BROOKFIELD, NEWS--(Marketwired - Nov. 4, 2016) - Brookfield Infrastructure (NYSE:BIP)(TSX:BIP.UN) today
announced its results for the third quarter ended September 30, 2016.
| |
Three Months Ended
September 30 |
Nine Months Ended
September 30 |
| US$ millions (except per unit amounts), unaudited |
2016 |
2015 |
2016 |
2015 |
| Net income(1) |
$ |
78 |
$ |
123 |
$ |
312 |
$ |
273 |
| |
- per unit(2) |
$ |
0.16 |
$ |
0.31 |
$ |
0.73 |
$ |
0.67 |
| FFO(3) |
$ |
235 |
$ |
210 |
$ |
699 |
$ |
604 |
| |
- per unit(4) |
$ |
0.68 |
$ |
0.61 |
$ |
2.02 |
$ |
1.80 |
Brookfield Infrastructure reported net income for the quarter of $78 million ($0.16 per unit) compared to $123 million ($0.31
per unit) in the prior year as higher earnings generated by the business were offset by movements in fair value associated with
our hedging activities.
Our FFO during the quarter of $235 million benefitted from solid organic growth across the business. In addition, the
increased ownership in our North American natural gas transmission and Brazilian toll road businesses, and contributions from
several acquisitions positively impacted results during the period. These factors more than offset the impact of foreign exchange
where the U.S. dollar strengthened compared to the various currencies we are exposed to. Our payout ratio(5) for the
quarter was 68%, which remains within our target range of 60-70%.
"We continue to build momentum heading into 2017. We delivered 12% FFO per unit growth and completed three transactions in the
third quarter," said Sam Pollock, CEO of Brookfield Infrastructure. "In the upcoming years, we expect to benefit from a number of
current growth initiatives. We will be investing over $1.1 billion in the build-out of our Brazilian gas and electricity
transmission business and have $1.5 billion of growth projects that will be coming online over the next 12-18 months."
Segment Performance
Our utilities segment generated FFO of $102 million for the quarter, compared to $99 million last year. Results for this
segment increased as a result of the strength in connection activity in our UK regulated distribution business, inflation
indexation across our operations and the commissioning of capital into the rate base over the past 12 months. The impact of
these positive results more than offset lower contribution from our regulated terminal that experienced a reduction in its return
as a result of its recent regulatory reset.
Our transport segment generated FFO of $112 million in the third quarter, which was 9% ahead of prior year. These results
were driven by higher tariffs and volumes across a number of our operations. Our results also reflect the contribution from
the incremental interest we acquired in our Brazilian toll road business in May, new toll road investments in India and Peru, and
partial contribution from our recently closed Australian ports business. The impact of these positive factors were modestly
offset by foreign exchange and tariff relief that we extended to one of our Australian rail clients.
Our energy segment generated FFO of $40 million in the third quarter, compared to $19 million last year. This improvement
reflects the incremental contribution from increased ownership and reduced leverage in our North American natural gas
transmission business, contribution from our newly acquired gas storage business in North America, as well as strong same-store
growth of 15%.
Our French communications infrastructure operations generated FFO of $19 million, which is consistent with the prior year.
The following table presents FFO by segment:
| |
Three Months Ended
September 30 |
|
Nine Months Ended
September 30 |
|
| US$ millions, unaudited |
2016 |
|
2015 |
|
2016 |
|
2015 |
|
| FFO by segment |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Utilities |
$ |
102 |
|
$ |
99 |
|
$ |
302 |
|
$ |
287 |
|
| |
Transport |
|
112 |
|
|
103 |
|
|
308 |
|
|
303 |
|
| |
Energy |
|
40 |
|
|
19 |
|
|
123 |
|
|
70 |
|
| |
Communications Infrastructure |
|
19 |
|
|
20 |
|
|
57 |
|
|
40 |
|
| |
Corporate and other |
|
(38 |
) |
|
(31 |
) |
|
(91 |
) |
|
(96 |
) |
| FFO |
$ |
235 |
|
$ |
210 |
|
$ |
699 |
|
$ |
604 |
|
Update on Strategic Initiatives
We have executed on a number of initiatives in the third quarter that will contribute meaningfully to our businesses.
