Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPa18-39791_18k.htm

Exhibit 99.1

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

Consolidated Financial Statements (unaudited)

 

For the three and nine months ended September 30, 2018 and 2017

 


 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

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

 

 

 

September 30,

 

December 31,

 

 

 

2018

 

2017

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

18.4

 

$

29.1

 

Restricted cash

 

0.3

 

6.1

 

Accounts receivable - trade, unbilled and other

 

32.7

 

52.3

 

Accounts receivable - related party

 

33.7

 

36.6

 

Current portion of derivative instruments asset

 

6.4

 

2.7

 

Inventory

 

16.9

 

17.7

 

Prepayments and other current assets

 

12.2

 

12.2

 

Total current assets

 

120.6

 

156.7

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

568.9

 

603.6

 

Equity investment in unconsolidated affiliates

 

155.7

 

163.6

 

Power purchase agreements and intangible assets, net

 

179.2

 

191.2

 

Goodwill

 

21.4

 

21.4

 

Derivative instruments asset

 

1.3

 

2.8

 

Other assets

 

6.4

 

8.1

 

Total assets

 

$

1,053.5

 

$

1,147.4

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

2.0

 

$

1.7

 

Related party payables

 

21.3

 

27.2

 

Accrued interest

 

2.7

 

0.3

 

Other accrued liabilities

 

19.0

 

23.1

 

Current portion of long-term debt

 

78.1

 

99.5

 

Current portion of derivative instruments liability

 

4.3

 

4.4

 

Other current liabilities

 

0.4

 

1.0

 

Total current liabilities

 

127.8

 

157.2

 

 

 

 

 

 

 

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

 

558.3

 

616.3

 

Derivative instruments liability

 

16.9

 

19.9

 

Deferred income taxes

 

18.2

 

12.3

 

Power purchase and fuel supply agreement liabilities, net

 

22.3

 

24.1

 

Other long-term liabilities

 

49.3

 

47.6

 

Total liabilities

 

792.8

 

877.4

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Partners’ capital

 

1,130.8

 

1,325.8

 

Accumulated other comprehensive loss

 

(137.9

)

(133.4

)

Retained deficit

 

(931.5

)

(1,137.6

)

Total APLP Holdings Limited Partnership equity

 

61.4

 

54.8

 

Preferred shares issued by a subsidiary company

 

199.3

 

215.2

 

Total equity

 

260.7

 

270.0

 

Total liabilities and equity

 

$

1,053.5

 

$

1,147.4

 

 


 

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,

 

 

 

2018

 

2017

 

2018

 

2017

 

Project revenue:

 

 

 

 

 

 

 

 

 

Energy sales

 

$

25.0

 

$

33.3

 

$

94.8

 

$

104.9

 

Energy capacity revenue

 

29.5

 

29.9

 

73.0

 

69.4

 

Other

 

10.9

 

34.2

 

43.9

 

131.7

 

 

 

65.4

 

97.4

 

211.7

 

306.0

 

Project expenses:

 

 

 

 

 

 

 

 

 

Fuel

 

16.7

 

22.9

 

54.0

 

70.0

 

Operations and maintenance

 

17.8

 

18.0

 

66.1

 

57.4

 

Depreciation and amortization

 

21.0

 

29.6

 

65.7

 

84.9

 

 

 

55.5

 

70.5

 

185.8

 

212.3

 

Project other income (expense):

 

 

 

 

 

 

 

 

 

Change in fair value of derivative instruments

 

 

(0.9

)

3.6

 

(5.1

)

Equity in earnings (loss) of unconsolidated affiliates

 

10.2

 

9.3

 

33.7

 

(36.1

)

Interest expense, net

 

(0.4

)

(0.5

)

(1.4

)

(1.7

)

Other income (expense), net

 

6.7

 

(57.3

)

6.6

 

(57.2

)

 

 

16.5

 

(49.4

)

42.5

 

(100.1

)

Project income (loss)

 

26.4

 

(22.5

)

68.4

 

(6.4

)

 

 

 

 

 

 

 

 

 

 

Administrative and other expenses (income):

 

 

 

 

 

 

 

 

 

Administration

 

1.2

 

1.1

 

3.1

 

3.1

 

Interest, net

 

10.3

 

12.9

 

32.2

 

41.3

 

Foreign exchange loss (gain)

 

2.9

 

7.0

 

(5.1

)

13.2

 

Other expense

 

3.0

 

2.8

 

10.6

 

10.9

 

 

 

17.4

 

23.8

 

40.8

 

68.5

 

Income (loss) before income taxes

 

9.0

 

(46.3

)

27.6

 

(74.9

)

Income tax expense (benefit)

 

3.6

 

(15.8

)

7.5

 

(39.1

)

Net income (loss)

 

5.4

 

(30.5

)

20.1

 

(35.8

)

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

 

(1.5

)

(0.8

)

(1.6

)

3.5

 

Net income (expense) attributable to APLP Holdings Limited Partnership

 

$

6.9

 

$

(29.7

)

$

21.7

 

$

(39.3

)

 


 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

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

 

 

 

September 30,

 

 

 

2018

 

2017

 

Cash flows from operating activities:

 

 

 

 

 

Net income (loss)

 

$

20.1

 

$

(35.8

)

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

65.7

 

84.9

 

Loss on disposal of fixed assets

 

 

0.1

 

Gain on fair value adjustment to equity investment resulting from step acquisition

 

(6.7

)

 

Stock-based compensation expense

 

1.9

 

1.6

 

Long-lived asset and goodwill impairment charges

 

 

57.3

 

Distributions from unconsolidated affiliates

 

37.4

 

30.9

 

Equity in (earnings) loss from unconsolidated affiliates

 

(33.7

)

36.1

 

Unrealized foreign exchange (gain) loss

 

(4.8

)

12.5

 

Change in fair value of derivative instruments

 

(3.6

)

5.1

 

Change in deferred income taxes

 

4.8

 

(42.3

)

Change in other operating balances

 

 

 

 

 

Accounts receivable

 

22.8

 

(6.2

)

Inventory

 

0.8

 

(4.3

)

Prepayments, supplies and other assets

 

7.1

 

5.8

 

Accounts payable

 

(6.7

)

0.9

 

Accruals and other liabilities

 

(1.2

)

7.0

 

Cash flows provided by operating activities

 

103.9

 

153.6

 

 

 

 

 

 

 

Cash flows used in investing activities:

 

 

 

 

 

Cash paid for acquisition, net of cash acquired

 

(12.8

)

 

Purchase of property, plant and equipment

 

(1.2

)

(5.7

)

Cash flows used in investing activities

 

(14.0

)

(5.7

)

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

Dividends paid to Parent

 

(25.3

)

(57.8

)

Contribution from Parent

 

12.8

 

 

Dividends paid on preferred shares of a subsidiary company

 

(6.3

)

(6.5

)

Repurchase of preferred shares of a subsidiary company

 

(8.0

)

(3.1

)

Repayment of corporate and project-level debt

 

(79.5

)

(84.2

)

Cash flows used in financing activities

 

(106.3

)

(151.6

)

Net decrease in cash and cash equivalents

 

(16.4

)

(3.7

)

Cash, cash equivalents and restricted cash at beginning of period

 

35.1

 

26.0

 

Cash, cash equivalents and restricted cash at end of period

 

$

18.7

 

$

22.3

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Interest paid

 

$

26.1

 

$

37.1

 

Taxes paid

 

$

2.5

 

$

2.7