Brookfield Renewable Partners L.P.
Q3 2016 INTERIM REPORT
TABLE OF CONTENTS | ||
Letter to Shareholders | 1 | |
Management’s Discussion and Analysis | 6 | |
Unaudited Interim Consolidated Financial Statements and Notes | 54 |
our operations
We manage our facilities through operating platforms in North America, Colombia, Brazil, and Europe which are designed to maintain and enhance the value of our assets, while cultivating positive relations with local stakeholders. We own and operate 217 hydroelectric generating stations, 38 wind facilities, three biomass facilities and three natural gas-fired (“Co-gen”) plants. Overall, the assets we own or manage have 10,676 megawatts (“MW”) of capacity and long-term average (“LTA”) generation of 41,601 gigawatt hours (“GWh”). The table below outlines our portfolio as at September 30, 2016:
|
|
| River |
| Capacity(1) | LTA(1)(2) | Storage | |||||
|
| Systems | Facilities | (MW) | (GWh) | (GWh) | ||||||
Hydroelectric |
|
|
|
|
|
|
|
|
|
| ||
| North America(3) |
|
|
|
|
|
|
|
|
|
| |
|
| United States |
| 31 |
| 137 |
| 3,486 |
| 12,521 |
| 3,618 |
|
| Canada |
| 19 |
| 33 |
| 1,361 |
| 5,173 |
| 1,261 |
|
|
|
| 50 |
| 170 |
| 4,847 |
| 17,694 |
| 4,879 |
| Colombia(3) |
| 6 |
| 6 |
| 2,732 |
| 14,476 |
| - | |
| Brazil(4) |
| 26 |
| 41 |
| 872 |
| 4,555 |
| - | |
|
|
|
| 82 |
| 217 |
| 8,451 |
| 36,725 |
| 4,879 |
Wind(5) |
|
|
|
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
|
|
|
| |
|
| United States |
| - |
| 7 |
| 434 |
| 1,113 |
| - |
|
| Canada |
| - |
| 3 |
| 406 |
| 1,197 |
| - |
|
|
|
| - |
| 10 |
| 840 |
| 2,310 |
| - |
| Europe |
| - |
| 23 |
| 600 |
| 1,553 |
| - | |
| Brazil |
| - |
| 5 |
| 150 |
| 588 |
| - | |
|
|
|
| - |
| 38 |
| 1,590 |
| 4,451 |
| - |
Other(6) |
| - |
| 6 |
| 635 |
| 425 |
| - | ||
|
| 82 |
| 261 |
| 10,676 |
| 41,601 |
| 4,879 |
(1) Includes 100% of capacity and generation from equity-accounted investments.
(2) LTA is calculated on an annualized basis from the beginning of the year, regardless of the acquisition or commercial operation date.
(3) North America and Colombia hydroelectric LTA is the expected average level of generation, as obtained from the results of a simulation based on historical inflow data performed over a period of typically 30 years and 20 years, respectively. Colombia includes generation from both hydroelectric and Co-gen facilities. See “Segmented Information”.
(4) Hydroelectric assets located in Brazil benefit from a market framework which levelizes generation risk across producers.
(5) Wind LTA is the expected average level of generation, as obtained from the results based on simulated historical wind speed data performed over a period of typically 10 years.
(6) Includes one Co-gen plant in Colombia (300 MW), two Co-gen plants in North America (215 MW), and three biomass facilities in Brazil (120 MW).
The following table presents the annualized long-term average generation of our portfolio as at September 30, 2016 on a quarterly basis:
|
|
|
|
|
|
|
|
GENERATION (GWh)(1)(2) | Q1 | Q2 | Q3 | Q4 | Total | ||
Hydroelectric |
|
|
|
|
| ||
| North America(3) |
|
|
|
|
| |
|
| United States | 3,550 | 3,599 | 2,280 | 3,092 | 12,521 |
|
| Canada | 1,233 | 1,507 | 1,216 | 1,217 | 5,173 |
|
|
| 4,783 | 5,106 | 3,496 | 4,309 | 17,694 |
| Colombia(3) | 3,508 | 3,509 | 3,571 | 3,888 | 14,476 | |
| Brazil(4) | 1,220 | 1,148 | 1,114 | 1,073 | 4,555 | |
|
|
| 9,511 | 9,763 | 8,181 | 9,270 | 36,725 |
Wind(5) |
|
|
|
|
| ||
| North America |
|
|
|
|
| |
|
| United States | 252 | 373 | 269 | 219 | 1,113 |
|
| Canada | 324 | 292 | 238 | 343 | 1,197 |
|
|
| 576 | 665 | 507 | 562 | 2,310 |
| Europe | 462 | 334 | 299 | 458 | 1,553 | |
| Brazil | 81 | 101 | 208 | 198 | 588 | |
|
|
| 1,119 | 1,100 | 1,014 | 1,218 | 4,451 |
Other | 56 | 96 | 153 | 120 | 425 | ||
Total | 10,686 | 10,959 | 9,348 | 10,608 | 41,601 | ||
Long-term average on a proportionate basis | 6,341 | 6,666 | 5,412 | 6,107 | 24,526 |
(1) Includes 100% of generation from equity-accounted investments.
(2) LTA is calculated on an annualized basis from the beginning of the year, regardless of the acquisition or commercial operation date.
(3) North America and Colombia hydroelectric LTA is the expected average level of generation, as obtained from the results of a simulation based on historical inflow data performed over a period of typically 30 years and 20 years, respectively. Colombia includes generation from both hydroelectric and Co-gen facilities. See “Segmented Information”.
(4) Hydroelectric assets in Brazil benefit from a market framework which levelizes generation risk across producers.
(5) Wind LTA is the expected average level of generation, as obtained from the results based on simulated historical wind speed data performed over a period of typically 10 years.
Statement Regarding Forward-Looking Statements and Use of Non-IFRS Measures
This Interim Report contains forward-looking information within the meaning of U.S. and Canadian securities laws. We may make such statements in this Interim Report, in other filings with the U.S. Securities and Exchange Commission (“SEC”) or in other communications with Canadian regulators - see “Cautionary Statement Regarding Forward-Looking Statements”. We make use of non-IFRS measures in this Interim Report - see “Cautionary Statement Regarding Use of Non-IFRS Measures”. This Interim Report, our Form 20-F and additional information filed with the SEC and with securities regulators in Canada are available on our website at https://bep.brookfield.com, on the SEC’s website at www.sec.gov or on SEDAR’s website at www.sedar.com.
The business continues to perform well. As we approach the end of 2016, we remain on track to achieve our objectives we set at the start of this year. In the first nine months of this year, we invested approximately $1 billion of equity alongside our institutional partners to acquire over 3,000 megawatts of hydroelectric assets in North and South America. We have also acquired, with our partners, a 35% interest in the public float of TerraForm Power Inc., a publicly-listed company with a 3,000 megawatt portfolio of high quality solar and wind assets. Finally, we deployed $120 million to build out 200 megawatts of our late stage development projects at premium returns.
During the year we saw renewable assets across our core markets transact at premium values. In this environment we have remained disciplined with our acquisitions in order to continue to deliver total shareholder returns of 12-15% annually. To do this, we have focused on investments where our operating expertise and counter-cyclical approach enable us to secure growth at attractive returns. Moreover, we continue to identify a range of new investment opportunities with the potential for significant cash flow growth in the long run.
Investment Environment
The investment environment remains attractive across all of our targeted markets.
In North America, we are looking at opportunities to acquire hydro, wind and solar across multiple markets. All of these potential opportunities reflect themes that we have discussed in the past - a prolonged period of low energy prices across most North American power markets and balance sheet distress, leading to companies in need of both strong financial sponsorship and operational expertise to optimize cash flows. As described earlier, we have a significant investment in Terraform Power. We believe that we are best suited to provide strong operational and financial sponsorship to Terraform given our global presence; internalized operating, development and power marketing capabilities; as well as balance sheet and financial strength. We look forward to agreeing on a path forward with this company shortly.
Renewable and clean energy policies continue to gather momentum, with individual states and companies primarily driving the agenda. New England’s recent Tri-State Clean Energy RFP, Massachusetts’ clean energy legislation and New York’s Clean Energy Standard program, which calls for 50% of generation to come from clean sources by 2030, are examples of large-scale procurement activity in the Northeastern U.S. this past year. Numerous other initiatives to address climate change are also winding their way through the legislative and policy-making process in various jurisdictions and we believe that many of these will be implemented in due course.
While most of the activity around renewable policies has so far been state-level initiatives, the outcome of the upcoming U.S. presidential election will in part determine the extent of federal support for incentives and policies like the Clean Power Plan or something similar to Canada’s recently announced federal carbon price. Needless to say, our business is not built around any specific short-run political cycles and we believe the positive trends we are seeing will continue to advance regardless of the outcome. To that point, there are now 60% of Fortune 100 companies with renewable electricity or climate change policies, and 81 companies globally who have committed to 100% renewable electricity use.
We also continue to integrate a 296 megawatt hydroelectric portfolio in Pennsylvania, the latest of our acquisitions in the northeastern United States. This portfolio combines high-quality hydro assets, strong cash-on-cash returns in today’s low price environment, and significant upside potential as pricing in the U.S. recovers.
In Europe, we have continued to focus on building out our development pipeline to achieve our targeted returns. In Ireland, we recently commissioned a 14 megawatt wind farm and continue to advance two
other wind projects totaling 43 megawatts. We also acquired a 19 megawatt build-ready project close to one of our existing wind farms and expect to commence construction by year end, for completion in early 2018. These projects are expected to deliver mid-teens returns in a market where contracted assets and portfolios attract considerable bids at much stronger levels. Consequently, we are exploring the opportunistic sale of some of our fully contracted, operating wind farms in order to surface value and recycle capital into higher-return assets.
We continue to build out three small hydroelectric facilities in Brazil totaling approximately 70 MW of installed capacity, fully-contracted for 30 years. The facilities are expected to generate returns in the 20% range over the life of the assets, with the first of the three facilities expected to be commissioned in the first quarter of 2017.
In Colombia, we increased our ownership interest in the 3,000 megawatt Isagen hydroelectric portfolio to 99.6%. Our net share in this high-quality portfolio is 24%. This business continues to perform in line with our expectations and has strong long-term growth prospects in an undersupplied market. In addition to the operating plants, we are starting to advance 100 megawatts of development in this market as we execute our business plan and look for add-on growth opportunities.
Operating Results and Liquidity
Adjusted EBITDA of $332 million and Funds From Operations of $73 million in the third quarter were consistent with the same period of the prior year. We continued to experience improved hydrology in Brazil and strong wind conditions at our European and South American wind farms. In contrast, inflows in North America were lower than average reflecting the drier than normal summer in most regions. Cash flow from recently acquired assets helped to offset some of this impact. The third quarter is seasonally our lowest from a generation perspective and as in prior years, we take advantage of lower inflows and our storage capabilities to perform a majority of our sustaining capital and asset optimization work.
In North America, power markets continue to show signs of dysfunction as the cost of significantly reducing emissions, especially in regions with low access to renewables, continues to exceed the wholesale market signal (spot prices). In New England, for example, we are seeing clear signs of a market that appears to be dysfunctional. The aforementioned Clean Energy RFP sponsored by three different states failed to get even close to its 5 TWh per year target by selecting less than 1 TWh of projects, despite incentives. This is also a region where, despite winter pricing that is still at $75/MWh, nuclear facilities are threatening to shut down due to a lack of revenue. This situation is unsustainable and is also reflected in the continued strength of capacity prices which have risen in the last few years in response to the depressed wholesale prices. All of this points to higher power prices in the future to incentivize the new supply that is required.
In Brazil, we are beginning to see signs of improvement in the economy which is leading to an increase in both power demand and wholesale market prices relative to earlier in the year. Current spot power prices have rebounded to R$150/MWh from recent lows of approximately R$50/MWh, while reservoirs are now approximately 40% of their long-term average heading into the rainy season. We continue to engage many commercial and industrial customers seeking contracting opportunities and during the third quarter were successful in securing 3 to 4 year contracts for the sale of 166 GWh of power annually at an average price of R$230/MWh.
In Europe, our build-out of a marketing group is starting to bear fruit, with revenues of over €2.5 million generated in 2016 through power marketing activities. This is being achieved by selling power over the Ireland/UK interconnector, capturing higher prices at times of peak demand in the UK. A significant portion of this value is being surfaced through optimizing revenue contracts and through the sale of green
credits into higher value markets. Further development work is underway to develop these activities across other European jurisdictions.
Our liquidity position at quarter-end remained strong at $1.3 billion. We completed a number of financing activities in the third quarter, including the issuance of 10 year, C$500 million medium-term notes at a 3.6% coupon. In addition, we raised COP 300 billion (approximately US $100 million) of bonds at Isagen at a rate lower than our underwriting assumption. The proceeds will enable us to repay maturing borrowings while surfacing additional funds for future growth.
Looking Ahead
In the months ahead, we will look to advance our growth plans by progressing on our transaction pipeline, building out our hydro and wind development projects and pursuing capital recycling activities on an opportunistic basis.
We look forward to reporting on our progress next quarter and are grateful for your continued support.
Sincerely,
Sachin Shah
Chief Executive Officer
November 3, 2016
Our Competitive Strengths
Brookfield Renewable Partners L.P. ("Brookfield Renewable") is the owner and operator of a diversified portfolio of high quality assets that generate electricity from renewable resources.
Our business model is to utilize our global reach to identify and acquire or develop high quality renewable power generating assets at favorable valuations, finance them on a long-term, low-risk basis, and enhance the cash flows and values of these assets using our experienced operating teams to earn stable, attractive, long-term total returns for the benefit of our shareholders.
One of the largest pure play renewable platforms.We own one of the world’s largest publicly traded, pure play renewable power portfolios with approximately $28 billion in assets under management and 10,676 MW of installed capacity. Long-term average generation from operating assets on a proportionate basis is 24,526 GWh. Our portfolio includes 217 hydroelectric generating stations on 82 river systems, 38 wind facilities and three biomass facilities, diversified across 15 power markets in North America, Colombia, Brazil and Europe.
The following charts illustrate annualized long-term average generation on a proportionate basis, while adjusting for the share from facilities in which we own less than a 100% interest:
| Long-term Average Generation by Source of Energy on a Proportionate Basis |
| Long-term Average Generation by Region on a Proportionate Basis |
|
|
|
|
Focus on attractive hydroelectric asset class. Our assets are predominantly hydroelectric and represent one of the longest life, lowest-cost and most environmentally-preferred forms of power generation. Our North American assets have the ability to store water in reservoirs approximating 28% of their annualized long-term average generation. Our assets in Brazil benefit from a framework that levelizes generation risk across hydroelectric producers. The ability to store water in reservoirs in North America as well as benefit from levelized generation in Brazil provides partial protection against short-term changes in water supply. As a result of our scale and the quality of our assets, we are competitively positioned compared to other renewable power generators, providing significant scarcity value to investors.
Stable, high quality cash flows with attractive long-term value for LP Unitholders. We intend to maintain a highly stable, predictable cash flow profile sourced from a diversified portfolio of low operating cost, long-life hydroelectric and wind assets that sell electricity under long-term, fixed price contracts with creditworthy counterparties. Approximately 90% (on a proportionate basis) of our 2016 generation output is contracted to public power authorities, load-serving utilities, industrial users or to affiliates of Brookfield
Asset Management. The power purchase agreements have a weighted-average remaining duration of 16 years (on a proportionate basis), providing long-term cash flow visibility.
Strong financial profile. With approximately $28 billion of assets under management, our debt to total capitalization is 39% and approximately 78% of our borrowings are non-recourse to Brookfield Renewable. Corporate borrowings and subsidiary borrowings have weighted-average terms of approximately seven and eight years, respectively. Our available liquidity at September 30, 2016 included approximately $1.3 billion of cash and cash equivalents and the available portions of credit facilities.
Well positioned for cash flow growth. We have strong organic growth prospects with an approximate 6,800 MW development pipeline spread across all of our operating platforms, combined with the ability to capture operating efficiencies and the value of rising power prices for the uncontracted portion of our operating portfolio. Our organic growth is complemented by our strong acquisition capabilities. Over the last ten years, we have acquired or commissioned 81 hydroelectric facilities totaling approximately 5,100 MW, 38 wind facilities totaling approximately 1,500 MW, three biomass facilities totaling 120 MW and one 300 MW Co-gen plant. For the nine months ended September 30, 2016, we have acquired or commissioned hydroelectric facilities, a wind facility and Co-gen facilities that have an installed capacity of 3,079 MW, 14 MW and 300 MW, respectively. Our ability to develop and acquire assets is strengthened by our established operating and project development teams, strategic relationship with Brookfield Asset Management, and our liquidity and capitalization profile. We have, in the past, and may continue in the future to pursue the acquisition or development of assets through arrangements with institutional investors in Brookfield Asset Management sponsored or co-sponsored partnerships.
Attractive distribution profile. We pursue a strategy which we expect will provide for highly stable, predictable cash flows sourced from predominantly long-life hydroelectric assets ensuring a sustainable distribution yield. We target a long-term distribution payout ratio of approximately 70% of Funds From Operations and a long-term distribution growth rate in a range of 5% to 9% annually.
Management’s Discussion and Analysis
For the three and nine months ended September 30, 2016
HIGHLIGHTS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||||
(MILLIONS, EXCEPT AS NOTED) |
| 2016 |
| 2015 |
| 2016 |
| 2015 | ||
Operational information: |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
Capacity (MW) |
| 10,676 |
| 7,284 |
| 10,676 |
| 7,284 | ||
|
|
|
|
|
|
|
|
|
|
|
Total generation (GWh) |
|
|
|
|
|
|
|
| ||
| Long-term average generation |
| 9,345 |
| 5,459 |
| 29,340 |
| 19,174 | |
| Actual generation |
| 7,522 |
| 4,992 |
| 25,343 |
| 17,215 | |
| Average revenue ($ per MWh) |
| 74 |
| 68 |
| 73 |
| 72 | |
|
|
|
|
|
|
|
|
|
|
|
Proportionate generation (GWh) |
|
|
|
|
|
|
|
| ||
| Long-term average generation |
| 5,212 |
| 4,102 |
| 17,031 |
| 14,558 | |
| Actual generation |
| 4,418 |
| 3,715 |
| 15,537 |
| 13,108 | |
| Average revenue ($ per MWh) |
| 74 |
| 69 |
| 71 |
| 73 | |
|
|
|
|
|
|
|
|
|
|
|
Selected financial information: |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | 580 | $ | 337 | $ | 1,881 | $ | 1,236 | ||
Adjusted EBITDA(1) |
| 332 |
| 242 |
| 1,164 |
| 919 | ||
Funds From Operations(1) |
| 73 |
| 80 |
| 365 |
| 379 | ||
Adjusted Funds From Operations(1) |
| 56 |
| 65 |
| 315 |
| 334 | ||
Net (loss) income |
| (19) |
| 27 |
| 41 |
| 113 | ||
Funds From Operations per LP Unit(1)(2) |
| 0.24 |
| 0.29 |
| 1.28 |
| 1.37 | ||
Distribution per LP Unit |
| 0.45 |
| 0.42 |
| 1.34 |
| 1.25 |
(1) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures”, “Generation and Financial Review by Segments for the Three Months Ended September 30, 2016” and “Generation and Financial Review by Segments for the Nine Months Ended September 30, 2016”.
(2) For the three and nine months ended September 30, 2016, weighted average LP Units, Redeemable/Exchangeable units and General Partnership units totaled 299.0 million and 285.2 million, respectively (2015: 275.7 million and 275.7 million).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sep 30 |
| Dec 31 |
(MILLIONS, EXCEPT AS NOTED) |
|
|
|
|
| 2016 |
| 2015 | ||
Liquidity and Capital |
|
|
|
|
|
|
|
| ||
|
|
|
|
|
|
|
|
|
|
|
Available liquidity |
|
|
|
| $ | 1,307 | $ | 1,214 | ||
Debt to capitalization |
|
|
|
|
| 39% |
| 39% | ||
Borrowings non-recourse to Brookfield Renewable |
|
|
|
|
| 78% |
| 76% | ||
Corporate borrowings and facilities(1) |
|
|
|
|
|
|
|
| ||
| Average debt term to maturity |
|
|
|
|
| 6.7 years |
| 6.5 years | |
| Average interest rate |
|
|
|
|
| 4.7% |
| 5.0% | |
Subsidiary borrowings on a proportionate basis |
|
|
|
|
|
|
|
| ||
| Average debt term to maturity |
|
|
|
|
| 9.1 years |
| 9.6 years | |
| Average interest rate |
|
|
|
|
| 6.2% |
| 5.6% |
(1) Following repayment of our Series 6 notes (C$300 million) maturing on November 30, 2016, the average debt term to maturity and average interest rate will be 7.5 years and 4.5%, respectively.
For the three months ended September 30, 2016, proportionate generation from our hydroelectric and wind portfolios was consistent with the same period of the prior year. In North America, hydroelectric generation in the United States was lower across the portfolio, except in Louisiana where it was consistent, while in Canada there was an increase. In Brazil, our hydroelectric portfolio experienced a return to long-term average and increased compared to prior year. For the nine months ended September 30, 2016, hydroelectric generation was stronger across the portfolio compared to the same period of the prior year. The entire wind portfolio generated ahead of the same period of the prior year. Our Brazil and European portfolios continued to generate in line with long-term average.
Contributions from the growth in our portfolio amounted to 734 GWh.
Revenues totaling $580 million represent an increase of $243 million over the same period of the prior year. The growth in our portfolio and relatively stronger generation contributed $220 million and $5 million, respectively, to revenues. The depreciation of the U.S. dollar resulted in a $6 million contribution compared to the same period of the prior year.
Growth and Development
With the completion of the second mandatory tender offer (the “Second MTO”) on September 14, 2016, Brookfield Renewable and its institutional partners (the “consortium”) own 99.64% of Isagen S.A. E.S.P. (“Isagen”). As of the date of this Interim Report, Brookfield Renewable retains an approximate 24% interest in Isagen. See “Acquisition of Isagen” and “Subsequent Events”.
Along with our institutional partners, we completed the acquisition of a 19 MW wind development project in Ireland expected to generate 63 GWh annually. The construction of the project is expected to begin in the fourth quarter. Brookfield Renewable retains an approximate 40% interest.
We achieved full commissioning, on scope, schedule and under budget of a 14 MW wind facility in Ireland expected to generate 37 GWh annually.
We initiated construction on a 28 MW wind facility in Ireland expected to generate 96 GWh annually with commissioning expected in 2017.
We continue to advance the construction, on scope, schedule and budget, of 127 MW of hydroelectric and biomass development projects in Brazil and a 15 MW wind project in Northern Ireland. Collectively, these projects are expected to generate 671 GWh annually with commissioning expected between 2016 and 2018. Since we acquired the Irish wind portfolio in 2014, we have commissioned 151 MW of wind projects and are expected to commission an additional 62 MW by the end of 2018.
Long-term debt
Corporate borrowings
· Issued C$500 million ($383 million) of Series 10 medium-term corporate notes
Subsidiary borrowings
· Secured a C$80 million ($61 million) financing associated with a 75 MW hydroelectric portfolio in British Columbia and concurrently repaid C$95 million ($72 million) of outstanding notes
· Refinanced $75 million of debt associated with a portfolio of hydroelectric and wind facilities in the United States held through the Brookfield Americas Infrastructure Fund
· Secured a COP 300 billion ($101 million) financing associated with Isagen and concurrently repaid COP 199 billion ($67 million) of existing debt
This Management’s Discussion and Analysis for the three and nine months ended September 30, 2016 is provided as of November 3, 2016. Unless the context indicates or requires otherwise, the terms “Brookfield Renewable”, “we”, “us”, and “our” mean Brookfield Renewable Partners L.P. and its controlled entities. Brookfield Renewable changed its name from Brookfield Renewable Energy Partners L.P. to Brookfield Renewable Partners L.P. on May 3, 2016.
Brookfield Renewable’s financial statements are prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”), which require estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities as at the date of the financial statements and the amounts of revenue and expense during the reporting periods.
Certain comparative figures have been reclassified to conform to the current year’s presentation.
References to $, C$, €, R$, £ and COP are to United States (“U.S.”) dollars, Canadian dollars, Euros, Brazilian reais, British Pound Sterling and Colombian pesos, respectively.
Unless otherwise indicated, all dollar amounts are expressed in U.S. dollars.
The ultimate parent of Brookfield Renewable is Brookfield Asset Management Inc. (“Brookfield Asset Management”). Brookfield Asset Management and its subsidiaries, other than Brookfield Renewable, are also individually and collectively referred to as “Brookfield” in this Management’s Discussion and Analysis.
PRESENTATION TO PUBLIC STAKEHOLDERS
Equity
Brookfield Renewable’s consolidated equity interests include the non-voting limited partnership units ("LP Units") held by public unitholders and Brookfield, Redeemable/Exchangeable limited partnership units in Brookfield Renewable Energy L.P. (“BRELP”), a holding subsidiary of Brookfield Renewable, held by Brookfield (“Redeemable/Exchangeable partnership units”), and a general partnership interest in BRELP held by Brookfield (“GP interest”). The LP Units and the Redeemable/Exchangeable partnership units have the same economic attributes in all respects, except that the Redeemable/Exchangeable partnership units provide Brookfield the right to request that their units be redeemed for cash consideration. In the event that Brookfield exercises this right, Brookfield Renewable has the right, at its sole discretion, to satisfy the redemption request with LP Units, rather than cash, on a one-for-one basis. Brookfield, as holder of Redeemable/Exchangeable partnership units, participates in earnings and distributions on a per unit basis equivalent to the per unit participation of the LP Units. As Brookfield Renewable, at its sole discretion, has the right to settle the obligation with LP Units, the Redeemable/Exchangeable partnership units are classified under equity, and not as a liability.
Given the exchange feature referenced above, we are presenting LP Units, Redeemable/Exchangeable partnership units, and the GP interest as separate components of consolidated equity. This presentation does not impact the total income (loss), per unit or share information, or total consolidated equity.
As at the date of this report, Brookfield owns an approximate 61% LP Unit interest, on a fully-exchanged basis, and all general partnership interests in Brookfield Renewable, representing a 0.01% interest, while the remaining approximately 39% is held by the public.
Actual and Long-term Average Generation
For assets acquired or reaching commercial operation during the period, reported generation is calculated from the acquisition or commercial operation date and is not annualized. As it relates to Colombia only, generation includes both hydroelectric and Co-gen facilities. See “Segmented Information”. “Other”
includes generation from North America Co-gen and Brazil biomass. Reported generation includes 100% of generation from equity-accounted investments.
Segmented Information
Our operations are segmented by the type of power generation (Hydroelectric, Wind, and Other, which includes Co-gen and Biomass) with Hydroelectric and Wind further segmented by geography (North America, which is comprised of the United States and Canada segments, Colombia, Brazil and Europe), as that is how Brookfield Renewable’s Chief Executive Officer and Chief Financial Officer (collectively, the chief operating decision maker, or “CODM”) review our results, manage operations and allocate resources. Accordingly, we report our results in accordance with these segments. See Note 18 – Segmented information in our unaudited interim consolidated financial statements.
Our investment in Isagen changed how we present some of our segmented disclosure. Following the acquisition of Isagen, the CODM consider information on Isagen and Brazil on a standalone basis. Accordingly, we have added a “Colombia” segment that includes Isagen and a “Brazil” segment that includes our Brazil operations. The Colombia segment also aggregates the financial results of its hydroelectric and Co-gen facilities.
Performance Measurement
One of our primary business objectives is to generate stable and growing cash flows while minimizing risk for the benefit of all stakeholders. We monitor our performance in this regard through four key metrics — i) Net Income (Loss), ii) Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“Adjusted EBITDA”), iii) Funds From Operations, and iv) Adjusted Funds From Operations.
It is important to highlight that Adjusted EBITDA, Funds From Operations, and Adjusted Funds From Operations do not have any standardized meaning prescribed by IFRS and therefore are unlikely to be comparable to similar measures presented by other companies. We provide additional information below on how we determine Adjusted EBITDA, Funds From Operations, and Adjusted Funds From Operations, as well as reconciliations to net income (loss) and cash flows from operating activities. See “Generation and Financial Review by Segments for the Three Months Ended September 30, 2016” and “Generation and Financial Review by Segments for the Nine Months Ended September 30, 2016”.
Net Income (Loss)
Net income (loss) is calculated in accordance with IFRS.
Net income is an important measure of profitability, in particular because it has a standardized meaning under IFRS. The presentation of net income (loss) on an IFRS basis for our business will often lead to the recognition of a loss or a year-over-year decrease in income even though the underlying cash flows generated by the assets are supported by strong margins and stable, long-term power purchase agreements. The primary reason for this is that accounting rules require us to recognize a significantly higher level of depreciation for our assets than we are required to reinvest in the business as sustaining capital expenditures.
Adjusted EBITDA
EBITDA is a non-IFRS measure used by investors to compare companies on the basis of ability to generate cash from operations.
Brookfield Renewable uses Adjusted EBITDA to assess the operating performance of its assets before the effects of interest expense, income taxes, depreciation, management service costs, non-controlling interests, gain or loss on financial instruments, non-cash gain or loss from equity-accounted investments,
and other typical non-recurring items. Brookfield Renewable adjusts for these factors as they may be non-cash, unusual in nature and are not factors used by management for evaluating operating performance.
Brookfield Renewable believes that presentation of this measure will enhance an investor’s understanding of its operating performance.
Funds From Operations
Funds From Operations is a non-IFRS measure used by investors to compare net earnings from operations without the effects of certain volatile, primarily non-cash items that generally have no current financial impact or items not directly related to an entity’s operating performance and cash flow retained to fund distributions and growth initiatives.
Brookfield Renewable uses Funds From Operations to assess its performance before the effects of deferred income taxes, depreciation, non-cash portion of non-controlling interests, gain or loss on financial instruments, non-cash gain or loss from equity-accounted investments and other typical non-recurring items as these are not reflective of the performance of the underlying business. Brookfield Renewable also uses this metric to assess the ratio of cash generated by operations as compared to the amount of distributions paid to LP Unitholders.
