BROOKFIELD, NEWS--(Marketwired - Nov. 3, 2016) -
All amounts in US dollars unless otherwise indicated
Brookfield Renewable Partners L.P. (TSX:BEP.UN)(NYSE:BEP)
("Brookfield Renewable") today reported financial results for the three and nine months ended September 30,
2016.
"In 2016, we and our institutional partners have acquired more than 3,000 megawatts of best-in-class hydroelectric
assets using a contrarian, value-based approach," said Sachin Shah, CEO of Brookfield Renewable. "We continue to identify
significant long-term growth opportunities in new markets and technologies complementing our existing assets and operating
expertise. All of this bodes well for the prospects of the business and our ability to increase our cash flows and distributions,
and deliver 12-15% annualized total returns to shareholders over time."
Financial Results |
|
|
|
|
|
|
|
|
|
|
|
|
For the periods ended September 30 |
US$ millions (except per unit or otherwise noted) |
|
Three Months Ended |
|
|
Nine months ended |
Unaudited |
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
Generation (GWh) |
|
|
|
|
|
|
|
|
|
|
|
|
- Total |
|
7,522 |
|
|
4,992 |
|
|
25,343 |
|
|
17,215 |
|
- Brookfield Renewable's share |
|
4,418 |
|
|
3,715 |
|
|
15,537 |
|
|
13,108 |
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income |
$ |
(19 |
) |
$ |
27 |
|
$ |
41 |
|
$ |
113 |
|
Per LP Unit |
$ |
(0.12 |
) |
$ |
(0.07 |
) |
$ |
(0.07 |
) |
$ |
0.10 |
Funds From Operations (FFO)(1) |
$ |
73 |
|
$ |
80 |
|
$ |
365 |
|
$ |
379 |
|
Per LP Unit(1)(2) |
$ |
0.24 |
|
$ |
0.29 |
|
$ |
1.28 |
|
$ |
1.37 |
Normalized FFO(1)(3) |
$ |
71 |
|
$ |
53 |
|
$ |
382 |
|
$ |
369 |
|
Per LP Unit(1)(2)(3) |
$ |
0.24 |
|
$ |
0.19 |
|
$ |
1.34 |
|
$ |
1.34 |
(1) |
Non-IFRS measure. Refer to "Cautionary Statement Regarding Use of Non-IFRS Measures". |
(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). |
(3) |
Normalized FFO assumes long-term average generation and uses 2015 average foreign currency rates for the
respective periods. |
Recent Highlights
- Alongside our institutional partners, we closed the second mandatory tender offer for the outstanding shares of Isagen S.A.
E.S.P. ("Isagen"), increasing our combined interest to 99.6%. As of the date of this Press Release, Brookfield Renewable
retains an approximate 24% interest in Isagen.
- We achieved full commissioning, on scope, schedule and under budget of a 14 megawatt wind facility in Ireland expected to
generate 37 GWh annually. Since we acquired the Irish portfolio, we have completed 151 megawatts of wind projects.
- We continue to advance the construction, on scope, schedule and budget, of 127 megawatts of hydroelectric and biomass
development projects in Brazil and two wind projects in Northern Ireland totalling 43 megawatts. Collectively, these projects
are expected to generate 767 GWh annually with commissioning expected between 2016 and 2018.
- With our institutional partners, we acquired a 19 megawatt 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.
- Our liquidity position at quarter-end remained strong at $1.3 billion. Financing activities in the quarter included the
issuance of C$500 million of medium term notes and COP 300 billion (approximately $101 million) in notes associated with the
Isagen portfolio.
Review of Operations
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.
Revenues in the third quarter totaled $580 million, representing 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, compared to the same period of the prior year contributed $6 million in
revenues.
