BROOKFIELD, NEWS--(Marketwired - May 3, 2017) -
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 months ended March 31, 2017.
"Our results for the quarter reflect strong generation, an ongoing focus on operations, and recent acquisitions,"
said Sachin Shah, CEO of Brookfield Renewable. "We continue to make significant progress on our growth strategy and remain well
positioned to meet our objectives for capital deployment and long-term cash flow growth on a per-unit basis."
|
Financial Results |
|
|
|
For the periods ended March 31 |
US$ millions (except per unit or otherwise noted) |
|
Unaudited |
2017 |
2016 |
Generation (GWh) |
|
|
|
|
|
|
- Total |
|
10,484 |
|
9,029 |
|
|
- Brookfield Renewable's share |
|
6,161 |
|
5,896 |
Net income |
$ |
27 |
$ |
79 |
|
Per LP Unit(1) |
$ |
0.05 |
$ |
0.16 |
Funds From Operations (FFO)(2) |
$ |
166 |
$ |
187 |
|
Per LP Unit(1)(2) |
$ |
0.55 |
$ |
0.68 |
Normalized FFO(2)(3) |
$ |
136 |
$ |
113 |
|
Per LP Unit(1)(2)(3) |
$ |
0.45 |
$ |
0.41 |
(1) For the three months ended March 31, 2017, weighted average LP Units, Redeemable/Exchangeable
partnership units and GP interest totaled 299.2 million (2016: 275.5 million). |
(2) Non-IFRS measure. Refer to "Cautionary Statement Regarding Use of Non-IFRS Measures". |
(3) Normalized FFO assumes long-term average generation in North America and uses 2016 average foreign
currency rates for the respective periods. |
Operating Results
Adjusted EBITDA for the three months ended March 31, 2017 was $453 million compared to $455 million for the same
period in 2016.
Funds From Operations was $166 million ($0.55 per LP unit) for the three months ended March 31,
2017, compared with $187 million ($0.68 per LP unit) for the same period in 2016. In the prior year, we benefitted from
$22 million in hedging gains resulting from our ongoing foreign currency hedging program.
Net income for the three months ended March 31, 2017 was $27 million ($0.05 per LP unit) versus $79
million ($0.16 per LP unit) for the same period in 2016.
Performance was driven by generation which was in line with averages for our fleet. Strong inflows in North America
were complemented by improved conditions in Colombia and Brazil. Our wind portfolios in Canada, Europe and Brazil all delivered
strong output in the quarter.
In North America, hydroelectric generation was above the long-term average and was supported by strong inflows in
Canada and the U.S. northeast. Our operating teams are actively managing our reservoirs to optimize generation and prepare for
the spring season which brings increased inflows. We successfully cleared all of our eligible capacity into the recent capacity
auction in New England at a price of $5.30/kW-month and continue to sell energy, capacity and related products at a premium to
current market prices and in excess of our underwritten values.
Our European operations continue to meet expectations and deliver an attractive mix of new growth, project
development and capital recycling opportunities. During the quarter, we completed the implementation of a new wind monitoring
system which is enabling us to better manage our assets to capture incremental energy and reduce downtime. We also continue to
build on recent contracting successes and are advancing discussions with a number of large multinationals to supply them with
clean energy from our wind assets. In early March, we completed the sale of two wind farms in Ireland with a combined 137 MW of
operating wind capacity. The transaction crystallized a 35% compounded annual return since acquisition for BEP shareholders, and
generated net proceeds of approximately $60 million.
In Brazil, generation in the quarter was in line with the prior year. We continue to benefit from our high-quality
assets and deep, local operating expertise. The country continues to emerge from recession and its economic outlook has
brightened with the expectation of a return to growth in 2017. Power prices in the country remained volatile, reaching R$200/MWh
in the quarter which allowed us to capture premium pricing through our marketing capabilities.
In Colombia, we experienced inflows largely in line with long-term average, representing a significant improvement
over the prior year. During the quarter, we completed the final privatization step for our 3,000 megawatt Isagen portfolio and
its shares were delisted from the Colombian stock exchange at quarter end. We continue to progress our business plan of improving
operating efficiencies and advancing 100 megawatts of development to the next stage.