Brookfield Renewable believes that analysis and presentation of Funds From Operations on this basis will enhance an investor’s understanding of the operating performance of the business.
Adjusted Funds From Operations
Adjusted Funds From Operations is a non-IFRS measure used by investors to compare an entity’s operating performance and costs to the underlying assets over long holding periods.
Brookfield Renewable defines Adjusted Funds From Operations as Funds From Operations less Brookfield Renewable’s proportionate share of adjusted sustaining capital expenditures (based on long-term sustaining capital expenditure plans) which are recurring in nature and used to maintain the reliability and efficiency of our power generating assets.
Neither Funds From Operations nor Adjusted Funds From Operations are intended to be representative of cash provided by operating activities or results of operations determined in accordance with IFRS. Funds From Operations per unit is not a substitute measure of performance for earnings per share and does not represent amounts available for distribution to LP Unitholders.
GENERATION AND FINANCIAL REVIEW FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016
The following table reflects the actual and long-term average generation for the three months ended September 30:
|
|
|
|
|
|
| Variance of Results | ||
|
|
|
|
|
|
|
|
| Actual vs. |
| Actual Generation | LTA Generation | Actual vs. LTA | Prior Year | |||||
GENERATION (GWh) | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 |
| ||
Hydroelectric |
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
| |
|
| United States | 1,733 | 2,117 | 2,280 | 2,114 | (547) | 3 | (384) |
|
| Canada | 1,071 | 952 | 1,216 | 1,162 | (145) | (210) | 119 |
|
|
| 2,804 | 3,069 | 3,496 | 3,276 | (692) | (207) | (265) |
| Colombia | 2,554 | - | 3,571 | - | (1,017) | - | 2,554 | |
| Brazil | 1,060 | 879 | 1,114 | 1,033 | (54) | (154) | 181 | |
|
|
| 6,418 | 3,948 | 8,181 | 4,309 | (1,763) | (361) | 2,470 |
Wind |
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
| |
|
| United States | 228 | 185 | 269 | 269 | (41) | (84) | 43 |
|
| Canada | 143 | 155 | 238 | 238 | (95) | (83) | (12) |
|
|
| 371 | 340 | 507 | 507 | (136) | (167) | 31 |
| Europe | 318 | 295 | 296 | 292 | 22 | 3 | 23 | |
| Brazil | 200 | 137 | 208 | 148 | (8) | (11) | 63 | |
|
|
| 889 | 772 | 1,011 | 947 | (122) | (175) | 117 |
Other | 215 | 272 | 153 | 203 | 62 | 69 | (57) | ||
Total | 7,522 | 4,992 | 9,345 | 5,459 | (1,823) | (467) | 2,530 |
We compare actual generation levels against the long-term average to highlight the impact of an important factor that affects the variability of our business results. In the short-term, we recognize that hydrology and wind conditions will vary from one period to the next; over time however, we expect our facilities will continue to produce in line with their long-term averages, which have proven to be reliable indicators of performance.
Our risk of a generation shortfall in Brazil continues to be minimized by participation in a hydrological balancing pool administered by the government of Brazil. This program mitigates hydrology risk by assuring that all participants receive, at any particular point in time, an assured energy amount, irrespective of the actual volume of energy generated. The program reallocates energy, transferring surplus energy from those who generated an excess to those who generate less than their assured energy, up to the total generation within the pool. Periodically, low precipitation across the entire country’s system could result in a temporary reduction of generation available for sale. During these periods, we expect that a higher proportion of thermal generation would be needed to balance supply and demand in the country potentially leading to higher overall spot market prices.
Generation for the three months ended September 30, 2016 totaled 7,522 GWh, below the long-term average of 9,345 GWh and an increase of 2,530 GWh compared to the prior year.
The hydroelectric portfolio generated 6,418 GWh, below the long-term average of 8,181 GWh and an increase of 2,470 GWh compared to the prior year. The contribution from the growth in the portfolio was
2,692 GWh. In our North American portfolio, generation at our existing facilities in the United States decreased by 461 GWh. This was due to a dry summer in the northeast, partially offset by an increase in generation at our Canadian facilities. We maintained high availability across our portfolio allowing us to optimize available water resources and actively manage our reservoirs. In our Brazilian portfolio, continued improvement in hydrology resulted in higher generation of 120 GWh.
The wind portfolio generated 889 GWh, below the long-term average of 1,011 GWh and an increase of 117 GWh compared to the same period of the prior year. Generation from our North American and Brazilian portfolios was higher than the same period of the prior year due to improved wind conditions. Generation from our European portfolio was above the long-term average and higher than the prior year generation.
See “Generation and Financial Review by Segments for Three Months Ended September 30, 2016” for the actual and long-term average generation for the three months ended September 30 on a proportionate basis.
The following table reflects Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations, and provides a reconciliation to net (loss) income for the three months ended September 30:
(MILLIONS, EXCEPT AS NOTED) |
| 2016 |
| 2015 | |||
Revenues | $ | 580 | $ | 337 | |||
Other income(1)(2) |
| 23 |
| 83 | |||
Direct operating costs |
| (275) |
| (142) | |||
Share of earnings from equity-accounted investments |
| 1 |
| 3 | |||
Management service costs |
| (16) |
| (11) | |||
Interest expense – borrowings |
| (159) |
| (107) | |||
Unrealized financial instruments loss |
| (4) |
| (1) | |||
Depreciation |
| (210) |
| (153) | |||
Other |
| 6 |
| (1) | |||
Income tax (expense) recovery |
|
|
|
| |||
| Current |
| (8) |
| (7) | ||
| Deferred |
| 43 |
| 26 | ||
|
|
|
|
| 35 |
| 19 |
Net (loss) income |
| (19) |
| 27 | |||
Share of non-cash loss from equity-accounted investments |
| 3 |
| 2 | |||
Unrealized financial instruments loss |
| 4 |
| 1 | |||
Depreciation |
| 210 |
| 153 | |||
Other |
| (6) |
| 1 | |||
Deferred income tax recovery |
| (43) |
| (26) | |||
Cash portion of non-controlling interests |
|
|
|
| |||
| Participating non-controlling interests - in operating subsidiaries(1) |
| (65) |
| (71) | ||
| Preferred equity |
| (6) |
| (7) | ||
Distributions to preferred limited partners |
| (5) |
| - | |||
Adjusted sustaining capital expenditures(3) |
| (17) |
| (15) | |||
Adjusted Funds From Operations(4) |
| 56 |
| 65 | |||
Adjusted sustaining capital expenditures(3) |
| 17 |
| 15 | |||
Funds From Operations(4) |
| 73 |
| 80 | |||
Management service costs |
| 16 |
| 11 | |||
Interest expense – borrowings |
| 159 |
| 107 | |||
Current income taxes |
| 8 |
| 7 | |||
Cash portion of non-controlling interests |
| 71 |
| 37 | |||
Distributions to preferred limited partners |
| 5 |
| - | |||
Adjusted EBITDA(4) | $ | 332 | $ | 242 | |||
|
|
|
|
|
|
|
|
Net loss attributable to limited partners' equity | $ | (18) | $ | (9) | |||
|
|
|
|
|
|
|
|
Basic and diluted loss per LP unit(5) | $ | (0.12) | $ | (0.07) |
(1) In 2015, the sale of the 102 MW wind facility in California resulted in a gain of $53 million. Brookfield Renewable’s share of the gain was $12 million, representing the 22% interest in the facility, and is net of the cash portion of non-controlling interests.
(2) In 2015, concession agreements relating to two Brazilian hydroelectric facilities expired. Brookfield Renewable elected not to renew these agreements in exchange for compensation of $17 million.
(3) Based on long-term sustaining capital expenditure plans.
(4) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures” and “Generation and Financial Review by Segments for the Three Months Ended September 30, 2016”.
(5) Weighted average LP Units outstanding during the period totaled 166.7 million (2015: 143.3 million).
Revenues totaling $580 million represent an increase of $243 million.
In our hydroelectric portfolio, the decrease in revenues resulting from the lower generation totaled $7 million. Relatively lower power prices also impacted revenues by $7 million.
In our wind portfolio, stronger generation across the majority of our wind assets contributed $11 million to revenues.
The depreciation of the U.S. dollar, compared to same period of the previous year contributed $6 million in revenues. This also affected operating and borrowing costs and after taking into account the effect of our ongoing foreign currency hedging program, had a net impact on Funds From Operations of $2 million.
The recent growth across our portfolio contributed revenues of $220 million.
Our hydroelectric and Co-gen assets in Ontario benefited from a settlement pertaining to the price escalator for power sold under power purchase agreements which contributed $20 million to revenues.
The average total revenue per MWh after adjusting for the above settlement was $74, an increase of $6 per MWh, reflecting the increase in generation from assets with higher relative pricing and growth in the portfolio.
Direct operating costs totaling $275 million represent an increase of $133 million which was primarily attributable to the growth in our portfolio.
Interest expense totaling $159 million represent an increase of $52 million which was largely attributable to the growth in our portfolio and the recent issuance of medium-term notes.
Management service costs totaling $16 million represent an increase of $5 million which was primarily attributable to the growth in capitalization from the recent issuance of LP Units, and the increase in the market value of our LP Units.
The cash portion of non-controlling interests totals $71 million of which $36 million was attributable to the recent growth in our portfolio. The same period of the prior year included $41 million relating to the gain on sale of the 102 MW wind facility sold in the third quarter of 2015.
Funds From Operations totaling $73 million represent a decrease of $7 million attributable to the above variances.
The net loss totaling $19 million represents a decrease of $46 million, over the same period of the prior year, primarily attributable to the increase in depreciation on our property, plant and equipment coming from the recent growth in our portfolio.
SEGMENTED DISCLOSURES
Segmented information is prepared on the same basis that Brookfield Renewable’s CODM manages the business, evaluates financial results, and makes key operating decisions. See Note 18 - Segmented information in our unaudited interim consolidated financial statements.
HYDROELECTRIC
The following table reflects the results of our operations for the three months ended September 30:
(MILLIONS, EXCEPT AS NOTED) | 2016 | ||||||||||||
|
| North America |
|
|
|
|
| ||||||
| United States | Canada | Total | Colombia | Brazil | Total | |||||||
Generation (GWh) – LTA |
| 2,280 |
| 1,216 |
| 3,496 |
| 3,571 |
| 1,114 |
| 8,181 | |
Generation (GWh) – actual |
| 1,733 |
| 1,071 |
| 2,804 |
| 2,554 |
| 1,060 |
| 6,418 | |
Revenues | $ | 142 | $ | 63 | $ | 205 | $ | 206 | $ | 60 | $ | 471 | |
Adjusted EBITDA(1) |
| 67 |
| 45 |
| 112 |
| 90 |
| 45 |
| 247 | |
Funds From Operations(1) | $ | 14 | $ | 28 | $ | 42 | $ | 12 | $ | 28 | $ | 82 | |
(MILLIONS, EXCEPT AS NOTED) | 2015 | ||||||||||||
|
| North America |
|
|
|
|
| ||||||
| United States | Canada | Total | Colombia | Brazil | Total | |||||||
Generation (GWh) – LTA |
| 2,114 |
| 1,162 |
| 3,276 |
| N/A |
| 1,033 |
| 4,309 | |
Generation (GWh) – actual |
| 2,117 |
| 952 |
| 3,069 |
| N/A |
| 879 |
| 3,948 | |
Revenues | $ | 153 | $ | 55 | $ | 208 | $ | N/A | $ | 49 | $ | 257 | |
Adjusted EBITDA(1) |
| 89 |
| 43 |
| 132 |
| N/A |
| 57 |
| 189 | |
Funds From Operations(1) | $ | 29 | $ | 29 | $ | 58 | $ | N/A | $ | 42 | $ | 100 | |
(1) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures”, and “Generation and Financial Review by Segments for the Three Months Ended September 30, 2016”.
North America
Generation from the portfolio was 2,804 GWh, below the long-term average of 3,496 GWh and lower than prior year generation of 3,069 GWh. We took advantage of the low hydrology and advanced our scheduled capital expenditure and major maintenance programs.
Revenues totaling $205 million represent a decrease of $3 million. Funds From Operations totaling $42 millionrepresent a decrease of $16 million.
United States
Generation from the portfolio was 1,733 GWh, below the long-term average of 2,280 GWh and lower than prior year generation of 2,117 GWh due to below average inflows across the portfolio. The recently acquired portfolio in Pennsylvania contributed 77 GWh.
Revenues totaling $142 million represent a decrease of $11 million. The decrease in generation and a relatively lower power price environment in the northeastern United States impacted revenues by $18 million and $2 million, respectively. The recent growth in our portfolio contributed $9 million to revenues and $1 million in Funds From Operations.
Funds From Operations totaling $14 million represent a decrease of $15 million due primarily to lower generation.
Canada
Generation from the portfolio was 1,071 GWh, below the long-term average of 1,216 GWh and higher than prior year generation of 952 GWh. Relatively stronger inflows during the quarter were used to replenish reservoirs positioning us well for the fourth quarter.
Revenues totaling $63 million represent an increase of $8 million. Stronger generation and proceeds from a settlement pertaining to the interpretation of the price escalator for power sold under power purchase agreements contributed $9 million to revenues.
Funds From Operations totaling $28 million represent a decrease of $1 million. In the same period of the prior year we benefited $7 million from our foreign currency hedging program.
Colombia
Generation from the portfolio was 2,554 GWh, below the long-term average of 3,571 GWh, as a result of below average inflows which were consistent with our expectations. Despite the low hydrology, we have maintained our reservoir levels to benefit from higher anticipated power prices in the fourth quarter.
Revenues and Funds From Operations totaled $206 million and $12 million, respectively.
Brazil
Generation from the portfolio was 1,060 GWh, below the long-term average of 1,114 GWh and higher than prior year generation of 879 GWh. Hydrology continued to improve this quarter and generation from our facilities increased by 120 GWh compared to the prior year. The assets acquired in the last twelve months generated 61 GWh.
Revenues totaling $60 million represent an increase of $11 million. Increased generation was partially offset by reduced power prices in the short-term market resulting in a net contribution of $2 million to revenues. The recent growth in our portfolio and the depreciation of the U.S. dollar contributed $4 million and $5 million, respectively.
Funds From Operations totaling $28 million represent a decrease of $14 million. In the same period of the previous year we benefited from $17 million in compensation related to our election to not renew expired concession agreements for two Brazilian facilities.
WIND
The following table reflects the results of our operations for the three months ended September 30:
(MILLIONS, EXCEPT AS NOTED) | 2016 | |||||||||||
| North America |
|
|
|
|
| ||||||
| United States | Canada | Total | Europe | Brazil | Total | ||||||
Generation (GWh) – LTA |
| 269 |
| 238 |
| 507 |
| 296 |
| 208 |
| 1,011 |
Generation (GWh) – actual |
| 228 |
| 143 |
| 371 |
| 318 |
| 200 |
| 889 |
Revenues | $ | 26 | $ | 16 | $ | 42 | $ | 30 | $ | 11 | $ | 83 |
Adjusted EBITDA(1) |
| 17 |
| 12 |
| 29 |
| 16 |
| 10 |
| 55 |
Funds From Operations(1) | $ | 6 | $ | 5 | $ | 11 | $ | 4 | $ | 3 | $ | 18 |
(MILLIONS, EXCEPT AS NOTED) | 2015 | |||||||||||
| North America |
|
|
|
|
| ||||||
| United States | Canada | Total | Europe | Brazil | Total | ||||||
Generation (GWh) – LTA |
| 269 |
| 238 |
| 507 |
| 292 |
| 148 |
| 947 |
Generation (GWh) – actual |
| 185 |
| 155 |
| 340 |
| 295 |
| 137 |
| 772 |
Revenues | $ | 23 | $ | 16 | $ | 39 | $ | 25 | $ | 6 | $ | 70 |
Adjusted EBITDA(1) |
| 26 |
| 10 |
| 36 |
| 15 |
| 5 |
| 56 |
Funds From Operations(1) | $ | 15 | $ | 3 | $ | 18 | $ | 3 | $ | 1 | $ | 22 |
(1) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures”, and “Generation and Financial Review by Segments for the Three Months Ended September 30, 2016”.
North America
Generation from the portfolio was 371 GWh, below the long-term average of 507 GWh and higher than prior year generation of 340 GWh.
Revenues totaling $42 million represent an increase of $3 million. Funds From Operations totaling $11 million represent a decrease of $7 million.
United States
Generation from the portfolio of 228 GWh was below the long-term average of 269 GWh and higher than the prior year generation of 185 GWh due to improved wind conditions.
Revenues totaling $26 million represent an increase of $3 million attributable to stronger generation which was partially offset by relatively lower prices.
Funds from Operations totaling $6 million represent a decrease of $9 million. In the same period of the previous year we benefited $12 million from our share of the gain on the sale of the 102 MW wind facility in California.
Canada
Generation from the portfolio was 143 GWh, below the long-term average of 238 GWh and lower than the prior year generation of 155 GWh.
Revenues totaling $16 million were consistent with the prior year. The increase in curtailment revenue was offset by lower generation compared to the same period of the prior year.
Funds From Operations totaling $5 million represent an increase of $2 million.
Europe
Generation of 318 GWh was above the long-term average of 296 GWh, and prior year generation of 295 GWh. The contribution from the wind facility commissioned in this quarter was 7 GWh.
Revenues totaling $30 million represent an increase of $5 million. The increase in generation and the recent growth in our portfolio contributed $3 million and $1 million, respectively, to revenues.
Funds From Operations totaling $4 million represent an increase of $1 million.
Brazil
Generation of 200 GWh from the portfolio was in line with the long-term average of 208 GWh and higher than prior year generation of 137 GWh due to improved wind conditions.
Revenues totaling $11 million represent an increase of $5 million primarily attributable to stronger generation.
Funds From Operations totaling $3 million represent an increase of $2 million.
GENERATION AND FINANCIAL REVIEW FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
The following table reflects the actual and long-term average generation for the nine months ended September 30:
|
|
|
|
|
|
| Variance of Results | ||
|
|
|
|
|
|
|
|
| Actual vs. |
| Actual Generation | LTA Generation | Actual vs. LTA | Prior Year | |||||
GENERATION (GWh) | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 |
| ||
Hydroelectric |
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
| |
|
| United States | 7,845 | 7,582 | 9,080 | 8,566 | (1,235) | (984) | 263 |
|
| Canada | 4,149 | 3,792 | 3,956 | 3,971 | 193 | (179) | 357 |
|
|
| 11,994 | 11,374 | 13,036 | 12,537 | (1,042) | (1,163) | 620 |
| Colombia | 6,966 | - | 9,333 | - | (2,367) | - | 6,966 | |
| Brazil | 3,168 | 2,451 | 3,455 | 2,976 | (287) | (525) | 717 | |
|
|
| 22,128 | 13,825 | 25,824 | 15,513 | (3,696) | (1,688) | 8,303 |
Wind |
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
| |
|
| United States | 732 | 746 | 894 | 1,048 | (162) | (302) | (14) |
|
| Canada | 649 | 671 | 854 | 854 | (205) | (183) | (22) |
|
|
| 1,381 | 1,417 | 1,748 | 1,902 | (367) | (485) | (36) |
| Europe | 1,067 | 1,072 | 1,073 | 1,050 | (6) | 22 | (5) | |
| Brazil | 462 | 322 | 390 | 294 | 72 | 28 | 140 | |
|
|
| 2,910 | 2,811 | 3,211 | 3,246 | (301) | (435) | 99 |
Other | 305 | 579 | 305 | 415 | - | 164 | (274) | ||
Total | 25,343 | 17,215 | 29,340 | 19,174 | (3,997) | (1,959) | 8,128 |
Generation during the nine months ended September 30, 2016 totaled 25,343 GWh, below the long-term average of 29,340 GWh and an increase of 8,128 GWh compared to the prior year.
The hydroelectric portfolio generated 22,128 GWh, below the long-term average of 25,824 GWh and an increase of 8,303 GWh compared to the prior year. In North America, hydroelectric generation increased from the prior year due to relatively higher inflows. In Brazil, our hydroelectric portfolio experienced a return to long-term average and generation increased from the same period of the prior year. The contribution from the recent growth in our portfolio and incremental generation from a full period’s contribution from assets acquired last year was 7,679 GWh.
The wind portfolio generated 2,910 GWh, below the long term average of 3,211 GWh and higher than prior year generation of 2,811 GWh. The North American wind portfolio generated in line with last year but was still below long-term average. The European wind portfolio continued to generate in line with long-term average and consistent with the prior year. In Brazil, generation in our wind portfolio was above the long-term average and the prior year generation. The incremental generation from a full period’s contribution from assets acquired last year was 113 GWh.
See “Generation and Financial Review by Segments for Nine Months Ended September 30, 2016” for the actual and long-term average generation for the nine months ended September 30 on a proportionate basis.
The following table reflects Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations, and provides a reconciliation to net income for the nine months ended September 30:
(MILLIONS, EXCEPT AS NOTED) |
| 2016 |
| 2015 | |||
Revenues | $ | 1,881 | $ | 1,236 | |||
Other income(1)(2) |
| 55 |
| 116 | |||
Direct operating costs |
| (780) |
| (410) | |||
Share of earnings from equity-accounted investments |
| 1 |
| 10 | |||
Management service costs |
| (46) |
| (38) | |||
Interest expense – borrowings |
| (447) |
| (326) | |||
Unrealized financial instruments loss |
| (6) |
| (9) | |||
Depreciation |
| (593) |
| (472) | |||
Other |
| (6) |
| (15) | |||
Income tax (expense) recovery |
|
|
|
| |||
| Current |
| (20) |
| (17) | ||
| Deferred |
| 2 |
| 38 | ||
|
|
|
|
| (18) |
| 21 |
Net income |
| 41 |
| 113 | |||
Share of non-cash loss from equity-accounted investments |
| 7 |
| 8 | |||
Unrealized financial instruments loss |
| 6 |
| 9 | |||
Depreciation |
| 593 |
| 472 | |||
Other |
| 6 |
| 15 | |||
Deferred income tax expense |
| (2) |
| (38) | |||
Cash portion of non-controlling interests |
|
|
|
| |||
| Participating non-controlling interests - in operating subsidiaries(1) |
| (256) |
| (177) | ||
| Preferred equity |
| (19) |
| (23) | ||
Distributions to preferred limited partners |
| (11) |
| - | |||
Adjusted sustaining capital expenditures(3) |
| (50) |
| (45) | |||
Adjusted Funds From Operations(4) |
| 315 |
| 334 | |||
Adjusted sustaining capital expenditures(3) |
| 50 |
| 45 | |||
Funds From Operations (4) |
| 365 |
| 379 | |||
Management service costs |
| 46 |
| 38 | |||
Interest expense – borrowings |
| 447 |
| 326 | |||
Current income taxes |
| 20 |
| 17 | |||
Cash portion of non-controlling interests |
| 275 |
| 159 | |||
Distributions to preferred limited partners |
| 11 |
| - | |||
Adjusted EBITDA (4) | $ | 1,164 | $ | 919 | |||
|
|
|
|
|
|
|
|
Net (loss) income attributable to limited partners' equity | $ | (10) | $ | 15 | |||
|
|
|
|
|
|
|
|
Basic and diluted (loss) earnings per LP unit(5) | $ | (0.07) | $ | 0.10 |
(1) In 2015, the sale of the 102 MW wind facility in California resulted in a gain of $53 million. Brookfield Renewable’s share of the gain was $12 million, representing the 22% interest in the facility, and is net of the cash portion of non-controlling interests.
(2) In 2015, concession agreements relating to two Brazilian hydroelectric facilities expired. Brookfield Renewable elected not to renew these agreements in exchange for compensation of $17 million.
(3) Based on long-term sustaining capital expenditure plans.
(4) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures” and “Generation and Financial Review by Segments for the Nine Months Ended September 30, 2016”.
(5) Weighted average LP Units outstanding during the period totaled 152.9 million (2015: 143.4 million).
Revenues totaling $1,881 million represent an increase of $645 million.
In our hydroelectric portfolio, the increase in generation contributed $91 million to revenues. Increased capacity pricing, ancillary revenues, and annual escalations in our power purchase agreements were offset by relatively lower power pricing in the northeastern United States and Brazil resulting in a net impact of $69 million.
In our wind portfolio, increased contributions from annual escalations in our power purchase agreements, curtailment revenues and stronger generation amounted to $22 million.
The appreciation of the U.S. dollar, compared to same period of the prior year, resulted in a $40 million impact on revenues. This also affected operating and borrowing costs and after taking into account the effect of our ongoing foreign currency hedging program, reduced the net impact on Funds From Operations to $31 million.
The recent growth across our portfolio contributed revenues of $646 million.
The average total revenue per MWh was $73, an increase of $1 per MWh over the same period of the prior year. The contributions from our recently acquired assets with relatively higher revenue per MWh were partially offset by the increase in generation from assets with lower relative pricing and the appreciation of the U.S. dollar which impacted our revenues denominated in Canadian dollars, Euros and the Brazilian Real.
Direct operating costs totaling $780 million represent an increase of $370 million. The growth in our portfolio contributed $356 million.
Interest expense totaling $447 million represents an increase of $121 million. The contribution from the growth in our portfolio was $122 million.
Management service costs totaling $46 million represent an increase of $8 million, which was attributable to the growth of our capital base.
The cash portion of non-controlling interests totaling $275 million includes a $131 million contribution from the recent growth in our portfolio. The same period of the prior year included $45 million relating to the 102 MW wind facility sold in the third quarter of 2015.
Funds From Operations totaling $365 million represent a decrease of $14 million attributable to the above variances.
Net income totaling $41 million represents a decrease of $72 million over the same period of the prior year.
SEGMENTED DISCLOSURES
HYDROELECTRIC
The following table reflects the results of our hydroelectric operations for the nine months ended September 30:
(MILLIONS, EXCEPT AS NOTED) | 2016 | ||||||||||||
|
| North America |
|
|
|
|
| ||||||
| United States | Canada | Total | Colombia |
| Brazil | Total | ||||||
Generation (GWh) – LTA |
| 9,080 |
| 3,956 |
| 13,036 |
| 9,333 |
| 3,455 |
| 25,824 | |
Generation (GWh) – actual |
| 7,845 |
| 4,149 |
| 11,994 |
| 6,966 |
| 3,168 |
| 22,128 | |
Revenues | $ | 559 | $ | 248 | $ | 807 | $ | 601 | $ | 158 | $ | 1,566 | |
Adjusted EBITDA(1) |
| 352 |
| 216 |
| 568 |
| 272 |
| 116 |
| 956 | |
Funds From Operations(1) | $ | 156 | $ | 167 | $ | 323 | $ | 33 | $ | 71 | $ | 427 | |
(MILLIONS, EXCEPT AS NOTED) | 2015 | ||||||||||||
|
| North America |
|
|
|
| |||||||
| United States | Canada | Total | Colombia | Brazil | Total | |||||||
Generation (GWh) – LTA |
| 8,566 |
| 3,971 |
| 12,537 |
| N/A |
| 2,976 |
| 15,513 | |
Generation (GWh) – actual |
| 7,582 |
| 3,792 |
| 11,374 |
| N/A |
| 2,451 |
| 13,825 | |
Revenues | $ | 546 | $ | 245 | $ | 791 | $ | N/A | $ | 155 | $ | 946 | |
Adjusted EBITDA(1) |
| 365 |
| 214 |
| 579 |
| N/A |
| 134 |
| 713 | |
Funds From Operations(1) | $ | 165 | $ | 165 | $ | 330 | $ | N/A | $ | 97 | $ | 427 | |
(1) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures”, and “Generation and Financial Review by Segments for the Nine Months Ended September 30, 2016”.
North America
Generation from the portfolio was 11,994 GWh, below the long-term average of 13,036 GWh and higher than prior year generation of 11,374 GWh. The impact of strong generation in the first quarter was partially offset by below average inflows in the second and the third quarter of this year.
Revenues totaling $807 million represent an increase of $16 million. Funds From Operations totaling $323 million represent a decrease of $7 million.
United States
Generation from the portfolio was 7,845 GWh, below the long-term average of 9,080 GWh and higher than prior year generation of 7,582 GWh due primarily to the contribution from the recently acquired portfolio in Pennsylvania of 310 GWh.
Revenues totaling $559 million represent an increase of $13 million. Relatively lower power prices in the northeastern United States were partially offset by higher capacity pricing and increased ancillary services resulting in a net impact of $41 million. The increase in generation and the recent growth in our portfolio contributed $34 million and $19 million, respectively, to revenues.
The decrease in performance from equity-accounted investment amounted to $12 million.
Funds From Operations totaling $156 million represent a decrease of $9 million.
Canada
Generation from the portfolio was 4,149 GWh, above the long-term average of 3,956 GWh and also higher than prior year generation of 3,792 GWh primarily due to above average inflows in our Quebec portfolio.
Revenues totaling $248 million represent an increase of $3 million. Stronger generation contributed $18 million to revenues. An increase in ancillary services and price escalators inherent in the power purchase agreements combined with a settlement pertaining to the interpretation of the price escalator for power sold under power purchase agreements contributed $6 million to revenues. The appreciation of the U.S. dollar impacted revenues by $21 million, however, operating and borrowing costs were also affected resulting in a net decrease in Funds From Operations of $17 million.
Funds From Operations totaling $167 million represent an increase of $2 million.
Colombia
Generation from the portfolio was 6,966 GWh, below the long-term average of 9,333 GWh due to below average inflows. We maintained high availability across the portfolio and continue to actively manage our reservoirs.
Revenues and Funds From Operations totaled $601 million and $33 million, respectively.
Brazil
Generation from the portfolio was 3,168 GWh, below the long-term average of 3,455 GWh and higher than prior year generation of 2,451 GWh. Hydrology continued to improve in 2016 resulting in an increase of 314 GWh. The recent growth in our portfolio and incremental generation from a full period’s contribution from assets acquired last year was 403 GWh.
Revenues totaling $158 million represent an increase of $3 million. Revenues from stronger generation were partially offset by relatively lower power prices in the short-term market which resulted in a net contribution of $8 million. The growth in our portfolio contributed $20 million to revenues. In the same period of the prior year we benefited from a $10 million receipt related to the settlement of matters resulting from the delayed completion of a hydroelectric facility. The appreciation of the U.S. dollar impacted revenues by $15 million, however, operating and borrowing costs were also affected, resulting in a net impact to Funds From Operations of $6 million.
