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 years ended December 31,  2019 and 2018

 

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

 

December 31, 

 

December 31, 

 

 

2019

 

2018

Assets

    

 

    

 

    

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

26.1

 

$

22.4

Restricted cash

 

 

7.7

 

 

2.1

Accounts receivable - trade, unbilled and other

 

 

30.0

 

 

35.5

Accounts receivable - related party

 

 

34.0

 

 

33.6

Current portion of derivative instruments asset

 

 

0.7

 

 

4.2

Inventory

 

 

18.6

 

 

15.8

Insurance Receivable

 

 

13.5

 

 

 —

Prepayments and other current assets

 

 

5.5

 

 

6.7

Total current assets

 

 

136.1

 

 

120.3

 

 

 

 

 

 

 

Property, plant, and equipment, net

 

 

503.1

 

 

550.5

Equity investments in unconsolidated affiliates

 

 

96.6

 

 

140.9

Power purchase agreements and intangible assets, net

 

 

144.3

 

 

170.1

Goodwill

 

 

21.4

 

 

21.4

Derivative instruments asset

 

 

 —

 

 

0.3

Deferred income taxes

 

 

9.9

 

 

6.7

Other assets

 

 

2.9

 

 

5.8

Total assets

 

$

914.3

 

$

1,016.0

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

 

$

7.8

 

$

2.1

Related party payables

 

 

29.8

 

 

20.8

Accrued interest

 

 

0.4

 

 

0.2

Other accrued liabilities

 

 

15.4

 

 

14.9

Current portion of long-term debt

 

 

76.4

 

 

68.1

Current portion of derivative instruments liability

 

 

8.8

 

 

3.3

Other current liabilities

 

 

0.8

 

 

0.1

Total current liabilities

 

 

139.4

 

 

109.5

 

 

 

 

 

 

 

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

 

 

473.5

 

 

540.7

Derivative instruments liability

 

 

15.9

 

 

15.5

Deferred income taxes

 

 

23.9

 

 

16.1

Power purchase and fuel supply agreement liabilities, net

 

 

19.8

 

 

21.2

Other long-term liabilities

 

 

54.2

 

 

51.0

Total liabilities

 

 

726.7

 

 

754.0

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Partners' capital

 

 

1,159.6

 

 

1,128.5

Accumulated other comprehensive loss

 

 

(139.1)

 

 

(144.4)

Retained deficit

 

 

(1,015.6)

 

 

(921.4)

Total APLP Holdings Limited Partnership equity

 

 

4.9

 

 

62.7

Preferred shares issued by a subsidiary company

 

 

182.7

 

 

199.3

Total equity

 

 

187.6

 

 

262.0

Total liabilities and equity

 

$

914.3

 

$

1,016.0

 

 

 

 

 

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

 

2019

 

2018

Project revenue:

    

 

    

    

 

    

Energy sales

 

$

138.0

 

$

130.9

Energy capacity revenue

 

 

125.4

 

 

97.9

Other 

 

 

18.2

 

 

53.5

 

 

 

281.6

 

 

282.3

Project expenses:

 

 

 

 

 

 

Fuel

 

 

72.3

 

 

73.1

Operations and maintenance

 

 

75.9

 

 

84.6

Depreciation and amortization

 

 

64.3

 

 

83.7

 

 

 

212.5

 

 

241.4

Project other income (expense):

 

 

 

 

 

 

Change in fair value of derivative instruments

 

 

(8.9)

 

 

2.2

Equity in (loss) earnings of unconsolidated affiliates

 

 

(3.0)

 

 

43.2

Interest expense, net

 

 

(1.2)

 

 

(1.8)

Other (expense) income, net

 

 

(8.0)

 

 

4.1

 

 

 

(21.1)

 

 

47.7

Project income

 

 

48.0

 

 

88.6

 

 

 

 

 

 

 

Administrative and other expenses:

 

 

 

 

 

 

Administration

 

 

5.3

 

 

5.1

Interest expense, net

 

 

37.2

 

 

42.1

Foreign exchange loss (gain)

 

 

7.6

 