- Recently completed acquisitions - In recent months, we closed on three investments totaling $660
million of capital, consisting of a group of Australian ports, Peruvian toll roads and a North American gas storage
business. These transactions were completed in the third quarter and will contribute a full quarter of results beginning
in the fourth quarter. We expect the transactions to generate attractive going-in yields of approximately 8-10% on a
combined basis.
-
Build-out of our gas and electricity transmission businesses - We plan to deploy over $1.1 billion
in the gas and electricity utility sectors. Given the attractive nature of the assets, we expect they will be very
accretive to our overall results.
- In September, alongside several of our institutional partners, we announced an agreement to acquire a 90% controlling
stake in Nova Transportadora do Sudeste S.A. ("NTS"), from Petroleo Brasileiro S.A. ("Petrobras"), for total consideration
of $5.2 billion. Brookfield Infrastructure's investment will be a minimum of 20% of the total transaction,
representing approximately $825 million of the consideration payable on closing. NTS owns the backbone natural gas
transmission system that serves the core economic regions in the highly populated states of São Paulo, Rio de Janeiro and
Minas Gerais in South Central Brazil. These uniquely-positioned long-life assets will earn revenues that are indexed
to inflation, and have no volume risk.
- Additionally, we expect to invest approximately $300 million in a business that is developing approximately 4,200 km of
greenfield electricity transmission lines, including projects that were awarded to us under government auctions last week.
These are attractive 30-year concession assets that earn cash flows under a stable, availability-based regulatory
framework. Construction of these projects is underway and they will be commissioned over the next five years.
We are also pursuing the acquisition of various networks of operating electricity transmission lines, in addition to securing
greenfield projects planned for construction in the next few years. We are encouraged by the number of prospective
investments that are ahead of us as we strive to build a transmission business of meaningful scale.
Appointment of a New Director
Brookfield Infrastructure is also pleased to announce the appointment of William Cox to the Board of Brookfield Infrastructure
Partners Limited, effective November 3, 2016. William Cox is the President of The Waterfront, the owner and manager of real
estate and retail property in Bermuda, and has a wealth of experience operating a number of businesses in senior executive
positions over his career. In conjunction with this addition, Don Mackenzie is stepping off the Board. Derek Pannell,
Chairman of the Board, stated "I am very pleased to welcome William Cox to the Board and look forward to his business
insights. William Cox is a seasoned business executive who will be very helpful in assisting Brookfield Infrastructure from
an operational and organizational perspective as it continues to grow and expand its businesses. I would also like to thank Don
Mackenzie for his advice and guidance since joining the Board in 2013. His commitment to the success of Brookfield
Infrastructure has been greatly appreciated."
Distributions
The Board of Directors has declared a quarterly distribution in the amount of $0.39 per unit, payable on December 30, 2016 to
unitholders of record as at the close of business on November 30, 2016 ("Q4 2016 distribution"). The regular quarterly
dividends on the Cumulative Class A Preferred Limited Partnership Units, Series 1, Series 3 and Series 5 have also been
declared.
The quarterly distributions payable on the limited partnership units ("LP units") are declared in U.S. dollars. Registered
unitholders who are U.S. residents receive their dividends in U.S. dollars, unless they request the Canadian dollar equivalent.
Beginning with the Q4 2016 distribution, registered unitholders who are Canadian residents and beneficial unitholders whose units
are registered in the name of the Canadian Depository for Securities Limited ("CDS") or a name other than their own name (i.e.,
generally those holding their LP Units with a Canadian brokerage), will receive their dividends in the Canadian dollar
equivalent, unless they request to receive dividends in U.S. dollars. The Canadian dollar equivalent of the quarterly dividend is
based on the Bank of Canada noon exchange rate on the record date for the dividend.