For the same period of the prior year, included in other income was $17 million relating to the compensation received in exchange for electing not to renew expired concession agreements for two hydroelectric facilities.
Funds From Operations totaling $71 million represent a decrease of $26 million.
WIND
The following table reflects the results of our wind operations for the nine months ended September 30:
(MILLIONS, EXCEPT AS NOTED) | 2016 | |||||||||||
| North America |
|
|
|
|
| ||||||
| United States | Canada | Total | Europe | Brazil | Total | ||||||
Generation (GWh) – LTA |
| 894 |
| 854 |
| 1,748 |
| 1,073 |
| 390 |
| 3,211 |
Generation (GWh) – actual |
| 732 |
| 649 |
| 1,381 |
| 1,067 |
| 462 |
| 2,910 |
Revenues | $ | 86 | $ | 68 | $ | 154 | $ | 101 | $ | 24 | $ | 279 |
Adjusted EBITDA(1) |
| 60 |
| 55 |
| 115 |
| 61 |
| 21 |
| 197 |
Funds From Operations(1) | $ | 20 | $ | 35 | $ | 55 | $ | 15 | $ | 4 | $ | 74 |
(MILLIONS, EXCEPT AS NOTED) | 2015 | |||||||||||
| North America |
|
|
|
|
| ||||||
| United States | Canada | Total | Europe | Brazil | Total | ||||||
Generation (GWh) – LTA |
| 1,048 |
| 854 |
| 1,902 |
| 1,050 |
| 294 |
| 3,246 |
Generation (GWh) – actual |
| 746 |
| 671 |
| 1,417 |
| 1,072 |
| 322 |
| 2,811 |
Revenues | $ | 82 | $ | 72 | $ | 154 | $ | 93 | $ | 16 | $ | 263 |
Adjusted EBITDA(1) |
| 65 |
| 57 |
| 122 |
| 70 |
| 15 |
| 207 |
Funds From Operations(1) | $ | 20 | $ | 34 | $ | 54 | $ | 23 | $ | 4 | $ | 81 |
(1) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures”, and “Generation and Financial Review by Segments for the Nine Months Ended September 30, 2016”.
North America
Generation from the portfolio was 1,381 GWh, below the long-term average of 1,748 GWh and in line with prior year generation of 1,417 GWh.
Revenues totaling $154 million are consistent with the same period of the previous year. Funds From Operations totaling $55 million represent an increase of $1 million.
United States
Generation from the portfolio of 732 GWh was below the long-term average of 894 GWh but ahead of the prior year generation of 621 GWh primarily due to stronger wind conditions in California. The 102 MW wind facility in California, which was sold in the third quarter of 2015, had contributed 125 GWh in the same period of the prior year.
Revenues totaling $86 million represent an increase of $4 million. Revenues from stronger generation contributed $13 million. Proceeds from a wake impact agreement with neighboring wind facilities contributed $6 million to revenues. The 102 MW wind facility in California which was sold at the beginning of the third quarter of 2015 had contributed $13 million.
Funds From Operations totaling $20 million are consistent with the same period of the previous year.
Canada
Generation from the portfolio of 649 GWh was below the long-term average of 854 GWh and slightly lower than the prior year generation of 671 GWh.
Revenues totaling $68 million represent a decrease of $4 million. Revenues from an increase in ancillary services and price escalators inherent in the power purchase agreements were offset by lower
generation. The appreciation of the U.S. dollar impacted revenues by $4 million, however, operating and borrowing costs were also affected resulting in a net decrease in Funds From Operations of $2 million.
Funds From Operations totaling $35 million represent an increase of $1 million.
Europe
Generation from the portfolio of 1,067 GWh was in line with the long-term average of 1,073 GWh and prior year generation of 1,072 GWh. The increase attributable to strong wind conditions in the first and third quarter of this year were offset by milder weather conditions experienced in the second quarter of this year. The contribution from the wind facility commissioned during the third quarter was 7 GWh.
Revenues totaling $101 million represent an increase of $8 million attributable to the wind facility commissioned during the third quarter and stronger generation in the first and third quarters.
Funds From Operations totaling $15 million represent a decrease of $8 million. The decrease is primarily attributable to foreign currency hedging, which contributed $8 million in the same period of the prior year.
Brazil
Generation from the portfolio of 462 GWh was above the long-term average of 390 GWh and the prior year generation of 322 GWh. The incremental generation from a full period’s contribution from assets acquired last year was 113 GWh.
Revenues totaling $24 million represent an increase of $8 million primarily due to stronger generation and the growth in our portfolio.
Funds From Operations totaling $4 million were consistent with the same period of the prior year.
Analysis Of Consolidated Financial Statements and Other Information
Property, Plant and Equipment
In accordance with IFRS, Brookfield Renewable has elected to revalue its property, plant and equipment at a minimum on an annual basis, as at December 31st of each year. Substantially all of Brookfield Renewable’s property, plant and equipment, are carried at fair value as opposed to historical cost, using a 20-year discounted cash flow model. This model incorporates future cash flows from long-term power purchase agreements that are in place where it is determined that the power purchase agreements are linked specifically to the related power generating assets. The model also includes estimates of future electricity prices, anticipated long-term average generation, estimates of operating and capital expenditures, and assumptions about future inflation rates and discount rates by geographical location. For power generating assets acquired through business combinations during the year, Brookfield Renewable initially measures the assets at fair value consistent with the policy described in Note 2(l) – Business combinations in our December 31, 2015 audited consolidated financial statements. Accordingly, in the year of acquisition, power generating assets are not revalued at year-end unless there is an indication that assets are impaired.
Property, plant and equipment, at fair value, totaled $25.4 billion as at September 30, 2016 as compared to $18.4 billion as at December 31, 2015. During the nine months ended September 30, 2016, the investment in Isagen, the acquisition of a 51 MW hydroelectric portfolio in Brazil, the acquisition of a 296 MW hydroelectric portfolio in Pennsylvania and the acquisition of a 19 MW wind development project in Ireland totaled $5,722 million reflecting the preliminary purchase price allocations at fair values. During the nine months ended September 30, 2016, sufficient information regarding two wind development projects in Ireland became available to allow us to determine fair value using the discounted cash flow method. Accordingly, work in progress associated with these projects was revalued resulting in an increase in fair value of $54 million. The development and construction of power generating assets totaled $249 million. Property, plant and equipment were positively impacted by foreign currency changes related to the weakening of the U.S. dollar in the amount of $1,631 million. We also recognized depreciation expense of $593 million which is significantly higher than what we are required to reinvest in the business as sustaining capital expenditures.
Fair value of property, plant and equipment can vary with discount and terminal capitalization rates. Excluding power generating assets acquired during the year ended December 31, 2015, the following table summarizes the impact of a change in discount rates, electricity prices and terminal capitalization rates on the fair value of property, plant and equipment as at December 31:
(BILLIONS) |
| 2015 |
| 2014 | |
50 bps increase in discount rates | $ | (1.3) | $ | (1.3) | |
50 bps decrease in discount rates |
| 1.6 |
| 1.5 | |
|
|
|
|
| |
5% increase in future electricity prices |
| 0.6 |
| 0.5 | |
5% decrease in future electricity prices |
| (0.6) |
| (0.5) | |
|
|
|
|
|
|
50 bps increase in terminal capitalization rate(1) |
| (0.4) |
| (0.3) | |
50 bps decrease in terminal capitalization rate(1) |
| 0.4 |
| 0.4 | |
(1) The terminal capitalization rate applies only to hydroelectric assets in North America.
Terminal values are included in the valuation of hydroelectric assets in North America. For the hydroelectric assets in Brazil, cash flows have been included based on the duration of the authorization or useful life of the assets without consideration of potential renewal value. The weighted-average remaining duration of the authorization or useful life of the Brazilian assets at December 31, 2015, was 18 years (2014: 15 years). Consequently, there is no terminal value attributed to the hydroelectric assets in Brazil. If an additional 20 years of cash flows were included in Brazil, the fair value of property, plant and equipment would increase by approximately $1 billion. See Note 12 - Property, plant and equipment, at fair value in our December 31, 2015 audited consolidated financial statements.
liquidity and capital Resources
Capitalization
A key element of our financing strategy is to raise the majority of our debt in the form of asset-specific, non-recourse borrowings at our subsidiaries on an investment-grade basis. As at September 30, 2016, long-term indebtedness increased from December 31, 2015 as a result of portfolio growth and the relative strengthening of our local currency denominated debt against the U.S. dollar. The debt to total capitalization ratio remained unchanged from December 31, 2015.
The following table summarizes the total capitalization and debt to total capitalization using book values as at September 30, 2016:
|
| Sep 30 | Dec 31 | ||
(MILLIONS, EXCEPT AS NOTED) |
| 2016 |
| 2015 | |
Credit facilities(1) | $ | 446 | $ | 368 | |
Corporate borrowings(2) |
| 1,822 |
| 1,368 | |
Subsidiary borrowings(3) |
| 8,137 |
| 5,602 | |
Long-term indebtedness |
| 10,405 |
| 7,338 | |
Deferred income tax liabilities, net of deferred income tax assets |
| 3,761 |
| 2,538 | |
Equity |
| 12,336 |
| 8,763 | |
Total capitalization | $ | 26,502 | $ | 18,639 | |
Debt to total capitalization |
| 39% |
| 39% |
(1) Unsecured corporate credit facilities guaranteed by Brookfield Renewable.
(2) Amounts are unsecured and guaranteed by Brookfield Renewable.
(3) Asset-specific, non-recourse borrowings secured against the assets of certain Brookfield Renewable subsidiaries.
During the nine months ended September 30, 2016 we completed the following financings:
Credit facilities
In June 2016, we increased the available amount of our corporate credit facilities from $1,560 to $1,690 million and extended the maturity to June 30, 2021.
Corporate borrowings
In August 2016, we issued C$500 million ($383 million) of medium-term corporate notes, maturing in January 2027 at a fixed rate of 3.63%.
Subsidiary borrowings
In January 2016, we and our institutional partners secured non-recourse financing in the amount of $750 million with respect to the acquisition of Isagen shares. The $750 million of non-recourse borrowings is comprised of both U.S. dollar and COP term loans and a U.S. dollar revolving credit facility. The U.S. dollar loans bear an interest rate of London Interbank Offered Rate (“LIBOR”) plus a margin of 2.50% and the COP loans bear an interest rate of IBR plus 3.90%. All term loans mature in January 2021 while the revolving credit facility expires in July 2019 (with extension rights). In addition, Isagen had corporate borrowings with principal balances totaling COP 3,850 billion ($1,143 million). These loans bear floating rate interest rates with a weighted-average interest rate of 11.44% and a weighted-average remaining term of approximately 9 years, as at the initial acquisition date. See “Acquisition of Isagen”.
In March 2016, we increased indebtedness associated with a 488 MW hydroelectric portfolio in Ontario through the issuance of C$150 million ($112 million) of bonds. The bonds bear interest at 3.41% and mature in November 2020.
In March 2016, we increased indebtedness associated with a 349 MW hydroelectric portfolio in Ontario through the issuance of C$50 million ($38 million) of bonds. The bonds bear interest at 3.24% and mature in June 2023.
In March 2016, we refinanced the loan associated with our 123 MW wind portfolio in Portugal by securing €88 million ($98 million) of long-term debt, a €5 million ($6 million) working capital facility and a €7 million ($8 million) debt reserve facility and simultaneously repaid existing indebtedness of €70 million ($78 million). The long-term debt currently bears interest at the Euro Interbank Offered Rate plus a margin of 2.75%.
In April 2016, concurrent with the closing of the 296 MW hydroelectric portfolio in Pennsylvania, we secured a $315 million financing. The debt currently bears interest at the U.S. LIBOR plus a margin of 1.50%.
In April 2016, Isagen successfully amended a COP 367 billion ($122 million) loan to extend its maturity to December 2025.
In May 2016, we refinanced a $190 million loan and $9 million letter of credit facility associated with our 377 MW hydroelectric portfolio in Tennessee and North Carolina. The loan and letter of credit facility currently bear interest at the U.S. LIBOR plus a margin of 2.75%.
In June 2016, we repaid $63 million against a $174 million note purchase agreement related to a 120 MW wind facility in California. Concurrently, we secured a 7-year, $43 million financing on the same asset, resulting in aggregate debt of $154 million. The new debt currently bears interest at U.S. LIBOR plus a margin of 2.75%.
In August 2016, we refinanced a $75 million loan associated with a portfolio of hydroelectric and wind facilities in the United States held through the Brookfield Americas Infrastructure fund. The loan currently bears interest at LIBOR plus 2.75% and matures in August 2019.
In August 2016, we refinanced indebtedness associated with a 75 MW hydroelectric portfolio in British Columbia through the issuance of C$80 million ($61 million) of bonds. The bonds bear interest at 4.45% and mature in August 2026.
In September 2016, Isagen issued COP 300 billion ($101 million) bonds and used part of the proceeds to repay COP 199 billion ($67 million) existing bonds maturing in the same month. The new bonds comprise of COP 202 billion ($68 million) at 8.19% fixed interest rate and September 2023 maturity, and COP 98 billion ($33 million) at the Colombian Consumer Price Index plus 3.78% interest rate and September 2028 maturity.
Available liquidity
We operate with sufficient liquidity to enable us to fund growth initiatives, capital expenditures, distributions, withstand sudden adverse changes in economic circumstances or short-term fluctuations in generation, and to finance the business on an investment-grade basis. Principal sources of liquidity are cash flows from operations, our credit facilities, and proceeds from the issuance of securities through public markets and private capital.
The following table summarizes the available liquidity:
|
| Sep 30 | Dec 31 | ||
(MILLIONS) | 2016 | 2015 | |||
Consolidated cash and cash equivalents | $ | 232 | $ | 63 | |
Less: cash and cash equivalents attributable to |
|
|
|
| |
| participating non-controlling interests in operating subsidiaries |
| (129) |
| (23) |
Brookfield Renewable's share of cash and cash equivalents |
| 103 |
| 40 | |
Credit facilities |
|
|
|
| |
| Authorized credit facilities |
| 1,890 |
| 1,760 |
| Draws on credit facilities(1) |
| (446) |
| (368) |
| Issued letters of credit |
| (240) |
| (218) |
Available portion of credit facilities |
| 1,204 |
| 1,174 | |
Available liquidity | $ | 1,307 | $ | 1,214 |
(1) Amounts are unsecured and revolving. Interest rate is at the LIBOR plus 1.20% (December 31, 2015: 1.20%).
Long-term debt and credit facilities
The following table summarizes our undiscounted principal repayments as at September 30, 2016:
(MILLIONS) | Balance of 2016 | 2017 | 2018 | 2019 | 2020 | Thereafter | Total | ||||||||||
Principal repayments |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
| Subsidiary borrowings(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| North America |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| United States | $ | 61 | $ | 778 | $ | 759 | $ | 130 | $ | 527 | $ | 1,200 | $ | 3,455 |
|
|
| Canada |
| 17 |
| 49 |
| 51 |
| 50 |
| 300 |
| 1,187 |
| 1,654 |
|
|
|
|
| 78 |
| 827 |
| 810 |
| 180 |
| 827 |
| 2,387 |
| 5,109 |
|
| Colombia |
| 7 |
| 82 |
| 96 |
| 296 |
| 99 |
| 1,453 |
| 2,033 | |
|
| Europe |
| 36 |
| 46 |
| 50 |
| 52 |
| 59 |
| 418 |
| 661 | |
|
| Brazil |
| 10 |
| 34 |
| 46 |
| 48 |
| 44 |
| 220 |
| 402 | |
|
|
|
|
| 131 |
| 989 |
| 1,002 |
| 576 |
| 1,029 |
| 4,478 |
| 8,205 |
| Corporate borrowings and |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| credit facilities(1) |
| 229 |
| - |
| 152 |
| - |
| 343 |
| 1,550 |
| 2,274 |
| Equity-accounted investments | - |
| 1 |
| 6 |
| 5 |
| 6 |
| 416 |
| 434 | |||
|
|
|
| $ | 360 | $ | 990 | $ | 1,160 | $ | 581 | $ | 1,378 | $ | 6,444 | $ | 10,913 |
(1) Subsidiary borrowings and corporate borrowings and credit facilities include $2 million and $76 million of unamortized premiums and deferred financing fees, respectively.
Subsidiary and corporate borrowings maturing in 2016 and 2017 are expected to be refinanced or repaid at or in advance of maturity. This includes a series of our medium-term corporate notes and subsidiary borrowings on our hydroelectric portfolio in New England and New York.
We remain focused on refinancing near-term facilities on acceptable terms and maintaining a manageable maturity ladder. We do not anticipate material issues in addressing our borrowings through 2020 on acceptable terms and will do so opportunistically based on the prevailing interest rate environment.
The overall maturity profile and average interest rates associated with our borrowings and credit facilities are as follows:
|
| Average term (years) | Average interest rate (%) | |||||
|
| Sep 30 |
| Dec 31 |
| Sep 30 |
| Dec 31 |
|
| 2016 |
| 2015 |
| 2016 |
| 2015 |
Corporate borrowings |
| 6.7 |
| 6.5 | 4.7 |
| 5.0 | |
Subsidiary borrowings(1) |
| 8.2 |
| 9.3 | 6.3 |
| 5.5 | |
Credit facilities |
| 4.8 |
| 4.5 | 1.8 |
| 1.4 |
(1) The average interest rate increased and the average term of subsidiary borrowings decreased from December 31, 2015 primarily due to the addition of non-recourse financing related to our Initial Investment in Isagen.
During the nine months ended September 30, 2016, we issued C$500 million ($383 million) of medium-term corporate notes maturing in January 2027, reducing our overall costs on corporate borrowings from 5.0% to 4.7% and also increasing the average term. Following repayment of our Series 6 notes (C$300 million) maturing on November 30, 2016, the weighted-average interest rate on the corporate borrowings will decrease to 4.5% while increasing the weighted-average term to 7.5 years.
CONTRACT PROFILE
We have a largely predictable revenue profile driven by both long-term power purchase agreements with a weighted-average remaining duration of 16 years (on a proportionate basis). We operate the business on a largely contracted basis to ensure a high degree of predictability in Funds From Operations. We maintain a long-term view that electricity prices and the demand for electricity from renewable sources will rise due to a growing level of acceptance around climate change and the legislated requirements in some areas to diversify away from fossil fuel based generation.
The following table sets out contracts over the next five years for generation output assuming long-term average:
FOR THE YEAR ENDED DECEMBER 31 | Balance of 2016 |
| 2017 |
| 2018 |
| 2019 |
| 2020 |
| ||||
Generation (GWh) |
|
|
|
|
|
|
|
|
|
|
| |||
Contracted(1) |
|
|
|
|
|
|
|
|
|
|
| |||
| Hydroelectric |
|
|
|
|
|
|
|
|
|
|
| ||
|
| North America |
|
|
|
|
|
|
|
|
|
|
| |
|
|
| United States(2) |
| 2,321 |
| 10,406 |
| 7,887 |
| 7,000 |
| 7,000 |
|
|
|
| Canada |
| 1,219 |
| 5,173 |
| 5,173 |
| 5,162 |
| 3,582 |
|
|
|
|
|
| 3,540 |
| 15,579 |
| 13,060 |
| 12,162 |
| 10,582 |
|
|
| Colombia |
| 2,954 |
| 10,544 |
| 7,405 |
| 5,113 |
| 2,106 |
| |
|
| Brazil |
| 1,018 |
| 3,904 |
| 3,606 |
| 3,439 |
| 3,172 |
| |
|
|
|
|
| 7,512 |
| 30,027 |
| 24,071 |
| 20,714 |
| 15,860 |
|
| Wind |
|
|
|
|
|
|
|
|
|
|
| ||
|
| North America |
|
|
|
|
|
|
|
|
|
|
| |
|
|
| United States |
| 189 |
| 977 |
| 977 |
| 977 |
| 977 |
|
|
|
| Canada |
| 343 |
| 1,197 |
| 1,197 |
| 1,197 |
| 1,197 |
|
|
|
|
|
| 532 |
| 2,174 |
| 2,174 |
| 2,174 |
| 2,174 |
|
|
| Europe |
| 423 |
| 1,440 |
| 1,440 |
| 1,440 |
| 1,303 |
| |
|
| Brazil |
| 131 |
| 560 |
| 560 |
| 560 |
| 560 |
| |
|
|
|
|
| 1,086 |
| 4,174 |
| 4,174 |
| 4,174 |
| 4,037 |
|
Other |
| 265 |
| 682 |
| 734 |
| 734 |
| 734 |
| |||
|
|
|
|
| 8,863 |
| 34,883 |
| 28,979 |
| 25,622 |
| 20,631 |
|
Uncontracted | 1,758 |
| 6,722 |
| 12,626 |
| 15,983 |
| 21,266 |
| ||||
Total long-term average | 10,621 |
| 41,605 |
| 41,605 |
| 41,605 |
| 41,897 |
| ||||
Long-term average on a proportionate basis(3) | 6,128 |
| 24,425 |
| 24,425 |
| 24,425 |
| 24,612 |
| ||||
|
| |||||||||||||
Contracted generation - as at September 30, 2016 | ||||||||||||||
% of total generation | 83 | % | 84 | % | 70 | % | 62 | % | 49 | % | ||||
% of total generation on a proportionate basis | 90 | % | 90 | % | 81 | % | 76 | % | 64 | % | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price per MWh - total generation | $ | 63 | $ | 62 | $ | 65 | $ | 68 | $ | 73 |
| |||
Price per MWh - total generation on a |
|
|
|
|
|
|
|
|
|
|
| |||
| proportionate basis |
| 66 |
| 66 |
| 68 |
| 69 |
| 72 |
|
(1) Assets under construction are included when long-term average and pricing details are available and the commercial operation date is established in a definitive construction contract.
(2) Includes generation of 647 GWh for 2016, 3,406 GWh for 2017 and 887 GWh for 2018 secured under financial contracts.
(3) Long-term average on a proportionate basis includes wholly-owned assets, and our share of partially-owned assets and equity-accounted investments.
The contract profile reflects power purchase agreements and financial contracts associated with the following acquisitions and assets under construction during the nine months ended September 30, 2016:
· 3,032 MW hydroelectric and Co-gen portfolio in Colombia
· 51 MW hydroelectric portfolio in Brazil
· 296 MW hydroelectric portfolio in Pennsylvania
· 55 MW biomass asset under construction in Brazil
We remain focused on re-contracting our generation on acceptable terms, once existing contracts expire, and will do so opportunistically at prices aligned with or above our long-term view.
The majority of Brookfield Renewable’s long-term power purchase agreements are with investment-grade rated or creditworthy counterparties. The composition of our contracted generation under power purchase agreements is comprised of Brookfield (41%), public power authorities (17%), industrial users (28%) and distribution companies (14%), all on a proportionate basis.
SUMMARY CONSOLIDATED BALANCE SHEETS
The following table provides a summary of the key line items on the unaudited interim consolidated balance sheets:
|
|
| Sep 30 |
| Dec 31 |
(MILLIONS) | 2016 | 2015 | |||
Current assets | $ | 969 | $ | 600 | |
Equity-accounted investments |
| 202 |
| 197 | |
Property, plant and equipment, at fair value |
| 25,401 |
| 18,358 | |
Goodwill |
| 933 |
| - | |
Total assets |
| 28,063 |
| 19,507 | |
Long-term debt and credit facilities |
| 10,405 |
| 7,338 | |
Deferred income tax liabilities |
| 3,959 |
| 2,695 | |
Total liabilities |
| 15,727 |
| 10,744 | |
Total equity |
| 12,336 |
| 8,763 | |
Total liabilities and equity |
| 28,063 |
| 19,507 |
Contractual obligations
Development and construction
The remaining development project costs on three Brazilian hydroelectric projects totaling 72 MW, a 55 MW biomass facility in Brazil, and two wind projects totaling 43 MW in Europe are expected to be $187 million. The biomass facility is nearing completion and is expected to be fully operational in the fourth quarter. Two hydroelectric projects with a combined capacity of 53 MW and the two wind projects are expected to be fully operational in 2017. The 19 MW hydroelectric project is expected to be fully operational in 2018.
Commitments and contingencies
Brookfield Renewable, on behalf of its subsidiaries, and the subsidiaries themselves have provided letters of credit, which include, but are not limited to, guarantees for debt service reserves, capital reserves, construction completion and performance. See “Liquidity and Capital Resources” for further details.
Brookfield Renewable, along with institutional investors, has provided letters of credit, which include, but are not limited to, guarantees for debt service reserves, capital reserves, construction completion and performance as it relates to interests in the Brookfield Americas Infrastructure Fund and the Brookfield Infrastructure Fund II. As at September 30, 2016, the letters of credit issued were $109 million (December 31, 2015: $71 million).
Brookfield Renewable’s subsidiaries and equity-accounted entities have similarly provided letters of credit, which include, but are not limited to, guarantees for debt service reserves, capital reserves, construction completion and performance. As at September 30, 2016, letters of credit issued by Brookfield Renewable’s subsidiaries and equity-accounted entities were $410 million and $16 million, respectively (December 31, 2015: $118 million and $16 million, respectively).
An integral part of our strategy is to participate with institutional investors in Brookfield-sponsored infrastructure funds that target acquisitions that suit Brookfield Renewable’s profile. In the normal course of business, Brookfield Renewable has made commitments to Brookfield-sponsored infrastructure funds to fund these target acquisitions in the future, if and when identified.
Guarantees
In the normal course of operations, we execute agreements that provide for indemnification and guarantees to third parties in transactions such as acquisitions, construction projects, capital projects, and purchases of assets. We have also agreed to indemnify our directors and certain of our officers and employees. The nature of the indemnities prevent us from making a reasonable estimate of the maximum potential amount that could be required to pay third parties, as many of the agreements do not specify a maximum amount and the amounts are dependent upon the outcome of future contingent events, the nature and likelihood of which cannot be determined at this time. Historically, we have made no significant payments under indemnification agreements.
Off-Balance Sheet Arrangements
Brookfield Renewable has no off-balance sheet financing arrangements.
Related Party Transactions
Brookfield Renewable’s related party transactions are in the normal course of business, and are recorded at the exchange amount. Brookfield Renewable’s related party transactions are primarily with Brookfield.
Brookfield Renewable sells electricity to Brookfield through long-term power purchase agreements to provide contracted cash flow and reduce Brookfield Renewable’s exposure to electricity prices in deregulated power markets. Brookfield Renewable also benefits from a wind levelization agreement with Brookfield which reduces the exposure to the fluctuation of wind generation at certain facilities and thus improves the stability of its cash flow.
In addition to these agreements, Brookfield Renewable and Brookfield have executed other agreements that are described in Note 10 - Related Party Transactions in the December 31, 2015 audited consolidated financial statements.
Brookfield Renewable has also entered into a number of voting agreements with Brookfield whereby Brookfield, as managing member of entities related to Brookfield Americas Infrastructure Fund, Brookfield Infrastructure Fund II and Brookfield Infrastructure Fund III, in which Brookfield Renewable holds investments in power generating operations with institutional partners, agreed to provide to Brookfield Renewable the authority to direct the election of the Boards of Directors of such entities.
The following table reflects the related party agreements and transactions on the unaudited interim consolidated statements of (loss) income:
|
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 | |
Revenues |
|
|
|
|
|
|
|
| |
| Power purchase and revenue agreements | $ | 95 | $ | 95 | $ | 414 | $ | 350 |
| Wind levelization agreement |
| 1 |
| 2 |
| 6 |
| 6 |
|
| $ | 96 | $ | 97 | $ | 420 | $ | 356 |
Direct operating costs |
|
|
|
|
|
|
|
| |
| Energy purchases | $ | (2) | $ | (1) | $ | (3) | $ | (5) |
| Energy marketing fee |
| (6) |
| (6) |
| (17) |
| (17) |
| Insurance services |
| (10) |
| (7) |
| (29) |
| (20) |
|
| $ | (18) | $ | (14) | $ | (49) | $ | (42) |
Management service costs | $ | (16) | $ | (11) | $ | (46) | $ | (38) |
CONSOLIDATED STATEMENTS OF CASH FLOWS
The following table summarizes the key items on the unaudited interim consolidated statements of cash flows:
|
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||
(MILLIONS) | 2016 | 2015 | 2016 | 2015 | |||||
Cash flow provided by (used in): |
|
|
|
|
|
|
|
| |
Operating activities | $ | 170 | $ | 160 | $ | 534 | $ | 556 | |
Financing activities |
| (83) |
| (179) |
| 2,661 |
| 134 | |
Investing activities |
| (67) |
| 24 |
| (3,052) |
| (716) | |
Foreign exchange gain (loss) on cash |
| 2 |
| (12) |
| 26 |
| (18) | |
Increase (decrease) in cash and cash equivalents | $ | 22 | $ | (7) | $ | 169 | $ | (44) |
Cash and cash equivalents as at September 30, 2016 totaled $232 million, representing an increase of $169 million since December 31, 2015.
Operating Activities
Cash flows provided by operating activities totaling $170 million for the third quarter of 2016 represent a year-over-year increase of $10 million.
Cash flows provided by operating activities totaling $534 million for the nine months ended September 30, 2016 represent a year-over-year decrease of $22 million.
Financing Activities
Cash flows used in financing activities totaled $83 million for the third quarter of 2016. Long-term debt – borrowings related to subsidiary borrowings and credit facilities were $777 million, and related to the growth in our portfolio. Long-term debt – repayments related to subsidiary borrowings and credit facilities were $363 million. The capital provided by participating non-controlling interests – in operating subsidiaries relating to the acquisition of a wind development asset in Ireland and follow on investment interest in Isagen amounted to $289 million. The amount of $608 million was paid for the shares owned by public shareholders of Isagen, in regards to the Second MTO and included $3 million in related acquisition costs.
For the third quarter of 2016, distributions paid to unitholders of Brookfield Renewable or BRELP were $136 million (2015: $115 million). The distributions paid to preferred shareholders, preferred limited partners’ unitholders and participating non-controlling interests - in operating subsidiaries were $42 million (2015: $100 million). See “Dividends and Distributions” for further details.