Growth and Development
During the quarter, we announced that together with our institutional partners, we reached agreements to acquire
100% of the outstanding shares of Terraform Global and a controlling 51% interest in TerraForm Power. Our share of the total
equity investment is approximately $500 million, which we expect to be funded through existing liquidity. This would provide
Brookfield Renewable with an ownership interest of approximately 30% in TerraForm Global and 15% in TerraForm Power on a
pro-forma basis.
In aggregate, the TerraForm companies own approximately 3,600 megawatts of high-quality, predominantly contracted
renewable assets with a majority of their cash flows in the United States. With assets also in Brazil, India and China, the
transactions will provide geographical diversification, mark our first meaningful investment into solar and provide a platform
for future growth in the sector.
We also continue to deliver organic growth with 15-20% returns on equity by developing and commercializing
renewable power projects across our portfolio. In Brazil, we commissioned a 25 megawatt hydro facility during the quarter which,
together with construction assets to be completed over the next two years, will contribute approximately $20 million in
incremental FFO on an annualized basis. Additional projects in 2019 and 2020 are expected to add another $25-30 million to FFO
once completed.
Our development and construction efforts are advancing on scope, schedule and budget. In Europe, we substantially
completed a 15 megawatt wind farm and are advancing construction of three wind projects totaling 66 megawatts in Ireland and
Scotland. In Brazil, we are advancing the construction of another 47 megawatts of fully contracted hydro. As we build out and
commercialize greenfield development assets, we are also replenishing our organic growth pipeline and recently agreed to acquire
a 16 megawatt construction-ready wind project, with an option to purchase another project totaling 23 megawatts.
Liquidity
Our liquidity position at quarter-end remained strong at approximately $1.6 billion, and our financial position
continues to strengthen with strong operating cash flows, low-cost financing and capital recycling initiatives. We completed a
C$250 million offering of preferred units in the quarter and are working on a number of refinancings with the potential to
surface an incremental $100 million of net proceeds.
Distribution Increase and Declaration
The next quarterly distribution in the amount of $0.4675 per LP Unit, is payable on June 30, 2017 to unitholders of
record as at the close of business on May 31, 2017. 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. 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 daily average exchange rate on the record date or, if the record date falls on a weekend or holiday, on the
Bank of Canada daily average 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 our 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 our
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 shareholders section of our 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 2017 First 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 May 3, 2017 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 June 3, 2017 at 1-604-638-9010 (Password 1275#).
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 and our expectations regarding our
future cash flows, distribution growth and payout ratio. They also include statements regarding our liquidity, the availability
of acquisition opportunities, and the timing, completion and sector allocation of acquisitions, dispositions 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.
