Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPa17-27394_18k.htm

Exhibit 99.1

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

Consolidated Financial Statements (unaudited)

 

For the three and nine months ended September 30, 2017 and 2016

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

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

 

 

 

September 30,

 

December 31,

 

 

 

2017

 

2016

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

22.3

 

$

26.0

 

Restricted cash

 

5.3

 

9.3

 

Accounts receivable - trade, unbilled and other

 

44.7

 

34.8

 

Accounts receivable - related party

 

36.5

 

40.2

 

Current portion of derivative instruments asset

 

2.6

 

4.1

 

Inventory

 

18.8

 

14.5

 

Prepayments and other current assets

 

12.4

 

6.3

 

Total current assets

 

142.6

 

135.2

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

538.6

 

613.7

 

Equity investment in unconsolidated affiliates

 

199.8

 

266.8

 

Power purchase agreements and intangible assets, net

 

201.6

 

246.2

 

Goodwill

 

36.1

 

36.1

 

Derivative instruments asset

 

2.6

 

4.6

 

Other assets

 

3.4

 

5.2

 

Total assets

 

$

1,124.7

 

$

1,307.8

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

1.2

 

$

3.7

 

Related party payables

 

33.6

 

26.3

 

Accrued interest

 

7.1

 

0.3

 

Other accrued liabilities

 

16.0

 

17.5

 

Current portion of long-term debt

 

102.0

 

109.4

 

Current portion of derivative instruments liability

 

4.7

 

6.0

 

Other current liabilities

 

2.5

 

1.8

 

Total current liabilities

 

167.1

 

165.0

 

 

 

 

 

 

 

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

 

638.2

 

697.0

 

Derivative instruments liability

 

19.5

 

14.8

 

Deferred income taxes

 

27.1

 

69.2

 

Power purchase and fuel supply agreement liabilities, net

 

24.7

 

25.3

 

Other long-term liabilities

 

54.0

 

51.6

 

Total liabilities

 

930.6

 

1,022.9

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Partners’ capital

 

1,164.3

 

1,202.0

 

Accumulated other comprehensive loss

 

(131.8

)

(146.5

)

Retained deficit

 

(1,053.6

)

(991.9

)

Total APLP Holdings Limited Partnership equity

 

(21.1

)

63.6

 

Preferred shares issued by a subsidiary company

 

215.2

 

221.3

 

Total equity

 

194.1

 

284.9

 

Total liabilities and equity

 

$

1,124.7

 

$

1,307.8

 

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

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

 

 

 

Three months ended
September 30,

 

Six months ended
September 30,

 

 

 

2017

 

2016

 

2017

 

2016

 

Project revenue:

 

 

 

 

 

 

 

 

 

Energy sales

 

$

33.3

 

$

37.5

 

$

104.9

 

$

129.7

 

Energy capacity revenue

 

29.9

 

36.1

 

69.4

 

97.0

 

Other

 

34.2

 

16.5

 

131.7

 

54.2

 

 

 

97.4

 

90.1

 

306.0

 

280.9

 

Project expenses:

 

 

 

 

 

 

 

 

 

Fuel

 

22.9

 

33.5

 

70.0

 

101.1

 

Operations and maintenance

 

18.0

 

25.9

 

57.4

 

70.7

 

Depreciation and amortization

 

29.6

 

23.4

 

84.9

 

70.0

 

 

 

70.5

 

82.8

 

212.3

 

241.8

 

Project other income (expense):

 

 

 

 

 

 

 

 

 

Change in fair value of derivative instruments

 

(0.9

)

8.2

 

(5.1

)

22.4

 

Equity in earnings (loss) of unconsolidated affiliates

 

9.3

 

9.6

 

(36.1

)

27.9

 

Interest expense, net

 

(0.5

)

(0.6

)

(1.7

)

(2.0

)

Other expense

 

(57.3

)

(84.2

)

(57.2

)

(84.4

)

 

 

(49.4

)