Cash flows provided by financing activities totaled $2,661 million for the nine months ended September 30, 2016. Long-term debt – borrowings related to subsidiary borrowings and credit facilities were $2,407 million, and related to the growth in our portfolio. Long-term debt – repayments related to subsidiary borrowings and credit facilities were $857 million. The capital provided by participating non-controlling interests – in operating subsidiaries relates to the Isagen Acquisition, acquisition of a wind development asset in Ireland and the acquisition of a hydroelectric portfolio in Pennsylvania, and amounted to $2,333 million. The amount of $1,540 million was paid for the shares owned by public shareholders of Isagen, in regards to the MTOs, which included $6 million in related acquisition costs. The issuance of LP units and Preferred LP units resulted in net proceeds of $657 million and $147 million, respectively. See “Limited Partners’ Equity” and “Preferred Limited Partners’ Equity”.
For the nine months ended September 30, 2016, distributions paid to unitholders of Brookfield Renewable or BRELP were $386 million (2015: $346 million). We increased our distributions to $1.78 per LP Unit, an increase of 12 cents per LP Unit which took effect in the first quarter. The distributions paid to preferred shareholders, preferred limited partners’ unitholders and participating non-controlling interests - in operating subsidiaries were $100 million (2015: $214 million). See “Dividends and Distributions” for further details.
Investing Activities
Cash flows used in investing activities for the third quarter of 2016 totaled $67 million. Our acquisition of a wind development asset in Ireland amounted to $8 million. Our continued investment in the development and construction of power generating assets was $69 million and sustainable capital expenditures totaled $34 million.
Cash flows used in investing activities for the nine months ended September 30, 2016 totaled $3,052 million. Our investments were with respect to the acquisition of Isagen, a hydroelectric portfolio in Brazil, a hydroelectric portfolio in Pennsylvania and a wind development asset in Ireland. When combined, these investments totaled $2,769 million, net of cash acquired. Our continued investment in the development and construction of power generating assets was $175 million and sustainable capital expenditures totaled $72 million.
NON-CONTROLLING INTERESTS
Preferred equity
In June 2016, we announced that the Toronto Stock Exchange had accepted a notice of Brookfield Renewable Power Preferred Equity Inc.’s (“BRP Equity”) intention to renew its normal course issuer bid in connection with its outstanding Class A Preference Shares. Under this normal course issuer bid, we are permitted to repurchase up to 10% of the total public float for each respective series of our Class A Preference Shares. The bid will expire on June 26, 2017, or earlier should we complete the repurchases prior to such date. Shareholders may obtain a copy of the notice, free of charge, by contacting Brookfield Renewable.
Class A, Series 5 Preference Shares – Exchange offer
In November 2015, we announced our offer to exchange (the “Exchange Offer”) each issued and outstanding Class A, Series 5 Preference Share of BRP Equity with an annual dividend rate of 5.0% (the “Series 5 Preference Shares”) for one newly issued Class A, Series 5 Preferred LP Unit of Brookfield Renewable with an annual distribution rate of 5.59%.
The Exchange Offer was open for acceptance until, and completed on, February 8, 2016. On that date, a total of 2,885,496 Class A, Series 5 Preference Shares were tendered and exchanged for an equal number of Class A, Series 5 Preferred LP Units.
Non-controlling interests in Isagen
Non-controlling interests in the amount of $14 million reflects the less than 1% ownership interest in Isagen not held by the consortium as at September 30, 2016. See “Acquisition of Isagen”.
General partnership interest in a holding subsidiary held by Brookfield
Brookfield, as the owner of the 1% GP interest in BRELP, is entitled to regular distributions plus an incentive distribution based on the amount by which quarterly LP Unit distributions exceed specified target levels. To the extent that LP Unit distributions exceed $0.375 per LP Unit per quarter, the incentive is 15% of distributions above this threshold. To the extent that quarterly distributions exceed $0.4225 per LP Unit, the incentive distribution is equal to 25% of distributions above this threshold. Accordingly,
incentive distributions of $4 million and $14 million, respectively were accrued during the three and nine months ended September 30, 2016 (2015: $2 million and $6 million).
Participating non-controlling interests - in a holding subsidiary - Redeemable/Exchangeable units held by Brookfield
BRELP has issued Redeemable/Exchangeable partnership units to Brookfield, which may at the request of the holder, require BRELP to redeem these units for cash consideration. The right is subject to Brookfield Renewable’s right of first refusal which entitles it, at its sole discretion, to elect to acquire all of the units presented to BRELP that are tendered for redemption in exchange for LP Units. If Brookfield Renewable elects not to exchange the Redeemable/Exchangeable partnership units for LP Units, the Redeemable/Exchangeable partnership units are required to be redeemed for cash. As Brookfield Renewable, at its sole discretion, has the right to settle the obligation with LP Units on a one for one basis, the Redeemable/Exchangeable partnership units are classified as equity, and not as a liability.
PREFERRED LIMITED PARTNERS’ EQUITY
In May 2016, Brookfield Renewable issued 8,000,000, Series 9 Preferred LP Units at a price of C$25 per unit for gross proceeds of C$200 million ($152 million). Transaction costs of $5 million were incurred. The holders of the Series 9 Preferred LP Units will be entitled to receive fixed cumulative quarterly distributions at an annual rate of C$1.4375 per unit, a yield of 5.75%, for the initial period ending on July 31, 2021. Thereafter, the distribution rate will be reset every five years at a rate equal to the greater of (i) the sum of the 5-year Government of Canada bond yield plus 5.01%, and (ii) 5.75%. The Series 9 Preferred LP Units are redeemable at Brookfield Renewable’s option only on or after July 31, 2021.
The holders of Series 9 Preferred LP Units will have the right, at their option, to convert their Series 9 Preferred LP Units into Class A, Series 10 Preferred LP Units, subject to certain conditions, on July 31, 2021 and every five years thereafter. The holders of Series 10 Preferred LP Units will be entitled to receive cumulative quarterly floating distributions at an annual rate equal to the 3-month T-Bill yield plus 5.01%.
The Preferred LP Units do not have a fixed maturity date and are not redeemable at the option of the holders. As at September 30, 2016, none of the Class A Preferred LP Units have been redeemed by Brookfield Renewable.
LIMITED PARTNERS’ EQUITY
In December 2015, we announced that the Toronto Stock Exchange had accepted a notice of Brookfield Renewable to renew its normal course issuer bid in connection with its LP Units. Under this normal course issuer bid we are permitted to repurchase up to 7.1 million LP Units, representing approximately 5% of the issued and outstanding LP Units, for capital management purposes. The bid will expire on December 28, 2016, or earlier should Brookfield Renewable complete its repurchases prior to such date.
In June 2016, Brookfield Renewable completed a bought deal LP Unit offering (the “Offering”) which included 12,253,250 LP Units (including 1,598,250 LP Unit issued under the over-allotment option) at a price of C$37.55 per LP Unit (the “Offering Price”) for gross proceeds of C$460 million ($359 million). Concurrent with the closing of this Offering, Brookfield Asset Management purchased 11,098,958 LP Units, at a price representing the Offering Price per LP Unit net of the underwriters’ fee payable by Brookfield Renewable, for gross proceeds of C$400 million ($313 million). Brookfield Asset Management owns, directly and indirectly, 180,784,567 LP Units and Redeemable/Exchangeable partnership units, representing approximately 61% of Brookfield Renewable on a fully-exchanged basis. Brookfield Renewable incurred $15 million transaction costs associated with the Offering.
SHARES AND UNITS OUTSTANDING
The shares and units outstanding are presented in the following table:
|
|
| Sep 30, 2016 | Dec 31, 2015 |
Class A Preference Shares |
|
| ||
| Series 1 | 5,449,675 | 5,449,675 | |
| Series 2 | 4,510,389 | 4,510,389 | |
| Series 3 | 9,961,399 | 9,961,399 | |
| Series 5 | 4,114,504 | 7,000,000 | |
| Series 6 | 7,000,000 | 7,000,000 | |
|
|
| 31,035,967 | 33,921,463 |
Class A Preferred LP Units |
|
| ||
| Series 5 | 2,885,496 | - | |
| Series 7 | 7,000,000 | 7,000,000 | |
| Series 9 | 8,000,000 | - | |
|
|
| 17,885,496 | 7,000,000 |
|
|
|
|
|
GP interest | 2,651,506 | 2,651,506 | ||
|
|
|
|
|
|
|
|
|
|
Redeemable/Exchangeable partnership units | 129,658,623 | 129,658,623 | ||
|
|
|
|
|
LP Units |
|
| ||
| Balance, beginning of year | 143,188,170 | 143,356,854 | |
| Issuance of LP Units | 23,352,208 | - | |
| Distribution reinvestment plan | 212,075 | 171,605 | |
| Repurchase of LP Units for cancellation | - | (340,289) | |
Balance, end of period/year | 166,752,453 | 143,188,170 | ||
|
|
|
|
|
Total LP Units on a fully-exchanged basis(1) | 296,411,076 | 272,846,793 | ||
|
|
|
|
|
LP Units held by |
|
| ||
Brookfield | 51,125,944 | 40,026,986 | ||
External LP Unitholders | 115,626,509 | 103,161,184 | ||
|
|
| 166,752,453 | 143,188,170 |
(1) The fully-exchanged amounts assume the exchange of Redeemable/ Exchangeable partnership units for LP Units at the beginning of the year.
DIVIDENDS AND DISTRIBUTIONS
The composition of the dividends and distributions are presented in the following table:
|
|
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||||||||||
|
| Declared |
| Paid |
| Declared |
| Paid | ||||||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 |
| 2016 |
| 2015 |
| 2016 |
| 2015 | ||
Class A Preference Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Series 1 | $ | 1 | $ | 2 | $ | 1 | $ | 1 | $ | 3 | $ | 5 | $ | 3 | $ | 6 | |
| Series 2 |
| - |
| 1 |
| - |
| 1 |
| 2 |
| 2 |
| 2 |
| 1 | |
| Series 3 |
| 2 |
| 2 |
| 2 |
| 3 |
| 6 |
| 6 |
| 6 |
| 7 | |
| Series 5 |
| 1 |
| 1 |
| 1 |
| 1 |
| 3 |
| 5 |
| 3 |
| 5 | |
| Series 6 |
| 2 |
| 1 |
| 2 |
| 1 |
| 5 |
| 5 |
| 5 |
| 5 | |
|
|
| $ | 6 | $ | 7 | $ | 6 | $ | 7 | $ | 19 | $ | 23 | $ | 19 | $ | 24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred limited partnership units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Series 5 | $ | 1 | $ | - | $ | 1 | $ | - | $ | 3 | $ | - | $ | 2 | $ | - | |
| Series 7 |
| 2 |
| - |
| 2 |
| - |
| 5 |
| - |
| 5 |
| - | |
| Series 9 |
| 2 |
| - |
| 1 |
| - |
| 3 |
| - |
| 1 |
| - | |
|
|
| $ | 5 | $ | - | $ | 4 | $ | - | $ | 11 | $ | - | $ | 8 | $ | - |
Participating non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| interests - in operating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| subsidiaries | $ | 32 | $ | 93 | $ | 32 | $ | 93 | $ | 73 | $ | 190 | $ | 73 | $ | 190 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General partnership interest in a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| holding subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| held by Brookfield | $ | 2 | $ | 1 | $ | 2 | $ | 1 | $ | 4 | $ | 3 | $ | 4 | $ | 3 | |
| Incentive distribution |
| 4 |
| 2 |
| 4 |
| 2 |
| 14 |
| 6 |
| 13 |
| 6 | |
|
|
| $ | 6 | $ | 3 | $ | 6 | $ | 3 | $ | 18 | $ | 9 | $ | 17 | $ | 9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Participating non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| interests - in a holding subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| - Redeemable/Exchangeable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| units held by Brookfield | $ | 58 | $ | 54 | $ | 58 | $ | 54 | $ | 175 | $ | 163 | $ | 173 | $ | 162 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Limited partners' equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Brookfield Asset Management | $ | 23 | $ | 16 | $ | 22 | $ | 16 | $ | 60 | $ | 50 | $ | 58 | $ | 50 | |
| External LP Unitholders |
| 51 |
| 43 |
| 50 |
| 42 |
| 146 |
| 130 |
| 138 |
| 125 | |
|
|
| $ | 74 | $ | 59 | $ | 72 | $ | 58 | $ | 206 | $ | 180 | $ | 196 | $ | 175 |
In February 2016, LP Unitholder distributions were increased to $1.78 per unit on an annualized basis, an increase of 12 cents per LP Unit, which took effect with the distribution payable in March 2016.
Critical ESTIMATES AND CRITICAL JUDGMENTS in applying accounting policies
The unaudited interim consolidated financial statements are prepared in accordance with IAS 34, which require the use of estimates and judgments in reporting assets, liabilities, revenues, expenses and contingencies. In the judgment of management, none of the estimates outlined in Note 2 – Significant accounting policies in our December 31, 2015 audited consolidated financial statements are considered critical accounting estimates as defined in NI 51-102 with the exception of the estimates related to the valuation of property, plant and equipment and the related deferred income tax liabilities. These assumptions include estimates of future electricity prices, discount rates, expected long-term average generation, inflation rates, terminal year and operating and capital costs, the amount, the timing and the income tax rates of future income tax provisions. Estimates also include determination of accruals, purchase price allocations, useful lives, asset valuations, asset impairment testing, deferred tax liabilities, decommissioning retirement obligations and those relevant to the defined benefit pension and non-pension benefit plans. Estimates are based on historical experience, current trends and various other assumptions that are believed to be reasonable under the circumstances.
In making estimates, management relies on external information and observable conditions where possible, supplemented by internal analysis, as required. These estimates have been applied in a manner consistent with that in the prior year and there are no known trends, commitments, events or uncertainties that we believe will materially affect the methodology or assumptions utilized in this report. These estimates are impacted by, among other things, future power prices, movements in interest rates, foreign exchange and other factors, some of which are highly uncertain, as described in the “Risk Factors” section in our 2015 Annual Report. The interrelated nature of these factors prevents us from quantifying the overall impact of these movements on Brookfield Renewable’s financial statements in a meaningful way. These sources of estimation uncertainty relate in varying degrees to substantially all asset and liability account balances. Actual results could differ from those estimates.
Future changes in accounting policies
(i) Financial Instruments
In July 2014, the IASB issued the final version of IFRS 9, Financial Instruments (“IFRS 9”) which reflects all phases of the financial instruments project and replaces IAS 39, Financial Instruments: Recognition and Measurement and all previous versions of IFRS 9. The standard introduces new requirements for classification and measurement, impairment, and hedge accounting. IFRS 9 is effective for annual periods beginning on or after January 1, 2018, with early application permitted. Retrospective application is required, but comparative information is not compulsory. Management is currently evaluating the impact of IFRS 9 on the consolidated financial statements.
(ii) Revenue recognition
IFRS 15, Revenue from Contracts with Customers (“IFRS 15”) was issued by IASB on May 28, 2014. IFRS 15 outlines a single comprehensive model to account for revenue arising from contracts with customers and will replace the majority of existing IFRS requirements on revenue recognition including IAS 18, Revenue, IAS 11, Construction Contracts and related interpretations. The core principle of the standard is to recognize revenue to depict the transfer of goods and services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods and services. The standard has prescribed a five-step model to apply the principles. The standard also specifies how to account for the incremental costs of obtaining a contract and the costs directly related to fulfilling a contract. IFRS 15 is effective for annual periods beginning on or after January 1, 2018. Management is currently evaluating the impact of IFRS 15 on the consolidated financial statements.
(iii) Leases
IFRS 16, Leases (“IFRS 16”) was issued by the IASB on January 13, 2016. IFRS 16 brings most leases on-balance sheet for lessees under a single model, eliminating the distinction between operating and finance leases. Lessor accounting remains largely unchanged and the distinction between operating and finance leases is retained. Under IFRS 16 a lessee recognizes a right-of-use asset and a lease liability. The right-of-use asset is treated similarly to other non-financial assets and depreciated accordingly, and the liability accrues interest. The lease liability is initially measured at the present value of the lease payments payable over the lease term, discounted at the rate implicit in the lease. Lessees are permitted to make an accounting policy election, by class of underlying asset, to apply a method like IAS 17’s operating lease accounting and not recognize lease assets and lease liabilities for leases with a lease term of 12 months or less, and on a lease-by-lease basis, to apply a method similar to current operating lease accounting to leases for which the underlying asset is of low value. IFRS 16 supersedes IAS 17, Leases and related interpretations and is effective for periods beginning on or after January 1, 2019, with earlier adoption permitted if IFRS 15 has also been applied. Management is currently evaluating the impact of IFRS 16 on the consolidated financial statements.
Internal Control over Financial Reporting
No changes were made in our internal control over financial reporting during the nine months ended September 30, 2016, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
ACQUISITION OF ISAGEN
On January 22, 2016, the consortium acquired a 57.61% interest in Isagen from the Colombian government (the “Initial Investment”). Following the close of the Initial Investment, the consortium conducted two MTOs for the remaining 42.39% shares owned by public shareholders and acquired an additional 42.03% interest. After giving effect to the Initial Investment and the two MTOs, the consortium owns approximately 99.64% of Isagen. Brookfield Renewable is the general partner of and effectively controls the entity that holds the consortium’s 99.64% interest in Isagen.
As of the date of this Interim Report, Brookfield Renewable retains an approximate 24% interest in Isagen. See Subsequent Events.
GENERATION AND FINANCIAL REVIEW BY SEGMENTS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016
The following table reflects the actual and long-term average generation for the three months ended September 30 on a proportionate basis:
|
|
|
|
|
|
| Variance of Results | ||
|
|
|
|
|
|
|
|
| Actual vs. |
| Actual Generation | LTA Generation | Actual vs. LTA | Prior Year | |||||
GENERATION (GWh) | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 |
| ||
Hydroelectric |
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
| |
|
| United States | 1,222 | 1,468 | 1,527 | 1,472 | (305) | (4) | (246) |
|
| Canada | 1,036 | 918 | 1,181 | 1,127 | (145) | (209) | 118 |
|
|
| 2,258 | 2,386 | 2,708 | 2,599 | (450) | (213) | (128) |
| Colombia | 644 | - | 900 | - | (256) | - | 644 | |
| Brazil | 905 | 730 | 935 | 838 | (30) | (108) | 175 | |
|
|
| 3,807 | 3,116 | 4,543 | 3,437 | (736) | (321) | 691 |
Wind |
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
| |
|
| United States | 118 | 96 | 140 | 140 | (22) | (44) | 22 |
|
| Canada | 143 | 155 | 238 | 238 | (95) | (83) | (12) |
|
|
| 261 | 251 | 378 | 378 | (117) | (127) | 10 |
| Europe | 126 | 117 | 117 | 115 | 9 | 2 | 9 | |
| Brazil | 83 | 57 | 87 | 62 | (4) | (5) | 26 | |
|
|
| 470 | 425 | 582 | 555 | (112) | (130) | 45 |
Other | 141 | 174 | 87 | 110 | 54 | 64 | (33) | ||
Total | 4,418 | 3,715 | 5,212 | 4,102 | (794) | (387) | 703 |
The following table reflects Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations on a proportionate basis, and provides a reconciliation to net (loss) income and cash flows from operating activities for the three months ended September 30:
| Brookfield Renewable's Share |
|
|
|
|
|
| ||||||||||||||||||||||||
|
|
| Hydroelectric |
| Wind | Other | Corporate |
| Total | Non- |
| 2016 |
| 2015 | |||||||||||||||||
|
|
| North America |
|
|
|
|
| North America |
|
|
|
|
|
|
|
| controlling |
| ||||||||||||
($ MILLIONS) | U.S. | Canada | Colombia | Brazil |
| U.S. | Canada | Europe | Brazil |
|
|
| interests |
|
| ||||||||||||||||
Revenues |
| 100 |
| 63 |
| 63 |
| 52 |
|
| 14 |
| 16 |
| 12 |
| 6 |
| 22 |
| - |
| 348 |
| 232 |
| 580 |
| 337 | ||
Other income(1)(2) |
| 1 |
| - |
| 1 |
| 4 |
|
| - |
| - |
| - |
| - |
| 3 |
| 7 |
| 16 |
| 7 |
| 23 |
| 42 | ||
Share of cash earnings from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| equity-accounted investments |
| 1 |
| 2 |
| - |
| 1 |
|
| - |
| - |
| - |
| - |
| - |
| - |
| 4 |
| - |
| 4 |
| 5 | |
Direct operating costs |
| (59) |
| (20) |
| (38) |
| (19) |
|
| (5) |
| (4) |
| (5) |
| (1) |
| (3) |
| (4) |
| (158) |
| (117) |
| (275) |
| (142) | ||
Adjusted EBITDA(3) |
| 43 |
| 45 |
| 26 |
| 38 |
|
| 9 |
| 12 |
| 7 |
| 5 |
| 22 |
| 3 |
| 210 |
| 122 |
| 332 |
| 242 | ||
Interest expense - borrowings |
| (28) |
| (17) |
| (13) |
| (7) |
|
| (3) |
| (7) |
| (3) |
| (2) |
| (1) |
| (24) |
| (105) |
| (54) |
| (159) |
| (107) | ||
Management service costs |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
| - |
| (16) |
| (16) |
| - |
| (16) |
| (11) | ||
Current income taxes |
| (1) |
| - |
| (1) |
| (3) |
|
| - |
| - |
| - |
| - |
| - |
| - |
| (5) |
| (3) |
| (8) |
| (7) | ||
Distributions to preferred limited partners |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
| - |
| (5) |
| (5) |
| - |
| (5) |
| - | ||
Less: cash portion of non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Participating non-controlling interests - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| in operating subsidiaries |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (65) |
| (65) |
| (30) |
| Preferred equity |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
| - |
| (6) |
| (6) |
| - |
| (6) |
| (7) | |
Funds From Operations(3) |
| 14 |
| 28 |
| 12 |
| 28 |
|
| 6 |
| 5 |
| 4 |
| 3 |
| 21 |
| (48) |
| 73 |
| - |
| 73 |
| 80 | ||
Less: adjusted sustaining capital expenditures(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (17) |
| (15) | ||
Adjusted Funds From Operations(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 56 |
| 65 | ||
Add: adjusted sustaining capital expenditures(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 17 |
| 15 | ||
Add: cash portion of non-controlling interests(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 71 |
| 78 | ||
Add: distributions to preferred limited partners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 5 |
| - | ||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (210) |
| (153) | ||
Unrealized financial instrument loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| �� |
|
|
|
|
|
|
|
|
| (4) |
| (1) | ||
Share of non-cash loss from equity- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| accounted investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (3) |
| (2) |
Deferred income tax recovery |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 43 |
| 26 | ||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
| (1) | ||
Net (loss) income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (19) |
| 27 | ||
Adjustments for non-cash items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 163 |
| 70 | ||
Dividends received from equity accounted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 3 |
| 6 | |
Changes in due to or from related parties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 9 |
| 18 | ||
Net change in working capital balances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 14 |
| 39 | ||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 170 |
| 160 |
(1) In 2015, the sale of the 102 MW wind facility in California resulted in a gain of $53 million. Brookfield Renewable’s share of the gain was $12 million, representing the 22% interest in the facility, and is net of the cash portion of non-controlling interests.
(2) In 2015, concession agreements relating to two Brazilian hydroelectric facilities expired. Brookfield Renewable elected not to renew these agreements in exchange for compensation of $17 million.
(3) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures”.
(4) Based on long-term sustaining capital expenditure plans.
GENERATION AND FINANCIAL REVIEW BY SEGMENTS FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
The following table reflects the actual and long-term average generation for the nine months ended September 30 on a proportionate basis:
|
|
|
|
|
|
| Variance of Results | ||
|
|
|
|
|
|
|
|
| Actual vs. |
| Actual Generation | LTA Generation | Actual vs. LTA | Prior Year | |||||
GENERATION (GWh) | 2016 | 2015 | 2016 | 2015 | 2016 | 2015 |
| ||
Hydroelectric |
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
| |
|
| United States | 5,485 | 5,336 | 6,164 | 5,999 | (679) | (663) | 149 |
|
| Canada | 4,047 | 3,695 | 3,859 | 3,874 | 188 | (179) | 352 |
|
|
| 9,532 | 9,031 | 10,023 | 9,873 | (491) | (842) | 501 |
| Colombia | 1,495 | - | 2,005 | - | (510) | - | 1,495 | |
| Brazil | 2,676 | 2,115 | 2,889 | 2,583 | (213) | (468) | 561 | |
|
|
| 13,703 | 11,146 | 14,917 | 12,456 | (1,214) | (1,310) | 2,557 |
Wind |
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
| |
|
| United States | 368 | 332 | 472 | 471 | (104) | (139) | 36 |
|
| Canada | 649 | 671 | 854 | 854 | (205) | (183) | (22) |
|
|
| 1,017 | 1,003 | 1,326 | 1,325 | (309) | (322) | 14 |
| Europe | 422 | 425 | 424 | 416 | (2) | 9 | (3) | |
| Brazil | 192 | 134 | 163 | 123 | 29 | 11 | 58 | |
|
|
| 1,631 | 1,562 | 1,913 | 1,864 | (282) | (302) | 69 |
Other | 203 | 400 | 201 | 238 | 2 | 162 | (197) | ||
Total | 15,537 | 13,108 | 17,031 | 14,558 | (1,494) | (1,450) | 2,429 |
The following table reflects Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations on a proportionate basis, and provides a reconciliation to net income and cash flows from operating activities for the nine months ended September 30:
| Brookfield Renewable's Share |
|
|
|
|
|
| ||||||||||||||||||||||||
|
|
| Hydroelectric |
| Wind | Other | Corporate |
| Total | Non- |
| 2016 |
| 2015 | |||||||||||||||||
|
|
| North America |
|
|
|
|
| North America |
|
|
|
|
|
|
|
| controlling |
| ||||||||||||
($ MILLIONS) | U.S. | Canada | Colombia | Brazil |
| U.S. | Canada | Europe | Brazil |
|
|
| interests |
|
| ||||||||||||||||
Revenues |
| 407 |
| 246 |
| 136 |
| 138 |
|
| 45 |
| 68 |
| 41 |
| 12 |
| 27 |
| - |
| 1,120 |
| 761 |
| 1,881 |
| 1,236 | ||
Other income(1)(2) |
| 2 |
| 22 |
| 3 |
| 10 |
|
| - |
| - |
| - |
| - |
| (1) |
| 7 |
| 43 |
| 12 |
| 55 |
| 75 | ||
Share of cash earnings from |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| equity-accounted investments |
| 3 |
| 3 |
| - |
| 2 |
|
| - |
| - |
| - |
| - |
| - |
| - |
| 8 |
| - |
| 8 |
| 18 | |
Direct operating costs |
| (167) |
| (57) |
| (79) |
| (53) |
|
| (14) |
| (13) |
| (17) |
| (3) |
| (8) |
| (16) |
| (427) |
| (353) |
| (780) |
| (410) | ||
Adjusted EBITDA(3) |
| 245 |
| 214 |
| 60 |
| 97 |
|
| 31 |
| 55 |
| 24 |
| 9 |
| 18 |
| (9) |
| 744 |
| 420 |
| 1,164 |
| 919 | ||
Interest expense - borrowings |
| (85) |
| (47) |
| (26) |
| (19) |
|
| (11) |
| (20) |
| (9) |
| (5) |
| (1) |
| (68) |
| (291) |
| (156) |
| (447) |
| (326) | ||
Management service costs |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
| - |
| (46) |
| (46) |
| - |
| (46) |
| (38) | ||
Current income taxes |
| (4) |
| - |
| (1) |
| (7) |
|
| - |
| - |
| - |
| - |
| - |
| - |
| (12) |
| (8) |
| (20) |
| (17) | ||
Distributions to preferred limited partners |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
| - |
| (11) |
| (11) |
| - |
| (11) |
| - | ||
Less: cash portion of non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| Participating non-controlling interests - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| in operating subsidiaries |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (256) |
| (256) |
| (136) |
| Preferred equity |
| - |
| - |
| - |
| - |
|
| - |
| - |
| - |
| - |
| - |
| (19) |
| (19) |
| - |
| (19) |
| (23) | |
Funds From Operations(3) |
| 156 |
| 167 |
| 33 |
| 71 |
|
| 20 |
| 35 |
| 15 |
| 4 |
| 17 |
| (153) |
| 365 |
| - |
| 365 |
| 379 | ||
Less: adjusted sustaining capital expenditures(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (50) |
| (45) | ||
Adjusted Funds From Operations(3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 315 |
| 334 | ||
Add: adjusted sustaining capital expenditures(4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 50 |
| 45 | ||
Add: cash portion of non-controlling interests(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 275 |
| 200 | ||
Add: distributions to preferred limited partners |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 11 |
| - | ||
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (593) |
| (472) | ||
Unrealized financial instrument loss |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (6) |
| (9) | ||
Share of non-cash loss from equity- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| accounted investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (7) |
| (8) |
Deferred income tax recovery |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2 |
| 38 | ||
Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (6) |
| (15) | ||
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 41 |
| 113 | ||
Adjustments for non-cash items |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 577 |
| 390 | ||
Dividends received from equity accounted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
| investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 6 |
| 26 | |
Changes in due to or from related parties |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 28 |
| 11 | ||
Net change in working capital balances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (118) |
| 16 | ||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 534 |
| 556 |
(1) In 2015, the sale of the 102 MW wind facility in California resulted in a gain of $53 million. Brookfield Renewable’s share of the gain was $12 million, representing the 22% interest in the facility, and is net of the cash portion of non-controlling interests.
(2) In 2015, concession agreements relating to two Brazilian hydroelectric facilities expired. Brookfield Renewable elected not to renew these agreements in exchange for compensation of $17 million.
(3) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures”.
(4) Based on long-term sustaining capital expenditure plans.
