EX-99.1 2 ex-99d1.htm EX-99.1 at_Ex99_1

Exhibit 99.1

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

Consolidated Financial Statements (unaudited)

For the three months ended March  31,  2019 and 2018

 

 


 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

    

2019

    

2018

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

27.2 

 

$

22.4 

Restricted cash

 

 

0.5 

 

 

2.1 

Accounts receivable - trade, unbilled and other

 

 

28.9 

 

 

35.5 

Accounts receivable - related party

 

 

33.7 

 

 

33.6 

Current portion of derivative instruments asset

 

 

2.7 

 

 

4.2 

Inventory

 

 

13.1 

 

 

15.8 

Prepayments and other current assets

 

 

6.5 

 

 

6.7 

Total current assets

 

 

112.6 

 

 

120.3 

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

 

544.5 

 

 

550.5 

Equity investment in unconsolidated affiliates

 

 

147.2 

 

 

140.9 

Power purchase agreements and intangible assets, net

 

 

163.3 

 

 

170.1 

Goodwill

 

 

21.4 

 

 

21.4 

Derivative instruments asset

 

 

— 

 

 

0.3 

Other assets

 

 

6.1 

 

 

5.8 

Total assets

 

$

995.1 

 

$

1,009.3 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

3.9 

 

$

2.1 

Related party payables

 

 

24.5 

 

 

20.8 

Accrued interest

 

 

2.5 

 

 

0.2 

Other accrued liabilities

 

 

11.0 

 

 

14.9 

Current portion of long-term debt

 

 

78.1 

 

 

68.1 

Current portion of derivative instruments liability

 

 

5.0 

 

 

3.3 

Other current liabilities

 

 

0.6 

 

 

0.1 

Total current liabilities

 

 

125.6 

 

 

109.5 

 

 

 

 

 

 

 

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

 

 

520.1 

 

 

540.7 

Derivative instruments liability

 

 

14.8 

 

 

15.5 

Deferred income taxes

 

 

8.6 

 

 

9.4 

Power purchase and fuel supply agreement liabilities, net

 

 

20.9 

 

 

21.2 

Other long-term liabilities

 

 

51.3 

 

 

51.0 

Total liabilities

 

 

741.3 

 

 

747.3 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Partners' capital

 

 

1,127.4 

 

 

1,128.5 

Accumulated other comprehensive loss

 

 

(142.4)

 

 

(144.4)

Retained deficit

 

 

(914.0)

 

 

(921.4)

Total APLP Holdings Limited Partnership equity

 

 

71.0 

 

 

62.7 

Preferred shares issued by a subsidiary company

 

 

183.2 

 

 

199.3 

Total equity

 

 

254.2 

 

 

262.0 

Total liabilities and equity

 

$

995.5 

 

$

1,009.3 

 


 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

Three months ended

 

 

March 31,

 

    

2019

    

2018

Project revenue:

 

 

 

 

 

 

Energy sales

 

$

37.0 

 

$

38.4 

Energy capacity revenue

 

 

30.2 

 

 

20.1 

Other

 

 

5.8 

 

 

21.5 

 

 

 

73.0 

 

 

80.0 

Project expenses:

 

 

 

 

 

 

Fuel

 

 

20.0 

 

 

22.2 

Operations and maintenance

 

 

16.2 

 

 

21.0 

Depreciation and amortization

 

 

16.1 

 

 

23.8 

 

 

 

52.3 

 

 

67.0 

Project other income (expense):

 

 

 

 

 

 

Change in fair value of derivative instruments

 

 

(2.4)

 

 

3.8 

Equity in earnings of unconsolidated affiliates

 

 

12.9 

 

 

12.3 

Interest expense, net

 

 

(0.3)

 

 

(0.6)

 

 

 

10.2 

 

 

15.5 

Project income

 

 

30.9 

 

 

28.5 

 

 

 

 

 

 

 

Administrative and other expenses (income):

 

 

 

 

 

 

Administration

 

 

1.4 

 

 

0.8 

Interest, net

 

 

9.1 

 

 

11.5 

Foreign exchange loss (gain)

 

 

3.2 

 

 

(4.7)

Other expense

 

 

3.5 

 

 

3.3 

 

 

 

17.2 

 

 

10.9 

Income before income taxes

 

 

13.7 

 

 

17.6 

Income tax expense

 

 

0.7 

 

 

3.3 

Net income

 

 

13.0 

 

 

14.3 

Net loss attributable to preferred shares of a subsidiary company

 

 

(6.5)

 

 

(1.7)

Net income attributable to APLP Holdings Limited Partnership

 

$

19.5 

 

$

16.0 

 


 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

March 31,

 

    

2019

    

2018

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

13.0 

 

$

14.3 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

16.1 

 

 

23.8 

Stock-based compensation expense

 

 

0.6 

 

 

0.6 

Distributions from unconsolidated affiliates

 

 

5.8 

 

 

6.6 

Equity in earnings from unconsolidated affiliates

 

 

(12.9)

 

 

(12.3)

Unrealized foreign exchange loss (gain)

 

 

3.2 

 

 

(4.8)

Change in fair value of derivative instruments

 

 

2.4 

 

 

(3.8)

Change in deferred income taxes

 

 

(0.6)

 

 

2.3 

Amortization of debt discount, deferred financing costs

 

 

1.5 

 

 

1.8 

Change in other operating balances

 

 

 

 

 

 

Accounts receivable

 

 

5.0 

 

 

26.6 

Inventory

 

 

2.7 

 

 

1.6 

Prepayments, supplies and other assets

 

 

(0.2)

 

 

0.5 

Accounts payable

 

 

6.0 

 

 

4.3 

Accruals and other liabilities

 

 

(1.2)

 

 

(4.1)

Cash flows provided by operating activities

 

 

41.4 

 

 

57.4 

 

 

 

 

 

 

 

Cash flows provided by (used in) investing activities:

 

 

 

 

 

 

Proceeds from asset sales

 

 

1.5 

 

 

— 

Purchase of property, plant and equipment

 

 

(0.3)

 

 

(1.1)

Cash flows provided by (used in) investing activities

 

 

1.2 

 

 

(1.1)

 

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

 

Dividends paid to Parent

 

 

(14.1)

 

 

(3.4)

Dividends paid on preferred shares of a subsidiary company

 

 

(1.8)

 

 

(2.2)

Repurchase of preferred shares of a subsidiary company

 

 

(7.7)

 

 

(4.0)

Repayment of corporate and project-level debt

 

 

(15.8)

 

 

(32.4)

Cash flows used in financing activities

 

 

(39.4)

 

 

(42.0)

 

 

 

 

 

 

 

Net increase in cash and cash equivalents

 

 

3.2 

 

 

14.3 

Cash, cash equivalents and restricted cash at beginning of period

 

 

24.5 

 

 

35.2 

Cash, cash equivalents and restricted cash at end of period

 

$

27.7 

 

$

49.5 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

Interest paid

 

$

5.6 

 

$

7.7 

Taxes paid

 

$

0.8 

 

$

1.0 

Accruals for construction

 

$

— 

 

$

1.2