 

(13.3)

Other expense

 

 

15.1

 

 

14.1

 

 

 

65.2

 

 

48.0

(Loss) income before income taxes

 

 

(17.2)

 

 

40.6

Income tax expense (benefit)

 

 

9.7

 

 

(0.2)

Net (loss) income

 

 

(26.9)

 

 

40.8

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

 

 

(1.2)

 

 

0.4

Net (loss) income attributable to APLP Holdings Limited Partnership

 

$

(25.7)

 

$

40.4

 

 

 

 

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions of U.S. dollars)

(unaudited)

 

 

 

 

 

 

 

 

 

 

Years Ended December 31, 

 

 

2019

 

2018

Cash flows from operating activities:

    

 

    

    

 

    

Net (loss) income

 

$

(26.9)

 

$

40.8

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

 

 

 

 

 

 

Depreciation and amortization

 

 

64.3

 

 

83.7

Asset retirement obligations

 

 

1.4

 

 

3.5

Impairment

 

 

5.8

 

 

 —

Insurance loss

 

 

1.0

 

 

 —

Loss on sale of assets

 

 

 —

 

 

(0.4)

Gain on purchase and cancellation of convertible debentures

 

 

 —

 

 

(7.2)

Stock-based compensation expense

 

 

1.5

 

 

2.7

Distributions from unconsolidated affiliates

 

 

59.5

 

 

61.6

Equity in loss (earnings) from unconsolidated affiliates

 

 

3.0

 

 

(43.2)

Unrealized foreign exchange loss (gain)

 

 

7.7

 

 

(12.8)

Change in fair value of derivative instruments

 

 

8.9

 

 

(2.2)

Change in deferred income taxes

 

 

5.0

 

 

(3.7)

Amortization of debt discount, deferred financing costs and operating lease right-of-use assets

 

 

6.1

 

 

 —

Change in other operating balances

 

 

 

 

 

 

Accounts receivable

 

 

9.3

 

 

21.6

Inventory

 

 

(1.8)

 

 

1.6

Prepayments and other assets

 

 

5.4

 

 

14.8

Accounts payable

 

 

10.9

 

 

(4.9)

Accruals and other liabilities

 

 

0.9

 

 

(8.7)

Cash flows provided by operating activities

 

 

162.0

 

 

147.2

 

 

 

 

 

 

 

Cash flows used in investing activities:

 

 

 

 

 

 

Proceeds from asset sales

 

 

1.6

 

 

 —

Insurance proceeds

 

 

11.3

 

 

 

Cash paid for acquisition, net of cash received

 

 

 —

 

 

(12.8)

Deposit for acquisition

 

 

 —

 

 

0.2

Purchase of property, plant and equipment

 

 

(7.3)

 

 

(1.8)

Cash flows provided by (used in) investing activities

 

 

5.6

 

 

(14.4)

 

 

 

 

 

 

 

Cash flows used in financing activities:

 

 

 

 

 

 

Dividends paid to Parent

 

 

(68.5)

 

 

(39.0)

Contribution from Parent

 

 

 —

 

 

12.8

Dividends paid on preferred shares of a subsidiary company

 

 

(7.4)

 

 

(8.2)

Repurchase of preferred shares of a subsidiary company

 

 

(8.0)

 

 

(8.0)

Cash payments for vested LTIP units withheld for taxes

 

 

(2.1)

 

 

(0.7)

Repayment of corporate and project-level debt

 

 

(72.3)

 

 

(100.3)

Cash flows used in financing activities

 

 

(158.3)

 

 

(143.4)

 

 

 

 

 

 

 

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

 

 

9.3

 

 

(10.6)

Cash, restricted cash and cash equivalents at beginning of period

 

 

24.5

 

 

35.1

Cash, restricted cash and cash equivalents at end of period

 

$

33.8

 

$

24.5

Supplemental cash flow information

 

 

 

 

 

 

Interest paid

 

$

32.3

 

$

36.6

Income taxes paid, net

 

$

2.0

 

$

3.2

Accruals for construction in progress

 

$

0.3

 

$

 —