LONG-TERM DEBT AND CREDIT FACILITIES ON A PROPORTIONATE BASIS
The composition of debt obligations, overall maturity profile, and average interest rates associated with our borrowings and credit facilities on a proportionate basis is presented in the following table:
|
|
| Sep 30, 2016 | Dec 31, 2015 | ||||||
|
|
| Weighted-average |
|
| Weighted-average |
|
| ||
|
|
| Interest | Term |
|
| Interest | Term |
|
|
(MILLIONS EXCEPT AS NOTED) | rate (%) | (years) |
| rate (%) | (years) |
| ||||
Corporate borrowings | 4.7 | 6.7 | $ | 1,828 | 5.0 | 6.5 | $ | 1,373 | ||
Subsidiary borrowings |
|
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
|
| |
|
| United States | 5.8 | 7.0 |
| 2,080 | 6.0 | 8.2 |
| 2,041 |
|
| Canada | 5.3 | 12.1 |
| 1,654 | 5.6 | 13.1 |
| 1,471 |
|
|
| 5.6 | 9.3 |
| 3,734 | 5.8 | 10.2 |
| 3,512 |
| Colombia | 9.3 | 7.1 |
| 631 | - | - |
| - | |
| Europe | 3.7 | 10.9 |
| 265 | 3.9 | 11.0 |
| 250 | |
| Brazil | 10.3 | 10.7 |
| 237 | 9.8 | 11.3 |
| 207 | |
|
|
| 6.2 | 9.1 |
| 4,867 | 5.6 | 9.6 |
| 3,969 |
Credit facilities |
|
|
|
|
|
|
|
| ||
| Corporate credit facility | 1.8 | 4.8 |
| 446 | 1.4 | 4.5 |
| 368 | |
Total debt |
|
| $ | 7,141 |
|
| $ | 5,710 | ||
Add: Unamortized premiums(1) |
|
|
| 1 |
|
|
| 3 | ||
Less: Unamortized financing fees(1) |
|
|
| (46) |
|
|
| (40) | ||
Brookfield Renewable's share |
|
|
| 7,096 |
|
|
| 5,673 | ||
Non-controlling interests |
|
|
| 3,309 |
|
|
| 1,665 | ||
As per IFRS Statements |
|
| $ | 10,405 |
|
| $ | 7,338 |
(1) Unamortized premiums and unamortized financing fees are amortized to interest expense over the terms of the borrowing.
The following table summarizes our undiscounted principal repayments on a proportionate basis as at September 30, 2016:
(MILLIONS) | Balance of 2016 | 2017 | 2018 | 2019 | 2020 | Thereafter | Total | ||||||||||
Principal repayments |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
| Subsidiary borrowings(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| North America |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| United States | $ | 36 | $ | 597 | $ | 291 | $ | 57 | $ | 146 | $ | 953 | $ | 2,080 |
|
|
| Canada |
| 17 |
| 49 |
| 51 |
| 50 |
| 300 |
| 1,187 |
| 1,654 |
|
|
|
|
| 53 |
| 646 |
| 342 |
| 107 |
| 446 |
| 2,140 |
| 3,734 |
|
| Colombia |
| 2 |
| 25 |
| 30 |
| 92 |
| 31 |
| 451 |
| 631 | |
|
| Europe |
| 18 |
| 18 |
| 19 |
| 21 |
| 23 |
| 166 |
| 265 | |
|
| Brazil |
| 6 |
| 24 |
| 28 |
| 29 |
| 26 |
| 124 |
| 237 | |
|
|
|
|
| 79 |
| 713 |
| 419 |
| 249 |
| 526 |
| 2,881 |
| 4,867 |
| Corporate borrowings and |
|
|
|
|
|
|
|
|
|
|
|
|
| |||
|
|
| credit facilities(1) |
| 229 |
| - |
| 152 |
| - |
| 343 |
| 1,550 |
| 2,274 |
| Equity-accounted investments | - |
| 1 |
| 3 |
| 3 |
| 3 |
| 224 |
| 234 | |||
|
|
|
| $ | 308 | $ | 714 | $ | 574 | $ | 252 | $ | 872 | $ | 4,655 | $ | 7,375 |
(1) Subsidiary borrowings and corporate borrowings and credit facilities include $1 million and $46 million of unamortized premiums and deferred financing fees, respectively.
SUMMARY OF HISTORICAL QUARTERLY RESULTS ON A CONSOLIDATED BASIS
The following is a summary of unaudited quarterly financial information for the last eight consecutive quarters:
|
|
|
| 2016 | 2015 | 2014 | |||||||||||||
(MILLIONS, EXCEPT AS NOTED) |
| Q3 |
| Q2 |
| Q1 |
| Q4 |
| Q3 |
| Q2 |
| Q1 |
| Q4 | |||
Generation (GWh) - LTA | 9,345 | 10,951 | 9,044 | 6,369 | 5,459 | 7,199 | 6,516 | 5,770 | |||||||||||
Generation (GWh) - actual | 7,522 | 8,792 | 9,029 | 6,117 | 4,992 | 6,400 | 5,823 | 5,839 | |||||||||||
Revenues | $ | 580 | $ | 627 | $ | 674 | $ | 392 | $ | 337 | $ | 458 | $ | 441 | $ | 408 | |||
Adjusted EBITDA(1) |
| 332 |
| 377 |
| 455 |
| 258 |
| 242 |
| 339 |
| 338 |
| 273 | |||
Funds From Operations(1) |
| 73 |
| 105 |
| 187 |
| 88 |
| 80 |
| 146 |
| 153 |
| 116 | |||
Net (loss) income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
| Non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| Participating non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| interests - in operating subsidiaries |
| 3 |
| (1) |
| 27 |
| 8 |
| 37 |
| 10 |
| 14 |
| (8) |
|
| General partnership interest in a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| holding subsidiary held by Brookfield |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
|
| Participating non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| interests - in a holding subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| - Redeemable/Exchangeable units |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| held by Brookfield |
| (15) |
| (13) |
| 20 |
| (13) |
| (8) |
| 8 |
| 14 |
| 14 |
|
| Preferred equity |
| 6 |
| 7 |
| 6 |
| 7 |
| 7 |
| 8 |
| 8 |
| 9 | |
| Preferred limited partners' equity |
| 5 |
| 3 |
| 3 |
| 1 |
| - |
| - |
| - |
| - | ||
| Limited partners' equity |
| (18) |
| (15) |
| 23 |
| (13) |
| (9) |
| 9 |
| 15 |
| 16 | ||
|
| (19) |
| (19) |
| 79 |
| (10) |
| 27 |
| 35 |
| 51 |
| 31 | |||
Basic and diluted (loss) earnings per LP Unit |
| (0.12) |
| (0.11) |
| 0.16 |
| (0.09) |
| (0.07) |
| 0.07 |
| 0.10 |
| 0.11 | |||
Average LP Units outstanding (millions) |
| 166.7 |
| 148.5 |
| 143.2 |
| 143.3 |
| 143.4 |
| 143.4 |
| 143.4 |
| 143.3 | |||
Distributions: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
| General partnership interest in a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| holding subsidiary held by Brookfield |
| 6 |
| 5 |
| 7 |
| 3 |
| 3 |
| 3 |
| 3 |
| 1 | |
| Participating non-controlling interests - in a |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
|
| holding subsidiary - Redeemable/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| Exchangeable units held by Brookfield |
| 58 |
| 58 |
| 59 |
| 54 |
| 54 |
| 54 |
| 55 |
| 50 | |
| Preferred equity |
| 6 |
| 7 |
| 6 |
| 7 |
| 7 |
| 8 |
| 8 |
| 9 | ||
| Preferred limited partners' equity |
| 5 |
| 3 |
| 3 |
| 1 |
| - |
| - |
| - |
| - | ||
| Limited partners' equity |
| 74 |
| 67 |
| 65 |
| 59 |
| 59 |
| 60 |
| 61 |
| 56 |
(1) Non-IFRS measures. See “Cautionary Statement Regarding Use of Non-IFRS Measures”, “Generation and Financial Review by Segments for the Three Months Ended September 30, 2016” and “Generation and Financial Review by Segments for the Nine Months Ended September 30, 2016”.
ADDITIONAL INFORMATION
Additional information, including our Form 20-F filed with the SEC and securities regulators in Canada, are available on our website at https://bep.brookfield.com on SEC’s website at www.sec.gov and on SEDAR’s website at www.sedar.com.
Subsequent eventS
On October 5, 2016 we completed financing associated with two wind facilities in Europe totaling 29 MW by securing £43 million ($55 million) of long-term debt, a £1 million ($1 million) working capital facility and a £2.5 million ($3 million) debt reserve facility. The long-term debt matures in 2035 and bears interest at the LIBOR plus a margin of 2.20% for the construction phase and reduces to a margin of 1.90% at the commencement of the operational phase.
In October 2016, Brookfield Renewable completed the anticipated syndication of a portion of its investment in Isagen, following which we hold an approximate 24% interest in the company, in line with our initial expectations.
On October 27, 2016, we drew R$98 million ($32 million) of a R$137 million ($44 million) financing with respect to a 25 MW hydroelectric facility currently under construction in Brazil. The loan bears interest at a rate of TJLP plus 2.18% and matures in 2037.
On October 31, 2016 we completed refinancing associated with a 150 MW wind portfolio in California. The debt comprises of $103 million 3.97% bonds and $109 million bank term loan with LIBOR plus 1.88% interest rate. The bonds and term loan mature in 2035 and 2034, respectively.
cautionary statement regarding forward-looking statements
This Interim Report contains forward-looking statements and information, within the meaning of Canadian securities laws and “forward-looking statements” within the meaning of Section 27A of the U.S. Securities Act of 1933, as amended, Section 21E of the U.S. Securities Exchange Act of 1934, as amended, “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995 and in any applicable Canadian securities regulations, concerning the business and operations of Brookfield Renewable. Forward-looking statements may include estimates, plans, expectations, opinions, forecasts, projections, guidance or other statements that are not statements of fact. Forward-looking statements in this Interim Report include statements regarding the quality of Brookfield Renewable’s assets and the resiliency of the cash flow they will generate, Brookfield Renewable’s anticipated financial performance, future commissioning of assets, contracted nature of our portfolio, technology diversification, acquisition opportunities, expected completion of acquisitions, future energy prices and demand for electricity, economic recovery, achieving long-term average generation, project development and capital expenditure costs, energy policies, economic growth, growth potential of the renewable asset class, the future growth prospects and distribution profile of Brookfield Renewable and Brookfield Renewable’s access to capital. In some cases, forward-looking statements can be identified by the use of words such as “plans”, “expects”, “scheduled”, “estimates”, “intends”, “anticipates”, “believes”, “potentially”, “tends”, “continue”, “attempts”, “likely”, “primarily”, “approximately”, “endeavours”, “pursues”, “strives”, “seeks”, “targets”, “believes”, or variations of such words and phrases, or statements that certain actions, events or results “may”, “could”, “would”, “should”, “might” or “will” be taken, occur or be achieved. Although we believe that our anticipated future results, performance or achievements expressed or implied by the forward-looking statements and information in this Interim Report are based upon reasonable assumptions and expectations, we cannot assure you that such expectations will prove to have been correct. You should not place undue reliance on forward-looking statements and information as such statements and information involve known and unknown risks, uncertainties and other factors which may cause our actual results, performance or achievements to differ materially from anticipated future results, performance or achievement expressed or implied by such forward-looking statements and information.
Factors that could cause actual results to differ materially from those contemplated or implied by forward-looking statements include, but are not limited to, the following: we are not subject to the same disclosure requirements as a U.S. domestic issuer; the separation of economic interest from control or the incurrence of debt at multiple levels within our organizational structure; being deemed an “investment company” under the U.S. Investment Company Act of 1940; the effectiveness of our internal controls over financial reporting; changes to hydrology at our hydroelectric stations, to wind conditions at our wind energy facilities or to crop supply or weather generally at any biomass cogeneration facility; counterparties to our contracts not fulfilling their obligations; increases in water rental costs (or similar fees) or changes to the regulation of water supply; volatility in supply and demand in the energy market; the increasing amount of uncontracted generation in our portfolio; industry risks relating to the power markets in which we operate; increased regulation of our operations; contracts, concessions and licenses expiring and not being renewed or replaced on similar terms; increases in the cost of operating our plants; our failure to comply with conditions in, or our inability to maintain, governmental permits; equipment failures; dam failures and the costs of repairing such failures; force majeure events; uninsurable losses; adverse changes in currency exchange rates; availability and access to interconnection facilities and transmission systems; health, safety, security and environmental risks; disputes, governmental and regulatory investigations and litigation; our operations being affected by local communities; fraud, bribery, corruption, other illegal acts or inadequate or failed internal processes or systems; our reliance on computerized business systems; advances in technology that impair or eliminate the competitive advantage of our projects; newly developed technologies in which we invest not performing as anticipated; labour disruptions and economically unfavourable collective bargaining agreements; our inability to finance our operations due to the status of the capital markets; our inability to effectively manage our foreign currency exposure; operating and financial restrictions imposed on us by our loan, debt and security agreements; changes in our credit ratings; changes to government regulations that provide incentives for renewable energy; our inability to identify sufficient investment opportunities and complete transactions; the growth of our portfolio and our inability to realize the expected benefits of our transactions; our inability to develop existing sites or find new sites suitable for the development of
greenfield projects; delays, cost overruns and other problems associated with the construction, development and operation of our generating facilities; the arrangements we enter into with communities and joint venture partners; Brookfield Asset Management’s election not to source acquisition opportunities for us and our lack of access to all renewable power acquisitions that Brookfield Asset Management identifies; our lack of control over all our operations; our ability to issue equity or debt for future acquisitions and developments is dependent on capital markets; foreign laws or regulation to which we become subject as a result of future acquisitions in new markets; the departure of some or all of Brookfield Asset Management’s key professionals; our relationship with, and our dependence on, Brookfield Asset Management and Brookfield Asset Management’s significant influence over us; and risks related to changes in how Brookfield Asset Management elects to hold its ownership interests in the Partnership.
We caution that the foregoing list of important factors that may affect future results is not exhaustive. The forward-looking statements represent our views as of the date of this Interim Report and should not be relied upon as representing our views as of any subsequent date. While we anticipate that subsequent events and developments may cause our views to change, we disclaim any obligation to update the forward-looking statements, other than as required by applicable law. For further information on these known and unknown risks, please see “Risk Factors” included in our Form 20-F.
cautionary statement regarding use of non-ifrs measures
This Interim Report contains references to Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations and Funds From Operations per LP Unit which are not generally accepted accounting measures under IFRS and therefore may differ from definitions of Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations and Funds From Operations per LP Unit used by other entities. We believe that Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations and Funds From Operations per LP Unit are useful supplemental measures that may assist investors in assessing the financial performance and the cash anticipated to be generated by our operating portfolio. Neither Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations nor Funds From Operations per LP Unit should be considered as the sole measure of our performance and should not be considered in isolation from, or as a substitute for, analysis of our financial statements prepared in accordance with IFRS.
A reconciliation of Adjusted EBITDA, Funds From Operations and Adjusted Funds From Operations to net (loss) income and cash flows from operating activities is presented in our Management’s Discussion and Analysis. We have also provided a reconciliation of Adjusted EBITDA and Funds From Operations to net (loss) income in Note 18 - Segmented information in the unaudited interim consolidated financial statements.
BROOKFIELD RENEWABLE PARTNERS L.P. | |||||||
CONSOLIDATED BALANCE SHEETS | |||||||
|
|
|
|
|
|
|
|
UNAUDITED |
|
| Sep 30 |
| Dec 31 | ||
(MILLIONS) | Notes |
| 2016 |
| 2015 | ||
Assets |
|
|
|
|
| ||
Current assets |
|
|
|
|
| ||
| Cash and cash equivalents | 4 | $ | 232 | $ | 63 | |
| Restricted cash |
|
| 164 |
| 198 | |
| Trade receivables and other current assets | 5 |
| 490 |
| 256 | |
| Financial instrument assets | 6 |
| 38 |
| 26 | |
| Due from related parties |
|
| 45 |
| 57 | |
|
|
|
|
| 969 |
| 600 |
Financial instrument assets | 6 |
| 141 |
| 20 | ||
Equity-accounted investments | 8 |
| 202 |
| 197 | ||
Property, plant and equipment, at fair value | 9 |
| 25,401 |
| 18,358 | ||
Goodwill | 10 |
| 933 |
| - | ||
Deferred income tax assets | 13 |
| 198 |
| 157 | ||
Other long-term assets |
|
| 219 |
| 175 | ||
|
| $ | 28,063 | $ | 19,507 | ||
Liabilities |
|
|
|
|
| ||
Current liabilities |
|
|
|
|
| ||
| Accounts payable and accrued liabilities | 11 | $ | 517 | $ | 284 | |
| Financial instrument liabilities | 6 |
| 298 |
| 127 | |
| Due to related parties |
|
| 84 |
| 64 | |
| Current portion of long-term debt | 12 |
| 970 |
| 770 | |
|
|
|
|
| 1,869 |
| 1,245 |
Financial instrument liabilities | 6 |
| 132 |
| 64 | ||
Long-term debt and credit facilities | 12 |
| 9,435 |
| 6,568 | ||
Deferred income tax liabilities | 13 |
| 3,959 |
| 2,695 | ||
Other long-term liabilities |
|
| 332 |
| 172 | ||
|
|
|
|
| 15,727 |
| 10,744 |
Equity |
|
|
|
|
| ||
Non-controlling interests |
|
|
|
|
| ||
| Participating non-controlling interests - in operating |
|
|
|
|
| |
|
| subsidiaries | 14 |
| 5,211 |
| 2,587 |
| General partnership interest in a holding subsidiary |
|
|
|
|
| |
|
| held by Brookfield | 14 |
| 55 |
| 52 |
| Participating non-controlling interests - in a holding subsidiary |
|
|
|
|
| |
|
| - Redeemable/Exchangeable units held by Brookfield | 14 |
| 2,693 |
| 2,559 |
| Preferred equity | 14 |
| 590 |
| 610 | |
Preferred limited partners' equity | 15 |
| 324 |
| 128 | ||
Limited partners' equity | 16 |
| 3,463 |
| 2,827 | ||
|
|
|
|
| 12,336 |
| 8,763 |
|
|
|
| $ | 28,063 | $ | 19,507 |
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these interim consolidated financial statements. |
Approved on behalf of Brookfield Renewable Partners L.P.:
|
|
| ||
| Patricia Zuccotti Director | David Mann Director | ||
BROOKFIELD RENEWABLE PARTNERS L.P. |
|
|
|
| |||||||
CONSOLIDATED STATEMENTS OF (LOSS) INCOME |
|
|
|
| |||||||
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED |
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||||
(MILLIONS, EXCEPT AS NOTED) |
| 2016 | 2015 | 2016 | 2015 | ||||||
Revenues | 7 | $ | 580 | $ | 337 | $ | 1,881 | $ | 1,236 | ||
Other income |
|
| 23 |
| 83 |
| 55 |
| 116 | ||
Direct operating costs |
|
| (275) |
| (142) |
| (780) |
| (410) | ||
Management service costs | 7 |
| (16) |
| (11) |
| (46) |
| (38) | ||
Interest expense – borrowings | 12 |
| (159) |
| (107) |
| (447) |
| (326) | ||
Share of earnings from equity-accounted |
|
|
|
|
|
|
|
|
| ||
| investments | 8 |
| 1 |
| 3 |
| 1 |
| 10 | |
Unrealized financial instruments loss | 6 |
| (4) |
| (1) |
| (6) |
| (9) | ||
Depreciation | 9 |
| (210) |
| (153) |
| (593) |
| (472) | ||
Other | 3 |
| 6 |
| (1) |
| (6) |
| (15) | ||
Income tax recovery (expense) |
|
|
|
|
|
|
|
|
| ||
| Current | 13 |
| (8) |
| (7) |
| (20) |
| (17) | |
| Deferred | 13 |
| 43 |
| 26 |
| 2 |
| 38 | |
|
|
| 35 |
| 19 |
| (18) |
| 21 | ||
Net (loss) income |
| $ | (19) | $ | 27 | $ | 41 | $ | 113 | ||
Net (loss) income attributable to: |
|
|
|
|
|
|
|
|
| ||
Non-controlling interests |
|
|
|
|
|
|
|
|
| ||
| Participating non-controlling interests - in |
|
|
|
|
|
|
|
|
| |
|
| operating subsidiaries | 14 | $ | 3 | $ | 37 | $ | 29 | $ | 61 |
| General partnership interest in a holding |
|
|
|
|
|
|
|
|
| |
|
| subsidiary held by Brookfield | 14 |
| - |
| - |
| - |
| - |
| Participating non-controlling interests - in a |
|
|
|
|
|
|
|
|
| |
|
| holding subsidiary - Redeemable/ |
|
|
|
|
|
|
|
|
|
|
| Exchangeable units held by Brookfield | 14 |
| (15) |
| (8) |
| (8) |
| 14 |
| Preferred equity | 14 |
| 6 |
| 7 |
| 19 |
| 23 | |
Preferred limited partners' equity | 15 |
| 5 |
| - |
| 11 |
| - | ||
Limited partners' equity | 16 |
| (18) |
| (9) |
| (10) |
| 15 | ||
|
|
|
| $ | (19) | $ | 27 | $ | 41 | $ | 113 |
Basic and diluted (loss) earnings per LP Unit |
| $ | (0.12) | $ | (0.07) | $ | (0.07) | $ | 0.10 | ||
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these interim consolidated financial statements. |
|
|
|
|
BROOKFIELD RENEWABLE PARTNERS L.P. |
|
|
|
| ||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) |
|
|
|
| ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED | Three months ended Sep 30 | Nine months ended Sep 30 | ||||||||||
(MILLIONS) |
| 2016 | 2015 | 2016 | 2015 | |||||||
Net (loss) income |
| $ | (19) | $ | 27 | $ | 41 | $ | 113 | |||
Other comprehensive income that will not be |
|
|
|
|
|
|
|
|
| |||
| reclassified to net (loss) income |
|
|
|
|
|
|
|
|
| ||
|
| Revaluations of property, plant and equipment |
|
| 34 |
| - |
| 54 |
| 39 | |
|
| Actuarial loss on defined benefit plans |
|
| (8) |
| - |
| (11) |
| - | |
|
| Deferred income taxes on above items | 13 |
| (1) |
| - |
| 1 |
| - | |
Total items that will not be reclassified |
|
|
|
|
|
|
|
|
| |||
| to net (loss) income |
|
| 25 |
| - |
| 44 |
| 39 | ||
Other comprehensive income (loss) that may be |
|
|
|
|
|
|
|
|
| |||
| reclassified to net (loss) income |
|
|
|
|
|
|
|
|
| ||
| Gain (loss) arising during the period on financial |
|
|
|
|
|
|
|
|
| ||
|
| instruments designated as cash-flow hedges | 6 |
| 8 |
| (44) |
| (74) |
| (23) | |
| Unrealized gain (loss) on available-for-sale |
|
|
|
|
|
|
|
|
| ||
|
| securities | 6 |
| 10 |
| (18) |
| 43 |
| (25) | |
|
| Reclassification adjustments for amounts |
|
|
|
|
|
|
|
|
| |
|
|
| recognized in net (loss) income | 6 |
| (16) |
| (7) |
| (39) |
| (25) |
| Foreign currency translation |
|
| 6 |
| (622) |
| 1,196 |
| (1,085) | ||
| Unrealized (loss) gain on foreign currency swaps - |
|
|
|
|
|
|
|
|
| ||
|
|
| net investment hedge | 6 |
| (2) |
| 26 |
| (102) |
| 65 |
| Deferred income taxes on above items | 13 |
| (5) |
| 8 |
| 19 |
| 2 | ||
Total items that may be reclassified subsequently to |
|
|
|
|
|
|
|
| ||||
| net (loss) income |
|
| 1 |
| (657) |
| 1,043 |
| (1,091) | ||
Other comprehensive income (loss) |
|
| 26 |
| (657) |
| 1,087 |
| (1,052) | |||
Comprehensive income (loss) |
| $ | 7 | $ | (630) | $ | 1,128 | $ | (939) | |||
Comprehensive income (loss) attributable to: |
|
|
|
|
|
|
|
|
| |||
Non-controlling interests |
|
|
|
|
|
|
|
|
| |||
| Participating non-controlling interests - in |
|
|
|
|
|
|
|
|
| ||
|
| operating subsidiaries | 14 | $ | 40 | $ | (104) | $ | 564 | $ | (101) | |
| General partnership interest in a holding |
|
|
|
|
|
|
|
|
| ||
|
| subsidiary held by Brookfield | 14 |
| - |
| (4) |
| 5 |
| (7) | |
| Participating non-controlling interests - in a |
|
|
|
|
|
|
|
|
| ||
|
| holding subsidiary -Redeemable/ |
|
|
|
|
|
|
|
|
| |
|
| Exchangeable units held by Brookfield | 14 |
| (23) |
| (231) |
| 229 |
| (361) | |
| Preferred equity | 14 |
| (3) |
| (35) |
| 49 |
| (70) | ||
Preferred limited partners' equity | 15 |
| 5 |
| - |
| 11 |
| - | |||
Limited partners' equity | 16 |
| (12) |
| (256) |
| 270 |
| (400) | |||
|
|
|
|
| $ | 7 | $ | (630) | $ | 1,128 | $ | (939) |
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these interim consolidated financial statements. |
|
|
|
|
BROOKFIELD RENEWABLE PARTNERS L.P. | |||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated other comprehensive income |
|
|
| Non-controlling interests |
|
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Participating |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General | non-controlling |
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| partnership | interests - in a |
|
| |||
|
|
|
|
|
|
|
| Actuarial |
|
|
|
|
|
|
| Participating | interest in | holding subsidiary |
|
| |||||||
|
|
|
|
|
|
|
| losses on |
| Available- | Total | Preferred |
|
| non-controlling | a holding | - Redeemable |
|
| ||||||||
UNAUDITED | Limited | Foreign |
|
| defined |
| for-sale | limited | limited |
|
| interests - in | subsidiary | /Exchangeable |
|
| |||||||||||
THREE MONTHS ENDED SEPTEMBER 30 | partners' | currency | Revaluation | benefit | Cash flow | invest- | partners' | partners' | Preferred | operating | held by | units held by | Total | ||||||||||||||
(MILLIONS) | equity | translation | surplus | plans | hedges | ments | equity | equity | equity | subsidiaries | Brookfield | Brookfield | equity | ||||||||||||||
Balance, as at June 30, 2016 | $ | (47) | $ | (373) | $ | 4,025 | $ | (8) | $ | (57) | $ | 17 | $ | 3,557 | $ | 324 | $ | 599 | $ | 5,541 | $ | 56 | $ | 2,767 | $ | 12,844 | |
Net (loss) income |
| (18) |
| - |
| - |
| - |
| - |
| - |
| (18) |
| 5 |
| 6 |
| 3 |
| - |
| (15) |
| (19) | |
Other comprehensive income (loss) |
| - |
| 1 |
| 7 |
| (2) |
| 1 |
| (1) |
| 6 |
| - |
| (9) |
| 37 |
| - |
| (8) |
| 26 | |
Capital contributions (Note 14) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 289 |
| - |
| - |
| 289 | |
Distributions or dividends declared |
| (74) |
| - |
| - |
| - |
| - |
| - |
| (74) |
| (5) |
| (6) |
| (32) |
| (6) |
| (58) |
| (181) | |
Distribution reinvestment plan |
| 2 |
| - |
| - |
| - |
| - |
| - |
| 2 |
| - |
| - |
| - |
| - |
| - |
| 2 | |
MTO adjustments (Note 3, 14) |
| (14) |
| 16 |
| - |
| - |
| - |
| - |
| 2 |
| - |
| - |
| (626) |
| - |
| - |
| (624) | |
Other |
| (12) |
| - |
| - |
| - |
| - |
| - |
| (12) |
| - |
| - |
| (1) |
| 5 |
| 7 |
| (1) | |
Change in period |
| (116) |
| 17 |
| 7 |
| (2) |
| 1 |
| (1) |
| (94) |
| - |
| (9) |
| (330) |
| (1) |
| (74) |
| (508) | |
Balance, as at September 30, 2016 | $ | (163) | $ | (356) | $ | 4,032 | $ | (10) | $ | (56) | $ | 16 | $ | 3,463 | $ | 324 | $ | 590 | $ | 5,211 | $ | 55 | $ | 2,693 | $ | 12,336 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, as at June 30, 2015 | $ | (339) | $ | (424) | $ | 3,701 | $ | (9) | $ | (25) | $ | (3) | $ | 2,901 | $ | - | $ | 677 | $ | 2,394 | $ | 54 | $ | 2,624 | $ | 8,650 | |
Net income |
| (9) |
| - |
| - |
| - |
| - |
| - |
| (9) |
| - |
| 7 |
| 37 |
| - |
| (8) |
| 27 | |
Other comprehensive income |
| - |
| (226) |
| - |
| - |
| (13) |
| (8) |
| (247) |
| - |
| (42) |
| (141) |
| (4) |
| (223) |
| (657) | |
LP Units and preferred shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| purchased for cancellation |
| (4) |
| - |
| - |
| - |
| - |
| - |
| (4) |
| - |
| (1) |
| - |
| - |
| - |
| (5) |
Capital contributions |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37 |
| - |
| - |
| 37 | |
Distributions or dividends declared |
| (59) |
| - |
| - |
| - |
| - |
| - |
| (59) |
| - |
| (7) |
| (93) |
| (3) |
| (54) |
| (216) | |
Distribution reinvestment plan |
| 1 |
| - |
| - |
| - |
| - |
| - |
| 1 |
| - |
| - |
| - |
| - |
| - |
| 1 | |
Other |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3) |
| 1 |
| (2) |
| (4) | |
Change in period |
| (71) |
| (226) |
| - |
| - |
| (13) |
| (8) |
| (318) |
| - |
| (43) |
| (163) |
| (6) |
| (287) |
| (817) | |
Balance, as at September 30, 2015 | $ | (410) | $ | (650) | $ | 3,701 | $ | (9) | $ | (38) | $ | (11) | $ | 2,583 | $ | - | $ | 634 | $ | 2,231 | $ | 48 | $ | 2,337 | $ | 7,833 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these interim consolidated financial statements. |
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 57
BROOKFIELD RENEWABLE PARTNERS L.P. | |||||||||||||||||||||||||||
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accumulated other comprehensive income |
|
|
| Non-controlling interests |
|
| ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Participating |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General | non-controlling |
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| partnership | interests - in a |
|
| |||
|
|
|
|
|
|
|
| Actuarial |
|
|
|
|
|
|
| Participating | interest in | holding subsidiary |
|
| |||||||
|
|
|
|
|
|
|
| losses on |
| Available- | Total | Preferred |
|
| non-controlling | a holding | - Redeemable |
|
| ||||||||
