47.9

 

$

50.2

 

Accounts receivable

 

40.8

 

46.4

 

Inventory

 

12.4

 

16.2

 

Prepayments and other current assets

 

10.4

 

10.6

 

Refundable income taxes

 

0.1

 

0.7

 

Total current assets

 

111.6

 

124.1

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

745.4

 

791.1

 

Equity investment in unconsolidated affiliate

 

132.4

 

135.0

 

Power purchase agreements and intangible assets, net

 

327.2

 

348.4

 

Goodwill

 

197.2

 

197.2

 

Derivative instruments asset

 

0.3

 

1.1

 

Deferred financing costs

 

35.2

 

36.5

 

Other assets

 

9.1

 

9.0

 

Total assets

 

$

1,558.4

 

$

1,642.4

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

5.2

 

$

7.9

 

Related party payables

 

59.3

 

$

57.8

 

Accrued interest

 

2.7

 

0.2

 

Other accrued liabilities

 

16.8

 

20.5

 

Current portion of long-term debt

 

5.4

 

5.6

 

Current portion of derivative instruments liability

 

27.9

 

29.7

 

Other current liabilities

 

5.7

 

6.8

 

Total current liabilities

 

123.0

 

128.5

 

 

 

 

 

 

 

Long-term debt

 

681.1

 

717.5

 

Derivative instruments liability

 

30.1

 

35.4

 

Deferred income taxes

 

87.2

 

91.1

 

Power purchase and fuel supply agreement liabilities, net

 

31.0

 

33.4

 

Other long-term liabilities

 

52.1

 

53.8

 

Total liabilities

 

1,004.5

 

1,059.7

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Partners’ capital

 

1,020.1

 

1,020.1

 

Accumulated other comprehensive loss

 

(101.1

)

(65.9

)

Retained deficit

 

(586.4

)

(592.8

)

Total Atlantic Power Limited Partnership equity

 

332.6

 

361.4

 

Preferred shares issued by a subsidiary company

 

221.3

 

221.3

 

Total equity

 

553.9

 

582.7

 

Total liabilities and equity

 

$

1,558.4

 

$

1,642.4

 

 



 

ATLANTIC POWER LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(in millions of U.S. dollars)
(unaudited)

 

 

 

Three months ended
March 31,

 

 

 

2015

 

2014

 

Project revenue:

 

 

 

 

 

Energy sales

 

$

49.6

 

$

59.0

 

Energy capacity revenue

 

27.7

 

28.4

 

Other

 

23.5

 

27.2

 

 

 

100.8

 

114.6

 

Project expenses:

 

 

 

 

 

Fuel

 

40.9

 

51.6

 

Operations and maintenance

 

17.3

 

22.0

 

Depreciation and amortization

 

25.0

 

27.7

 

 

 

83.2

 

101.3

 

Project other income (expense):

 

 

 

 

 

Change in fair value of derivative instruments

 

0.9

 

16.0

 

Equity in earnings of unconsolidated affiliates

 

0.6

 

0.8

 

Interest expense, net

 

 

(6.1

)

 

 

1.5

 

10.7

 

Project income

 

19.1

 

24.0

 

 

 

 

 

 

 

Administrative and other expenses (income):

 

 

 

 

 

Administration

 

0.2

 

0.1

 

Interest, net

 

12.0

 

31.4

 

Foreign exchange gain

 

(14.3

)

(6.6

)

 

 

(2.1

)

24.9

 

Loss from continuing operations before income taxes

 

21.2

 

(0.9

)

Income tax benefit

 

(0.8

)

(10.8

)

Net income from continuing operations

 

22.0

 

9.9

 

Net income from discontinued operations

 

 

2.0

 

Net income

 

22.0

 

11.9

 

Net income attributable to preferred shares of a subsidiary company

 

2.3

 

2.8

 

Net income attributable to Atlantic Power Limited Partnership

 

$

19.7

 

$

9.1

 

 



 

ATLANTIC POWER LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(in millions of U.S. dollars)
(unaudited)

 

 

 

Three months
ended March 31,

 

 

 

2015

 

2014

 

Cash flows from operating activities:

 

 

 

 

 

Net income

 

$

22.0

 

$

11.9

 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

25.0

 

27.7

 

Gain on sale of asset

 

 

(2.1

)

Distributions from unconsolidated affiliate

 

3.2

 

 

Equity in earnings from unconsolidated affiliate

 

(0.6

)

(0.8

)

Unrealized foreign exchange gain

 

(14.3

)

(6.6

)

Change in fair value of derivative instruments

 

(0.9

)

(16.0

)

Change in deferred income taxes

 

(1.9

)

(12.1

)

Change in other operating balances

 

 

 

 

 

Accounts receivable

 

5.6

 

14.1

 

Inventory

 

3.8

 

 

Prepayments, supplies and other assets

 

1.9

 

(1.4

)

Accounts payable

 

(5.4

)

3.4

 

Accruals and other liabilities

 

(2.4

)

(19.3

)

Cash flows provided by (used in) operating activities

 

36.0

 

(1.2

)

 

 

 

 

 

 

Cash flows used in investing activities:

 

 

 

 

 

Proceeds from sale of asset, net

 

 

1.0

 

Purchase of property, plant and equipment

 

(1.2

)

(2.3

)

Cash flows used in investing activities

 

(1.2

)

(1.3

)

 

 

 

 

 

 

Cash flows (used in) provided by financing activities:

 

 

 

 

 

Proceeds from senior secured term loan facility

 

 

600.0

 

Repayment of corporate and project-level debt

 

(21.4

)

(415.0

)

Contributions from parent

 

 

8.1

 

Distributions to parent

 

(13.4

)

(127.5

)

Deferred financing costs

 

 

(38.9

)

Dividends paid on preferred shares of a subsidiary company

 

(2.3

)

(5.9

)

Cash flows (used in) provided by financing activities

 

(37.1

)

20.8

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(2.3

)

18.3

 

Cash and cash equivalents at beginning of period

 

50.2

 

29.8

 

Cash and cash equivalents at end of period

 

$

47.9

 

$

48.1

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Interest paid

 

$

6.8

 

$

36.9

 

Taxes paid

 

$

0.8

 

$

0.6