|
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION |
|
|
|
|
|
UNAUDITED |
|
Mar 31 |
|
Dec 31 |
(MILLIONS) |
|
2017 |
|
2016 |
Assets |
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash equivalents |
$ |
336 |
$ |
223 |
|
Restricted cash |
|
161 |
|
121 |
|
Trade receivables and other current assets |
|
435 |
|
454 |
|
Financial instrument assets |
|
39 |
|
55 |
|
Due from related parties |
|
59 |
|
54 |
|
|
1,030 |
|
907 |
Financial instrument assets |
|
166 |
|
145 |
Equity-accounted investments |
|
205 |
|
206 |
Property, plant and equipment, at fair value |
|
25,152 |
|
25,257 |
Goodwill |
|
934 |
|
896 |
Deferred income tax assets |
|
150 |
|
150 |
Other long-term assets |
|
191 |
|
176 |
|
$ |
27,828 |
$ |
27,737 |
Liabilities |
|
|
|
|
Current liabilities |
|
|
|
|
|
Accounts payable and accrued liabilities |
$ |
510 |
$ |
467 |
|
Financial instrument liabilities |
|
120 |
|
156 |
|
Due to related parties |
|
87 |
|
76 |
|
Current portion of long-term debt |
|
1,016 |
|
1,034 |
|
|
1,733 |
|
1,733 |
Financial instrument liabilities |
|
68 |
|
72 |
Long-term debt and credit facilities |
|
9,003 |
|
9,148 |
Deferred income tax liabilities |
|
3,845 |
|
3,802 |
Other long-term liabilities |
|
306 |
|
310 |
|
|
14,955 |
|
15,065 |
Equity |
|
|
|
|
Non-controlling interests |
|
|
|
|
|
Participating non-controlling interests - in operating subsidiaries |
|
5,627 |
|
5,589 |
|
General partnership interest in a holding subsidiary held by Brookfield |
|
55 |
|
55 |
|
Participating non-controlling interests - in a holding subsidiary |
|
|
|
|
|
- Redeemable/Exchangeable units held by Brookfield |
|
2,666 |
|
2,680 |
|
Preferred equity |
|
581 |
|
576 |
Preferred limited partners' equity |
|
511 |
|
324 |
Limited partners' equity |
|
3,433 |
|
3,448 |
|
|
12,873 |
|
12,672 |
|
$ |
27,828 |
$ |
27,737 |
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF INCOME |
|
|
|
|
|
|
|
|
UNAUDITED |
|
|
|
|
|
|
FOR THE THREE MONTHS ENDED MARCH 31 |
|
|
|
(MILLIONS, EXCEPT AS NOTED) |
|
2017 |
|
|
2016 |
|
Revenues |
$ |
677 |
|
$ |
674 |
|
Other income |
|
8 |
|
|
22 |
|
Direct operating costs |
|
(233 |
) |
|
(243 |
) |
Management service costs |
|
(16 |
) |
|
(15 |
) |
Interest expense - borrowings |
|
(163 |
) |
|
(127 |
) |
Share of (loss) earnings from equity-accounted investments |
|
(3 |
) |
|
1 |
|
Unrealized financial instruments loss |
|
(20 |
) |
|
- |
|
Depreciation |
|
(200 |
) |
|
(179 |
) |
Other |
|
(2 |
) |
|
(12 |
) |
Income tax expense |
|
|
|
|
|
|
|
Current |
|
(16 |
) |
|
(7 |
) |
|
Deferred |
|
(5 |
) |
|
(35 |
) |
|
|
(21 |
) |
|
(42 |
) |
Net income |
$ |
27 |
|
$ |
79 |
|
Net income attributable to: |
|
|
|
|
|
|
Non-controlling interests |
|
|
|
|
|
|
|
Participating non-controlling interests - in operating subsidiaries |
$ |
(1 |
) |
$ |
27 |
|
|
General partnership interest in a holding subsidiary held by Brookfield |
|
- |
|
|
- |
|
|
Participating non-controlling interests - in a holding subsidiary - Redeemable/Exchangeable units held by
Brookfield |
|
7 |
|
|
20 |
|
|
Preferred equity |
|
6 |
|
|
6 |
|
Preferred limited partners' equity |
|
6 |
|
|
3 |
|
Limited partners' equity |
|
9 |
|
|
23 |
|
|
$ |
27 |
|
$ |
79 |
|
Basic and diluted earnings per LP Unit |
$ |
0.05 |
|
$ |
0.16 |
|
|
|
|
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED |
|
|
FOR THE THREE MONTHS ENDED MARCH 31 |
|
|
|
|
|
|
(MILLIONS) |
|
2017 |
|
|
2016 |
|
Operating activities |
|
|
|
|
|
|
Net income |
$ |
27 |
|
$ |
79 |
|
Adjustments for the following non-cash items: |
|
|
|
|
|
|
|
Depreciation |
|
200 |
|
|
179 |
|
|
Unrealized financial instrument loss |
