Exhibit | |
99.1 | |
99.2 | |
99.3 | |
99.4 | |
99.5 | |
BROOKFIELD RENEWABLE PARTNERS L.P. by its general partner, Brookfield Renewable Partners Limited | ||
Date: August 7, 2020 | By: | /s/ Jane Sheere |
Name: Jane Sheere Title: Secretary | ||

River Systems | Facilities | Capacity (MW) | LTA(1) (GWh) | Storage Capacity (GWh) | ||||||||||
Hydroelectric | ||||||||||||||
North America | ||||||||||||||
United States | 31 | 140 | 3,148 | 13,503 | 2,523 | |||||||||
Canada | 18 | 29 | 1,098 | 3,656 | 1,261 | |||||||||
49 | 169 | 4,246 | 17,159 | 3,784 | ||||||||||
Colombia | 6 | 6 | 2,732 | 14,485 | 3,703 | |||||||||
Brazil | 27 | 44 | 946 | 4,924 | — | |||||||||
82 | 219 | 7,924 | 36,568 | 7,487 | ||||||||||
Wind | ||||||||||||||
North America | ||||||||||||||
United States(2) | — | 27 | 2,075 | 6,926 | — | |||||||||
Canada | — | 4 | 483 | 1,437 | — | |||||||||
— | 31 | 2,558 | 8,363 | — | ||||||||||
Europe | — | 45 | 1,062 | 2,365 | — | |||||||||
Brazil | — | 19 | 457 | 1,950 | — | |||||||||
Asia | — | 9 | 660 | 1,650 | — | |||||||||
— | 104 | 4,737 | 14,328 | — | ||||||||||
Solar | ||||||||||||||
Utility(3) | — | 97 | 2,569 | 5,387 | — | |||||||||
Distributed generation(4) | — | 4,872 | 819 | 1,117 | — | |||||||||
— | 4,969 | 3,388 | 6,504 | — | ||||||||||
Storage(5) | 2 | 3 | 2,688 | — | 5,220 | |||||||||
Other(6) | — | 6 | 580 | — | — | |||||||||
84 | 5,301 | 19,317 | 57,400 | 12,707 | ||||||||||
(1) | LTA is calculated based on our portfolio as at June 30, 2020, reflecting all facilities on a consolidated basis, including equity-accounted investments, and an annualized basis from the beginning of the year, regardless of the acquisition, disposition or commercial operation date. See "Part 8 – Presentation to Stakeholders and Performance Measurement" for an explanation on our methodology in computing LTA and why we do not consider LTA for our Storage and Other facilities. |
(2) | Includes a battery storage facility in North America (10 MW). |
(3) | Includes four solar facilities (52 MW) in South Africa and Asia that have been presented as Assets held for sale. |
(4) | Includes nine fuel cell facilities in North America (10 MW). |
(5) | Includes pumped storage in North America (600 MW) and Europe (2,088 MW). |
(6) | Includes four biomass facilities in Brazil (175 MW), one cogeneration plant in Colombia (300 MW), one cogeneration plant in North America (105 MW). |
GENERATION (GWh)(1) | Q1 | Q2 | Q3 | Q4 | Total | |||||||||
Hydroelectric | ||||||||||||||
North America | ||||||||||||||
United States | 3,794 | 3,918 | 2,525 | 3,266 | 13,503 | |||||||||
Canada | 841 | 1,064 | 873 | 878 | 3,656 | |||||||||
4,635 | 4,982 | 3,398 | 4,144 | 17,159 | ||||||||||
Colombia | 3,315 | 3,614 | 3,502 | 4,054 | 14,485 | |||||||||
Brazil | 1,215 | 1,228 | 1,241 | 1,240 | 4,924 | |||||||||
9,165 | 9,824 | 8,141 | 9,438 | 36,568 | ||||||||||
Wind | ||||||||||||||
North America | ||||||||||||||
United States | 1,877 | 1,851 | 1,392 | 1,806 | 6,926 | |||||||||
Canada | 400 | 345 | 273 | 419 | 1,437 | |||||||||
2,277 | 2,196 | 1,665 | 2,225 | 8,363 | ||||||||||
Europe | 711 | 530 | 455 | 669 | 2,365 | |||||||||
Brazil | 371 | 494 | 606 | 479 | 1,950 | |||||||||
Asia | 368 | 439 | 454 | 389 | 1,650 | |||||||||
3,727 | 3,659 | 3,180 | 3,762 | 14,328 | ||||||||||
Solar | ||||||||||||||
