Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPa16-17512_18k.htm

Exhibit 99.1

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

Consolidated Financial Statements (unaudited)

 

For the Three and Six Months Ended June 30, 2016 and 2015

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

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

 

 

 

June 30,

 

December 31,

 

 

 

2016

 

2015

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

24.2

 

$

60.3

 

Restricted cash

 

9.4

 

10.4

 

Accounts receivable

 

142.8

 

130.6

 

Current portion of derivative instruments asset

 

1.6

 

 

Inventory

 

15.6

 

15.2

 

Prepayments and other current assets

 

13.3

 

12.8

 

Total current assets

 

206.9

 

229.3

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

644.9

 

650.9

 

Equity investment in unconsolidated affiliates

 

281.0

 

286.2

 

Power purchase agreements and intangible assets, net

 

287.0

 

308.9

 

Goodwill

 

134.5

 

134.5

 

Derivative instruments asset

 

1.1

 

0.3

 

Other assets

 

6.0

 

8.0

 

Total assets

 

$

1,561.4

 

$

1,618.1

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

5.7

 

$

6.0

 

Related party payables

 

4.8

 

101.1

 

Accrued interest

 

0.3

 

0.3

 

Other accrued liabilities

 

19.7

 

22.2

 

Current portion of long-term debt

 

94.1

 

13.4

 

Current portion of derivative instruments liability

 

21.8

 

35.1

 

Other current liabilities

 

4.4

 

2.5

 

Total current liabilities

 

150.8

 

180.6

 

 

 

 

 

 

 

Long-term debt, net of unamortized discount and deferred financing costs

 

753.7

 

629.5

 

Derivative instruments liability

 

17.9

 

12.9

 

Deferred income taxes

 

68.0

 

85.8

 

Power purchase and fuel supply agreement liabilities, net

 

27.0

 

27.0

 

Other long-term liabilities

 

51.4

 

280.2

 

Total liabilities

 

1,068.8

 

1,216.0

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Partners’ capital

 

1,263.0

 

1,144.3

 

Accumulated other comprehensive loss

 

(119.2

)

(137.5

)

Retained deficit

 

(872.5

)

(826.0

)

Total APLP Holdings Limited Partnership equity

 

271.3

 

180.8

 

Preferred shares issued by a subsidiary company

 

221.3

 

221.3

 

Total equity

 

492.6

 

402.1

 

Total liabilities and equity

 

$

1,561.4

 

$

1,618.1

 

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

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

 

 

 

Three months ended
June 30,

 

Six months ended
June 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Project revenue:

 

 

 

 

 

 

 

 

 

Energy sales

 

$

42.5

 

$

44.6

 

$

92.1

 

$

95.7

 

Energy capacity revenue

 

32.3

 

33.0

 

60.9

 

63.5

 

Other

 

15.6

 

17.6

 

37.7

 

41.3

 

 

 

90.4

 

95.2

 

190.7

 

200.5

 

Project expenses:

 

 

 

 

 

 

 

 

 

Fuel

 

32.1

 

34.9

 

67.6

 

78.1

 

Operations and maintenance

 

26.1

 

31.2

 

44.8

 

49.6

 

Depreciation and amortization

 

23.6

 

26.2

 

46.6

 

52.3

 

 

 

81.8

 

92.3

 

159.0

 

180.0

 

Project other income (expense):

 

 

 

 

 

 

 

 

 

Change in fair value of derivative instruments

 

13.0

 

5.4

 

14.1

 

5.8

 

Equity in earnings of unconsolidated affiliates

 

7.6

 

8.6

 

18.3

 

19.4

 

Interest expense, net

 

(0.6

)

(0.8

)

(1.3

)

(1.5

)

Other income

 

0.1

 

2.3

 

 

2.2

 

 

 

20.1

 

15.5

 

31.1

 

25.9

 

Project income

 

28.7

 

18.4

 

62.8

 

46.4

 

 

 

 

 

 

 

 

 

 

 