Additional Information
Brookfield Infrastructure's Letter to Unitholders and Supplemental Information are available at www.brookfieldinfrastructure.com.
Brookfield Infrastructure Partners is a leading global infrastructure company that owns and operates high
quality, long-life assets in the utilities, transport, energy and communications infrastructure sectors across North and South
America, Asia Pacific and Europe. We are focused on assets that generate stable cash flows and require minimal maintenance
capital expenditures. Brookfield Infrastructure Partners is listed on the New York and Toronto stock exchanges. Further
information is available at www.brookfieldinfrastructure.com. Important information may be disseminated
exclusively via the website; investors should consult the site to access this information.
Brookfield Infrastructure is the flagship listed infrastructure company of Brookfield Asset Management, a leading global
alternative asset manager with $250 billion of assets under management. For more information, go to www.brookfield.com.
Please note that BIP'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 www.brookfieldinfrastructure.com. Hard copies of the annual and quarterly reports
can be obtained free of charge upon request.
For more information, please visit our website at www.brookfieldinfrastructure.com.
Conference Call and Quarterly Earnings Details
Investors, analysts and other interested parties can access Brookfield Infrastructure's Third Quarter 2016 Results as well as
the Letter to Unitholders and Supplemental Information on Brookfield Infrastructure's website under the Investor Relations
section at www.brookfieldinfrastructure.com.
The conference call can be accessed via webcast on November 4, 2016 at 9:00 a.m. Eastern Time at www.brookfieldinfrastructure.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 at 1-855-669-9658
or 1-604-674-8052 (Access code: 0804).
Note: This news release contains forward-looking 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", "target", "future", "growth",
"expect", "believe", "may", 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 expansion of Brookfield
Infrastructure's business, the likelihood and timing of successfully completing the acquisitions referred to in this news
release, statements with respect to our assets tending to appreciate in value over time, the future performance of acquired
businesses and growth initiatives, the issuance of additional units of Brookfield Infrastructure and the treatment of such units,
and the level of distribution growth over the next several years and our expectations regarding returns to our unitholders as a
result of such growth. Although Brookfield Infrastructure believes that these forward-looking statements and information are
based upon reasonable assumptions and expectations, the reader 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 Infrastructure are
subject to a number of known and unknown risks and uncertainties.
Factors that could cause actual results of Brookfield Infrastructure to differ materially from those contemplated or implied by
the statements in this news release include general economic conditions in the jurisdictions in which we operate and elsewhere
which may impact the markets for our products and services, the ability to achieve growth within Brookfield Infrastructure's
businesses and in particular completion on time and on budget of various large capital projects, which themselves depend on
access to capital and continuing favourable commodity prices, and our ability to achieve the milestones necessary to deliver the
targeted returns to our unitholders, the impact of market conditions on our businesses, the fact that success of Brookfield
Infrastructure is dependent on market demand for an infrastructure company, which is unknown, the availability of equity and debt
financing for Brookfield Infrastructure, the ability to effectively complete new acquisitions in the competitive infrastructure
space (including the ability to complete announced and potential acquisitions that may be subject to conditions precedent, and
the inability to reach final agreement with counterparties to transactions referred to in this press release as being currently
pursued, given that there can be no assurance that any such transaction will be agreed to or completed) and to integrate
acquisitions into existing operations, the future performance of these acquisitions, including traffic volumes on our toll roads,
the market conditions of key commodities, the price, supply or demand for which can have a significant impact upon the financial
and operating performance of our business and other risks and factors described in the documents filed by Brookfield
Infrastructure with the securities regulators in Canada and the United States including under "Risk Factors" in Brookfield
Infrastructure's most recent Annual Report on Form 20-F and other risks and factors that are described therein. Except as
required by law, Brookfield Infrastructure undertakes no obligation to publicly update or revise any forward-looking statements
or information, whether as a result of new information, future events or otherwise.
References to Brookfield Infrastructure are to the Partnership together with its subsidiaries and operating entities.