|
20 |
|
|
- |
|
|
Share of loss (earnings) from equity accounted investments |
|
3 |
|
|
(1 |
) |
|
Deferred income tax expense |
|
5 |
|
|
35 |
|
|
Other non-cash items |
|
1 |
|
|
(16 |
) |
Changes in due to or from related parties |
|
(5 |
) |
|
(6 |
) |
Net change in working capital balances |
|
49 |
|
|
(45 |
) |
|
|
300 |
|
|
225 |
|
Financing activities |
|
|
|
|
|
|
Long-term debt - borrowings |
|
147 |
|
|
1,278 |
|
Long-term debt - repayments |
|
(255 |
) |
|
(108 |
) |
Capital contributions from participating non-controlling interests - in operating
subsidiaries |
|
38 |
|
|
1,403 |
|
Return of capital to participating non-controlling interests - in operating subsidiaries |
|
(36 |
) |
|
- |
|
Acquisition of Isagen from non-controlling interests |
|
(5 |
) |
|
- |
|
Issuance of preferred limited partnership units |
|
187 |
|
|
- |
|
Distributions paid: |
|
|
|
|
|
|
|
To participating non-controlling interests - in operating subsidiaries |
|
(99 |
) |
|
(15 |
) |
|
To preferred shareholders |
|
(6 |
) |
|
(6 |
) |
|
To preferred limited partners' unitholders |
|
(5 |
) |
|
(1 |
) |
|
To unitholders of Brookfield Renewable or BRELP |
|
(144 |
) |
|
(126 |
) |
|
|
(178 |
) |
|
2,425 |
|
Investing activities |
|
|
|
|
|
|
Acquisitions |
|
- |
|
|
(2,019 |
) |
Cash and cash equivalents in acquired entity |
|
- |
|
|
117 |
|
Investment in: |
|
|
|
|
|
|
|
Sustaining capital expenditures |
|
(18 |
) |
|
(13 |
) |
|
Development and construction of renewable power |
|
|
|
|
|
|
generating assets |
|
(49 |
) |
|
(45 |
) |
Proceeds from disposal of assets |
|
150 |
|
|
- |
|
Investment in securities |
|
(12 |
) |
|
(17 |
) |
Restricted cash and other |
|
(85 |
) |
|
(495 |
) |
|
|
(14 |
) |
|
(2,472 |
) |
Foreign exchange gain on cash |
|
5 |
|
|
19 |
|
Cash and cash equivalents |
|
|
|
|
|
|
|
Increase |
|
113 |
|
|
197 |
|
|
Balance, beginning of period |
|
223 |
|
|
63 |
|
Balance, end of period |
$ |
336 |
|
$ |
260 |
|
Supplemental cash flow information: |
|
|
|
|
|
|
|
Interest paid |
$ |
117 |
|
$ |
77 |
|
|
Interest received |
$ |
8 |
|
$ |
9 |
|
|
Income taxes paid |
$ |
16 |
|
$ |
16 |
|
Review of operations
The table below summarizes actual and long-term generation by segments:
|
|
|
|
|
Generation (GWh)(1) |
Variance of Results |
|
For the three months ended March 31 |
Actual |
Actual |
LTA |
Actual vs. |
|
Actual vs. |
|
|
2017 |
2016 |
2017 |
LTA |
|
Prior Year |
|
Hydroelectric |
|
|
|
|
|
|
|
|
North America |
|
|
|
|
|
|
|
|
|
United States |
3,422 |
3,522 |
3,552 |
(130 |
) |
(100 |
) |
|
|
Canada |
1,500 |
1,730 |
1,228 |
272 |
|
(230 |
) |
|
4,922 |
5,252 |
4,780 |
142 |
|
(330 |
) |
|
Colombia(2) |
3,426 |
1,625 |
3,508 |
(82 |
) |
1,801 |
|
|
Brazil |
1,057 |
1,026 |
1,139 |
(82 |
) |
31 |
|
|
9,405 |
7,903 |
9,427 |
(22 |
) |
1,502 |
|
Wind |
|
|
|
|
|
|
|
|
North America |
|
|
|
|
|
|
|
|
|
United States |
173 |
220 |
251 |
(78 |
) |
(47 |
) |
|
|
Canada |
311 |
301 |
324 |
(13 |
) |
10 |
|
|
484 |
521 |
575 |
(91 |
) |
(37 |
) |
|
Europe |
432 |
471 |
428 |
4 |
|
(39 |
) |
|
Brazil |
139 |
113 |
81 |
58 |
|
26 |
|
|
1,055 |
1,105 |
1,084 |
(29 |
) |
(50 |
) |
Other |
24 |
21 |
28 |
(4 |
) |
3 |
|
Total(3) |
10,484 |
9,029 |
10,539 |
(55 |
) |
1,455 |
|
(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. |
The overall hydroelectric portfolio performed in line with long-term average with a strong contribution from North America,
particularly at our wholly owned assets in Canada and New York. During the quarter we also experienced near long-term average
inflows in Colombia and Brazil. The portfolio generated 9,405 GWh, with the growth in our portfolio contributing 1,697
GWh.
