EX-99.1 2 at-20210413xex99d1.htm EX-99.1

Exhibit 99.1

APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

Consolidated Financial Statements (unaudited)

For the years ended December 31, 2020 and 2019


APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(in millions of U.S. dollars)

(unaudited)

December 31, 

December 31, 

2020

2019

Assets

    

    

    

Current assets:

Cash and cash equivalents

$

17.3

$

26.1

Restricted cash

 

7.1

 

7.7

Accounts receivable - trade, unbilled and other

 

31.0

 

30.0

Accounts receivable - related party

32.1

 

34.0

Current portion of derivative instruments asset

0.4

0.7

Inventory

 

18.3

 

18.6

Insurance receivable

13.5

Prepayments and other current assets

 

7.5

 

5.5

Total current assets

 

113.7

 

136.1

Property, plant, and equipment, net

 

492.9

 

503.1

Equity method investments in unconsolidated affiliates

 

85.0

 

96.6

Power purchase agreements and intangible assets, net

 

120.3

 

144.3

Goodwill

 

21.4

 

21.4

Notes receivable - related party

45.1

43.5

Deferred income taxes

16.0

9.9

Other assets

0.9

2.9

Total assets

$

895.3

$

957.8

Liabilities

Current liabilities:

Accounts payable

$

5.4

$

7.8

Related party payables

39.0

29.8

Accrued interest

 

0.2

 

0.4

Other accrued liabilities

 

12.4

 

15.4

Current portion of long-term debt

 

95.7

 

76.4

Current portion of derivative instruments liability

 

9.5

 

8.8

Other current liabilities

0.6

0.8

Total current liabilities

 

162.8

 

139.4

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

 

384.1

 

473.5

Derivative instruments liability

 

8.1

 

15.9

Deferred income taxes

 

 

23.9

Power purchase and fuel supply agreement liabilities, net

 

18.0

 

19.8

Other long-term liabilities

 

50.1

 

54.2

Total liabilities

 

623.1

 

726.7

Commitments and contingencies

Equity

Partners' capital

 

1,194.4

 

1,193.3

Accumulated other comprehensive loss

 

(137.8)

 

(139.1)

Retained deficit

 

(953.2)

 

(1,005.8)

Total APLP Holdings Limited Partnership equity

 

103.4

 

48.4

Preferred shares issued by a subsidiary company

 

168.8

 

182.7

Total equity

 

272.2

 

231.1

Total liabilities and equity

$

895.3

$

957.8


APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(in millions of U.S. dollars)

(unaudited)

Year Ended December 31, 

2020

2019

Project revenue:

    

    

    

Energy sales

$

137.9

$

138.0

Energy capacity revenue

 

113.8

 

125.4

Other

 

20.3

 

18.2

 

272.0

 

281.6

Project expenses:

Fuel

 

70.9

 

72.3

Operations and maintenance

 

87.3

 

75.9

Depreciation and amortization

 

59.6

 

64.3

 

217.8

 

212.5

Project other income (expense):

Change in fair value of derivative instruments

 

6.8

 

(8.9)

Equity in earnings (loss) of unconsolidated affiliates

 

42.9

 

(3.0)

Interest expense, net

 

(1.2)

 

(1.2)

Other income (expense), net

 

18.4

 

(8.0)

 

66.9

 

(21.1)

Project income

 

121.1

 

48.0

Administrative and other expenses:

Administration

 

6.5

 

5.3

Interest expense, net

 

32.6

 

34.0

Foreign exchange loss

 

3.3

 

7.6

Other expense

 

13.6

 

15.1

 

56.0

 

62.0

Income (loss) before income taxes

 

65.1

 

(14.0)

Income tax (benefit) expense

 

(24.2)

 

9.7

Net income (loss)

 

89.3

 

(23.7)

Net loss attributable to preferred shares of a subsidiary company

 

(0.7)

 

(1.2)

Net income (loss) attributable to APLP Holdings Limited Partnership

$

90.0

$

(22.5)


APLP HOLDINGS LIMITED PARTNERSHIP

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in millions of U.S. dollars)

(unaudited)

Year Ended December 31, 

2020

2019

Cash flows from operating activities:

    

    

    

Net income (loss)

$

89.3

$

(23.7)

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

Depreciation and amortization

 

59.6

 

64.3

Asset retirement obligations

(2.1)

1.4

Impairment

5.8

Insurance (gain) loss

(0.7)

1.0

Gain of sale of assets

(0.8)

(0.1)

Stock-based compensation expense

1.4

1.5

Distributions from unconsolidated affiliates

 

54.2

 

59.5

Equity in (earnings) loss from unconsolidated affiliates

 

(42.9)

 

3.0

Unrealized foreign exchange loss

 

2.9

 

7.7

Change in fair value of derivative instruments

 

(6.8)

 

8.9

Change in deferred income taxes

(29.7)

5.0

Amortization of debt discount and deferred financing costs

 

4.7

 

6.1

Non-cash lease expense

0.7

0.5

Change in other operating balances

Accounts and notes receivable

 

(0.5)

 

6.2

Inventory

 

0.2

 

(1.8)

Prepayments and other assets

 

(2.0)

 

4.9

Accounts payable

 

6.0

 

10.9

Accruals and other liabilities

 

(3.1)

 

0.9

Cash flows provided by operating activities

 

130.4

 

162.0

Cash flows (used in) provided by investing activities:

Proceeds from asset sales

0.9

1.6

Insurance proceeds

13.5

11.3

Purchase of property, plant and equipment

 

(24.7)

 

(7.3)

Cash flows (used in) provided by investing activities

 

(10.3)

 

5.6

Cash flows used in financing activities:

Dividends paid to Parent

 

(37.5)

 

(68.5)

Deferred financing costs

(1.7)

Dividends paid on preferred shares of a subsidiary company

(6.8)

(7.4)

Repurchase of preferred shares of a subsidiary company

 

(6.4)

 

(8.0)

Cash payments for vested LTIP units withheld for taxes

(0.7)

(2.1)

Repayment of corporate and project-level debt

 

(76.4)

 

(72.3)

Cash flows used in financing activities

 

(129.5)

 

(158.3)

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

 

(9.4)

 

9.3

Cash, restricted cash and cash equivalents at beginning of period

 

33.8

 

24.5

Cash, restricted cash and cash equivalents at end of period

$

24.4

$

33.8

Supplemental cash flow information

Interest paid

$

32.0

$

32.3

Income taxes paid, net

$

5.3

$

2.0

Accruals for capital expenditures

$

0.1

$

0.3