UNAUDITED | Limited | Foreign |
|
| defined |
| for-sale | limited | limited |
|
| interests - in | subsidiary | /Exchangeable |
|
| |||||||||||
NINE MONTHS ENDED SEPTEMBER 30 | partners' | currency | Revaluation | benefit | Cash flow | invest- | partners' | partners' | Preferred | operating | held by | units held by | Total | ||||||||||||||
(MILLIONS) | equity | translation | surplus | plans | hedges | ments | equity | equity | equity | subsidiaries | Brookfield | Brookfield | equity | ||||||||||||||
Balance, as at December 31, 2015 | $ | (485) | $ | (670) | $ | 4,019 | $ | (7) | $ | (30) | $ | - | $ | 2,827 | $ | 128 | $ | 610 | $ | 2,587 | $ | 52 | $ | 2,559 | $ | 8,763 | |
Net (loss) income |
| (10) |
| - |
| - |
| - |
| - |
| - |
| (10) |
| 11 |
| 19 |
| 29 |
| - |
| (8) |
| 41 | |
Other comprehensive income |
| - |
| 280 |
| 13 |
| (3) |
| (26) |
| 16 |
| 280 |
| - |
| 30 |
| 535 |
| 5 |
| 237 |
| 1,087 | |
Preferred LP Units and LP Units issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| - (Note 15, 16) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net proceeds |
| 657 |
| - |
| - |
| - |
| - |
| - |
| 657 |
| 147 |
| - |
| - |
| - |
| - |
| 804 |
| Adjustment |
| (85) |
| - |
| - |
| - |
| - |
| - |
| (85) |
| - |
| - |
| - |
| 2 |
| 83 |
| - |
Exchange of preferred shares - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| (Note 14, 15) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50 |
| (50) |
| - |
| - |
| - |
| - |
Capital contributions (Note 14) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,333 |
| - |
| - |
| 2,333 | |
Acquisitions (Note 14) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,417 |
| - |
| - |
| 1,417 | |
Distributions or dividends declared |
| (206) |
| - |
| - |
| - |
| - |
| - |
| (206) |
| (11) |
| (19) |
| (73) |
| (18) |
| (175) |
| (502) | |
Distribution reinvestment plan |
| 6 |
| - |
| - |
| - |
| - |
| - |
| 6 |
| - |
| - |
| - |
| - |
| - |
| 6 | |
MTO adjustments (Note 3, 14) |
| (31) |
| 34 |
| - |
| - |
| - |
| - |
| 3 |
| - |
| - |
| (1,617) |
| - |
| - |
| (1,614) | |
Other |
| (9) |
| - |
| - |
| - |
| - |
| - |
| (9) |
| (1) |
| - |
| - |
| 14 |
| (3) |
| 1 | |
Change in period |
| 322 |
| 314 |
| 13 |
| (3) |
| (26) |
| 16 |
| 636 |
| 196 |
| (20) |
| 2,624 |
| 3 |
| 134 |
| 3,573 | |
Balance, as at September 30, 2016 | $ | (163) | $ | (356) | $ | 4,032 | $ | (10) | $ | (56) | $ | 16 | $ | 3,463 | $ | 324 | $ | 590 | $ | 5,211 | $ | 55 | $ | 2,693 | $ | 12,336 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, as at December 31, 2014 | $ | (241) | $ | (241) | $ | 3,685 | $ | (9) | $ | (27) | $ | - | $ | 3,167 | $ | - | $ | 728 | $ | 2,062 | $ | 59 | $ | 2,865 | $ | 8,881 | |
Net income |
| 15 |
| - |
| - |
| - |
| - |
| - |
| 15 |
| - |
| 23 |
| 61 |
| - |
| 14 |
| 113 | |
Other comprehensive income (loss) |
| - |
| (409) |
| 16 |
| - |
| (11) |
| (11) |
| (415) |
| - |
| (93) |
| (162) |
| (7) |
| (375) |
| (1,052) | |
LP Units and preferred shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| purchased for cancellation |
| (5) |
| - |
| - |
| - |
| - |
| - |
| (5) |
| - |
| (1) |
| - |
| - |
| - |
| (6) |
Capital contributions |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 460 |
| - |
| - |
| 460 | |
Distributions or dividends declared |
| (180) |
| - |
| - |
| - |
| - |
| - |
| (180) |
| - |
| (23) |
| (190) |
| (9) |
| (163) |
| (565) | |
Distribution reinvestment plan |
| 3 |
| - |
| - |
| - |
| - |
| - |
| 3 |
| - |
| - |
| - |
| - |
| - |
| 3 | |
Other |
| (2) |
| - |
| - |
| - |
| - |
| - |
| (2) |
| - |
| - |
| - |
| 5 |
| (4) |
| (1) | |
Change in period |
| (169) |
| (409) |
| 16 |
| - |
| (11) |
| (11) |
| (584) |
| - |
| (94) |
| 169 |
| (11) |
| (528) |
| (1,048) | |
Balance, as at September 30, 2015 | $ | (410) | $ | (650) | $ | 3,701 | $ | (9) | $ | (38) | $ | (11) | $ | 2,583 | $ | - | $ | 634 | $ | 2,231 | $ | 48 | $ | 2,337 | $ | 7,833 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these interim consolidated financial statements. |
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 58
BROOKFIELD RENEWABLE PARTNERS L.P. |
|
|
|
|
|
|
|
| |||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| Three months ended | Nine months ended | ||||||||
UNAUDITED |
|
|
|
| Sep 30 |
|
|
| Sep 30 | ||
(MILLIONS) | Notes |
| 2016 |
| 2015 |
| 2016 |
| 2015 | ||
Operating activities |
|
|
|
|
|
|
|
|
| ||
Net (loss) income |
| $ | (19) | $ | 27 | $ | 41 | $ | 113 | ||
Adjustments for the following non-cash items: |
|
|
|
|
|
|
|
|
| ||
| Depreciation | 9 |
| 210 |
| 153 |
| 593 |
| 472 | |
| Unrealized financial instrument loss | 6 |
| 4 |
| 1 |
| 6 |
| 9 | |
| Share of earnings from equity accounted investments | 8 |
| (1) |
| (3) |
| (1) |
| (10) | |
| Deferred income tax recovery | 13 |
| (43) |
| (26) |
| (2) |
| (38) | |
| Gain on disposal | 18 |
| - |
| (53) |
| - |
| (53) | |
| Other non-cash items |
|
| (7) |
| (2) |
| (19) |
| 10 | |
Dividends received from equity-accounted investments | 8 |
| 3 |
| 6 |
| 6 |
| 26 | ||
Changes in due to or from related parties |
|
| 9 |
| 18 |
| 28 |
| 11 | ||
Net change in working capital balances |
|
| 14 |
| 39 |
| (118) |
| 16 | ||
|
|
|
|
| 170 |
| 160 |
| 534 |
| 556 |
Financing activities |
|
|
|
|
|
|
|
|
| ||
Long-term debt - borrowings | 12 |
| 777 |
| 148 |
| 2,407 |
| 938 | ||
Long-term debt - repayments | 12 |
| (363) |
| (143) |
| (857) |
| (698) | ||
Capital contributions from participating non-controlling |
|
|
|
|
|
|
|
|
| ||
| interests - in operating subsidiaries | 14 |
| 289 |
| 37 |
| 2,333 |
| 460 | |
Acquisition of Isagen from non-controlling interests | 3, 14 |
| (608) |
| - |
| (1,540) |
| - | ||
Issuance of preferred limited partnership units | 15 |
| - |
| - |
| 147 |
| - | ||
Issuance of LP Units | 16 |
| - |
| - |
| 657 |
| - | ||
Repurchase of LP Units and preferred shares |
|
| - |
| (6) |
| - |
| (6) | ||
Distributions paid: |
|
|
|
|
|
|
|
|
| ||
| To participating non-controlling interests - in operating |
|
|
|
|
|
|
|
|
| |
|
| subsidiaries | 14 |
| (32) |
| (93) |
| (73) |
| (190) |
| To preferred shareholders |
|
| (6) |
| (7) |
| (19) |
| (24) | |
| To preferred limited partners' unitholders | 15 |
| (4) |
| - |
| (8) |
| - | |
| To unitholders of Brookfield Renewable or BRELP | 14, 16 |
| (136) |
| (115) |
| (386) |
| (346) | |
|
|
|
|
| (83) |
| (179) |
| 2,661 |
| 134 |
Investing activities |
|
|
|
|
|
|
|
|
| ||
Acquisitions | 3 |
| (8) |
| (3) |
| (2,886) |
| (682) | ||
Cash and cash equivalents in acquired entity | 3 |
| - |
| - |
| 117 |
| 19 | ||
Investment in: |
|
|
|
|
|
|
|
|
| ||
| Sustaining capital expenditures | 9 |
| (34) |
| (21) |
| (72) |
| (49) | |
| Development and construction of renewable power |
|
|
|
|
|
|
|
|
| |
|
| generating assets | 9 |
| (69) |
| (59) |
| (175) |
| (137) |
Proceeds from disposal of assets |
|
| - |
| 143 |
| - |
| 143 | ||
Disposal of (investment in) securities | 6 |
| 43 |
| 3 |
| (73) |
| (13) | ||
Restricted cash and other |
|
| 1 |
| (39) |
| 37 |
| 3 | ||
|
|
|
|
| (67) |
| 24 |
| (3,052) |
| (716) |
Foreign exchange gain (loss) on cash |
|
| 2 |
| (12) |
| 26 |
| (18) | ||
Cash and cash equivalents |
|
|
|
|
|
|
|
|
| ||
| Increase (decrease) |
|
| 22 |
| (7) |
| 169 |
| (44) | |
| Balance, beginning of period |
|
| 210 |
| 113 |
| 63 |
| 150 | |
| Balance, end of period |
| $ | 232 | $ | 106 | $ | 232 | $ | 106 | |
Supplemental cash flow information: |
|
|
|
|
|
|
|
|
| ||
| Interest paid |
| $ | 120 | $ | 61 | $ | 395 | $ | 268 | |
| Interest received |
| $ | 11 | $ | 5 | $ | 31 | $ | 13 | |
| Income taxes paid |
| $ | 18 | $ | 8 | $ | 35 | $ | 27 | |
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these interim consolidated financial statements. |
|
|
|
|
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 59
brookfield renewable partners l.p.
notes to the consolidated financial statements
1. organization and description of the business
The business activities of Brookfield Renewable Partners L.P. (“Brookfield Renewable”) consist of owning a portfolio of renewable power generating facilities in North America, Colombia, Brazil and Europe.
Brookfield Renewable changed its name from Brookfield Renewable Energy Partners L.P. to Brookfield Renewable Partners L.P. on May 3, 2016.
Brookfield Renewable is a publicly traded limited partnership established under the laws of Bermuda pursuant to an amended and restated limited partnership agreement dated November 20, 2011.
The registered office of Brookfield Renewable is 73 Front Street, Fifth Floor, Hamilton HM12, Bermuda.
The immediate parent of Brookfield Renewable is its general partner, Brookfield Renewable Partners Limited (“BRPL”). The ultimate parent of Brookfield Renewable is Brookfield Asset Management Inc. (“Brookfield Asset Management”). Brookfield Asset Management and its subsidiaries, other than Brookfield Renewable, are also individually and collectively referred to as “Brookfield” in these financial statements.
Brookfield Renewable’s non-voting limited partnership units (“LP Units”) are traded under the symbol “BEP” on the New York Stock Exchange and under the symbol “BEP.UN” on the Toronto Stock Exchange.
Unless the context indicates or requires otherwise, the term “Brookfield Renewable” means Brookfield Renewable Partners L.P. and its controlled entities.
2. BASIS OF PREPARATION AND SIGNIFICANT ACCOUNTING POLICIES
(a) Statement of compliance
The interim consolidated financial statements have been prepared in accordance with IAS 34, Interim Financial Reporting on a basis consistent with the accounting policies disclosed in the audited consolidated financial statements for the fiscal year ended December 31, 2015.
Certain information and footnote disclosures normally included in the annual audited consolidated financial statements prepared in accordance with International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board (“IASB”) have been omitted or condensed. These interim consolidated financial statements should be read in conjunction with Brookfield Renewable’s December 31, 2015 audited consolidated financial statements.
The interim consolidated financial statements are unaudited and reflect adjustments (consisting of normal recurring adjustments) that are, in the opinion of management, necessary to provide a fair statement of results for the interim periods in accordance with IFRS.
The results reported in these interim consolidated financial statements should not be regarded as necessarily indicative of results that may be expected for an entire year.
Certain comparative figures have been reclassified to conform to the current year’s presentation.
These interim consolidated financial statements have been authorized for issuance by the Board of Directors of its general partner, BRPL, on November 3, 2016.
References to $, C$, €, R$, £ and COP are to United States (“U.S.”) dollars, Canadian dollars, Euros, Brazilian reais, British Pound Sterling and Colombian pesos, respectively.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 60
All figures are presented in millions of U.S. dollars unless otherwise noted.
(b) Basis of preparation
The interim consolidated financial statements have been prepared on the basis of historical cost, except for the revaluation of property, plant and equipment and certain assets and liabilities which have been measured at fair value. Cost is recorded based on the fair value of the consideration given in exchange for assets.
Consolidation
These interim consolidated financial statements include the accounts of Brookfield Renewable and its subsidiaries, which are the entities over which Brookfield Renewable has control. An investor controls an investee when it is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Non-controlling interests in the equity of Brookfield Renewable’s subsidiaries are shown separately in equity in the consolidated balance sheets.
See Note 10 – Goodwill for an explanation of the requirement to recognize goodwill and an estimate of the value. See Note 14 – Non-Controlling Interests as it relates to accounting for the Initial Investment in Isagen and the mandatory tender offers (“MTOs”) as separate transactions.
(c) Future changes in accounting policies
There are no future changes to IFRS with potential impact on Brookfield Renewable other than the changes disclosed in the December 31, 2015 audited consolidated financial statements.
3. BUSINESS COMBINATIONS
The following investments were accounted for using the acquisition method, and the results of operations have been included in the interim consolidated financial statements since the respective dates of acquisition.
Colombia Portfolio
Isagen is Colombia’s third-largest power generation company and owns and operates a 3,032 MW portfolio, consisting predominantly of a portfolio of six, largely reservoir-based, hydroelectric facilities. Annual generation is expected to approximate 15,000 GWh.
On January 22, 2016, the consortium acquired a 57.6% interest in Isagen from the Colombian government (the “Initial Investment”). Isagen is a listed entity in Colombia and the remaining 42.4% shares were owned by public shareholders (the “Isagen Public NCI”). Following the closing of the Initial Investment, the consortium was required to conduct two MTOs for the Isagen Public NCI at the same price per share paid for its 57.6% controlling interest.
On May 13, 2016, the consortium closed the First MTO, pursuant to which a total of 708,817,674 common shares (the “First MTO Shares”) were acquired by the consortium. After giving effect to the First MTO, the consortium owned approximately 83.6% of Isagen. The First MTO Shares were acquired by the consortium at a purchase price of COP 4,130 per share for total consideration of COP 2,927 billion (approximately $929 million).
On September 14, 2016, the consortium closed the Second MTO, pursuant to which a total of 436,998,461 common shares (the “Second MTO Shares”) were acquired by the consortium. After giving effect to the Second MTO, the consortium owned 99.64% of Isagen. The Second MTO Shares were acquired by the consortium at a purchase price of COP 4,130 per share for total consideration of COP 1,805 billion (approximately $605 million).
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 61
Brookfield Renewable is the general partner of and effectively controls the entity that holds the consortium’s 99.64% interest in Isagen. Brookfield Renewable’s investment is equivalent to an approximate 24% interest, after considering the increased investment from its institutional partners. See Note 20 – Subsequent Events.
The financing for the acquisition was as follows:
|
|
| Initial |
|
|
|
|
|
|
| Investment(1) |
| MTOs(2) |
| Total(3) |
(MILLIONS) |
| 57.61% |
| 42.03% |
| 99.64% | |
Non-recourse borrowings | $ | 510 | $ | 240 | $ | 750 | |
Non-controlling interests |
| 1,244 |
| 850 |
| 2,094 | |
Brookfield Renewable |
| 225 |
| 450 |
| 675 | |
| $ | 1,979 | $ | 1,540 | $ | 3,519 |
(1) U.S. dollar amounts in this column are based on an exchange rate of $1 = COP 3,368.
(2) Includes $929 million for the First MTO at an exchange rate of $1 = COP 3,151 and $605 million for the Second MTO at an exchange rate of $1 = COP 2,986, net of acquisition costs.
(3) Includes $59 million financing and acquisition costs, MTOs related costs, restriction of cash per the terms of a credit agreement and excess cash.
The $750 million of non-recourse borrowings is comprised of both U.S. dollar and COP term loans and credit facilities. The U.S. dollar loans bear an interest rate of London Interbank Offered Rate (“LIBOR”) plus a margin of 2.50% and the COP loans bear an interest rate of IBR plus 3.90%. All term loans mature in January 2021 while the credit facilities expire in July 2019 (with extension rights).
In addition, the consortium assumed loans with principal balances totaling COP 3,850 billion ($1,143 million). The loans bear floating rate interest rates with a weighted-average interest rate of 11.44% and a weighted-average remaining term of approximately 9 years, as at initial acquisition date.
The total acquisition costs of $12 million were expensed as incurred and have been classified under Other in the interim consolidated statements of (loss) income.
The unaudited interim consolidated financial statements contain further details on the Initial Investment in Isagen and the related MTOs, as follows: 1) Note 10 – Goodwill for an explanation of the requirement to recognize goodwill and an estimate of the value; 2) Note 12 – Long-term debt and credit facilities for financing of the acquisition; and 3) Note 14 – Non-controlling Interests for our accounting for the Initial Investment in Isagen and the MTOs as separate transactions.
If the acquisition had taken place at the beginning of the year, the revenue from Isagen for the nine months ended September 30, 2016 would have been $682 million (unaudited).
The consortium holds its interest in Isagen through an entity (“Hydro Holdings”) which is entitled to appoint a majority of the board of directors of Isagen. The general partner of Hydro Holdings is a controlled subsidiary of Brookfield Renewable. Brookfield Renewable is entitled to appoint a majority of Hydro Holdings’ board of directors, provided that Brookfield Asset Management and its subsidiaries (including Brookfield Renewable) collectively are (i) the largest holder of Hydro Holdings’ limited partnership interests, and (ii) hold over 30% of Hydro Holdings’ limited partnership interests (the “Ownership Test”). Brookfield Asset Management and its subsidiaries currently meet the Ownership Test.
Brazil Portfolio
In January 2016, Brookfield Renewable acquired a 51 MW hydroelectric portfolio in Brazil (“Brazil Portfolio”). Total consideration of R$417 million ($103 million) included cash paid of R$355 million ($88
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 62
million), deferred consideration of R$35 million ($9 million) and impact of the foreign currency contracts of R$24 million ($6 million). Brookfield Renewable retains a 100% interest in the portfolio.
The total acquisition costs of $0.4 million were expensed as incurred and have been classified under Other in the interim consolidated statements of (loss) income.
Pennsylvania Hydroelectric Portfolio
In April 2016, Brookfield Renewable acquired a 296 MW portfolio of hydroelectric facilities that are expected to generate 1,109 GWh annually (“Pennsylvania Hydro”). The acquisition was completed with institutional partners, and Brookfield Renewable initially retained an approximately 33% controlling interest in the portfolio. In September 2016, institutional investors increased their investments in the portfolio, thus reducing Brookfield Renewable’s ownership to approximately 28.6%.
Total cash consideration was $859 million. The acquisition costs of $5 million were expensed as incurred and have been classified under Other in the interim consolidated statements of (loss) income.
If the acquisition had taken place at the beginning of the year, the revenue from Pennsylvania Hydro for the nine months ended September 30, 2016 would have been $37 million (unaudited).
In April 2016, Brookfield Renewable entered into a voting agreement with a Brookfield subsidiary that forms part of Brookfield Infrastructure Fund III. Pursuant to this voting agreement, Brookfield Renewable is entitled to direct the election of the directors of the entity that ultimately controls and operates the Pennsylvania Hydro assets.
Ireland Wind Development Portfolio
In September 2016, Brookfield Renewable acquired a 19 MW wind development project in Ireland. The total consideration of €8 million ($9 million) included cash consideration of €7 million ($8 million) and deferred consideration and working capital adjustments of €1 million ($1 million). The acquisition was completed with institutional partners, and Brookfield Renewable retained an approximately 40% controlling interest in the asset. The total acquisition costs of $0.2 million were expensed as incurred and have been classified under Other in the interim consolidated statements of (loss) income.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 63
Preliminary purchase price allocations, at fair values, with respect to the acquisitions are as follows:
(MILLIONS) | Colombia | Brazil | Pennsylvania | Ireland | Total | |||||
Cash and cash equivalents | $ | 113 | $ | 4 | $ | - | $ | - | $ | 117 |
Trade receivables and other current assets |
| 193 |
| 2 |
| 1 |
| - |
| 196 |
Property, plant and equipment, at fair value |
| 4,753 |
| 100 |
| 859 |
| 10 |
| 5,722 |
Other long-term assets |
| 15 |
| - |
| - |
| - |
| 15 |
Current liabilities |
| (463) |
| (3) |
| (1) |
| - |
| (467) |
Long-term debt |
| (912) |
| - |
| - |
| - |
| (912) |
Deferred income tax liabilities |
| (1,015) |
| - |
| - |
| (1) |
| (1,016) |
Other long-term liabilities |
| (149) |
| - |
| - |
| - |
| (149) |
Non-controlling interests |
| (1,417) |
| - |
| - |
| - |
| (1,417) |
Fair value of net assets acquired |
| 1,118 |
| 103 |
| 859 |
| 9 |
| 2,089 |
Goodwill (Note 10) |
| 808 |
| - |
| - |
| - |
| 808 |
Purchase price | $ | 1,926 | $ | 103 | $ | 859 | $ | 9 | $ | 2,897 |
The estimated fair values of the assets acquired and liabilities assumed are expected to be finalized within 12 months of the acquisition date.
During the nine months ended September 30, 2016 the purchase price allocations for the acquisitions completed during the nine months ended September 30, 2015 were finalized. No material changes to the provisional purchase price allocations disclosed in the December 31, 2015 audited consolidated financial statements in respect of the acquisitions had to be considered.
4. CASH AND CASH EQUIVALENTS
Brookfield Renewable’s cash and cash equivalents are as follows:
|
| Sep 30 |
| Dec 31 |
(MILLIONS) |
| 2016 |
| 2015 |
Cash | $ | 202 | $ | 60 |
Short-term deposits |
| 30 |
| 3 |
| $ | 232 | $ | 63 |
5. TRADE RECEIVABLES AND OTHER CURRENT ASSETS
Brookfield Renewable’s trade receivables and other current assets are as follows:
|
| Sep 30 |
| Dec 31 |
(MILLIONS) |
| 2016 |
| 2015 |
Trade receivables | $ | 219 | $ | 98 |
Other short-term receivables |
| 159 |
| 87 |
Prepaids and others |
| 112 |
| 71 |
| $ | 490 | $ | 256 |
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 64
6. risk management and financial instruments
RISK MANAGEMENT
Brookfield Renewable’s activities expose it to a variety of financial risks, including market risk (i.e., commodity price risk, interest rate risk, and foreign currency risk), credit risk and liquidity risk. Brookfield Renewable uses financial instruments primarily to manage these risks.
There have been no material changes in exposure to these risks since the December 31, 2015 audited consolidated financial statements.
Fair value disclosures
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
Fair values determined using valuation models require the use of assumptions concerning the amount and timing of estimated future cash flows and discount rates. In determining those assumptions, management looks primarily to external readily observable market inputs such as interest rate yield curves, currency rates, and price, as applicable. The fair value of interest rate swap contracts, which form part of financing arrangements, is calculated by way of discounted cash flows, using market interest rates and applicable credit spreads.
A fair value measurement of a non-financial asset is the consideration that would be received in an orderly transaction between market participants, considering the highest and best use of the asset.
Assets and liabilities measured at fair value are categorized into one of three hierarchy levels, described below. Each level is based on the transparency of the inputs used to measure the fair values of assets and liabilities.
Level 1 – inputs are based on unadjusted quoted prices in active markets for identical assets and liabilities;
Level 2 – inputs, other than quoted prices in Level 1, that are observable for the asset or liability, either directly or indirectly; and
Level 3 – inputs for the asset or liability that are not based on observable market data.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 65
The following table presents Brookfield Renewable’s assets and liabilities measured and disclosed at fair value classified by the fair value hierarchy:
|
|
| Sep 30, 2016 |
| Dec 31 | |||||||
(MILLIONS) | Level 1 | Level 2 | Level 3 | Total | 2015 | |||||||
Assets measured at fair value: |
|
|
|
|
|
|
|
|
|
| ||
Cash and cash equivalents | $ | 232 | $ | - | $ | - | $ | 232 | $ | 63 | ||
Restricted cash(1) |
| 315 |
| - |
| - |
| 315 |
| 336 | ||
Financial instrument assets(2) |
|
|
|
|
|
|
|
|
|
| ||
| Energy derivative contracts |
| - |
| 21 |
| - |
| 21 |
| 31 | |
| Interest rate swaps |
| - |
| 5 |
| - |
| 5 |
| - | |
| Foreign exchange swaps |
| - |
| 21 |
| - |
| 21 |
| 1 | |
| Available-for-sale investments |
| 132 |
| - |
| - |
| 132 |
| 14 | |
Property, plant and equipment |
| - |
| - |
| 25,401 |
| 25,401 |
| 18,358 | ||
Liabilities measured at fair value: |
|
|
|
|
|
|
|
|
|
| ||
Financial instrument liabilities(2) |
|
|
|
|
|
|
|
|
|
| ||
| Energy derivative contracts |
| - |
| (2) |
| - |
| (2) |
| (1) | |
| Interest rate swaps |
| - |
| (294) |
| - |
| (294) |
| (178) | |
| Foreign exchange swaps |
| - |
| (134) |
| - |
| (134) |
| (12) | |
Contingent consideration(3) |
| - |
| - |
| (22) |
| (22) |
| (32) | ||
Liabilities for which fair value is disclosed: |
|
|
|
|
|
|
|
|
|
| ||
| Long-term debt and credit facilities(2) |
| - |
| (11,281) |
| - |
| (11,281) |
| (7,892) | |
Total | $ | 679 | $ | (11,664) | $ | 25,379 | $ | 14,394 | $ | 10,688 |
(1) Includes both the current amount and long-term amount included in Other long-term assets.
(2) Includes both the current and long-term amounts.
(3) Amount relates to business combinations made in 2015.
There were no transfers between levels during the nine months ended September 30, 2016.
Financial instruments disclosures
The aggregate amount of Brookfield Renewable’s net financial instrument positions are as follows:
|
| Sep 30, 2016 | Dec 31, 2015 | |||||
|
|
|
|
| Net (Assets) | Net (Assets) | ||
(MILLIONS) | Assets | Liabilities | Liabilities | Liabilities | ||||
Energy derivative contracts | $ | 21 | $ | 2 | $ | (19) | $ | (30) |
Interest rate swaps |
| 5 |
| 294 |
| 289 |
| 178 |
Foreign exchange swaps |
| 21 |
| 134 |
| 113 |
| 11 |
Available-for-sale securities |
| 132 |
| - |
| (132) |
| (14) |
Total |
| 179 |
| 430 |
| 251 |
| 145 |
Less: current portion |
| 38 |
| 298 |
| 260 |
| 101 |
Long-term portion | $ | 141 | $ | 132 | $ | (9) | $ | 44 |
(a) Energy derivative contracts
Brookfield Renewable has entered into long-term energy derivative contracts primarily to stabilize or eliminate the price risk on the sale of certain future power generation. Certain energy contracts are recorded in Brookfield Renewable’s interim consolidated financial statements at an amount equal to fair
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 66
value, using quoted market prices or, in their absence, a valuation model using both internal and third-party evidence and forecasts.
(b) Interest rate swaps
Brookfield Renewable has entered into interest rate swap contracts primarily to minimize exposure to interest rate fluctuations on its variable rate debt or to lock in interest rates on future debt refinancing. All interest rate swap contracts are recorded in the interim consolidated financial statements at an amount equal to fair value.
(c) Foreign exchange swaps
Brookfield Renewable has entered into foreign exchange swaps to minimize its exposure to currency fluctuations impacting its investments and earnings in foreign operations, and to fix the exchange rate on certain anticipated transactions denominated in foreign currencies.
(d) Available-for-sale
Brookfield Renewable’s available for sale assets consist of investments in publicly-quoted securities, including its proportionate interest in the shares of TerraForm Power, Inc. disclosed in Brookfield Asset Management’s (and affiliated entities) Schedule 13D filing.
Available-for-sale securities are recorded on the balance sheet at fair value, and are assessed for impairment at each reporting date. For the nine months ended September 30, 2016, the unrealized gains relating to the fair value of available-for-sale securities amounted to $43 million (2015: unrealized losses of $25 million).
