Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPa16-21699_18k.htm

Exhibit 99.1

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

Consolidated Financial Statements (unaudited)

 

For the Three and Nine Months Ended September 30, 2016 and 2015

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

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

 

 

 

September 30,

 

December 31,

 

 

 

2016

 

2015

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

21.2

 

$

60.3

 

Restricted cash

 

6.4

 

10.4

 

Accounts receivable

 

75.4

 

130.6

 

Current portion of derivative instruments asset

 

1.6

 

 

Inventory

 

14.4

 

15.2

 

Prepayments and other current assets

 

16.5

 

12.8

 

Total current assets

 

135.5

 

229.3

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

628.4

 

650.9

 

Equity investment in unconsolidated affiliates

 

277.6

 

286.2

 

Power purchase agreements and intangible assets, net

 

273.0

 

308.9

 

Goodwill

 

37.6

 

134.5

 

Derivative instruments asset

 

1.3

 

0.3

 

Other assets

 

5.3

 

8.0

 

Total assets

 

$

1,358.7

 

$

1,618.1

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

3.2

 

$

6.0

 

Related party payables

 

28.5

 

101.1

 

Accrued interest

 

8.8

 

0.3

 

Other accrued liabilities

 

20.7

 

22.2

 

Current portion of long-term debt

 

99.2

 

13.4

 

Current portion of derivative instruments liability

 

13.4

 

35.1

 

Other current liabilities

 

4.1

 

2.5

 

Total current liabilities

 

177.9

 

180.6

 

 

 

 

 

 

 

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

 

726.0

 

629.5

 

Derivative instruments liability

 

17.4

 

12.9

 

Deferred income taxes

 

69.8

 

85.8

 

Power purchase and fuel supply agreement liabilities, net

 

26.2

 

27.0

 

Other long-term liabilities

 

51.7

 

280.2

 

Total liabilities

 

1,069.0

 

1,216.0

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Partners’ capital

 

1,184.9

 

1,144.3

 

Accumulated other comprehensive loss

 

(140.1

)

(137.5

)

Retained deficit

 

(976.4

)

(826.0

)

Total APLP Holdings Limited Partnership equity

 

68.4

 

180.8

 

Preferred shares issued by a subsidiary company

 

221.3

 

221.3

 

Total equity

 

289.7

 

402.1

 

Total liabilities and equity

 

$

1,358.7

 

$

1,618.1

 

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

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

 

 

 

Three months ended 
September 30,

 

Nine months ended 
September 30,

 

 

 

2016

 

2015

 

2016

 

2015

 

Project revenue:

 

 

 

 

 

 

 

 

 

Energy sales

 

$

37.5

 

$

40.4

 

$

129.7

 

$

136.1

 

Energy capacity revenue

 

36.1

 

38.0

 

97.0

 

101.5

 

Other

 

16.5

 

18.1

 

54.2

 

59.4

 

 

 

90.1

 

96.5

 

280.9

 

297.0

 

Project expenses:

 

 

 

 

 

 

 

 

 

Fuel

 

33.5

 

37.9

 

101.1

 

115.9

 

Operations and maintenance

 

25.9

 

22.1

 

70.7

 

71.7

 

Depreciation and amortization

 

23.4

 

25.8

 

70.0

 

78.1

 

 

 

82.8

 

85.8

 

241.8

 

265.7

 

Project other income (expense):

 

 

 

 

 

 

 

 

 

Change in fair value of derivative instruments

 

8.2

 

5.4

 

22.4

 

11.2

 

Equity in earnings of unconsolidated affiliates

 

9.6

 

8.9

 

27.9

 

28.3

 

Interest expense, net

 

(0.6

)

(0.7

)

(2.0

)

(2.3

)

Other (expense) income

 

(84.2

)

(0.1

)

(84.4

)

2.2

 

 

 

(67.0

)

13.5

 

(36.1

)

39.4

 

Project (expense) income

 

(59.7

)

24.2

 

