Attached files

file filename
8-K - 8-K - ATLANTIC POWER CORPtmb-20200514x8k.htm

Exhibit 99.1

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

Consolidated Financial Statements (unaudited)

For the three months ended March 31,  2020 and 2019

 

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

 

March 31, 

 

December 31, 

 

 

2020

 

2019

Assets

    

 

    

 

    

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

13.8

 

$

26.1

Restricted cash

 

 

0.5

 

 

7.7

Accounts receivable - trade, unbilled and other

 

 

32.3

 

 

30.0

Accounts receivable - related party

 

 

31.4

 

 

34.0

Current portion of derivative instruments asset

 

 

 —

 

 

0.7

Inventory

 

 

15.8

 

 

18.6

Insurance Receivable

 

 

6.1

 

 

13.5

Prepayments and other current assets

 

 

7.2

 

 

5.5

Total current assets

 

 

107.1

 

 

136.1

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

 

491.4

 

 

503.1

Equity investments in unconsolidated affiliates

 

 

103.7

 

 

96.6

Power purchase agreements and intangible assets, net

 

 

137.5

 

 

144.3

Goodwill

 

 

21.4

 

 

21.4

Deferred income taxes

 

 

9.3

 

 

9.9

Other assets

 

 

1.4

 

 

2.9

Total assets

 

$

871.8

 

$

914.3

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

3.7

 

$

7.8

Related party payables

 

 

31.9

 

 

29.8

Accrued interest

 

 

2.4

 

 

0.4

Other accrued liabilities

 

 

10.7

 

 

15.4

Current portion of long-term debt

 

 

78.5

 

 

76.4

Current portion of derivative instruments liability

 

 

12.4

 

 

8.8

Other current liabilities

 

 

0.8

 

 

0.8

Total current liabilities

 

 

140.4

 

 

139.4

 

 

 

 

 

 

 

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

 

 

436.3

 

 

473.5

Derivative instruments liability

 

 

16.5

 

 

15.9

Deferred income taxes

 

 

24.3

 

 

23.9

Power purchase and fuel supply agreement liabilities, net

 

 

18.5

 

 

19.8

Other long-term liabilities

 

 

52.2

 

 

54.2

Total liabilities

 

 

688.2

 

 

726.7

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Partners' capital

 

 

1,160.2

 

 

1,159.6

Accumulated other comprehensive loss

 

 

(149.1)

 

 

(139.1)

Retained deficit

 

 

(996.3)

 

 

(1,015.6)

Total APLP Holdings Limited Partnership equity

 

 

14.8

 

 

4.9

Preferred shares issued by a subsidiary company

 

 

168.8

 

 

182.7

Total equity

 

 

183.6

 

 

187.6

Total liabilities and equity

 

$

871.8

 

$

914.3

 

 

 

 

 

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

2020

 

2019

Project revenue:

    

 

    

    

 

    

Energy sales

 

$

40.7

 

$

37.0

Energy capacity revenue

 

 

28.0

 

 

30.2

Other 

 

 

4.1

 

 

5.8

 

 

 

72.8

 

 

73.0

Project expenses:

 

 

 

 

 

 

Fuel

 

 

19.6

 

 

20.0

Operations and maintenance

 

 

20.0

 

 

16.2

Depreciation and amortization

 

 

15.6

 

 

16.1

 

 

 

55.2

 

 

52.3

Project other income (expense):

 

 

 

 

 

 

Change in fair value of derivative instruments

 

 

(5.6)

 

 

(2.4)

Equity in earnings of unconsolidated affiliates

 

 

13.7

 

 

12.9

Interest expense, net

 

 

(0.3)

 

 

(0.3)

 

 

 

7.8

 

 

10.2

Project income

 

 

25.4

 

 

30.9

 

 

 

 

 

 

 

Administrative and other expenses:

 

 

 

 

 

 

Administration

 

 

1.2

 

 

1.4

Interest expense, net

 

 

9.1

 

 

9.1

Foreign exchange (gain) loss

 

 

(13.1)

 

 

3.2

Other expense

 

 

3.8

 

 

3.5

 

 

 

1.0

 

 

17.2

Income before income taxes

 

 

24.4

 

 

13.7

Income tax expense

 

 

1.5

 

 

0.7

Net income

 

 

22.9

 

 

13.0

Net loss attributable to preferred shares of a subsidiary company

 

 

(5.8)

 

 

(6.5)

Net income attributable to APLP Holdings Limited Partnership

 

$

28.7

 

$

19.5

 

 

 

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 

 

 

2020

 

2019

Cash flows from operating activities:

    

 

    

    

 

    

Net income

 

$

22.9

 

$

13.0

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

15.6

 

 

16.1

Gain on purchase and cancellation of convertible debentures

 

 

 —

 

 

0.6

Stock-based compensation expense

 

 

0.3

 

 

 —

Distributions from unconsolidated affiliates

 

 

6.0

 

 

5.8

Equity in earnings from unconsolidated affiliates

 

 

(13.7)

 

 

(12.9)

Unrealized foreign exchange (gain) loss

 

 

(13.1)

 

 

3.2

Change in fair value of derivative instruments

 

 

5.6

 

 

2.4

Change in deferred income taxes

 

 

0.3

 

 

(0.6)

Amortization of debt discount and deferred financing costs

 

 

1.7

 

 

1.5

Non-cash lease expense

 

 

0.2

 

 

0.1

Change in other operating balances

 

 

 

 

 

 

Accounts receivable

 

 

0.4

 

 

5.0

Inventory

 

 

2.8

 

 

2.7

Prepayments and other assets

 

 

(0.3)

 

 

(0.3)

Accounts payable

 

 

(2.1)

 

 

6.0

Accruals and other liabilities

 

 

(2.4)

 

 

(1.2)

Cash flows provided by operating activities

 

 

24.2

 

 

41.4

 

 

 

 

 

 

 

Cash flows (used in) provided by investing activities:

 

 

 

 

 

 

Proceeds from asset sales

 

 

 —

 

 

1.5

Insurance proceeds

 

 

7.4

 

 

 —

Purchase of property, plant and equipment

 

 

(9.9)

 

 

(0.3)

Cash flows (used in) provided by investing activities

 

 

(2.5)

 

 

1.2

 

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

 

Dividends paid to Parent

 

 

(9.3)

 

 

(14.1)

Deferred financing costs

 

 

(1.5)

 

 

 —

Dividends paid on preferred shares of a subsidiary company

 

 

(1.7)

 

 

(1.8)

Repurchase of preferred shares of a subsidiary company

 

 

(6.4)

 

 

(7.7)

Cash payments for vested LTIP units withheld for taxes

 

 

(0.7)

 

 

 —

Repayment of corporate and project-level debt

 

 

(21.6)

 

 

(15.8)

Cash flows used in financing activities

 

 

(41.2)

 

 

(39.4)

 

 

 

 

 

 

 

Net (decrease) increase in cash, restricted cash and cash equivalents

 

 

(19.5)

 

 

3.2

Cash, restricted cash and cash equivalents at beginning of period

 

 

33.8

 

 

24.5

Cash, restricted cash and cash equivalents at end of period

 

$

14.3

 

$

27.7

Supplemental cash flow information

 

 

 

 

 

 

Interest paid

 

$

5.6

 

$

5.6

Income taxes paid, net

 

$

0.7

 

$

0.8

Accruals for construction in progress

 

$

0.3

 

$

 —