Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPa14-24251_18k.htm

Exhibit 99.1

 

ATLANTIC POWER LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

Consolidated Financial Statements

 

For the Three and Nine Months Ended September 30, 2014 and 2013

 



 

ATLANTIC POWER LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

 (in millions of U.S. dollars)

 

 

 

September 30,

 

December 31,

 

 

 

2014

 

2013

 

 

 

(unaudited)

 

 

 

Assets 

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

31.9

 

$

29.8

 

Accounts receivable

 

51.1

 

49.5

 

Current portion of derivative instruments asset

 

 

0.2

 

Inventory

 

17.3

 

13.1

 

Prepayments and other current assets

 

10.4

 

10.4

 

Refundable income taxes

 

3.0

 

4.1

 

Total current assets

 

113.7

 

107.1

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

816.5

 

882.4

 

Equity investment in unconsolidated affiliate

 

137.3

 

153.8

 

Power purchase agreements and intangible assets, net

 

366.3

 

416.3

 

Goodwill

 

197.3

 

296.3

 

Derivative instruments asset

 

1.7

 

1.2

 

Deferred financing costs

 

37.7

 

 

Other assets

 

8.8

 

9.9

 

Total assets

 

$

1,679.3

 

$

1,867.0

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

45.8

 

$

34.4

 

Accrued interest

 

3.2

 

10.5

 

Other accrued liabilities

 

22.3

 

30.1

 

Current portion of long-term debt

 

5.7

 

190.2

 

Current portion of derivative instruments liability

 

22.0

 

18.7

 

Dividends payable

 

 

3.1

 

Other current liabilities

 

8.4

 

5.2

 

Total current liabilities

 

107.4

 

292.2

 

 

 

 

 

 

 

Long-term debt

 

735.3

 

423.1

 

Derivative instruments liability

 

35.7

 

61.9

 

Deferred income taxes

 

95.7

 

106.2

 

Power purchase and fuel supply agreement liabilities, net

 

34.9

 

38.7

 

Other long-term liabilities

 

54.5

 

59.2

 

Total liabilities

 

1,063.5

 

981.3

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Partners’ capital

 

1,020.1

 

1,011.6

 

Preferred shares issued by a subsidiary company

 

221.3

 

221.3

 

Accumulated other comprehensive loss

 

(46.6

)

(22.2

)

Retained deficit

 

(579.0

)

(325.0

)

Total equity

 

615.8

 

885.7

 

Total liabilities and equity

 

$

1,679.3

 

$

1,867.0

 

 



 

ATLANTIC POWER 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,

 

 

 

2014

 

2013

 

2014

 

2013

 

Project revenue:

 

 

 

 

 

 

 

 

 

Energy sales

 

$

48.0

 

$

50.4

 

$

162.8

 

$

160.2

 

Energy capacity revenue

 

39.3

 

39.7

 

101.8

 

107.0

 

Other

 

19.1

 

18.3

 

67.3

 

62.6

 

 

 

106.4

 

108.4

 

331.9

 

329.8

 

Project expenses:

 

 

 

 

 

 

 

 

 

Fuel

 

44.4

 

41.9

 

141.9

 

134.2

 

Operations and maintenance

 

22.1

 

27.3

 

66.8

 

86.0

 

Depreciation and amortization

 

27.8

 

28.7

 

83.4

 

86.7

 

 

 

94.3

 

97.9

 

292.1

 

306.9

 

Project other income (expense):

 

 

 

 

 

 

 

 

 

Change in fair value of derivative instruments

 

2.9

 

(3.6

)

20.4

 

12.0

 

Equity in earnings of unconsolidated affiliates

 

0.5

 

0.5

 

1.4

 

1.5

 

Interest expense, net

 

 

(2.7

)

(6.2

)

(8.4

)

Impairment

 

(91.9

)

(34.8

)

(106.7

)

(34.8

)

Other income, net

 

 

 

 

0.8

 

 

 

(88.5

)

(40.6

)

(91.1

)

(28.9

)

Project loss

 

(76.4

)

(30.1

)

(51.3

)

(6.0

)

 

 

 

 

 

 

 

 

 

 

Administrative and other expenses (income):

 

 

 

 

 

 

 

 

 

Administration

 

0.1

 

0.1

 

0.2

 

0.2

 

Interest, net

 

12.7

 

6.4

 

56.8

 

19.1

 

Foreign exchange (gain) loss

 

(8.2

)

4.1

 

(8.1

)

(3.8

)

Other income, net

 

 

 

(2.1

)

 

 

 

4.6

 

10.6

 

46.8

 

15.5

 

Loss from continuing operations before income taxes

 

(81.0

)

(40.7

)

(98.1

)

(21.5

)

Income tax expense (benefit)

 

4.7

 

5.9

 

(5.2

)

(0.8

)

Net loss from continuing operations

 

(85.7

)

(46.6

)

(92.9

)

(20.7

)

Net income (loss) from discontinued operations

 

 

0.4

 

(0.1

)

0.9

 

Net loss

 

(85.7

)

(46.2

)

(93.0

)

(19.8

)

Net income attributable to preferred shares dividends of a subsidiary company

 

2.9

 

3.2

 

8.8

 

9.5

 

Net loss attributable to Atlantic Power Limited Partnership

 

$

(88.6

)

$

(49.4

)

$

(101.8

)

$

(29.3

)

 



 

ATLANTIC POWER LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 (in millions of U.S. dollars)

 

(unaudited)

 

 

 

Nine months ended 
September 30,

 

 

 

2014

 

2013

 

Cash flows from operating activities:

 

 

 

 

 

Net loss

 

$

(93.0

)

$

(19.8

)

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

83.4

 

86.7

 

Gain on sale of asset

 

(2.1

)

 

Impairment charges

 

106.7

 

34.8

 

Distributions from unconsolidated affiliate

 

18.0

 

 

Equity in earnings from unconsolidated affiliate

 

(1.4

)

(1.5

)

Unrealized foreign exchange gain

 

(8.1

)

2.6

 

Change in fair value of derivative instruments

 

(20.3

)

(12.0

)

Change in deferred income taxes

 

(8.9

)

(6.4

)

Change in other operating balances

 

 

 

 

 

Accounts receivable

 

(1.6

)

18.1

 

Inventory

 

(4.2

)

0.4

 

Prepayments, supplies and other assets

 

5.1

 

1.7

 

Accounts payable

 

12.0

 

(5.9

)

Accruals and other liabilities

 

(14.8

)

(11.6

)

Cash flows provided by operating activities

 

70.8

 

87.1

 

 

 

 

 

 

 

Cash flows used in investing activities:

 

 

 

 

 

Proceeds from sale of asset, net

 

0.9

 

 

Purchase of property, plant and equipment

 

(10.7

)

(3.7

)

Cash flows used in investing activities

 

(9.8

)

(3.7

)

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

Proceeds from senior secured term loan facility

 

600.0

 

 

Repayment of corporate and project-level debt

 

(462.3

)

 

Contributions from parent

 

8.0

 

 

Distributions to parent

 

(152.1

)

(56.2

)

Deferred financing costs

 

(40.6

)

 

Dividends paid on preferred shares of a subsidiary company

 

(11.9

)

(9.5

)

Cash flows used in financing activities

 

(58.9

)

(65.7

)

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

2.1

 

17.7

 

Cash and cash equivalents at beginning of period

 

29.8

 

11.3

 

Cash and cash equivalents at end of period

 

$

31.9

 

$

29.0

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Interest paid

 

$

58.5

 

$

30.5

 

Taxes paid

 

$

1.4

 

$

2.7