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 and nine months ended September 30,  2019 and 2018

 

 

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

    

September 30,

    

December 31,

 

 

 2019  

 

 2018  

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

26.9 

 

$

22.4 

Restricted cash

 

 

1.7 

 

 

2.1 

Accounts receivable - trade, unbilled and other

 

 

35.0 

 

 

35.5 

Accounts receivable - related party

 

 

34.1 

 

 

33.6 

Current portion of derivative instruments asset

 

 

0.1 

 

 

4.2 

Inventory

 

 

18.2 

 

 

15.8 

Prepayments and other current assets

 

 

9.3 

 

 

6.7 

Total current assets

 

 

125.2

 

 

120.3 

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

 

506.7 

 

 

550.5 

Equity investment in unconsolidated affiliates

 

 

152.6 

 

 

140.9 

Power purchase agreements and intangible assets, net

 

 

151.9 

 

 

170.1 

Goodwill

 

 

21.4 

 

 

21.4 

Derivative instruments asset

 

 

— 

 

 

0.3 

Other assets

 

 

33.0 

 

 

5.8 

Total assets

 

$

990.8 

 

$

1,009.3 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

3.6 

 

$

2.1 

Related party payables

 

 

29.0 

 

 

20.8 

Accrued interest

 

 

2.6 

 

 

0.2 

Other accrued liabilities

 

 

15.0 

 

 

14.9 

Current portion of long-term debt

 

 

108.1 

 

 

68.1 

Current portion of derivative instruments liability

 

 

8.1 

 

 

3.3 

Other current liabilities

 

 

0.7 

 

 

0.1 

Total current liabilities

 

 

167.1 

 

 

109.5 

 

 

 

 

 

 

 

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

 

 

462.6 

 

 

540.7 

Derivative instruments liability

 

 

15.5 

 

 

15.5 

Deferred income taxes

 

 

7.4 

 

 

9.4 

Power purchase and fuel supply agreement liabilities, net

 

 

20.1 

 

 

21.2 

Other long-term liabilities

 

 

53.3 

 

 

51.0 

Total liabilities

 

 

558.9 

 

 

747.3 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Partners’ capital

 

 

1,160.0 

 

 

1,128.5 

Accumulated other comprehensive loss

 

 

(141.5)

 

 

(144.4)

Retained deficit

 

 

(936.4)

 

 

(921.4)

Total APLP Holdings Limited Partnership equity

 

 

82.1 

 

 

62.7 

Preferred shares issued by a subsidiary company

 

 

182.7 

 

 

199.3 

Total equity

 

 

264.8 

 

 

262.0 

Total liabilities and equity

 

$

990.8 

 

$

1,009.3 

 

 

 

APLP HOLDINGS 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,

 

    

2019 

    

2018 

    

2019 

    

2018 

Project revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Energy sales

 

$

29.2 

 

$

25.0 

 

$

102.7 

 

$

94.8 

Energy capacity revenue

 

 

37.9 

 

 

29.5 

 

 

99.8 

 

 

73.0 

Other

 

 

3.9 

 

 

10.9 

 

 

12.9 

 

 

43.9 

 

 

 

71.0 

 

 

65.4 

 

 

215.4 

 

 

211.7 

Project expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Fuel

 

 

19.4 

 

 

16.7 

 

 

55.2 

 

 

54.0 

Operations and maintenance

 

 

19.0 

 

 

17.8 

 

 

54.0 

 

 

66.1 

Depreciation and amortization

 

 

16.2 

 

 

21.0 

 

 

48.5 

 

 

65.7 

 

 

 

54.6 

 

 

55.5 

 

 

157.7 

 

 

185.8 

Project other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of derivative instruments

 

 

(1.1)

 

 

— 

 

 

(8.3)

 

 

3.6 

Equity in earnings of unconsolidated affiliates

 

 

12.1 

 

 

10.2 

 

 

34.4 

 

 

33.7 

Interest expense, net

 

 

(0.3)

 

 

(0.4)

 

 

(0.9)

 

 

(1.4)

Other income (expense), net

 

 

(0.9)

 

 

6.7 

 

 

(2.2)

 

 

6.6 

 

 

 

12.0 

 

 

16.5 

 

 

23.0 

 

 

42.5 

Project income

 

 

28.4 

 

 

26.4 

 

 

80.7 

 

 