Brookfield Infrastructure's results include limited partnership units held by public unitholders, redeemable partnership units
and general partnership units.
References to the Partnership are to Brookfield Infrastructure Partners L.P.
| (1) |
Includes net income attributable to non-controlling interests, Redeemable Partnership Units held by
Brookfield, general partner and limited partners. |
| (2) |
Average number of limited partnership units outstanding on a time weighted average basis for the three
and nine months ended September 30, 2016 were 243.4 million and 243.3 million, respectively (2015 - 244.5 million and 237.5
million, respectively). |
| (3) |
FFO is defined as net income excluding the impact of depreciation and amortization, deferred income
taxes, breakage and transaction costs, non-cash valuation gains and losses, and other items. A reconciliation of net income
to FFO is available on page 9 of this release. |
| (4) |
Average number of partnership units outstanding on a fully diluted time weighted average basis,
assuming the exchange of redeemable partnership units held by Brookfield for limited partnership units, for the three and
nine months ended September 30, 2016 were 345.3 million and 345.2 million, respectively (2015 - 346.4 million and 334.8
million, respectively). |
| (5) |
Payout ratio is defined as distributions paid (inclusive of general partner incentive and
preferred unit distributions) divided by FFO. |
Brookfield Infrastructure Partners L.P.
Consolidated Statements of Financial Position
| |
As of |
| US$ millions, unaudited |
Sept 30, 2016 |
Dec 31, 2015 |
| |
|
|
|
|
| Assets |
|
|
|
|
| Cash and cash equivalents |
$ |
441 |
$ |
199 |
| Financial assets |
|
316 |
|
279 |
| Property, plant and equipment |
|
8,677 |
|
7,632 |
| Intangible assets |
|
4,583 |
|
3,296 |
| Investments in associates |
|
4,245 |
|
2,973 |
| Investment properties |
|
137 |
|
153 |
| Deferred income taxes and other |
|
2,278 |
|
2,623 |
| Assets classified as held for sale |
|
432 |
|
580 |
| Total assets |
$ |
21,109 |
$ |
17,735 |
| |
|
|
|
|
| Liabilities and partnership capital |
|
|
|
|
| Corporate borrowings |
$ |
1,511 |
$ |
1,380 |
| Non-recourse borrowings |
|
7,289 |
|
5,852 |
| Financial liabilities |
|
604 |
|
582 |
| Deferred income taxes and other |
|
2,908 |
|
2,470 |
| Liabilities directly associated with assets classified as held for sale |
|
179 |
|
275 |
| Total liabilities |
|
12,491 |
|
10,559 |
| |
|
|
|
|
| Partnership capital |
|
|
|
|
| Limited partners |
|
3,870 |
|
3,838 |
| General partner |
|
25 |
|
23 |
| Non-controlling interest attributable to: |
|
|
|
|
| |
Redeemable partnership units held by Brookfield |
|
1,527 |
|
1,518 |
| |
Interest of others in operating subsidiaries |
|
2,821 |
|
1,608 |
| Preferred unit holders |
|
375 |
|
189 |
| Total partnership capital |
|
8,618 |
|
7,176 |
| Total liabilities and partnership capital |
$ |
21,109 |
$ |
17,735 |
Brookfield Infrastructure Partners L.P.