Adjusted EBITDA for the third quarter was $332 million and FFO was $73 million, compared to $242 million and $80 million,
respectively, for the same period in the prior year. For the first nine months of 2016, Adjusted EBITDA was $1,164 million and
FFO was $365 million, compared to $919 million and $379 million, respectively, for the same period in the prior year.
|
Generation (GWh)(1) |
Variance of Results |
|
|
Actual |
Actual |
LTA |
Actual vs. |
|
Actual vs. |
|
For the three months ended September 30 |
2016 |
2015 |
2016 |
LTA |
|
Prior Year |
|
Hydroelectric |
|
|
|
|
|
|
|
|
North America |
|
|
|
|
|
|
|
|
|
United States |
1,733 |
2,117 |
2,280 |
(547 |
) |
(384 |
) |
|
|
Canada |
1,071 |
952 |
1,216 |
(145 |
) |
119 |
|
|
2,804 |
3,069 |
3,496 |
(692 |
) |
(265 |
) |
|
Colombia(2) |
2,554 |
- |
3,571 |
(1,017 |
) |
2,554 |
|
|
Brazil |
1,060 |
879 |
1,114 |
(54 |
) |
181 |
|
|
6,418 |
3,948 |
8,181 |
(1,763 |
) |
2,470 |
|
Wind |
|
|
|
|
|
|
|
|
North America |
|
|
|
|
|
|
|
|
|
United States |
228 |
185 |
269 |
(41 |
) |
43 |
|
|
|
Canada |
143 |
155 |
238 |
(95 |
) |
(12 |
) |
|
371 |
340 |
507 |
(136 |
) |
31 |
|
|
Europe |
318 |
295 |
296 |
22 |
|
23 |
|
|
Brazil |
200 |
137 |
208 |
(8 |
) |
63 |
|
|
889 |
772 |
1,011 |
(122 |
) |
117 |
|
Other |
215 |
272 |
153 |
62 |
|
(57 |
) |
Total(3) |
7,522 |
4,992 |
9,345 |
(1,823 |
) |
2,530 |
|
(1) |
For assets acquired or reaching commercial operation during the year, this figure is calculated from the
acquisition or commercial operation date and is not annualized. |
(2) |
Includes generation from both hydroelectric and Co-gen facilities. |
(3) |
Includes 100% of generation from equity-accounted investments. |
|
Generation (GWh)(1) |
Variance of Results |
|
|
Actual |
Actual |
LTA |
Actual vs. |
|
Actual vs. |
|
For the nine months ended September 30 |
2016 |
2015 |
2016 |
LTA |
|
Prior Year |
|
Hydroelectric |
|
|
|
|
|
|
|
|
North America |
|
|
|
|
|
|
|
|
|
United States |
7,845 |
7,582 |
9,080 |
(1,235 |
) |
263 |
|
|
|
Canada |
4,149 |
3,792 |
3,956 |
193 |
|
357 |
|
|
11,994 |
11,374 |
13,036 |
(1,042 |
) |
620 |
|
|
Colombia(2) |
6,966 |
- |
9,333 |
(2,367 |
) |
6,966 |
|
|
Brazil |
3,168 |
2,451 |
3,455 |
(287 |
) |
717 |
|
|
22,128 |
13,825 |
25,824 |
(3,696 |
) |
8,303 |
|
Wind |
|
|
|
|
|
|
|
|
North America |
|
|
|
|
|
|
|
|
|
United States |
732 |
746 |
894 |
(162 |
) |
(14 |
) |
|
|
Canada |
649 |
671 |
854 |
(205 |
) |
(22 |
) |
|
1,381 |
1,417 |
1,748 |
(367 |
) |
(36 |
) |
|
Europe |
1,067 |
1,072 |
1,073 |
(6 |
) |
(5 |
) |
|
Brazil |
462 |
322 |
390 |
72 |
|
140 |
|
|
2,910 |
2,811 |
3,211 |
(301 |
) |
99 |
|
Other |
305 |
579 |
305 |
- |
|
(274 |
) |
Total generation(3) |
25,343 |
17,215 |
29,340 |
(3,997 |
) |
8,128 |
|
(1) |
For assets acquired or reaching commercial operation during the year, this figure is calculated from the
acquisition or commercial operation date and is not annualized. |
(2) |
Includes generation from both hydroelectric and Co-gen facilities. |
(3) |
Includes 100% of generation from equity-accounted investments. |
Distribution Declaration
The next quarterly distribution in the amount of $0.445 per LP Unit, is payable on December 31, 2016 to unitholders of record
as at the close of business on November 30, 2016. Brookfield Renewable targets a sustainable distribution with increases targeted
on average at 5% to 9% annually.