3.0

 

70.7

 

 

 

 

 

 

 

 

 

 

 

Administrative and other expenses (income):

 

 

 

 

 

 

 

 

 

Administration

 

1.3

 

1.7

 

2.1

 

3.7

 

Interest, net

 

16.2

 

20.1

 

83.2

 

61.1

 

Foreign exchange (gain) loss

 

(2.5

)

(9.6

)

7.1

 

(21.8

)

Other income, net

 

3.5

 

 

10.8

 

 

 

 

18.5

 

12.2

 

103.2

 

43.0

 

(Loss) income from continuing operations before income taxes

 

(78.2

)

12.0

 

(100.2

)

27.7

 

Income tax expense (benefit)

 

2.6

 

1.7

 

(13.2

)

(0.1

)

Net (loss) income from continuing operations

 

(80.8

)

10.3

 

(87.0

)

27.8

 

Net income from discontinued operations

 

 

 

 

19.3

 

Net (loss) income

 

(80.8

)

10.3

 

(87.0

)

47.1

 

Net loss attributable to noncontrolling interests

 

 

 

 

(11.0

)

Net income attributable to preferred shares of a subsidiary company

 

2.1

 

2.1

 

6.4

 

6.7

 

Net (loss) income attributable to APLP Holdings Limited Partnership

 

$

(82.9

)

$

8.2

 

$

(93.4

)

$

51.4

 

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

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

 

 

 

September

 

 

 

2016

 

2015

 

Cash flows from operating activities:

 

 

 

 

 

Net (loss) income

 

$

(87.0

)

$

47.1

 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

70.0

 

88.6

 

Gain on sale of discontinued operation

 

 

(47.9

)

Loss on sale of assets

 

0.2

 

 

Stock-based compensation expense

 

1.4

 

2.0

 

Long-lived asset and goodwill impairment charges

 

84.8

 

 

Distributions from unconsolidated affiliates

 

36.5

 

40.0

 

Equity in earnings from unconsolidated affiliate

 

(27.9

)

(28.1

)

Unrealized foreign exchange loss (gain)

 

7.3

 

(22.4

)

Change in fair value of derivative instruments

 

(22.4

)

(10.6

)

Change in deferred income taxes

 

(15.8

)

23.6

 

Change in other operating balances

 

 

 

 

 

Accounts receivable

 

11.1

 

(14.6

)

Inventory

 

0.9

 

1.8

 

Prepayments, supplies and other assets

 

35.0

 

6.1

 

Accounts payable

 

(26.9

)

(5.9

)

Accruals and other liabilities

 

8.5

 

2.6

 

Cash flows provided by operating activities

 

75.7

 

82.3

 

 

 

 

 

 

 

Cash flows provided by investing activities:

 

 

 

 

 

Proceeds from asset sales

 

 

326.3

 

Contribution to equity investment

 

 

(0.6

)

Change in restricted cash

 

4.0

 

10.4

 

Capitalized development costs

 

 

(1.0

)

Reimbursement of costs for third party construction project

 

4.7

 

 

Purchase of property, plant and equipment

 

(6.5

)

(9.4

)

Cash flows provided by investing activities

 

2.2

 

325.7

 

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

Dividends paid to Parent

 

(247.2

)

(358.5

)

Dividends paid to noncontroling interests

 

 

(3.5

)

Dividends paid on preferred shares of a subsidiary company

 

(6.4

)

(6.7

)

Proceeds from senior secured term loan facility, net of discount

 

682.9

 

 

Repayment of corporate and project-level debt

 

(530.1

)

(64.5

)

Deferred financing costs

 

(16.2

)

 

Cash flows used in financing activities

 

(117.0

)

(433.2

)

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(39.1

)

(25.2

)

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

 

$

21.2

 

$

76.4

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Interest paid

 

$

31.3

 

$

28.5

 

Taxes paid

 

$

2.8

 

$

4.5

 

Accruals for construction

 

$

0.4

 

1.2