68.4 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative and other expenses (income):

 

 

 

 

 

 

 

 

 

 

 

 

Administration

 

 

1.3 

 

 

1.2 

 

 

3.7 

 

 

3.1 

Interest, net

 

 

9.3 

 

 

10.3 

 

 

27.8 

 

 

32.2 

Foreign exchange (gain) loss

 

 

(1.8)

 

 

2.9 

 

 

4.5 

 

 

(5.1)

Other expense

 

 

3.5 

 

 

3.0 

 

 

11.6 

 

 

10.6 

 

 

 

12.3 

 

 

17.4 

 

 

47.6 

 

 

40.8 

Income before income taxes

 

 

16.1 

 

 

9.0 

 

 

33.1 

 

 

27.6 

Income tax expense

 

 

0.3 

 

 

3.6 

 

 

2.1 

 

 

7.5 

Net income

 

 

15.8 

 

 

5.4 

 

 

31.0 

 

 

20.1 

Net income (loss) attributable to preferred shares of a subsidiary company

 

 

1.7 

 

 

(1.5)

 

 

(3.1)

 

 

(1.6)

Net income attributable to APLP Holdings Limited Partnership

 

$

14.1 

 

$

6.9 

 

$

34.1 

 

$

21.7 

 

 

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

 

September 30,

 

    

2019  

    

2018  

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

31.0 

 

$

20.1 

Adjustments to reconcile to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

48.5 

 

 

65.7 

Asset retirement obligations

 

 

1.4 

 

 

— 

Gain on fair value adjustment to equity investment resulting from step acquisition

 

 

— 

 

 

(6.7)

Insurance loss

 

 

1.0 

 

 

— 

Stock-based compensation expense

 

 

1.2 

 

 

1.9 

Distributions from unconsolidated affiliates

 

 

41.4 

 

 

37.4 

Equity in earnings from unconsolidated affiliates

 

 

(34.4)

 

 

(33.7)

Unrealized foreign exchange loss (gain)

 

 

4.6 

 

 

(4.8)

Change in fair value of derivative instruments

 

 

8.3 

 

 

(3.6)

Change in deferred income taxes

 

 

(1.7)

 

 

4.8 

Amortization of debt discount, deferred financing costs

 

 

4.3 

 

 

— 

Change in other operating balances

 

 

 

 

 

 

Accounts receivable

 

 

4.2 

 

 

22.8 

Inventory

 

 

0.3 

 

 

0.8 

Prepayments and other assets

 

 

(1.3)

 

 

7.1 

Accounts payable

 

 

6.2 

 

 

(6.7)

Accruals and other liabilities

 

 

5.1 

 

 

(0.4)

Cash flows provided by operating activities

 

 

120.1 

 

 

104.7 

 

 

 

 

 

 

 

Cash flows provided by (used in) investing activities:

 

 

 

 

 

 

Proceeds from asset sales

 

 

1.6 

 

 

— 

Cash paid for acquisition, net of cash acquired

 

 

— 

 

 

(12.8)

Purchase of property, plant and equipment

 

 

(0.8)

 

 

(1.2)

Cash flows provided by (used in) investing activities

 

 

0.8 

 

 

(14.0)

 

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

 

Dividends paid to Parent

 

 

(49.0)

 

 

(25.3)

Contribution from Parent

 

 

— 

 

 

12.8  

Dividends paid on preferred shares of a subsidiary company

 

 

(5.5)

 

 

(6.3)

Repurchase of preferred shares of a subsidiary company

 

 

(8.0)

 

 

(8.0)

Cash payments for vested LTIP units withheld for taxes

 

 

(2.0)

 

 

(0.8)

Repayment of corporate and project-level debt

 

 

(52.3)

 

 

(79.5)

Cash flows used in financing activities

 

 

(116.8)

 

 

(107.1)

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

4.1 

 

 

(16.4)

Cash, cash equivalents and restricted cash at beginning of period

 

 

24.5 

 

 

35.1 

Cash, cash equivalents and restricted cash at end of period

 

$

28.6 

 

$

18.7 

 

 

 

 

 

 

 

Supplemental cash flow information

 

 

 

 

 

 

Interest paid

 

$

21.8 

 

$

26.1 

Taxes paid

 

$

3.5 

 

$

2.5 

Accruals for construction

 

$

0.2 

 

$

—