Generation at our wind facilities remained in line with or above long-term average across the portfolio with the
exception of North America where lower wind resources led to below long-term average production. Our portfolio generated 1,055
GWh. The growth in our portfolio contributed 11 GWh. Generation, in the same period of the prior year, included 32 GWh relating
to the 137 MW wind portfolio in Ireland that was sold in the first quarter of 2017.
The following table reflects Adjusted EBITDA, Funds From Operations, Adjusted Funds From Operations, and provides a
reconciliation to net income and cash flows from operating activities for the three months ended March 31:
|
|
|
|
|
|
|
(MILLIONS, EXCEPT AS NOTED) |
|
2017 |
|
|
2016 |
|
Net income |
$ |
27 |
|
$ |
79 |
|
Management service costs |
|
16 |
|
|
15 |
|
Share of non-cash loss from equity-accounted investments |
|
4 |
|
|
1 |
|
Unrealized financial instruments loss |
|
20 |
|
|
- |
|
Depreciation |
|
200 |
|
|
179 |
|
Other |
|
2 |
|
|
12 |
|
Income tax expense |
|
|
|
|
|
|
|
Current |
|
16 |
|
|
7 |
|
|
Deferred |
|
5 |
|
|
35 |
|
Interest expense - borrowings |
|
163 |
|
|
127 |
|
Adjusted EBITDA(1) |
$ |
453 |
|
$ |
455 |
|
|
|
|
|
|
|
|
Cash flows from operating activities |
$ |
300 |
|
$ |
225 |
|
Net changes in working capital balances |
|
(49 |
) |
|
45 |
|
Changes in due to or from related parties |
|
5 |
|
|
6 |
|
Other expenses |
|
1 |
|
|
28 |
|
Share of cash-earnings from equity-accounted investments |
|
1 |
|
|
2 |
|
Distributions to preferred limited partners |
|
(6 |
) |
|
(3 |
) |
Cash portion of non-controlling interests |
|
(86 |
) |
|
(116 |
) |
Funds From Operations(1) |
|
166 |
|
|
187 |
|
Adjusted sustaining capital expenditures(2) |
|
(17 |
) |
|
(16 |
) |
Adjusted Funds From Operations(1) |
$ |
149 |
|
$ |
171 |
|
|
|
|
|
|
|
|
Net income attributable to LP Units, Redeemable/Exchangeable partnership units, and GP
interest |
$ |
16 |
|
$ |
43 |
|
Basic and diluted earnings per LP Units, Redeemable/Exchangeable partnership units, and
GP interest (3) |
$ |
0.05 |
|
$ |
0.16 |
|
|
|
Average FX rates to USD |
|
C$ |
|
1.32 |
|
|
1.37 |
|
EUR |
|
0.94 |
|
|
0.91 |
|
R$ |
|
3.14 |
|
|
3.91 |
|
GBP |
|
0.81 |
|
|
0.70 |
|
COP |
|
2,921 |
|
|
3,237 |
|
(1) Non-IFRS measures. Refer to "Cautionary Statement Regarding Use of Non-IFRS Measures". |
(2) Based on long-term sustaining capital expenditure plans. |
(3) Weighted average LP Units, Redeemable/Exchangeable partnership units and GP interest outstanding during
the period totaled 299.2 million (2016: 275.5 million). |
GENERATION AND FINANCIAL REVIEW ON A PROPORTIONATE BASIS BY SEGMENTS FOR THE THREE MONTHS ENDED MARCH 31,
2017
The following table reflects the actual and long-term average generation for the three months ended March 31 on a
proportionate basis:
|
|
|
|
|
|
|
|
|
|
|
|
Variance of Results |
|
|
Actual Generation(1) |
LTA Generation(1) |
Actual vs. LTA |
|
Actual vs.