The regular quarterly dividends on Brookfield Renewable's preferred shares and preferred LP units have also been declared.
Distribution Currency Option
The quarterly distributions payable on the Partnership's LP Units are declared in U.S. dollars. Beginning with the fourth
quarter distribution payable December 31, 2016, unitholders resident in the United States will receive payment in U.S. dollars
and unitholders resident in Canada will receive the Canadian dollar equivalent unless they request otherwise. The Canadian dollar
equivalent of the quarterly distribution will be based on the Bank of Canada noon exchange rate on the record date or, if the
record date falls on a weekend or holiday, on the Bank of Canada noon exchange rate of the preceding business day.
Registered unitholders resident in Canada who wish to receive a U.S. dollar distribution and registered unitholders
resident in the United States wishing to receive the Canadian dollar distribution equivalent should contact Brookfield
Renewable's transfer agent, Computershare Trust Company of Canada, in writing at 100 University Avenue, 8th Floor, Toronto,
Ontario M5J 2Y1 or by phone at 1-800-564-6253. Beneficial
unitholders (i.e., those holding their units in street name with their brokerage) should contact the broker with whom their units
are held.
Distribution Reinvestment Plan
Brookfield Renewable maintains a Distribution Reinvestment Plan ("DRIP") which allows holders of its LP Units who
are resident in Canada to acquire additional LP Units by reinvesting all or a portion of their cash distributions without paying
commissions. Information on the DRIP, including details on how to enroll, is available on Brookfield Renewable's website at
https://bep.brookfield.com/stock-and-distribution/distributions/drip.
Additional information on Brookfield Renewable's distributions and preferred share dividends can be found on its
website at https://bep.brookfield.com.
Brookfield Renewable Partners
Brookfield Renewable Partners operates one of the world's largest publicly traded, pure-play renewable power
platforms. Our portfolio consists of hydroelectric and wind facilities in North America, Latin America and Europe and totals more
than 10,000 megawatts of installed capacity. Brookfield Renewable is listed on the New York and Toronto stock
exchanges. Further information is available at https://bep.brookfield.com. Important information may be disseminated exclusively via the
website; investors should consult the site to access this information.
Brookfield Renewable is the flagship listed renewable power company of Brookfield Asset Management, a leading
global alternative asset manager with $250 billion of assets under management.
Please note that Brookfield Renewable's previous audited annual and unaudited quarterly reports have been filed on
SEDAR and can also be found in the investors section of its website at https://bep.brookfield.com. Hard copies of the annual and quarterly reports can be obtained
free of charge upon request.
Quarterly Earnings Call Details
Investors, analysts and other interested parties can access Brookfield Renewable's 2016 Third Quarter Results as
well as the Letter to Shareholders and Supplemental Information on Brookfield Renewable's website at https://bep.brookfield.com.
The conference call can be accessed via webcast on November 3, 2016 at 9:00 a.m. Eastern Time at https://bep.brookfield.com or via teleconference at 1-800-319-4610 toll free in North America. For overseas calls please dial
1-604-638-5340, at approximately 8:50 a.m. Eastern Time. A
recording of the teleconference can be accessed through December 3, 2016 at 1-604-638-9010 (Password 0818#).
Cautionary Statement Regarding Forward-looking Statements
This news release contains forward-looking statements and information within the meaning of Canadian provincial
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. The words "will",
"should", "could", "potential", "tend to", "target" "future", "growth", "expect", "believe", "goal", "plan", derivatives thereof
and other expressions which are predictions of or indicate future events, trends or prospects and which do not relate to
historical matters identify the above mentioned and other forward-looking statements. Forward-looking statements in this news
release include statements regarding the quality of Brookfield Renewable's business, the expectation for future cash flows and
distribution growth, the availability of acquisition opportunities, liquidity, and the timing and completion of acquisitions and
development projects. Although Brookfield Renewable believes that these forward-looking statements and information are based upon
reasonable assumptions and expectations, you should not place undue reliance on them, or any other forward looking statements or
information in this news release. The future performance and prospects of Brookfield Renewable are subject to a number of known
and unknown risks and uncertainties. Factors that could cause actual results of Brookfield Renewable to differ materially from
those contemplated or implied by the statements in this news release include economic conditions in the jurisdictions in which we
operate; our ability to sell products and services under contract or into merchant energy markets; weather conditions and other
factors which may impact generation levels at our facilities; changes to government regulations, including incentives for
renewable energy; our ability to grow within our current markets or expand into new markets; our ability to complete development
and capital projects on time and on budget; our inability to finance our operations or fund future acquisitions due to the status
of the capital markets; the ability to effectively source, complete and integrate new acquisitions and to realize the benefits of
such acquisitions; health, safety, security or environmental incidents; regulatory risks relating to the power markets
in which we operate, including relating to the regulation of our assets, licensing and litigation; risks relating to our internal
control environment; our lack of control over all of our operations; contract counterparties not fulfilling their obligations;
and other risks associated with the construction, development and operation of power generating facilities.