The following table reflects the unrealized gains (losses) included in the interim consolidated statements of (loss) income:
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 |
Energy derivative contracts | $ | 1 | $ | 2 | $ | 1 | $ | 4 |
Interest rate swaps |
| (5) |
| (1) |
| (7) |
| 1 |
Foreign exchange swaps - cash flow |
| - |
| (2) |
| - |
| (14) |
| $ | (4) | $ | (1) | $ | (6) | $ | (9) |
The following table reflects the unrealized gains (losses) included in the interim consolidated statements of comprehensive income (loss):
| Three months ended Sep 30 | Nine months ended Sep 30 | |||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 | |
Energy derivative contracts | $ | 6 | $ | 9 | $ | 22 | $ | 13 | |
Interest rate swaps |
| 2 |
| (47) |
| (110) |
| (34) | |
Foreign exchange swaps - cash flow |
| - |
| (6) |
| 14 |
| (2) | |
|
| 8 |
| (44) |
| (74) |
| (23) | |
Foreign exchange swaps - net investment |
| (2) |
| 26 |
| (102) |
| 65 | |
|
| $ | 6 | $ | (18) | $ | (176) | $ | 42 |
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 67
The following table reflects the reclassification adjustments recognized in net income in the interim consolidated statements of comprehensive income (loss):
| Three months ended Sep 30 | Nine months ended Sep 30 | |||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 | |
Energy derivative contracts | $ | (8) | $ | (6) | $ | (34) | $ | (23) | |
Interest rate swaps |
| 7 |
| (1) |
| 10 |
| (2) | |
Foreign exchange swaps - cash flow |
| (6) |
| - |
| (6) |
| - | |
|
|
| (7) |
| (7) |
| (30) |
| (25) |
Available-for-sale securities |
| (9) |
| - |
| (9) |
| - | |
| $ | (16) | $ | (7) | $ | (39) | $ | (25) | |
|
|
|
|
|
|
|
|
|
|
7. related party transactions
Brookfield Renewable’s related party transactions are recorded at the exchange amount. Brookfield Renewable’s related party transactions are primarily with Brookfield Asset Management and its subsidiaries.
A subsidiary of Brookfield Renewable sold electricity to, and had it distributed by, Brookfield Infrastructure Partners L.P.’s (“Brookfield Infrastructure”) Colombian regulated distribution business as part of its normal course operations. For the three and nine months ended September 30, 2016, revenues of $4 million and $9 million, respectively, were generated and less than $1 million in expenses were incurred. There were no revenues generated or expenses incurred in fiscal 2015.
The following table reflects the related party agreements and transactions in the interim consolidated statements of (loss) income:
|
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 | |
Revenues |
|
|
|
|
|
|
|
| |
| Power purchase and revenue agreements | $ | 95 | $ | 95 | $ | 414 | $ | 350 |
| Wind levelization agreement |
| 1 |
| 2 |
| 6 |
| 6 |
|
| $ | 96 | $ | 97 | $ | 420 | $ | 356 |
Direct operating costs |
|
|
|
|
|
|
|
| |
| Energy purchases | $ | (2) | $ | (1) | $ | (3) | $ | (5) |
| Energy marketing fee |
| (6) |
| (6) |
| (17) |
| (17) |
| Insurance services |
| (10) |
| (7) |
| (29) |
| (20) |
|
| $ | (18) | $ | (14) | $ | (49) | $ | (42) |
Management service costs | $ | (16) | $ | (11) | $ | (46) | $ | (38) |
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 68
8. EQUITY-ACCOUNTED INVESTMENTS
The following table outlines the changes in Brookfield Renewable’s equity-accounted investments:
| Three months ended | Nine months ended | Year ended | ||||
(MILLIONS) | Sep 30, 2016 | Sep 30, 2016 | Dec 31, 2015 | ||||
Balance, beginning of period/year | $ | 205 | $ | 197 | $ | 273 | |
Share of net income |
| 1 |
| 1 |
| 10 | |
Revaluation recognized through OCI |
| - |
| - |
| 96 | |
Share of OCI |
| - |
| 1 |
| - | |
Dividends declared |
| (3) |
| (6) |
| (19) | |
Capital distributions, net |
| - |
| - |
| (144) | |
Foreign exchange translation |
| (1) |
| 9 |
| (19) | |
Balance, end of period/year | $ | 202 | $ | 202 | $ | 197 | |
The following table summarizes certain financial information of equity-accounted investments:
|
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 | |
Revenue | $ | 31 | $ | 29 | $ | 82 | $ | 98 | |
Net income |
| 2 |
| 5 |
| 2 |
| 18 | |
Share of net income (loss) |
|
|
|
|
|
|
|
| |
| Cash earnings |
| 4 |
| 5 |
| 8 |
| 18 |
| Non-cash loss |
| (3) |
| (2) |
| (7) |
| (8) |
9. PROPERTY, PLANT AND EQUIPMENT, AT FAIR VALUE
The following table presents a reconciliation of property, plant and equipment at fair value:
(MILLIONS) | Hydroelectric | Wind | Other(1) | Total(2) | ||||
As at December 31, 2015 | $ | 14,847 | $ | 3,233 | $ | 278 | $ | 18,358 |
Additions |
| 173 |
| 61 |
| 15 |
| 249 |
Acquisitions through business combinations (Note 3) |
| 5,712 |
| 10 |
| - |
| 5,722 |
Foreign exchange |
| 1,460 |
| 118 |
| 53 |
| 1,631 |
Transfer and other |
| (6) |
| (14) |
| - |
| (20) |
Change in fair value recognized through OCI(3) |
| - |
| 54 |
| - |
| 54 |
Depreciation |
| (434) |
| (147) |
| (12) |
| (593) |
As at September 30, 2016 | $ | 21,752 | $ | 3,315 | $ | 334 | $ | 25,401 |
(1) Includes biomass and co-generation (“Co-gen”). The Colombian segment aggregates its hydroelectric and Co-gen facilities into the hydroelectric segment. See Note 18 – Segmented Information.
(2) Includes intangible assets of $14 million (2015: $13 million) and construction work in process (“CWIP”) of $653 million (2015: $405 million).
(3) Sufficient information regarding two wind development projects in Ireland became available to allow Brookfield Renewable to determine fair value using the discounted cash flow method. Accordingly, CWIP associated with these projects was revalued.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 69
10. GOODWILL
The following table provides a reconciliation of goodwill:
(MILLIONS) |
| |
As at December 31, 2015 | $ | - |
Acquired through business acquisition (Note 3) |
| 808 |
Foreign exchange |
| 125 |
As at September 30, 2016 | $ | 933 |
The preliminary acquisition equation for the Isagen Acquisition (Note 3 – Business combinations) includes a deferred tax liability of $1,015 million. The deferred tax liability arises because the tax bases of the Isagen net assets are significantly lower than their acquisition date fair value. As required by IFRS 3, Business Combinations, this deferred tax liability is calculated in accordance with IAS 12, Income Taxes (“IAS 12”), and is not measured at fair value. IAS 12 requires provisions to be made for all differences between the carrying value of assets and liabilities other than goodwill acquired in a business combination and their tax base at their nominal amount, irrespective of whether or not this will result in additional (or less) tax being paid or when any tax cash flows may occur. The fair value of the preliminary deferred tax liability would be lower than its nominal amount and Brookfield Renewable has determined that the preliminary estimate of goodwill of $808 million arises from such difference.
Goodwill is not amortized and is not deductible for tax purposes. However, after initial recognition, goodwill will be measured at cost less any accumulated impairment losses. An impairment assessment will be performed at least annually, and whenever circumstances such as significant declines in expected revenues, earnings or cash flows indicate that it is more likely than not that goodwill might be impaired. Goodwill impairment charges are not reversible.
11. accounts payable and accrued liabilities
Brookfield Renewable’s accounts payable and accrued liabilities are as follows:
|
|
| Sep 30 |
| Dec 31 |
(MILLIONS) |
| 2016 |
| 2015 | |
Operating accrued liabilities | $ | 142 | $ | 107 | |
Interest payable on corporate and subsidiary borrowings |
| 94 |
| 44 | |
Accounts payable |
| 103 |
| 43 | |
LP Unitholders’ distributions, preferred limited partnership unit |
|
|
|
| |
| distributions and preferred dividends payable(1) |
| 25 |
| 19 |
Other |
| 153 |
| 71 | |
|
| $ | 517 | $ | 284 |
(1) Includes amounts payable only to external LP Unitholders. Amounts payable to Brookfield are included in due to related parties.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 70
12. LONG-TERM DEBT AND CREDIT FACILITIES
The composition of debt obligations is presented in the following table:
|
|
| Sep 30, 2016 | Dec 31, 2015 | ||||||
|
|
| Weighted-average |
|
| Weighted-average |
|
| ||
|
|
| Interest | Term |
|
| Interest | Term |
|
|
(MILLIONS EXCEPT AS NOTED) | rate (%) | (years) |
| rate (%) | (years) |
| ||||
Corporate borrowings |
|
|
|
|
|
|
|
| ||
| Series 3 (C$200) | 5.3 | 2.1 | $ | 152 | 5.3 | 2.8 | $ | 145 | |
| Series 4 (C$150) | 5.8 | 20.1 |
| 114 | 5.8 | 20.9 |
| 108 | |
| Series 6 (C$300) | 6.1 | 0.2 |
| 229 | 6.1 | 0.9 |
| 217 | |
| Series 7 (C$450) | 5.1 | 4.0 |
| 342 | 5.1 | 4.8 |
| 325 | |
| Series 8 (C$400) | 4.8 | 5.4 |
| 305 | 4.8 | 6.1 |
| 289 | |
| Series 9 (C$400) | 3.8 | 8.7 |
| 305 | 3.8 | 9.4 |
| 289 | |
| Series 10 (C$500) | 3.6 | 10.3 |
| 381 | - | - |
| - | |
|
|
| 4.7 | 6.7 | $ | 1,828 | 5.0 | 6.5 | $ | 1,373 |
Subsidiary borrowings |
|
|
|
|
|
|
|
| ||
| North America |
|
|
|
|
|
|
|
| |
|
| United States | 5.1 | 6.1 | $ | 3,455 | 5.3 | 7.0 | $ | 3,203 |
|
| Canada | 5.3 | 12.1 |
| 1,654 | 5.6 | 13.1 |
| 1,471 |
|
|
| 5.2 | 8.0 |
| 5,109 | 5.4 | 8.9 |
| 4,674 |
| Colombia | 9.4 | 7.1 |
| 2,033 | - | - |
| - | |
| Europe | 3.7 | 10.8 |
| 661 | 3.9 | 11.0 |
| 631 | |
| Brazil | 10.6 | 11.3 |
| 402 | 10.1 | 11.9 |
| 347 | |
|
|
| 6.3 | 8.2 | $ | 8,205 | 5.5 | 9.3 | $ | 5,652 |
Credit facilities |
|
|
|
|
|
|
|
| ||
| Corporate credit facility | 1.8 | 4.8 | $ | 446 | 1.4 | 4.5 | $ | 368 | |
Total debt |
|
|
| 10,479 |
|
|
| 7,393 | ||
Add: Unamortized premiums(1) |
|
|
| 2 |
|
|
| 4 | ||
Less: Unamortized financing fees(1) |
|
|
| (76) |
|
|
| (59) | ||
Less: Current portion |
|
|
| (970) |
|
|
| (770) | ||
|
|
|
|
| $ | 9,435 |
|
| $ | 6,568 |
(1) Unamortized premiums and unamortized financing fees are amortized to interest expense over the terms of the borrowing.
Corporate borrowings
Corporate borrowings are obligations of a finance subsidiary of Brookfield Renewable, Brookfield Renewable Partners ULC (“Finco”) (Note 17 - Subsidiary Public Issuers). Finco may redeem some or all of the borrowings from time to time, pursuant to the terms of the indenture. The balance is payable upon maturity, and interest on corporate borrowings is paid semi-annually. The term notes payable by Finco are unconditionally guaranteed by Brookfield Renewable, BRELP and certain other subsidiaries.
In August 2016, Brookfield Renewable issued C$500 million ($383 million) of medium-term corporate notes, maturing in January 2027 at a fixed rate of 3.63%.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 71
Subsidiary borrowings
Subsidiary borrowings are generally asset-specific, long-term, non-recourse borrowings denominated in the domestic currency of the subsidiary. Subsidiary borrowings in North America and Europe consist of both fixed and floating interest rate debt. Brookfield Renewable uses interest rate swap agreements to minimize its exposure to floating interest rates. Subsidiary borrowings in Brazil consist of floating interest rates of Taxa de Juros de Longo Prazo (“TJLP”), the Brazil National Bank for Economic Development’s long-term interest rate, or Interbank Deposit Certificate rate (“CDI”), plus a margin. Subsidiary borrowings in Colombia consist of floating interest rates of Indicador Bancario de Referencia rate (“IBR”), the Banco Central de Colombia short-term interest rate, or Colombian Consumer Price Index (“IPC”), the Banco Central de Colombia inflation rate, plus a margin.
In January 2016, Brookfield Renewable and its institutional partners secured non-recourse financing in the amount of $750 million with respect to the acquisition of Isagen shares. The $750 million of non-recourse borrowings is comprised of both U.S. dollar and COP term loans and a U.S. dollar revolving credit facility. The U.S. dollar loans bear an interest rate of LIBOR plus a margin of 2.50% and the COP loans bear an interest rate of IBR plus 3.90%. All term loans mature in January 2021 while the revolving credit facility expires in July 2019 (with extension rights). In addition, Isagen had corporate borrowings with principal balances totaling COP 3,850 billion ($1,143 million). These loans bear floating rate interest rates with a weighted-average interest rate of 11.44% and a weighted-average remaining term of approximately 9 years, as at the initial acquisition date. See Note 3 – Business Combinations.
In March 2016, Brookfield Renewable increased indebtedness associated with a 488 MW hydroelectric portfolio in Ontario through the issuance of C$150 million ($112 million) of bonds. The bonds bear interest at 3.41% and mature in November 2020.
In March 2016, Brookfield Renewable increased indebtedness associated with a 349 MW hydroelectric portfolio in Ontario through the issuance of C$50 million ($38 million) of bonds. The bonds bear interest at 3.24% and mature in June 2023.
In March 2016, Brookfield Renewable refinanced the loan associated with its 123 MW wind portfolio in Portugal by securing €88 million ($98 million) of long-term debt, a €5 million ($6 million) working capital facility and a €7 million ($8 million) debt reserve facility and simultaneously retired existing indebtedness of €70 million ($78 million). The long-term debt currently bears interest at the Euro Interbank Offered Rate (“EURIBOR”) plus a margin of 2.75%.
In April, 2016, concurrent with the closing of the 296 MW hydroelectric portfolio in Pennsylvania, Brookfield Renewable secured a $315 million financing. The debt currently bears interest at the U.S. LIBOR plus a margin of 1.50%.
In April 2016, Isagen successfully amended a COP 367 billion ($122 million) loan to extend its maturity to December 2025.
In May 2016, Brookfield Renewable refinanced a $190 million loan and $9 million letter of credit facility associated with a 377 MW hydroelectric portfolio in Tennessee and North Carolina. The loan and letter of credit facility currently bear interest at the U.S. LIBOR plus a margin of 2.75%.
In June 2016, Brookfield Renewable repaid $63 million against a $174 million note purchase agreement related to a 120 MW wind facility in California. Concurrently, Brookfield Renewable secured a 7-year, $43 million financing on the same asset, resulting in aggregate debt of $154 million. The new debt currently bears interest at U.S. LIBOR plus a margin of 2.75%.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 72
In August 2016, Brookfield Renewable refinanced a $75 million loan associated with a portfolio of hydroelectric and wind facilities in the United States held through the Brookfield Americas Infrastructure fund. The loan currently bears interest at LIBOR plus 2.75% and matures in August 2019.
In August 2016, Brookfield Renewable refinanced indebtedness associated with a 75 MW hydroelectric portfolio in British Columbia through the issuance of C$80 million ($61 million) of bonds. The bonds bear interest at 4.45% and mature in August 2026.
In September 2016, Isagen issued COP 300 billion ($101 million) bonds and used part of the proceeds to repay COP 199 billion ($67 million) existing bonds maturing in the same month. The new bonds comprise of COP 202 billion ($68 million) at 8.19% fixed interest rate and September 2023 maturity, and COP 98 billion ($33 million) at IPC plus 3.78% interest rate and September 2028 maturity.
Credit facilities
In June 2016, Brookfield Renewable extended the maturity of its corporate credit facilities by one year to June 30, 2021 and also increased the available amount to $1,690 million from $1,560 million. The applicable margin is 1.20% and the credit facilities are used for general working capital purposes. The credit facilities are available by way of advances in Canadian dollars, U.S. dollars, Euro or British Pound Sterling in the form of (i) Canadian prime rate loans (ii) U.S. base rate loans (iii) bankers’ acceptance (“BA”) rate loans (iv) LIBOR loans (v) EURIBOR loans and (vi) letters of credit. See Note 19 – Commitments, Contingencies and Guarantees. The credit facilities bear interest at the applicable BA rate, LIBOR or EURIBOR plus an applicable margin. The applicable margin is tiered on the basis of Brookfield Renewable’s unsecured long-term debt rating. Standby fees are charged on the undrawn balance.
Brookfield Asset Management has provided a $200 million committed unsecured revolving credit facility maturing in December 2016, at the LIBOR plus 2%.
Brookfield Renewable and its subsidiaries issue letters of credit from some of their credit facilities for general corporate purposes which include, but are not limited to, security deposits, performance bonds and guarantees for debt service reserve accounts.
The following table summarizes the available portion of credit facilities:
| Sep 30 | Dec 31 | ||
(MILLIONS) |
| 2016 |
| 2015 |
Authorized credit facilities | $ | 1,890 | $ | 1,760 |
Draws on credit facilities(1) |
| (446) |
| (368) |
Issued letters of credit |
| (240) |
| (218) |
Available portion of credit facilities | $ | 1,204 | $ | 1,174 |
(1) Unsecured corporate credit facilities guaranteed by Brookfield Renewable.
13. Income taxes
Brookfield Renewable’s effective income tax rate was 30.5% for the nine months ended September 30, 2016 (2015: negative 22.8%). The effective tax rate is different than the statutory rate primarily due to rate differentials and non-controlling interests’ income not subject to tax.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 73
14. Non-controlling interests
Brookfield Renewable’s non-controlling interests are comprised of the following:
| Sep 30 | Dec 31 | |||
(MILLIONS) |
| 2016 |
| 2015 | |
Participating non-controlling interests - in operating subsidiaries | $ | 5,211 | $ | 2,587 | |
General partnership interest in a holding subsidiary held by Brookfield |
| 55 |
| 52 | |
Participating non-controlling interests - in a holding subsidiary - |
|
|
|
| |
| Redeemable/Exchangeable units held by Brookfield |
| 2,693 |
| 2,559 |
Preferred equity |
| 590 |
| 610 | |
| $ | 8,549 | $ | 5,808 |
Preferred equity
Brookfield Renewable’s preferred equity consists of Class A Preference Shares of Brookfield Renewable Power Preferred Equity Inc. (“BRP Equity”) as follows:
|
|
| Earliest | Dividends declared |
|
|
|
| |||
|
| Cumulative | permitted | for the nine months ended |
|
|
|
| |||
(MILLIONS EXCEPT | Shares | dividend | redemption | September 30 | Sep 30 | Dec 31 | |||||
AS NOTED) | outstanding | rate(%) | date | 2016 | 2015 | 2016 | 2015 | ||||
Series 1 (C$136) | 5.45 | 3.36 | Apr 30, 2020 | $ | 3 | $ | 5 | $ | 104 | $ | 98 |
Series 2 (C$113)(1) | 4.51 | 3.08 | Apr 30, 2020 |
| 2 |
| 2 |
| 86 |
| 81 |
Series 3 (C$249) | 9.96 | 4.40 | Jul 31, 2019 |
| 6 |
| 6 |
| 189 |
| 179 |
Series 5 (C$103) | 4.11 | 5.00 | Apr 30, 2018 |
| 3 |
| 5 |
| 78 |
| 126 |
Series 6 (C$175) | 7.00 | 5.00 | Jul 31, 2018 |
| 5 |
| 5 |
| 133 |
| 126 |
| 31.03 |
|
| $ | 19 | $ | 23 | $ | 590 | $ | 610 |
(1) Dividend rate represents annualized distribution based on the most recent quarterly floating rate.
The Class A Preference Shares do not have a fixed maturity date and are not redeemable at the option of the holders. As at September 30, 2016, none of the issued Class A Preference Shares have been redeemed by BRP Equity.
The holders of the Series 1, 3, 5 and 6 Preference Shares are entitled to receive fixed cumulative dividends. The holders of the Series 2 Preference Shares are entitled to receive floating rate cumulative preferential cash dividends, equal to the T-Bill Rate plus 2.620%.
For information on dividend reset dates and rates, conversion options, and the guarantee for the payment of dividends, refer to Note 19 – Non-Controlling Interests of the December 31, 2015 audited consolidated financial statements.
Class A Preference Shares – Normal Course Issuer Bid
In June 2016, Brookfield Renewable announced that the Toronto Stock Exchange had accepted a notice of BRP Equity’s intention to renew its normal course issuer bid in connection with its outstanding Class A Preference Shares. Under this normal course issuer bid, we are permitted to repurchase up to 10% of the total public float for each respective series of our Class A Preference Shares. The bid will expire on June 26, 2017, or earlier should we complete the repurchases prior to such date. Shareholders may obtain a copy of the notice, free of charge, by contacting Brookfield Renewable.
Class A, Series 5 Preference Shares – Exchange offer
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 74
In November 2015, Brookfield Renewable announced its offer to exchange (the “Exchange Offer”) each issued and outstanding Class A, Series 5 Preference Share of BRP Equity with an annual dividend rate of 5.00% (the “Series 5 Preference Shares”) for one newly issued Class A, Series 5 Preferred Limited Partnership Unit (the “Preferred LP Units”) of Brookfield Renewable with an annual distribution rate of 5.59%.
The Exchange Offer was open for acceptance until, and completed on, February 8, 2016. On that date, a total of 2,885,496 Series 5 Preference Shares were tendered and exchanged for an equal number of Series 5 Preferred LP Units.
Participating non-controlling interests – in operating subsidiaries
The net change in participating non-controlling interests – in operating entities is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
| Isagen |
|
|
|
| ||
|
| Brookfield |
|
|
|
|
|
|
|
| Isagen | public |
|
|
|
| |||
|
| Americas | Brookfield | Brookfield |
| The | Brookfield | institu- | non-con |
|
|
|
| ||||||
| Infrastructure | Infrastructure | Infrastructure | Catalyst | Energia | tional | -trolling |
|
|
|
| ||||||||
(MILLIONS) | Fund | Fund II | Fund III | Group | Renovável | investors | interests | Other | Total | ||||||||||
As at December 31, 2014 | $ | 914 | $ | 937 | $ | - | $ | 126 | $ | 32 | $ | - | $ | - | $ | 53 | $ | 2,062 | |
Net income |
| 26 |
| 27 |
| - |
| 14 |
| - |
| - |
| - |
| 2 |
| 69 | |
OCI |
| 89 |
| 144 |
| - |
| (12) |
| (10) |
| - |
| - |
| (7) |
| 204 | |
Capital contributions(1) |
| - |
| 460 |
| - |
| - |
| - |
| - |
| - |
| - |
| 460 | |
Distributions |
| (70) |
| (126) |
| - |
| (7) |
| (1) |
| - |
| - |
| (4) |
| (208) | |
Other |
| (1) |
| (1) |
| - |
| - |
| 1 |
| - |
| - |
| 1 |
| - | |
As at December 31, 2015 | $ | 958 | $ | 1,441 | $ | - | $ | 121 | $ | 22 | $ | - | $ | - | $ | 45 | $ | 2,587 | |
Net (loss) income |
| (11) |
| (16) |
| 3 |
| 19 |
| - |
| 15 |
| 19 |
| - |
| 29 | |
OCI |
| 8 |
| 86 |
| 77 |
| - |
| 5 |
| 153 |
| 205 |
| 1 |
| 535 | |
Capital contributions(1) |
| - |
| 22 |
| 1,038 |
| - |
| - |
| 1,273 |
| - |
| - |
| 2,333 | |
Acquisition |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,417 |
| - |
| 1,417 | |
Distributions |
| (12) |
| (39) |
| (7) |
| (12) |
| (2) |
| - |
| - |
| (1) |
| (73) | |
MTO adjustments |
| - |
| - |
| 3 |
| - |
| - |
| 7 |
| (1,627) |
| - |
| (1,617) | |
As at September 30, 2016 | $ | 943 | $ | 1,494 | $ | 1,114 | $ | 128 | $ | 25 | $ | 1,448 | $ | 14 | $ | 45 | $ | 5,211 | |
Interests held by third parties |
| 75-80% |
| 50-60% |
| 71% |
| 25% | 24-30% |
| 46% |
| 0.36% | 23-50% |
|
|
(1) Capital contributions are for the purposes of acquisitions and to fund expenses.
In accordance with IFRS 10, Consolidated Financial Statements, Brookfield Renewable is accounting for the additional interests in Isagen purchased under the MTOs as an equity transaction related to the acquisition of non-controlling interest, separate from the Initial Investment of 57.61% controlling interest. Accordingly, the 42.03% ownership interest in Isagen acquired as part of the MTOs was reflected at fair value at the acquisition date and, when acquired, was accounted for as an acquisition of non-controlling interest. The remaining 0.36% ownership interest in Isagen not held by Brookfield Renewable and it co-investors as at September 30, 2016 remains as non-controlling interest. See Note 3 – Business Combinations.
General partnership interest in a holding subsidiary held by Brookfield and Participating non-controlling interests – in a holding subsidiary - Redeemable/Exchangeable units held by Brookfield
Brookfield, as the owner of the 1% general partnership interest in BRELP held by Brookfield (“GP interest”), is entitled to regular distributions plus an incentive distribution based on the amount by which quarterly distributions exceed specified target levels. To the extent that LP Unit distributions exceed
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 75
$0.375 per LP Unit per quarter, the incentive is 15% of distributions above this threshold. To the extent that quarterly LP Unit distributions exceed $0.4225 per LP Unit, the incentive distribution is equal to 25% of distributions above this threshold.
Consolidated equity includes Redeemable/Exchangeable partnership units and the GP interest. The Redeemable/Exchangeable partnership units are held 100% by Brookfield, which at its discretion has the right to redeem these units for cash consideration. No Redeemable/Exchangeable partnership units have been redeemed for cash consideration. Since this redemption right is subject to Brookfield Renewable’s right, at its sole discretion, to satisfy the redemption request with LP Units of Brookfield Renewable on a one for one basis, the Redeemable/Exchangeable partnership units are classified as equity in accordance with IAS 32, Financial Instruments: Presentation. The Redeemable/Exchangeable partnership units and GP interest are presented as non-controlling interests since they provide Brookfield the direct economic benefits and exposures to the underlying performance of BRELP. The LP Units issued by Brookfield Renewable and the Redeemable/Exchangeable partnership units issued by its subsidiary BRELP have the same economic attributes in all respects, except for the redemption right described above. The Redeemable/Exchangeable partnership units and the GP interest participate in earnings and distributions on a per unit basis equivalent to the per unit participation of the LP Units of Brookfield Renewable.
As at September 30, 2016, general partnership units, and Redeemable/Exchangeable partnership units outstanding were 2,651,506 (December 31, 2015: 2,651,506) and 129,658,623 (December 31, 2015: 129,658,623), respectively.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 76
Distributions
The composition of the distributions for the three and nine months ended September 30 is presented in the following table:
|
|
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 | ||
General partnership interest in a holding |
|
|
|
|
|
|
|
| ||
| subsidiary held by Brookfield | $ | 2 | $ | 1 | $ | 4 | $ | 3 | |
Incentive distribution |
| 4 |
| 2 |
| 14 |
| 6 | ||
|
|
| $ | 6 | $ | 3 | $ | 18 | $ | 9 |
|
|
|
|
|
|
|
|
|
|
|
Participating non-controlling interests - in a |
|
|
|
|
|
|
|
| ||
| holding subsidiary - Redeemable/ |
|
|
|
|
|
|
|
| |
| Exchangeable units held by Brookfield | $ | 58 | $ | 54 | $ | 175 | $ | 163 | |
|
|
| $ | 64 | $ | 57 | $ | 193 | $ | 172 |
|
|
|
|
|
|
|
|
|
|
|
15. PREFERRED LIMITED PARTNERS’ EQUITY
Brookfield Renewable’s preferred limited partners’ equity comprises of Class A Preferred LP Units as follows:
|
|
| Earliest | Distributions declared |
|
|
|
| |||
|
| Cumulative | permitted | for the nine months ended |
|
|
|
| |||
(MILLIONS EXCEPT | Shares | distribution | redemption | September 30 | Sep 30 | Dec 31 | |||||
AS NOTED) | outstanding | rate (%) | date | 2016 | 2015 | 2016 | 2015 | ||||
Series 5 (C$72) | 2.89 | 5.59 | Apr 30, 2018 | $ | 3 | $ | - | $ | 49 | $ | - |
Series 7 (C$175) | 7.00 | 5.50 | Jan 31, 2021 |
| 5 |
| - |
| 128 |
| 128 |
Series 9 (C$200) | 8.00 | 5.75 | Jul 31, 2021 |
| 3 |
| - |
| 147 |
| - |
| 17.89 |
|
| $ | 11 | $ | - | $ | 324 | $ | 128 |
As noted in Note 14 – Non-Controlling Interests, in February 2016 a total of 2,885,496 Class A, Series 5 Preference Shares of BRP Equity were tendered and exchanged for an equal number of Series 5 Preferred LP Units of Brookfield Renewable.
On May 25, 2016, Brookfield Renewable issued 8,000,000 Class A, Series 9 Preferred Limited Partnership Units (the “Series 9 Preferred LP Units”) at a price of C$25 per unit for gross proceeds of C$200 million ($152 million). Brookfield Renewable incurred C$7 million ($5 million) in transaction costs and the net proceeds of C$193 million ($147 million) were used to repay outstanding indebtedness and for general corporate purposes. The holders of the Series 9 Preferred Units are entitled to receive a cumulative quarterly fixed distribution yielding 5.75% for the initial period ending July 31, 2021. Thereafter, the distribution rate will be reset every five years at a rate equal to the greater of: (i) the 5-year Government of Canada bond yield plus 5.01%, and (ii) 5.75%.