Consolidated Statements of Operating Results
| US$ millions, except per unit information, unaudited |
For the three month period
ended September 30, |
|
For the nine month period
ended September 30, |
|
| 2016 |
|
2015 |
|
2016 |
|
2015 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Revenues |
$ |
522 |
|
$ |
468 |
|
$ |
1,438 |
|
$ |
1,400 |
|
| Direct operating costs |
|
(267 |
) |
|
(199 |
) |
|
(667 |
) |
|
(599 |
) |
| General and administrative expenses |
|
(45 |
) |
|
(30 |
) |
|
(122 |
) |
|
(99 |
) |
| Depreciation and amortization expense |
|
(126 |
) |
|
(97 |
) |
|
(334 |
) |
|
(293 |
) |
| |
|
84 |
|
|
142 |
|
|
315 |
|
|
409 |
|
| Interest expense |
|
(98 |
) |
|
(90 |
) |
|
(294 |
) |
|
(273 |
) |
| Share of earnings from associates |
|
32 |
|
|
18 |
|
|
142 |
|
|
55 |
|
| Revaluation gains (losses) on hedging items |
|
(39 |
) |
|
51 |
|
|
1 |
|
|
109 |
|
| Other income |
|
109 |
|
|
73 |
|
|
171 |
|
|
82 |
|
| Income before income tax |
|
88 |
|
|
194 |
|
|
335 |
|
|
382 |
|
| Income tax (expense) recovery |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Current |
|
(8 |
) |
|
(8 |
) |
|
(20 |
) |
|
(21 |
) |
| |
Deferred |
|
23 |
|
|
(3 |
) |
|
35 |
|
|
(4 |
) |
| Net income |
|
103 |
|
|
183 |
|
|
350 |
|
|
357 |
|
| Non-controlling interest of others in operating subsidiaries |
|
(25 |
) |
|
(60 |
) |
|
(38 |
) |
|
(84 |
) |
| Net income attributable to partnership |
$ |
78 |
|
$ |
123 |
|
$ |
312 |
|
$ |
273 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Limited partners |
|
40 |
|
|
75 |
|
|
177 |
|
|
160 |
|
| |
General partner |
|
22 |
|
|
17 |
|
|
62 |
|
|
49 |
|
| |
Non-controlling interest - redeemable partnership units held by Brookfield |
|
16 |
|
|
31 |
|
|
73 |
|
|
64 |
|
| Basic and diluted earnings per unit attributable to: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Limited partners(1) |
$ |
0.16 |
|
$ |
0.31 |
|
$ |
0.73 |
|
$ |
0.67 |
|
| |
|
| (1) |
Average number of limited partnership units outstanding on a time weighted average basis for the three
and nine months ended September 30, 2016 were 243.4 million and 243.3 million, respectively (2015 - 244.5 million and 237.5
million, respectively). |
Brookfield Infrastructure Partners L.P.
Consolidated Statements of Cash Flows
| US$ millions, unaudited |
For the three month period
ended September 30, |
|
For the nine month period
ended September 30, |
|
| 2016 |
|
2015 |
|
2016 |
|
2015 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Operating Activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Net income |
$ |
103 |
|
$ |
183 |
|
$ |
350 |
|
$ |
357 |
|
| Adjusted for the following items: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Share of earnings from associates, net of distributions |
|
(20 |
) |
|
4 |
|
|
(110 |
) |
|
13 |
|
| |
Depreciation and amortization expense |
|
126 |
|
|
97 |
|
|
334 |
|
|
293 |
|
| |
Revaluation (gains) losses on hedging items |
|
39 |
|
|
(51 |
) |
|
(1 |
) |
|
(109 |
) |
| |
Provisions and other items |
|
27 |
|
|
(57 |
) |
|
35 |
|
|
8 |
|
| |
Deferred tax (recovery) expense |
|
(23 |
) |
|
3 |
|
|
(35 |
) |
|
4 |
|
| Change in non-cash working capital, net |
|
91 |
|
|
2 |
|
|
91 |
|
|
(26 |
) |
| Cash from operating activities |
$ |
343 |
|
$ |
181 |
|
$ |
664 |
|
$ |
540 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Investing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Net investments in: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating assets |
$ |
(219 |
) |
$ |
14 |
|
$ |
(412 |
) |
$ |
10 |
|
| |
Associates |
|
(212 |
) |
|
- |
|
|
(716 |
) |
|
(550 |
) |
| |
Long-lived assets |
|