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 news release 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 news release contains references to Adjusted EBITDA, Funds From Operations, Adjusted
Funds From Operations, Funds From Operations per LP Unit, Normalized Funds From Operations and Normalized 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, Funds From Operations per LP Unit, Normalized Funds From
Operations and Normalized Funds From Operations per LP Unit used by other entities. We believe that these 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, Adjusted Funds From
Operations per LP Unit, Normalized Funds From Operations nor Normalized 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.
References to Brookfield Renewable are to Brookfield Renewable Partners L.P. together with its subsidiary and
operating entities unless the context reflects otherwise.
FINANCIAL REVIEW FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2016
The following table reflects Adjusted EBITDA, Funds From Operations and Adjusted Funds From Operations for the
three and nine months ended September 30:
|
|
Three months ended
Sep 30 |
|
|
Nine months ended
Sep 30 |
|
(MILLIONS, EXCEPT AS NOTED) |
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
Revenues |
$ |
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 |
|
1 |
|
|
3 |
|
|
1 |
|
|
10 |
|
Management service costs |
|
(16 |
) |
|
(11 |
) |
|
(46 |
) |
|
(38 |
) |
Interest expense - borrowings |
|
(159 |
) |
|
(107 |
) |
|
(447 |
) |
|
(326 |
) |
Unrealized financial instruments loss |
|
(4 |
) |
|
(1 |
) |
|
(6 |
) |
|
(9 |
) |
Depreciation |
|
(210 |
) |
|
(153 |
) |
|
(593 |
) |
|
(472 |
) |
Other |
|
6 |
|
|
(1 |
) |
|
(6 |
) |
|
(15 |
) |
Income tax recovery (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Current |
|
(8 |
) |
|
(7 |
) |
|
(20 |
) |
|
(17 |
) |
|
Deferred |
|
43 |
|
|
26 |
|
|
2 |
|
|
38 |
|
|
|
35 |
|
|
19 |
|
|
(18 |
) |
|
21 |
|
Net (loss) income |
|
(19 |
) |
|
27 |
|
|
41 |
|
|
113 |
|
Share of non-cash loss from equity-accounted investments |
|
3 |
|
|
2 |
|
|
7 |
|
|
8 |
|
Unrealized financial instruments loss |
|
4 |
|
|
1 |
|
|
6 |
|
|
9 |
|
Depreciation |
|
210 |
|
|
153 |
|
|
593 |
|
|
472 |
|
Other |
|
(6 |
) |
|
1 |
|
|
6 |
|
|
15 |
|
Deferred income tax recovery |
|
(43 |
) |
|
(26 |
) |
|
(2 |
) |
|
(38 |
) |
Cash portion of non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
Participating non-controlling interests - in operating subsidiaries(1) |
|
(65 |
) |
|
(71 |
) |
|
(256 |
) |
|
(177 |
) |
|
Preferred equity |
|
(6 |
) |
|
(7 |
) |
|
(19 |
) |
|
(23 |
) |
Distributions to preferred limited partners |
|
(5 |
) |
|
- |
|
|
(11 |
) |
|
- |
|
Adjusted sustaining capital expenditures(3) |
|
(17 |
) |
|
(15 |
) |
|
(50 |
) |
|
(45 |
) |
Adjusted Funds From Operations(4) |
|
56 |
|
|
65 |
|
|
315 |
|
|
334 |
|
Adjusted sustaining capital expenditures(3) |
|
17 |
|
|
15 |
|
|
50 |
|
|
45 |
|
Funds From Operations(4) |
|
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(4) |
$ |
332 |
|
$ |
242 |
|
$ |
1,164 |
|
$ |
919 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income attributable to limited partners' equity |
$ |
(18 |
) |
$ |
(9 |
) |
$ |
(10 |
) |
$ |
15 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted (loss) earnings per LP unit(5) |
$ |
(0.12 |
) |
$ |
(0.07 |
) |
$ |
(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". |
(5) |
