Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPa17-12881_18k.htm

Exhibit 99.1

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

Consolidated Financial Statements (unaudited)

 

For the three months ended March 31, 2017 and 2016

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

 

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

 

 

 

March 31,

 

December 31,

 

 

 

2017

 

2016

 

Assets

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

25.9

 

$

26.0

 

Restricted cash

 

5.6

 

9.3

 

Accounts receivable - trade, unbilled and other

 

35.6

 

34.8

 

Accounts receivable - related party

 

37.7

 

40.2

 

Current portion of derivative instruments asset

 

3.7

 

4.1

 

Inventory

 

14.8

 

14.5

 

Prepayments and other current assets

 

10.4

 

6.3

 

Total current assets

 

133.7

 

135.2

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

599.4

 

613.7

 

Equity investment in unconsolidated affiliates

 

272.2

 

266.8

 

Power purchase agreements and intangible assets, net

 

236.6

 

246.2

 

Goodwill

 

36.1

 

36.1

 

Derivative instruments asset

 

4.1

 

4.6

 

Other assets

 

4.2

 

5.2

 

Total assets

 

$

1,286.3

 

$

1,307.8

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

 

$

2.9

 

$

3.7

 

Related party payables

 

25.7

 

26.3

 

Accrued interest

 

2.6

 

0.3

 

Other accrued liabilities

 

17.1

 

17.5

 

Current portion of long-term debt

 

114.4

 

109.4

 

Current portion of derivative instruments liability

 

4.5

 

6.0

 

Other current liabilities

 

9.7

 

1.8

 

Total current liabilities

 

176.9

 

165.0

 

 

 

 

 

 

 

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

 

668.2

 

697.0

 

Derivative instruments liability

 

17.2

 

14.8

 

Deferred income taxes

 

68.0

 

69.2

 

Power purchase and fuel supply agreement liabilities, net

 

24.9

 

25.3

 

Other long-term liabilities

 

51.9

 

51.6

 

Total liabilities

 

1,007.1

 

1,022.9

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

Partners’ capital

 

1,209.7

 

1,202.0

 

Accumulated other comprehensive loss

 

(144.5

)

(146.5

)

Retained deficit

 

(1,007.3

)

(991.9

)

Total APLP Holdings Limited Partnership equity

 

57.9

 

63.6

 

Preferred shares issued by a subsidiary company

 

221.3

 

221.3

 

Total equity

 

279.2

 

284.9

 

Total liabilities and equity

 

$

1,286.3

 

$

1,307.8

 

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

 

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

 

 

 

Three months ended
March 31,

 

 

 

2017

 

2016

 

Project revenue:

 

 

 

 

 

Energy sales

 

$

34.2

 

$

49.6

 

Energy capacity revenue

 

16.2

 

28.6

 

Other

 

41.8

 

22.0

 

 

 

92.2

 

100.2

 

Project expenses:

 

 

 

 

 

Fuel

 

25.9

 

35.5

 

Operations and maintenance

 

18.2

 

18.6

 

Depreciation and amortization

 

27.7

 

22.9

 

 

 

71.8

 

77.0

 

Project other income (expense):

 

 

 

 

 

Change in fair value of derivative instruments

 

(1.6

)

1.1

 

Equity in earnings of unconsolidated affiliates

 

9.1

 

10.7

 

Interest expense, net

 

(0.6

)

(0.7

)

Other expense

 

 

(0.2

)

 

 

6.9

 

10.9

 

Project income

 

27.3

 

34.1

 

 

 

 

 

 

 

Administrative and other expenses:

 

 

 

 

 

Administration

 

4.1

 

0.3

 

Interest, net

 

14.9

 

20.5

 

Foreign exchange loss

 

1.9

 

9.0

 

Other expense

 

0.8

 

 

 

 

21.7

 

29.8

 

Income before income taxes

 

5.6

 

4.3

 

Income tax (benefit) expense

 

(0.3

)

1.6

 

Net income

 

5.9

 

2.7

 

Net income attributable to preferred shares of a subsidiary company

 

2.1

 

2.0

 

Net income attributable to APLP Holdings Limited Partnership

 

$

3.8

 

$

0.7

 

 



 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

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

 

 

 

March 31,

 

 

 

2017

 

2016

 

Cash provided by operating activities:

 

 

 

 

 

Net income

 

$

5.9

 

$

2.7

 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

27.7

 

22.9

 

Loss on sale of assets

 

 

0.2

 

Stock-based compensation expense

 

0.4

 

0.5

 

Distributions from unconsolidated affiliates

 

3.7

 

4.3

 

Equity in earnings from unconsolidated affiliate

 

(9.1

)

(10.7

)

Unrealized foreign exchange loss

 

1.7

 

9.0

 

Change in fair value of derivative instruments

 

1.6

 

(1.1

)

Change in deferred income taxes

 

(1.2

)

 

Change in other operating balances

 

 

 

 

 

Accounts receivable

 

1.6

 

(8.6

)

Inventory

 

(0.3

)

2.8

 

Prepayments, supplies and other assets

 

(1.1

)

(2.8

)

Accounts payable

 

(2.8

)

6.3

 

Accruals and other liabilities

 

10.6

 

(0.5

)

Cash provided by operating activities

 

38.7

 

25.0

 

 

 

 

 

 

 

Cash provided by investing activities:

 

 

 

 

 

Change in restricted cash

 

3.7

 

5.9

 

Reimbursement of costs for third party construction project

 

 

4.7

 

Purchase of property, plant and equipment

 

(1.9

)

(0.7

)

Cash provided by investing activities

 

1.8

 

9.9

 

 

 

 

 

 

 

Cash used in financing activities:

 

 

 

 

 

Dividends paid to Parent

 

(11.1

)

(18.4

)

Dividends paid on preferred shares of a subsidiary company

 

(2.1

)

(2.0

)

Repayment of debt

 

(27.4

)

(27.5

)

Cash used in financing activities

 

(40.6

)

(47.9

)

 

 

 

 

 

 

Net decrease in cash and cash equivalents

 

(0.1

)

(13.0

)

Cash and cash equivalents at beginning of period

 

26.0

 

60.3

 

Cash and cash equivalents at end of period

 

$

25.9

 

$

47.3

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

Interest paid

 

$

11.6

 

$

7.8

 

Taxes paid

 

$

0.9

 

$

0.9

 

Accruals for construction

 

$

 

$

0.3