Prior Year |
|
GENERATION (GWh) |
2017 |
2016 |
2017 |
2016 |
2017 |
|
2016 |
|
|
|
Hydroelectric |
|
|
|
|
|
|
|
|
|
|
|
North America |
|
|
|
|
|
|
|
|
|
|
|
|
United States |
2,325 |
2,429 |
2,299 |
2,198 |
26 |
|
231 |
|
(104 |
) |
|
|
Canada |
1,487 |
1,711 |
1,214 |
1,217 |
273 |
|
494 |
|
(224 |
) |
|
3,812 |
4,140 |
3,513 |
3,415 |
299 |
|
725 |
|
(328 |
) |
|
Colombia(2) |
826 |
255 |
846 |
354 |
(20 |
) |
(99 |
) |
571 |
|
|
Brazil |
871 |
845 |
950 |
981 |
(79 |
) |
(136 |
) |
26 |
|
|
5,509 |
5,240 |
5,309 |
4,750 |
200 |
|
490 |
|
269 |
|
Wind |
|
|
|
|
|
|
|
|
|
|
|
North America |
|
|
|
|
|
|
|
|
|
|
|
|
United States |
87 |
102 |
128 |
128 |
(41 |
) |
(26 |
) |
(15 |
) |
|
|
Canada |
311 |
301 |
324 |
324 |
(13 |
) |
(23 |
) |
10 |
|
|
398 |
403 |
452 |
452 |
(54 |
) |
(49 |
) |
(5 |
) |
|
Europe |
172 |
186 |
169 |
178 |
3 |
|
8 |
|
(14 |
) |
|
Brazil |
58 |
47 |
33 |
34 |
25 |
|
13 |
|
11 |
|
|
628 |
636 |
654 |
664 |
(26 |
) |
(28 |
) |
(8 |
) |
Other |
24 |
20 |
29 |
55 |
(5 |
) |
(35 |
) |
4 |
|
Total |
6,161 |
5,896 |
5,992 |
5,469 |
169 |
|
427 |
|
265 |
|
(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 March 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookfield Renewable's Share |
|
|
|
|
|
|
|
|
|
|
|
|
Hydroelectric |
|
Wind |
|
Other (2) |
|
Corporate |
|
Total |
|
|
|
|
|
($ MILLIONS) |
North
America |
|
Colombia(1) |
|
Brazil |
|
North
America |
|
Europe |
|
Brazil |
|
|
|
|
|
|
|
Non-
controlling
interests |
|
2017 |
|
Revenues |
255 |
|
47 |
|
51 |
|
39 |
|
15 |
|
4 |
|
5 |
|
- |
|
416 |
|
261 |
|
677 |
|
Other income |
- |
|
1 |
|
3 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
4 |
|
4 |
|
8 |
|
Share of cash earnings from equity-accounted investments |
- |
|
- |
|
1 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
1 |
|
- |
|
1 |
|
Direct operating costs |
(61 |
) |
(24 |
) |
(13 |
) |
(8 |
) |
(4 |
) |
(1 |
) |
(5 |
) |
(6 |
) |
(122 |
) |
(111 |
) |
(233 |
) |
Adjusted EBITDA(3) |
194 |
|
24 |
|
42 |
|
31 |
|
11 |
|
3 |
|
- |
|
(6 |
) |
299 |
|
154 |
|
453 |
|
Management service costs |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(16 |
) |
(16 |
) |
- |
|
(16 |
) |
Interest expense - borrowings |
(45 |
) |
(12 |
) |
(6 |
) |
(10 |
) |
(4 |
) |
(1 |
) |
- |
|
(21 |
) |
(99 |
) |
(64 |
) |
(163 |
) |
Current income taxes |
(1 |
) |
(2 |
) |
(3 |
) |
- |
|
- |
|
- |
|
- |
|
- |
|
(6 |
) |
(10 |
) |
(16 |
) |
Distributions to preferred limited partners |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(6 |
) |
(6 |
) |
- |
|
(6 |
) |
Cash portion of non-controlling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Participating non-controlling interests - in operating subsidiaries |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(80 |
) |
(80 |
) |
|
Preferred equity |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(6 |
) |
(6 |
) |
- |
|
(6 |
) |
Funds From Operations(3) |
148 |
|
10 |
|
33 |
|
21 |
|
7 |
|
2 |
|
- |
|
(55 |
) |
166 |
|
- |
|
166 |
|
(1) Includes generation from both hydroelectric and Co-gen facilities. |
(2) Other includes North America Co-gen and Brazil biomass. |
(3) Non-IFRS measures. See "Cautionary Statement Regarding Use of Non-IFRS Measures". |