Administrative and other expenses (income):

 

 

 

 

 

 

 

 

 

Administration

 

0.6

 

0.9

 

0.9

 

1.9

 

Interest, net

 

46.5

 

20.4

 

67.0

 

41.0

 

Foreign exchange loss (gain)

 

0.5

 

2.1

 

9.6

 

(12.2

)

Other income

 

7.2

 

 

7.1

 

 

 

 

54.8

 

23.4

 

84.6

 

30.7

 

(Loss) income from continuing operations before income taxes

 

(26.1

)

(5.0

)

(21.8

)

15.7

 

Income tax (benefit) expense

 

(17.3

)

2.9

 

(15.7

)

(1.7

)

Net (loss) income from continuing operations

 

(8.8

)

(7.9

)

(6.1

)

17.4

 

Net income from discontinued operations

 

 

37.0

 

 

19.3

 

Net (loss) income

 

(8.8

)

29.1

 

(6.1

)

36.7

 

Net loss attributable to noncontrolling interests

 

 

(3.5

)

 

(11.0

)

Net income attributable to preferred shares of a subsidiary company

 

2.1

 

2.3

 

4.2

 

4.6

 

Net (loss) income attributable to APLP Holdings Limited Partnership

 

$

(10.9

)

$

30.3

 

$

(10.3

)

$

43.1

 

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

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

 

 

 

June

 

 

 

2016

 

2015

 

Cash flows from operating activities:

 

 

 

 

 

Net (loss) income

 

$

(6.1

)

$

36.7

 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

46.6

 

62.6

 

Loss (gain) on sale of assets

 

0.2

 

(47.9

)

Stock-based compensation expense

 

0.9

 

1.0

 

Distributions from unconsolidated affiliates

 

23.5

 

27.0

 

Equity in earnings from unconsolidated affiliate

 

(18.3

)

(19.2

)

Unrealized foreign exchange loss (gain)

 

9.9

 

(12.6

)

Change in fair value of derivative instruments

 

(14.1

)

(5.1

)

Change in deferred income taxes

 

(17.5

)

20.4

 

Change in other operating balances

 

 

 

 

 

Accounts receivable

 

(12.2

)

(10.3

)

Inventory

 

(0.3

)

2.9

 

Prepayments, supplies and other assets

 

33.3

 

7.6

 

Accounts payable

 

(3.3

)

(14.5

)

Accruals and other liabilities

 

(2.0

)

6.9

 

Cash flows provided by operating activities

 

40.6

 

55.5

 

 

 

 

 

 

 

Cash flows provided by investing activities:

 

 

 

 

 

Proceeds from asset sales

 

 

339.6

 

Contribution to equity investment

 

 

(0.6

)

Change in restricted cash

 

1.0

 

4.7

 

Capitalized development costs

 

 

(0.8

)

Reimbursement of costs for third party construction project

 

4.7

 

 

Purchase of property, plant and equipment

 

(2.0

)

(4.9

)

Cash flows provided by investing activities

 

3.7

 

338.0

 

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

Dividends paid to Parent

 

(235.2

)

(25.3

)

Dividends paid to noncontroling interests

 

 

(3.8

)

Dividends paid on preferred shares of a subsidiary company

 

(4.2

)

(4.6

)

Proceeds from senior secured term loan facility, net of discount

 

682.9

 

 

Repayment of corporate and project-level debt

 

(508.0

)

(81.7

)

Deferred financing costs

 

(15.9

)

 

Cash flows used in financing activities

 

(80.4

)

(115.4

)

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents

 

(36.1

)

278.1

 

Cash and cash equivalents at beginning of period at discountinued operations

 

 

3.9

 

Cash and cash equivalents at beginning of period

 

60.3

 

97.7

 

Cash and cash equivalents at end of period

 

$

24.2

 

$

379.7

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Interest paid

 

$

24.8

 

$

21.3

 

Taxes paid

 

$

1.9

 

$

2.1

 

Accruals for construction

 

$

1.0