(173 |
) |
|
(153 |
) |
|
(465 |
) |
|
(373 |
) |
| |
Financial assets |
|
436 |
|
|
- |
|
|
429 |
|
|
(42 |
) |
| Net settlement of foreign exchange contracts |
|
79 |
|
|
(4 |
) |
|
109 |
|
|
193 |
|
| Cash used by investing activities |
$ |
(89 |
) |
$ |
(143 |
) |
$ |
(1,055 |
) |
$ |
(762 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
| Distributions to limited and general partners |
$ |
(160 |
) |
$ |
(140 |
) |
$ |
(466 |
) |
$ |
(406 |
) |
| Net borrowings: |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Corporate |
|
(713 |
) |
|
- |
|
|
85 |
|
|
115 |
|
| |
Subsidiary |
|
109 |
|
|
114 |
|
|
164 |
|
|
(20 |
) |
| |
Other |
|
- |
|
|
- |
|
|
(38 |
) |
|
(38 |
) |
| Issuance of preferred units |
|
186 |
|
|
- |
|
|
186 |
|
|
96 |
|
| Issuance of partnership units, net of repurchases |
|
8 |
|
|
(58 |
) |
|
13 |
|
|
868 |
|
| Capital provided by non-controlling interest, net of distributions |
|
383 |
|
|
(12 |
) |
|
684 |
|
|
22 |
|
| Cash (used by) from financing activities |
$ |
(187 |
) |
$ |
(96 |
) |
$ |
628 |
|
$ |
637 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Change during the period |
$ |
67 |
|
$ |
(58 |
) |
$ |
237 |
|
$ |
415 |
|
| |
Impact of foreign exchange on cash |
|
(4 |
) |
|
(17 |
) |
|
5 |
|
|
(27 |
) |
| |
Balance, beginning of period |
|
378 |
|
|
652 |
|
|
199 |
|
|
189 |
|
| Balance, end of period |
$ |
441 |
|
$ |
577 |
|
$ |
441 |
|
$ |
577 |
|
Brookfield Infrastructure Partners L.P.
Statements of Funds from Operations
| |
For the three month period
ended September 30, |
|
For the nine month period
ended September 30, |
|
| US$ millions, unaudited |
2016 |
|
2015 |
|
2016 |
|
2015 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
| |
Utilities |
$ |
131 |
|
$ |
133 |
|
$ |
399 |
|
$ |
391 |
|
| |
Transport |
|
162 |
|
|
142 |
|
|
441 |
|
|
424 |
|
| |
Energy |
|
64 |
|
|
38 |
|
|
202 |
|
|
124 |
|
| |
Communications Infrastructure |
|
23 |
|
|
22 |
|
|
67 |
|
|
44 |
|
| |
Corporate and other |
|
(45 |
) |
|
(30 |
) |
|
(122 |
) |
|
(99 |
) |
| Total |
|
335 |
|
|
305 |
|
|
987 |
|
|
884 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Financing costs |
|
(116 |
) |
|
(99 |
) |
|
(344 |
) |
|
(295 |
) |
| Other income |
|
16 |
|
|
4 |
|
|
56 |
|
|
15 |
|
| Funds from operations (FFO) |
|
235 |
|
|
210 |
|
|
699 |
|
|
604 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization |
|
(158 |
) |
|
(119 |
) |
|
(448 |
) |
|
(344 |
) |
| Deferred taxes and other items |
|
1 |
|
|
32 |
|
|
61 |
|
|
13 |
|
| Net income attributable to the partnership |
$ |
78 |
|
$ |
123 |
|
$ |
312 |
|
$ |
273 |
|
Notes:
Funds from operations in this statement is on a segmented basis and represents the operations of Brookfield Infrastructure
net of charges associated with related liabilities and non-controlling interests. Adjusted EBITDA is defined as FFO excluding the
impact of interest expense and other income or expenses. Net income attributable to the partnership includes net income
attributable to non-controlling interests - redeemable partnership units held by Brookfield, limited partners and the general
partner.
The Statements of Funds from Operations above are prepared on a basis that is consistent with the Partnership's
Supplemental Information and differs from net income as presented in Brookfield Infrastructure's Consolidated Statements of
Operating Results on page 7 of this release, which is prepared in accordance with IFRS. Management uses funds from operations
(FFO) as a key measure to evaluate operating performance. Readers are encouraged to consider both measures in assessing
Brookfield Infrastructure's results.