The holders of Series 9 Preferred LP Units will have the right, at their option, to convert their Series 9 Preferred LP Units into Class A, Series 10 Preferred LP Units, subject to certain conditions, on July 31, 2021 and every five years thereafter. The holders of Series 10 Preferred LP Units will be entitled to receive cumulative quarterly floating distributions at an annual rate equal to the cumulative quarterly floating distributions, as and when declared, at an annual rate equal to the 3-month T-Bill yield plus 5.01%.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 77
The Class A Preferred LP Units do not have a fixed maturity date and are not redeemable at the option of the holders. As at September 30, 2016, none of the Class A Preferred LP Units have been redeemed by Brookfield Renewable.
16. LIMITED PARTNERS’ EQUITY
Limited partners’ equity
As at September 30, 2016, 166,752,453 LP Units were outstanding (December 31, 2015: 143,188,170) including 51,125,944 (December 31, 2015: 40,026,986) held by Brookfield. Brookfield owns all general partnership interests in Brookfield Renewable representing a 0.01% interest.
During the three and nine months ended September 30, 2016, 80,644 and 212,075 LP Units, respectively (2015: 36,512 and 112,600 LP Units) were issued under the distribution reinvestment plan.
As at September 30, 2016, Brookfield’s direct and indirect interest of 180,784,567 LP Units and Redeemable/Exchangeable partnership units represents approximately 61% of Brookfield Renewable on a fully-exchanged basis.
On an unexchanged basis, Brookfield holds a 31% direct limited partnership interest in Brookfield Renewable, a 44% direct interest in BRELP through the ownership of Redeemable/Exchangeable partnership units and a direct 1% GP interest in BRELP as at September 30, 2016.
In December 2015, Brookfield Renewable announced that the Toronto Stock Exchange had accepted a notice to renew Brookfield Renewable’s normal course issuer bid in connection with its LP Units. Under this normal course issuer bid Brookfield Renewable is permitted to repurchase up to 7.1 million LP Units, representing approximately 5% of the issued and outstanding LP Units, for capital management purposes. The bid will expire on December 28, 2016, or earlier should Brookfield Renewable complete its repurchases prior to such date.
Issuance of LP Units
On June 10, 2016, Brookfield Renewable completed a bought deal for non-voting limited partnership units of Brookfield Renewable (“LP Units”) which included 10,655,000 LP Units at a price of C$37.55 per LP Unit (the “Offering Price”) for gross proceeds of C$400 million ($313 million) (the “Offering”). In addition, Brookfield Asset Management purchased 11,098,958 LP Units at the Offering Price concurrent with the Offering (the “Concurrent Private Placement”). The aggregate gross proceeds of the Offering and the Concurrent Private Placement was C$800 million ($626 million). Brookfield Renewable had granted the underwriters an over-allotment option, exercisable in whole or in part for a period of 30 days following closing of the Offering, to purchase up to an additional 1,598,250 LP Units at the Offering Price (the “Over-allotment Option”).
On June 15, 2016, the underwriters exercised in full the Over-allotment Option and Brookfield Renewable received additional aggregate gross proceeds of C$60 million ($46 million) on June 16, 2016. Brookfield Asset Management elected not to exercise its option to purchase additional LP Units and holds an approximate 61% interest in Brookfield Renewable after giving effect to the closing of the Over-allotment Option.
Brookfield Renewable incurred $15 million in transaction costs associated with the Offering, the Concurrent Private Placement and the Over-allotment Option.
The excess of the price received over the carrying value of the additional limited partnership units of BRELP purchased by Brookfield Renewable resulted in adjustments to the General partnership interest in a holding subsidiary held by Brookfield and Participating non-controlling interests – in a holding subsidiary
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 78
- Redeemable/Exchangeable units held by Brookfield of $2 million and $83 million, respectively. BRELP ultimately used the net proceeds to repay outstanding indebtedness and for general corporate purposes.
Distributions
Distributions may be made by the general partner of Brookfield Renewable with the exception of instances that there is insufficient cash available, payment rends Brookfield Renewable unable to pay its debt or payment of which might leave Brookfield Renewable unable to meet any future contingent obligations.
For the three and nine months ended September 30, 2016, Brookfield Renewable declared distributions on its LP Units of $74 million or $0.445 per LP Unit and $206 million or $1.335 per LP Unit, respectively (2015: $59 million or $0.415 per LP Unit and $180 million or $1.245 per LP Unit).
The composition of the distribution for the three and nine months ended September 30 is presented in the following table:
| Three months ended Sep 30 | Nine months ended Sep 30 | ||||||
(MILLIONS) |
| 2016 |
| 2015 |
| 2016 |
| 2015 |
Brookfield | $ | 23 | $ | 16 | $ | 60 | $ | 50 |
External LP Unitholders |
| 51 |
| 43 |
| 146 |
| 130 |
| $ | 74 | $ | 59 | $ | 206 | $ | 180 |
In February 2016, unitholder distributions were increased to $1.78 per unit on an annualized basis, an increase of 12 cents per unit, which took effect with the distribution payable in March 2016.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 79
17. subsidiary public issuers
The following tables provide consolidated summary financial information for Brookfield Renewable, BRP Equity, and Finco:
|
|
|
|
|
|
|
|
| Brookfield | ||||||
|
| Brookfield | BRP |
| Holding | Other | Consolidating | Renewable | |||||||
(MILLIONS) | Renewable | Equity | Finco | Entities(1) | Subsidiaries(2) | adjustments(3) | consolidated | ||||||||
As at September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Current assets | $ | 27 | $ | - | $ | 1,856 | $ | 193 | $ | 2,066 | $ | (3,173) | $ | 969 | |
Long-term assets |
| 3,794 |
| 635 |
| - |
| 18,481 |
| 27,655 |
| (23,471) |
| 27,094 | |
Current liabilities |
| 34 |
| 9 |
| 256 |
| 3,248 |
| 1,495 |
| (3,173) |
| 1,869 | |
Long-term liabilities |
| - |
| - |
| 1,593 |
| 501 |
| 13,707 |
| (1,943) |
| 13,858 | |
Participating non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| interests - in operating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| subsidiaries |
| - |
| - |
| - |
| - |
| 5,211 |
| - |
| 5,211 |
Participating non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| interests -in a holding subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| - Redeemable/Exchangeable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| units held by Brookfield |
| - |
| - |
| - |
| 2,693 |
| - |
| - |
| 2,693 |
Preferred equity |
| - |
| 590 |
| - |
| - |
| - |
| - |
| 590 | |
Preferred limited partners' equity |
| 324 |
| - |
| - |
| 324 |
| - |
| (324) |
| 324 | |
As at December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Current assets | $ | 24 | $ | - | $ | 1,387 | $ | 111 | $ | 1,298 | $ | (2,220) | $ | 600 | |
Long-term assets |
| 2,957 |
| 603 |
| - |
| 15,605 |
| 18,780 |
| (19,038) |
| 18,907 | |
Current liabilities |
| 26 |
| 8 |
| 231 |
| 2,233 |
| 967 |
| (2,220) |
| 1,245 | |
Long-term liabilities |
| - |
| - |
| 1,151 |
| 378 |
| 9,251 |
| (1,281) |
| 9,499 | |
Participating non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| interests - in operating |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| subsidiaries |
| - |
| - |
| - |
| - |
| 2,587 |
| - |
| 2,587 |
Participating non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| interests -in a holding subsidiary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| - Redeemable/Exchangeable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| units held by Brookfield |
| - |
| - |
| - |
| 2,559 |
| - |
| - |
| 2,559 |
Preferred equity |
| - |
| 610 |
| - |
| - |
| - |
| - |
| 610 | |
Preferred limited partners' equity |
| 128 |
| - |
| - |
| 128 |
| - |
| (128) |
| 128 |
(1) Includes BRELP, BRP Bermuda Holdings I Limited (“Latam Holdco”), Brookfield BRP Holdings (Canada) Inc. (“NA Holdco”) and Brookfield BRP Europe Holdings Limited (“Euro Holdco”), together the “Holding Entities”.
(2) Includes subsidiaries of Brookfield Renewable, other than BRP Equity, Finco and the Holding Entities.
(3) Includes elimination of intercompany transactions and balances necessary to present Brookfield Renewable on a consolidated basis.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 80
|
|
|
|
|
|
|
|
|
|
|
|
|
| Brookfield | |
|
| Brookfield | BRP |
| Holding | Other | Consolidating | Renewable | |||||||
(MILLIONS) | Renewable | Equity | Finco | Entities(1) | Subsidiaries(2) | adjustments(3) | consolidated | ||||||||
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | - | $ | - | $ | - | $ | - | $ | 580 | $ | - | $ | 580 | |
Net (loss) income |
| (13) |
| - |
| - |
| (24) |
| 73 |
| (55) |
| (19) | |
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | - | $ | - | $ | - | $ | - | $ | 337 | $ | - | $ | 337 | |
Net income (loss) |
| (9) |
| - |
| - |
| (46) |
| 49 |
| 33 |
| 27 | |
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | - | $ | - | $ | - | $ | - | $ | 1,881 | $ | - | $ | 1,881 | |
Net income (loss) |
| 1 |
| - |
| - |
| (4) |
| 326 |
| (282) |
| 41 | |
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | - | $ | - | $ | - | $ | 8 | $ | 1,228 | $ | - | $ | 1,236 | |
Net income (loss) |
| 15 |
| - |
| (1) |
| 19 |
| 220 |
| (140) |
| 113 |
(1) Includes the Holding Entities.
(2) Includes subsidiaries of Brookfield Renewable, other than BRP Equity, Finco, and the Holding Entities.
(3) Includes elimination of intercompany transactions and balances necessary to present Brookfield Renewable on a consolidated basis.
See Note 12 – Long-term debt and credit facilities for additional details regarding the mid-term corporate notes issued by Finco. See Note 14 – Non-Controlling Interests for additional details regarding Class A Preference Shares issued by BRP Equity.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 81
18. segmented information
Brookfield Renewable operates renewable power generating assets, which include hydroelectric facilities and wind facilities located in North America, Colombia, Brazil and Europe. Brookfield Renewable also operates three biomass facilities and three Co-gen facilities. Brookfield Renewable’s Chief Executive Officer and Chief Financial Officer (collectively, the chief operating decision maker or “CODM”) review the results of the business, manage operations, and allocate resources based on the type of power generation (Hydroelectric, Wind, and Other, which includes Co-gen and biomass).
The investment in Isagen (Note 3 – Business combinations) changed how Brookfield Renewable presents some of the segmented disclosure. Following the acquisition of Isagen, the CODM consider information on Isagen and Brazil on a standalone basis. Accordingly, we have added a “Colombia” segment that includes Isagen and a “Brazil” segment that includes our Brazil operations. The Colombia segment aggregates the financial results of its hydroelectric and Co-gen facilities.
In accordance with IFRS 8, Operating Segments, Brookfield Renewable discloses information about its reportable segments based upon the measures used by the CODM in assessing performance. The accounting policies of the reportable segments are the same as those described in Note 2 – Basis of presentation and significant accounting policies of the December 31, 2015 audited consolidated financial statements. Brookfield Renewable analyzes the performance of its operating segments based on revenues, Adjusted EBITDA, and Funds From Operations.
Adjusted EBITDA means revenues less direct costs (including energy marketing costs), plus Brookfield Renewable’s share of cash earnings from equity-accounted investments and other income, before interest, income taxes, depreciation, management service costs and the cash portion of non-controlling interests.
Funds From Operations is defined as Adjusted EBITDA less interest, current income taxes and management service costs, which is then adjusted for the cash portion of non-controlling interests and distributions to preferred limited partners.
Transactions between the reportable segments occur at fair value.
The following segmented information is regularly reported to our CODM.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 82
|
| Hydroelectric |
| Wind | Other(1) | Corporate | Total | |||||||||||||||||||||
|
| North America |
|
|
| North America |
|
|
|
|
|
|
|
| ||||||||||||||
(MILLIONS) | U.S. | Canada | Total | Colombia | Brazil |
| U.S. | Canada | Total | Europe | Brazil |
|
|
| ||||||||||||||
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | 142 | $ | 63 | $ | 205 | $ | 206 | $ | 60 |
| $ | 26 | $ | 16 | $ | 42 | $ | 30 | $ | 11 | $ | 26 | $ | - | $ | 580 | |
Adjusted EBITDA |
| 67 |
| 45 |
| 112 |
| 90 |
| 45 |
|
| 17 |
| 12 |
| 29 |
| 16 |
| 10 |
| 27 |
| 3 |
| 332 | |
Interest expense - borrowings |
| (42) |
| (17) |
| (59) |
| (41) |
| (11) |
|
| (6) |
| (7) |
| (13) |
| (7) |
| (3) |
| (1) |
| (24) |
| (159) | |
Cash portion of non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| interests |
| (9) |
| - |
| (9) |
| (35) |
| (3) |
|
| (5) |
| - |
| (5) |
| (5) |
| (3) |
| (5) |
| (6) |
| (71) |
Funds From Operations |
| 14 |
| 28 |
| 42 |
| 12 |
| 28 |
|
| 6 |
| 5 |
| 11 |
| 4 |
| 3 |
| 21 |
| (48) |
| 73 | |
Depreciation |
| (58) |
| (24) |
| (82) |
| (35) |
| (41) |
|
| (12) |
| (13) |
| (25) |
| (21) |
| (1) |
| (5) |
| - |
| (210) | |
For the three months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | 153 | $ | 55 | $ | 208 | $ | - | $ | 49 |
| $ | 23 | $ | 16 | $ | 39 | $ | 25 | $ | 6 | $ | 10 | $ | - | $ | 337 | |
Adjusted EBITDA |
| 89 |
| 43 |
| 132 |
| - |
| 57 |
|
| 26 |
| 10 |
| 36 |
| 15 |
| 5 |
| 2 |
| (5) |
| 242 | |
Interest expense - borrowings |
| (40) |
| (14) |
| (54) |
| - |
| (8) |
|
| (8) |
| (7) |
| (15) |
| (7) |
| (3) |
| (1) |
| (19) |
| (107) | |
Cash portion of non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| interests |
| (17) |
| - |
| (17) |
| - |
| (3) |
|
| (3) |
| - |
| (3) |
| (6) |
| (1) |
| - |
| (7) |
| (37) |
Funds From Operations |
| 29 |
| 29 |
| 58 |
| - |
| 42 |
|
| 15 |
| 3 |
| 18 |
| 3 |
| 1 |
| - |
| (42) |
| 80 | |
Depreciation |
| (49) |
| (17) |
| (66) |
| - |
| (31) |
|
| (13) |
| (16) |
| (29) |
| (21) |
| (3) |
| (3) |
| - |
| (153) |
(1) Includes Co-gen and biomass.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 83
|
| Hydroelectric |
| Wind | Other(1) | Corporate | Total | |||||||||||||||||||||
|
| North America |
|
|
| North America |
|
|
|
|
|
|
|
| ||||||||||||||
(MILLIONS) | U.S. | Canada | Total | Colombia | Brazil |
| U.S. | Canada | Total | Europe | Brazil |
|
|
| ||||||||||||||
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | 559 | $ | 248 | $ | 807 | $ | 601 | $ | 158 |
| $ | 86 | $ | 68 | $ | 154 | $ | 101 | $ | 24 | $ | 36 | $ | - | $ | 1,881 | |
Adjusted EBITDA |
| 352 |
| 216 |
| 568 |
| 272 |
| 116 |
|
| 60 |
| 55 |
| 115 |
| 61 |
| 21 |
| 20 |
| (9) |
| 1,164 | |
Interest expense - borrowings |
| (123) |
| (47) |
| (170) |
| (108) |
| (27) |
|
| (20) |
| (20) |
| (40) |
| (22) |
| (10) |
| (2) |
| (68) |
| (447) | |
Cash portion of non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| interests |
| (67) |
| (2) |
| (69) |
| (128) |
| (10) |
|
| (20) |
| - |
| (20) |
| (24) |
| (5) |
| - |
| (19) |
| (275) |
Funds From Operations |
| 156 |
| 167 |
| 323 |
| 33 |
| 71 |
|
| 20 |
| 35 |
| 55 |
| 15 |
| 4 |
| 17 |
| (153) |
| 365 | |
Depreciation |
| (168) |
| (71) |
| (239) |
| (91) |
| (104) |
|
| (35) |
| (41) |
| (76) |
| (63) |
| (8) |
| (12) |
| - |
| (593) | |
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues | $ | 546 | $ | 245 | $ | 791 | $ | - | $ | 155 |
| $ | 82 | $ | 72 | $ | 154 | $ | 93 | $ | 16 | $ | 27 | $ | - | $ | 1,236 | |
Adjusted EBITDA |
| 365 |
| 214 |
| 579 |
| - |
| 134 |
|
| 65 |
| 57 |
| 122 |
| 70 |
| 15 |
| 11 |
| (12) |
| 919 | |
Interest expense - borrowings |
| (121) |
| (47) |
| (168) |
| - |
| (18) |
|
| (26) |
| (23) |
| (49) |
| (22) |
| (6) |
| (2) |
| (61) |
| (326) | |
Cash portion of non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| interests |
| (71) |
| (2) |
| (73) |
| - |
| (10) |
|
| (19) |
| - |
| (19) |
| (26) |
| (5) |
| (3) |
| (23) |
| (159) |
Funds From Operations |
| 165 |
| 165 |
| 330 |
| - |
| 97 |
|
| 20 |
| 34 |
| 54 |
| 23 |
| 4 |
| 5 |
| (134) |
| 379 | |
Depreciation |
| (148) |
| (59) |
| (207) |
| - |
| (98) |
|
| (42) |
| (49) |
| (91) |
| (64) |
| (6) |
| (6) |
| - |
| (472) |
(1) Includes Co-gen and biomass.
Brookfield Renewable Partners L.P. Interim Report September 30, 2016
Page 84
The following table reconciles Adjusted EBITDA and Funds From Operations, presented in the above tables, to net (loss) income as presented in the interim consolidated statements of (loss) income:
|
|
|
| Three months ended Sep 30 | Nine months ended Sep 30 | |||||||
(MILLIONS, EXCEPT AS NOTED) | Notes |
| 2016 |
| 2015 |
| 2016 |
| 2015 | |||
Revenues | 7 | $ | 580 | $ | 337 | $ | 1,881 | $ | 1,236 | |||
Other income(1)(2) |
|
| 23 |
| 83 |
| 55 |
| 116 | |||
Direct operating costs |
|
| (275) |
| (142) |
| (780) |
| (410) | |||
Share of earnings from equity-accounted investments | 8 |
| 1 |
| 3 |
| 1 |
| 10 | |||
Management service costs | 7 |
| (16) |
| (11) |
| (46) |
| (38) | |||
Interest expense – borrowings | 12 |
| (159) |
| (107) |
| (447) |
| (326) | |||
Unrealized financial instruments loss | 6 |
| (4) |
| (1) |
| (6) |
| (9) | |||
Depreciation | 9 |
| (210) |
| (153) |
| (593) |
| (472) | |||
Other |
|
| 6 |
| (1) |
| (6) |
| (15) | |||
Income tax recovery (expense) |
|
|
|
|
|
|
|
|
| |||
| Current | 13 |
| (8) |
| (7) |
| (20) |
| (17) | ||
| Deferred | 13 |
| 43 |
| 26 |
| 2 |
| 38 | ||
|
|
|
|
|
| 35 |
| 19 |
| (18) |
| 21 |
Net (loss) income |
|
| (19) |
| 27 |
| 41 |
| 113 | |||
Share of non-cash loss from equity-accounted investments | 8 |
| 3 |
| 2 |
| 7 |
| 8 | |||
Unrealized financial instruments loss | 6 |
| 4 |
| 1 |
| 6 |
| 9 | |||
Depreciation | 9 |
| 210 |
| 153 |
| 593 |
| 472 | |||
Other | 3 |
| (6) |
| 1 |
| 6 |
| 15 | |||
Deferred income tax recovery | 13 |
| (43) |
| (26) |
| (2) |
| (38) | |||
Cash portion of non-controlling interests |
|
|
|
|
|
|
|
|
| |||
| Participating non-controlling interests - in operating |
|
|
|
|
|
|
|
|
| ||
|
| subsidiaries(1) | 14 |
| (65) |
| (71) |
| (256) |
| (177) | |
| Preferred equity | 14 |
| (6) |
| (7) |
| (19) |
| (23) | ||
Distributions to preferred limited partners | 15 |
| (5) |
| - |
| (11) |
| - | |||
Funds From Operations |
|
| 73 |
| 80 |
| 365 |
| 379 | |||
Management service costs |
|
| 16 |
| 11 |
| 46 |
| 38 | |||
Interest expense – borrowings |
|
| 159 |
| 107 |
| 447 |
| 326 | |||
Current income taxes |
|
| 8 |
| 7 |
| 20 |
| 17 | |||
Cash portion of non-controlling interests |
|
| 71 |
| 37 |
| 275 |
| 159 | |||
Distributions to preferred limited partners |
|
| 5 |
| - |
| 11 |
| - | |||
Adjusted EBITDA |
| $ | 332 | $ | 242 | $ | 1,164 | $ | 919 |
(1) In 2015, the sale of the 102 MW wind facility in California resulted in a gain of $53 million. Brookfield Renewable’s share of the gain was $12 million, representing the 22% interest in the facility, and is net of the cash portion of non-controlling interests.
(2) In 2015, concession agreements relating to two Brazilian hydroelectric facilities expired. Brookfield Renewable elected not to renew these agreements in exchange for compensation of $17 million.
The following table presents information about Brookfield Renewable’s certain balance sheet items on a segmented basis:
|
| Hydroelectric |
| Wind energy | Other(1) | Corporate | Total | |||||||||||||||||||||
|
| North America |
|
|
|
| North America |
|
|
|
|
|
| |||||||||||||||
(MILLIONS) | U.S. | Canada | Total | Colombia | Brazil |
| U.S. | Canada | Total | Europe | Brazil |
|
|
|
|
| ||||||||||||
As at September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Property, plant and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| equipment, at fair value | $ | 8,973 | $ | 5,095 | $ | 14,068 | $ | 5,486 | $ | 2,198 |
| $ | 860 | $ | 899 | $ | 1,759 | $ | 1,267 | $ | 289 | $ | 334 | $ | - | $ | 25,401 |
Total assets |
| 9,489 |
| 5,185 |
| 14,674 |
| 6,826 |
| 2,469 |
|
| 928 |
| 924 |
| 1,852 |
| 1,371 |
| 321 |
| 384 |
| 166 |
| 28,063 | |
Total borrowings |
| 2,935 |
| 1,127 |
| 4,062 |
| 2,020 |
| 239 |
|
| 494 |
| 512 |
| 1,006 |
| 647 |
| 122 |
| 41 |
| 2,268 |
| 10,405 | |
Total liabilities |
| 4,479 |
| 2,211 |
| 6,690 |
| 3,646 |
| 416 |
|
| 623 |
| 734 |
| 1,357 |
| 877 |
| 129 |
| 51 |
| 2,561 |
| 15,727 | |
For the nine months ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| September 30, 2016: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| and equipment |
| 903 |
| 25 |
| 928 |
| 4,779 |
| 178 |
|
| 1 |
| 3 |
| 4 |
| 65 |
| 2 |
| 15 |
| - |
| 5,971 |
As at December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Property, plant and |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| equipment, at fair value | $ | 8,240 | $ | 4,879 | $ | 13,119 | $ | - | $ | 1,728 |
| $ | 894 | $ | 893 | $ | 1,787 | $ | 1,201 | $ | 245 | $ | 278 | $ | - | $ | 18,358 |
Total assets |
| 8,645 |
| 5,095 |
| 13,740 |
| - |
| 1,954 |
|
| 975 |
| 920 |
| 1,895 |
| 1,312 |
| 267 |
| 315 |
| 24 |
| 19,507 | |
Total borrowings |
| 2,721 |
| 954 |
| 3,675 |
| - |
| 207 |
|
| 459 |
| 504 |
| 963 |
| 618 |
| 105 |
| 34 |
| 1,736 |
| 7,338 | |
Total liabilities |
| 4,238 |
| 1,988 |
| 6,226 |
| - |
| 311 |
|
| 576 |
| 708 |
| 1,284 |
| 838 |
| 108 |
| 76 |
| 1,901 |
| 10,744 | |
For the year ended |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| December 31, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additions to property, plant |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
| and equipment |
| 68 |
| 49 |
| 117 |
| - |
| 373 |
|
| 7 |
| 3 |
| 10 |
| 347 |
| 318 |
| 284 |
| - |
| 1,449 |
(1) Includes Co-gen and biomass.
19. Commitments, contingencies and guarantees
Commitments
In the course of its operations, Brookfield Renewable and its subsidiaries have entered into agreements for the use of water, land and dams. Payment under those agreements varies with the amount of power generated. The various agreements are renewable and extend up to 2091.
The remaining development project costs on three Brazilian hydroelectric projects totaling 72 MW, a 55 MW biomass facility in Brazil, and two wind projects totaling 43 MW in Europe are expected to be $187 million. The biomass facility is nearing completion and is expected to be fully operational towards the end of 2016. Two hydroelectric projects with a combined capacity of 53 MW and the two wind projects are expected to be fully operational in 2017, and a 19 MW hydroelectric project is expected to be fully operational in 2018.
Contingencies
Brookfield Renewable and its subsidiaries are subject to various legal proceedings, arbitrations and actions arising in the normal course of business. While the final outcome of such legal proceedings and actions cannot be predicted with certainty, it is the opinion of management that the resolution of such proceedings and actions will not have a material impact on Brookfield Renewable’s consolidated financial position or results of operations.
Brookfield Renewable, on behalf of Brookfield Renewable’s subsidiaries, and the subsidiaries themselves have provided letters of credit, which include, but are not limited to, guarantees for debt service reserves, capital reserves, construction completion and performance. The activity on the issued letters of credit by Brookfield Renewable can be found in Note 12 – Long-term debt and credit facilities.
Brookfield Renewable along with institutional investors has provided letters of credit, which include, but are not limited to, guarantees for debt service reserves, capital reserves, construction completion and performance as it relates to interests in the Brookfield Americas Infrastructure Fund and the Brookfield Infrastructure Fund II. As at September 30, 2016, letters of credit issued by Brookfield Renewable along with institutional investors were $109 million (December 31, 2015: $71 million).
Brookfield Renewable’s subsidiaries and equity-accounted entities have similarly provided letters of credit, which include, but are not limited to, guarantees for debt service reserves, capital reserves, construction completion and performance. As at September 30, 2016, letters of credit issued by Brookfield Renewable’s subsidiaries and equity-accounted entities were $410 million and $16 million, respectively (December 31, 2015: $118 million and $16 million, respectively).
Guarantees
In the normal course of operations, Brookfield Renewable and its subsidiaries execute agreements that provide for indemnification and guarantees to third parties of transactions such as business dispositions, capital project purchases, business acquisitions, and sales and purchases of assets and services. Brookfield Renewable has also agreed to indemnify its directors and certain of its officers and employees. The nature of substantially all of the indemnification undertakings prevents Brookfield Renewable from making a reasonable estimate of the maximum potential amount that Brookfield Renewable could be required to pay third parties as the agreements do not always specify a maximum amount and the amounts are dependent upon the outcome of future contingent events, the nature and likelihood of which cannot be determined at this time. Historically, neither Brookfield Renewable nor its subsidiaries have made material payments under such indemnification agreements.
20. subsequent eventS
On October 5, 2016 Brookfield Renewable completed financing associated with two wind facilities in Europe totaling 29 MW by securing £43 million ($55 million) of long-term debt, a £1 million ($1 million) working capital facility and a £2.5 million ($3 million) debt reserve facility. The long-term debt matures in 2035 and bears interest at the LIBOR plus a margin of 2.20% for the construction phase and reduces to a margin of 1.90% at the commencement of the operational phase.
In October 2016, Brookfield Renewable completed the anticipated syndication of a portion of its investment in Isagen, following which Brookfield Renewable holds an approximate 24% interest in the company, in line with its initial expectations.
On October 27, 2016, Brookfield Renewable drew R$98 million ($32 million) of a R$137 million ($44 million) financing with respect to a 25 MW hydroelectric facility currently under construction in Brazil. The loan bears interest at a rate of TJLP plus 2.18% and matures in 2037.
On October 31, 2016 Brookfield Renewable completed refinancing associated with a 150 MW wind portfolio in California. The debt comprises of $103 million 3.97% bonds and $109 million bank term loan with LIBOR plus 1.88% interest rate. The bonds and term loan mature in 2035 and 2034, respectively.
GENERALINFORMATION |
|
| |
Corporate Office 73 Front Street Fifth Floor Hamilton, HM12 Bermuda Tel: (441) 294-3304 Fax: (441) 516-1988 https://bep.brookfield.com
Officers of Brookfield Renewable Partners L.P.’s Service Provider, BRP Energy Group L.P.
Richard Legault Executive Group Chairman
Harry Goldgut Group Chairman
Sachin Shah Chief Executive Officer
Nicholas Goodman Chief Financial Officer
Transfer Agent & Registrar Computershare Trust Company of Canada 100 University Avenue 9th floor Toronto, Ontario, M5J 2Y1 Tel Toll Free: (800) 564-6253 Fax Toll Free: (888) 453-0330 www.computershare.com |
|
Directors of the General Partner of Brookfield Renewable Partners L.P. Jeffrey Blidner Eleazar de Carvalho Filho John Van Egmond David Mann Lou Maroun Patricia Zuccotti Lars Josefsson
Exchange Listing NYSE: BEP (LP Units) TSX: BEP.UN (LP Units) TSX: BEP.PR.E (Preferred LP Units – Series 5) TSX: BEP.PR.G (Preferred LP Units – Series 7) TSX: BEP.PR.I (Preferred LP Units – Series 9) TSX: BRF.PR.A (Preferred shares – Series 1) TSX: BRF.PR.B (Preferred shares – Series 2) TSX: BRF.PR.C (Preferred shares – Series 3) TSX: BRF.PR.E (Preferred shares – Series 5) TSX: BRF.PR.F (Preferred shares – Series 6)
Investor Information Visit Brookfield Renewable online at
Additional financial information is filed electronically with various securities regulators in United States and Canada through EDGAR at www.sec.gov and through SEDAR at www.sedar.com.
Shareholder enquiries should be directed to the Investor Relations Department at (416) 359-1955 or | |
|
|
| |
|
|
|