Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPa17-9049_18k.htm

Exhibit 99.1

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

Consolidated Financial Statements (unaudited)

 

For the Years Ended December 31, 2016 and 2015

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

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

 

 

 

December 31,

 

December 31,

 

 

 

2016

 

2015

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

26.0

 

$

60.3

 

Restricted cash

 

9.3

 

10.4

 

Accounts receivable - trade, unbilled and other

 

34.8

 

36.5

 

Accounts receivable - related party

 

40.2

 

94.1

 

Current portion of derivative instruments asset

 

4.1

 

 

Inventory

 

14.5

 

15.2

 

Prepayments and other current assets

 

6.3

 

9.3

 

Total current assets

 

135.2

 

225.8

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

613.7

 

650.9

 

Equity investment in unconsolidated affiliates

 

266.8

 

286.2

 

Power purchase agreements and intangible assets, net

 

246.2

 

308.9

 

Goodwill

 

36.1

 

134.5

 

Derivative instruments asset

 

4.6

 

0.3

 

Other assets

 

5.2

 

8.0

 

Total assets

 

$

1,307.8

 

$

1,614.6

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

3.7

 

$

6.0

 

Related party payables

 

26.3

 

101.1

 

Accrued interest

 

0.3

 

0.3

 

Other accrued liabilities

 

17.5

 

18.7

 

Current portion of long-term debt

 

109.4

 

13.4

 

Current portion of derivative instruments liability

 

6.0

 

35.1

 

Other current liabilities

 

1.8

 

2.5

 

Total current liabilities

 

165.0

 

177.1

 

 

 

 

 

 

 

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

 

697.0

 

629.5

 

Derivative instruments liability

 

14.8

 

12.9

 

Deferred income taxes

 

69.2

 

85.8

 

Power purchase and fuel supply agreement liabilities, net

 

25.3

 

27.0

 

Other long-term liabilities

 

51.6

 

280.2

 

Total liabilities

 

1,022.9

 

1,212.5

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Partners’ capital

 

1,202.0

 

1,144.3

 

Accumulated other comprehensive loss

 

(146.5

)

(137.5

)

Retained deficit

 

(991.9

)

(826.0

)

Total APLP Holdings Limited Partnership equity

 

63.6

 

180.8

 

Preferred shares issued by a subsidiary company

 

221.3

 

221.3

 

Total equity

 

284.9

 

402.1

 

Total liabilities and equity

 

$

1,307.8

 

$

1,614.6

 

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

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

 

 

 

Years ended December 31,

 

 

 

2016

 

2015

 

Project revenue:

 

 

 

 

 

Energy sales

 

$

172.8

 

$

180.3

 

Energy capacity revenue

 

123.0

 

130.8

 

Other

 

73.1

 

79.4

 

 

 

368.9

 

390.5

 

Project expenses:

 

 

 

 

 

Fuel

 

136.8

 

152.8

 

Operations and maintenance

 

94.3

 

91.3

 

Depreciation and amortization

 

106.1

 

102.4

 

 

 

337.2

 

346.5

 

Project other income (expense):

 

 

 

 

 

Change in fair value of derivative instruments

 

36.6

 

17.1

 

Equity in earnings of unconsolidated affiliates

 

35.9

 

36.7

 

Interest expense, net

 

(2.6

)

(3.0

)

Impairment and other income (expense)

 

(85.5

)

(126.5

)

 

 

(15.6

)

(75.7

)

Project income (loss)

 

16.1

 

(31.7

)

 

 

 

 

 

 

Administrative and other expenses (income):

 

 

 

 

 

Administration

 

3.0

 

4.6

 

Interest, net

 

98.7

 

81.5

 

Foreign exchange loss (gain)

 

3.3

 

(26.8

)

Other expense (income)

 

15.1

 

(0.6

)

 

 

120.1

 

58.7

 

Loss from continuing operations before income taxes

 

(104.0

)

(90.4

)

Income tax benefit

 

(14.0

)

(29.6

)

Net loss from continuing operations

 

(90.0

)

(60.8

)

Net income from discontinued operations

 

 

19.5

 

Net loss

 

(90.0

)

(41.3

)

Net loss attributable to noncontrolling interests

 

 

(11.0

)

Net income attributable to preferred shares of a subsidiary company

 

8.5

 

8.8

 

Net loss attributable to APLP Holdings Limited Partnership

 

$

(98.5

)

$

(39.1

)

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

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

 

 

 

December 31,

 

 

 

2016

 

2015

 

Cash flows from operating activities:

 

 

 

 

 

Net loss

 

$

(90.0

)

$

(41.3

)

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

106.1

 

112.9

 

Loss (gain) on sale of assets

 

0.2

 

(46.9

)

Stock-based compensation expense

 

1.9

 

2.4

 

Distributions from unconsolidated affiliates

 

55.3

 

58.5

 

Equity in earnings from unconsolidated affiliate

 

(35.9

)

(36.6

)

Unrealized foreign exchange loss (gain)

 

3.3

 

(26.8

)

Change in fair value of derivative instruments

 

(36.6

)

(17.1

)

Change in deferred income taxes

 

(16.9

)

(7.6

)

Impairment

 

85.9

 

127.9

 

Change in other operating balances

 

 

 

 

 

Accounts receivable

 

11.6

 

(15.0

)

Inventory

 

0.8

 

2.3

 

Prepayments, supplies and other assets

 

43.4

 

5.2

 

Accounts payable

 

(19.8

)

(17.8

)

Accruals and other liabilities

 

(2.8

)

(7.8

)

Cash flows provided by operating activities

 

106.5

 

92.3

 

 

 

 

 

 

 

Cash flows (used in) provided by investing activities:

 

 

 

 

 

Proceeds from asset sales

 

 

326.3

 

Contribution to equity investment

 

 

(0.6

)

Change in restricted cash

 

1.1

 

6.5

 

Capitalized development costs

 

 

(1.0

)

Reimbursement of costs for third party construction project

 

4.7

 

 

Purchase of property, plant and equipment

 

(7.2

)

(11.0

)

Cash flows (used in) provided by investing activities

 

(1.4

)

320.2

 

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

Dividends paid to Parent

 

(250.3

)

(362.9

)

Dividends paid to noncontroling interests

 

 

(3.7

)

Dividends paid on preferred shares of a subsidiary company

 

(8.5

)

(8.8

)

Proceeds from senior secured term loan facility, net of discount

 

682.9

 

 

Repayment of corporate and project-level debt

 

(547.3

)

(78.4

)

Deferred financing costs

 

(16.2

)

 

Cash flows used in financing activities

 

(139.4

)

(453.8

)

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(34.3

)

(41.3

)

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

 

$

26.0

 

$

60.3

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Interest paid

 

$

54.2

 

$

45.1

 

Taxes paid

 

$

3.5

 

$

10.5

 

Accruals for construction

 

$

1.2

 

$

0.6