Brookfield Infrastructure Partners L.P.
Statements of Funds from Operations per unit
| |
For the three month period
ended September 30, |
|
For the nine month period
ended September 30, |
| US$ millions, unaudited |
2016 |
|
2015 |
|
2016 |
|
2015 |
| |
|
|
|
|
|
|
|
|
|
|
|
| Earnings per limited partnership unit(1) |
$ |
0.16 |
|
$ |
0.31 |
|
$ |
0.73 |
|
$ |
0.67 |
| Add back or deduct the following: |
|
|
|
|
|
|
|
|
|
|
|
| |
Depreciation and amortization |
|
0.46 |
|
|
0.34 |
|
|
1.30 |
|
|
1.03 |
| |
Deferred taxes and other items |
|
0.06 |
|
|
(0.04 |
) |
|
(0.01 |
) |
|
0.10 |
| FFO per unit(2) |
$ |
0.68 |
|
$ |
0.61 |
|
$ |
2.02 |
|
$ |
1.80 |
| |
|
|
|
|
|
|
|
|
|
|
|
| (1) |
Average number of limited partnership units outstanding on a time weighted average basis for the three
and nine months ended September 30, 2016 were 243.4 million and 243.3 million, respectively (2015 - 244.5 million and 237.5
million, respectively). |
| (2) |
Average number of partnership units outstanding on a fully diluted time weighted average basis,
assuming the exchange of redeemable partnership units held by Brookfield for limited partnership units, for the three and
nine months ended September 30, 2016 were 345.3 million and 345.2 million, respectively (2015 - 346.4 million and
334.8 million, respectively). |
Notes:
The Statements of Funds from Operations per unit above are prepared on a basis that is consistent with the Partnership's
Supplemental Information and differs from net income per limited partnership unit as presented in Brookfield Infrastructure's
Consolidated Statements of Operating Results on page 7 of this release, which is prepared in accordance with IFRS. Management
uses funds from operations per unit (FFO per unit) as a key measure to evaluate operating performance. Readers are encouraged to
consider both measures in assessing Brookfield Infrastructure's results.
Brookfield Infrastructure Partners L.P.
Statements of Partnership Capital
| |
As of |
US$ millions, unaudited |
Sept 30,
2016 |
Dec 31,
2015 |
| |
|
|
|
|
| Assets |
|
|
|
|
| Operating groups |
|
|
|
|
| |
Utilities |
$ |
1,929 |
$ |
2,002 |
| |
Transport |
|
3,484 |
|
3,220 |
| |
Energy |
|
1,448 |
|
1,009 |
| |
Communications Infrastructure |
|
452 |
|
438 |
| Cash and cash equivalents |
|
326 |
|
286 |
| |
$ |
7,639 |
$ |
6,955 |
| |
|
|
|
|
| Liabilities |
|
|
|
|
| Corporate borrowings |
$ |
1,511 |
$ |
1,380 |
| Other liabilities |
|
706 |
|
196 |
| |
|
2,217 |
|
1,576 |
| Capitalization |
|
|
|
|
| Partnership capital |
|
5,422 |
|
5,379 |
| |
$ |
7,639 |
$ |
6,955 |
Notes:
Partnership capital in these statements represents Brookfield Infrastructure's investments in its operations on a
segmented basis, net of underlying liabilities and non-controlling interests, and includes partnership capital attributable to
non-controlling interests - redeemable partnership units held by Brookfield, limited partners and the general partner.
The Statements of Partnership Capital above are prepared on a basis that is consistent with the Partnership's Supplemental
Information and differs from the Brookfield Infrastructure's Consolidated Statements of Financial Position on page 6 of this
release, which is prepared in accordance with IFRS. Readers are encouraged to consider both bases of presentation in assessing
Brookfield Infrastructure's financial position.