Average LP Units outstanding for three and nine months ended September 30, 2016 totaled 166.7 million and
152.9 million, respectively (2015: 143.3 million and 143.4 million). |
GENERATION AND FINANCIAL REVIEW ON A PROPORTIONATE BASIS 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(1) |
LTA Generation(1) |
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(2) |
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 |
|
(1) |
For assets acquired or reaching commercial operation during the year, this figure is calculated from the
acquisition or commercial operation date and is not annualized. |
(2) |
Includes generation from both hydroelectric and Co-gen facilities. |
The following table reflects Adjusted EBITDA and Funds From Operations on a proportionate and consolidated basis
for the three months ended September 30:
|
Brookfield Renewable's Share |
|
|
|
|
|
|
|
|
|
Hydroelectric |
Wind |
|
Other (2) |
Corporate |
Total |
|
|
|
|
North America |
|
|
North America |
|
|
|
|
|
|
|
|
|
($ MILLIONS) |
U.S. |
Canada |
Colombia (1)
|
Brazil |
U.S. |
Canada |
Europe |
Brazil |
|
|
|
|
|
Non-
controlling
interests |
2016 |
2015 |
Revenues |
100 |
63 |
63 |
52 |
14 |
16 |
12 |
6 |
|
22 |
- |
348 |
|
232 |
580 |
337 |
Other income(3)(4) |
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(5) |
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(5) |
14 |
28 |
12 |
28 |
6 |
5 |
4 |
3 |
|
21 |
(48) |
73 |
|
- |
73 |
80 |
(1) |
Includes generation from both hydroelectric and Co-gen facilities. |
(2) |
Other includes North America Co-gen and Brazil biomass. |
(3) |
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. |
(4) |
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. |
(5) |
Non-IFRS measures. See "Cautionary Statement Regarding Use of Non-IFRS Measures". |
GENERATION AND FINANCIAL REVIEW ON A PROPORTIONATE BASIS 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(1) |
LTA Generation(1) |
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(2) |
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 |
|
(1) |
For assets acquired or reaching commercial operation during the year, this figure is calculated from the
acquisition or commercial operation date and is not annualized. |
(2) |
Includes generation from both hydroelectric and Co-gen facilities. |
The following table reflects Adjusted EBITDA and Funds From Operations on a proportionate and consolidated basis
for the nine months ended September 30, 2016:
|
Brookfield Renewable's Share |
|
|
|
|
|
Hydroelectric |
Wind |
|
Other (2) |
Corporate |
Total |
|
|
|
|
North America |
|
|
North America |
|
|
|
|
|
|
|
|
|
($ MILLIONS) |
U.S. |
Canada |
Colombia(1) |
Brazil |
U.S. |
Canada |
Europe |
Brazil |
|
|
|
|
|
Non-
controlling
interests |
2016 |
2015 |
Revenues |
407 |
246 |
136 |
138 |
45 |
68 |
41 |
12 |
|
27 |
- |
1,120 |
|
761 |
1,881 |
1,236 |
Other income(3)(4) |
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(5) |
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(5) |
156 |
167 |
33 |
71 |
20 |
35 |
15 |
4 |
|
17 |
(153) |
365 |
|
- |
365 |
379 |
(1) |
Includes generation from both hydroelectric and Co-gen facilities. |
(2) |
Other includes North America Co-gen and Brazil biomass. |
(3) |
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. |
(4) |
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. |
(5) |
Non-IFRS measures. See "Cautionary Statement Regarding Use of Non-IFRS Measures". |