(67.0

)

(100.1

)

(36.1

)

Project loss

 

(22.5

)

(59.7

)

(6.4

)

3.0

 

 

 

 

 

 

 

 

 

 

 

Administrative and other expenses:

 

 

 

 

 

 

 

 

 

Administration

 

1.1

 

1.3

 

3.1

 

2.1

 

Interest, net

 

12.9

 

16.2

 

41.3

 

83.2

 

Foreign exchange loss (gain)

 

7.0

 

(2.5

)

13.2

 

7.1

 

Other expense

 

2.8

 

3.5

 

10.9

 

10.8

 

 

 

23.8

 

18.5

 

68.5

 

103.2

 

Loss before income taxes

 

(46.3

)

(78.2

)

(74.9

)

(100.2

)

Income tax benefit (expense)

 

(15.8

)

2.6

 

(39.1

)

(13.2

)

Net loss

 

(30.5

)

(80.8

)

(35.8

)

(87.0

)

Net (loss) income attributable to preferred shares of a subsidiary company

 

(0.8

)

2.1

 

3.5

 

6.4

 

Net loss attributable to APLP Holdings Limited Partnership

 

$

(29.7

)

$

(82.9

)

$

(39.3

)

$

(93.4

)

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

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

 

 

 

September 30,

 

 

 

2017

 

2016

 

Cash provided by operating activities:

 

 

 

 

 

Net loss

 

$

(35.8

)

$

(87.0

)

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

84.9

 

70.0

 

Loss on disposal of fixed assets

 

0.1

 

 

Loss on sale of assets

 

 

0.2

 

Stock-based compensation expense

 

1.6

 

1.4

 

Long-lived asset and goodwill impairment charges

 

57.3

 

84.8

 

Distributions from unconsolidated affiliates

 

30.9

 

36.5

 

Equity in loss (earnings) from unconsolidated affiliate

 

36.1

 

(27.9

)

Unrealized foreign exchange loss

 

12.5

 

7.3

 

Change in fair value of derivative instruments

 

5.1

 

(22.4

)

Amortization of debt discount and deferred financing costs

 

 

35.9

 

Change in deferred income taxes

 

(42.3

)

(15.8

)

Change in other operating balances

 

 

 

 

 

Accounts receivable

 

(6.2

)

11.1

 

Inventory

 

(4.3

)

0.9

 

Prepayments, supplies and other assets

 

5.8

 

(0.9

)

Accounts payable

 

0.9

 

(26.9

)

Accruals and other liabilities

 

3.0

 

8.5

 

Cash provided by operating activities

 

149.6

 

75.7

 

 

 

 

 

 

 

Cash (used in) provided by investing activities:

 

 

 

 

 

Change in restricted cash

 

4.0

 

4.0

 

Reimbursement of costs for third party construction project

 

 

4.7

 

Purchase of property, plant and equipment

 

(5.7

)

(6.5

)

Cash (used in) provided by investing activities

 

(1.7

)

2.2

 

 

 

 

 

 

 

Cash used in financing activities:

 

 

 

 

 

Dividends paid to Parent

 

(57.8

)

(247.2

)

Dividends paid on preferred shares of a subsidiary company

 

(6.5

)

(6.4

)

Preferred share repurchase

 

(3.1

)

 

Repayment of debt

 

(84.2

)

 

Proceeds from senior secured term loan facility, net of discount

 

 

682.9

 

Repayment of corporate and project-level debt

 

 

(530.1

)

Deferred financing costs

 

 

(16.2

)

Cash used in financing activities

 

(151.6

)

(117.0

)

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(3.7

)

(39.1

)

Cash and cash equivalents at beginning of period

 

26.0

 

60.3

 

Cash and cash equivalents at end of period

 

$

22.3

 

$

21.2

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Interest paid

 

$

37.1

 

$

31.3

 

Taxes paid

 

$

2.7

 

$

2.8

 

Accruals for construction

 

$

 

$

0.4