Utility(2) | 998 | 1,704 | 1,783 | 902 | 5,387 | |||||||||
Distributed generation | 221 | 342 | 336 | 218 | 1,117 | |||||||||
1,219 | 2,046 | 2,119 | 1,120 | 6,504 | ||||||||||
Total | 14,111 | 15,529 | 13,440 | 14,320 | 57,400 | |||||||||
(1) | LTA is calculated on a consolidated basis, including equity-accounted investments, and an annualized basis from the beginning of the year, regardless of the acquisition or commercial operation date. See "Part 8 – Presentation to Stakeholders and Performance Measurement" for an explanation on our methodology in computing LTA and why we do not consider LTA for our Storage and Other facilities. |
(2) | Includes four solar facilities (52 MW) in South Africa and Asia that have been presented as Assets held for sale. |
GENERATION (GWh)(1) | Q1 | Q2 | Q3 | Q4 | Total | |||||||||
Hydroelectric | ||||||||||||||
North America | ||||||||||||||
United States | 2,614 | 2,805 | 1,819 | 2,293 | 9,531 | |||||||||
Canada | 619 | 775 | 624 | 619 | 2,637 | |||||||||
3,233 | 3,580 | 2,443 | 2,912 | 12,168 | ||||||||||
Colombia | 798 | 870 | 843 | 978 | 3,489 | |||||||||
Brazil | 988 | 998 | 1,009 | 1,009 | 4,004 | |||||||||
5,019 | 5,448 | 4,295 | 4,899 | 19,661 | ||||||||||
Wind(2) | ||||||||||||||
North America | ||||||||||||||
United States | 1,223 | 1,201 | 896 | 1,179 | 4,499 | |||||||||
Canada | 376 | 328 | 261 | 394 | 1,359 | |||||||||
1,599 | 1,529 | 1,157 | 1,573 | 5,858 | ||||||||||
Europe | 394 | 294 | 249 | 365 | 1,302 | |||||||||
Brazil | 126 | 168 | 210 | 165 | 669 | |||||||||
Asia | 99 | 118 | 121 | 104 | 442 | |||||||||
2,218 | 2,109 | 1,737 | 2,207 | 8,271 | ||||||||||
Solar(2) | ||||||||||||||
Utility(3) | 378 | 668 | 698 | 337 | 2,081 | |||||||||
Distributed generation | 142 | 222 | 219 | 140 | 723 | |||||||||
520 | 890 | 917 | 477 | 2,804 | ||||||||||
Total | 7,757 | 8,447 | 6,949 | 7,583 | 30,736 | |||||||||
(1) | LTA is calculated on a proportionate and an annualized basis from the beginning of the year, regardless of the acquisition or commercial operation date. See "Part 8 – Presentation to Stakeholders and Performance Measurement" for an explanation on the calculation and relevance of proportionate information, our methodology in computing LTA and why we do not consider LTA for our Storage and Other facilities. |
(2) | Adjusted for the acquisition of a 38% interest in TerraForm Power, Inc. completed on July 31, 2020. |
(3) | Includes four solar facilities (52 MW) in South Africa and Asia that have been presented as Assets held for sale. |
.Letter to Unitholders . | ||
• | Generated FFO of $232 million, up slightly from prior year, and normalized FFO of $241 million, a 19% increase over the prior year, as our sites continue to perform well with high levels of asset |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 5 | ||
• | We agreed on transactions to invest over $580 million ($130 million net to BEP) of equity; |
• | Our liquidity remains robust at $3.4 billion and our balance sheet remains in excellent shape - with no material debt maturities over the next five years; and |
• | So far this year, we generated close to $500 million of proceeds ($85 million net to BEP) from asset recycling initiatives. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 6 | ||

Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 7 | ||


Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 8 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 9 | ||
Management’s Discussion and Analysis |
For the three and six months ended June 30, 2020 |
Part 1 – Q2 2020 Highlights | Part 5 – Liquidity and Capital Resources | |||
Capitalization and available liquidity | ||||
Part 2 – Financial Performance Review on Consolidated Information | Borrowings | |||
Consolidated statements of cash flows | ||||
Shares and units outstanding | ||||
Part 3 – Additional Consolidated Financial Information | Dividends and distributions | |||
Summary consolidated statements of financial position | Contractual obligations | |||
Related party transactions | Off-statement of financial position arrangements | |||
Equity | ||||
Part 6 – Selected Quarterly Information | ||||
Part 4 – Financial Performance Review on Proportionate Information | Summary of historical quarterly results | |||
Proportionate results for the three months ended June 30 | Part 7 – Critical Estimates, Accounting Policies and Internal Controls | |||
Reconciliation of non-IFRS measures | ||||
Contract profile | Part 8 – Presentation to Stakeholders and Performance Measurement | |||
Part 9 – Cautionary Statements | ||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 10 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Operational information | |||||||||||||||
Capacity (MW) | 19,317 | 17,482 | 19,317 | 17,482 | |||||||||||
Total generation (GWh) | |||||||||||||||
Long-term average generation | 15,527 | 14,252 | 29,678 | 27,745 | |||||||||||
Actual generation | 13,264 | 14,881 | 27,528 | 29,006 | |||||||||||
Proportionate generation (GWh) | |||||||||||||||
Long-term average generation | 7,309 | 7,109 | 14,026 | 13,807 | |||||||||||
Actual generation | 6,552 | 7,602 | 13,716 | 14,848 | |||||||||||
Average revenue ($ per MWh) | 75 | 73 | 76 | 74 | |||||||||||
Selected financial information(1) | |||||||||||||||
Net income (loss) attributable to Unitholders | $ | (44 | ) | $ | 17 | $ | (26 | ) | $ | 60 | |||||
Basic income (loss) per LP Unit | (0.14 | ) | 0.05 | (0.08 | ) | 0.19 | |||||||||
Consolidated Adjusted EBITDA(2) | 517 | 630 | 1,135 | 1,282 | |||||||||||
Proportionate Adjusted EBITDA(2) | 396 | 400 | 787 | 795 | |||||||||||
Funds From Operations(2) | 232 | 230 | 449 | 457 | |||||||||||
Funds From Operations per Unit(1)(2) | 0.75 | 0.74 | 1.44 | 1.47 | |||||||||||
Distribution per LP Unit | 0.54 | 0.52 | 1.09 | 1.03 | |||||||||||
(1) | For the three and six months ended June 30, 2020, weighted average LP Units, Redeemable/Exchangeable partnership units and GP interest totaled 311.3 million (2019: 311.2 million and 311.1 million, respectively). |
(2) | Non-IFRS measures. For reconciliations to the most directly comparable IFRS measure, See “Part 4 – Financial Performance Review on Proportionate Information – Reconciliation of non-IFRS measures” and “Part 9 – Cautionary Statements”. |
(MILLIONS, EXCEPT AS NOTED) | June 30, 2020 | December 31, 2019 | ||||
Liquidity and Capital Resources | ||||||
Available liquidity(1) | $ | $3,358 | $ | 2,695 | ||
Debt to capitalization – Corporate | 19 | % | 16 | % | ||
Debt to capitalization – Consolidated | 35 | % | 32 | % | ||
Borrowings non-recourse to Brookfield Renewable on a proportionate basis | 77 | % | 77 | % | ||
Floating rate debt exposure on a proportionate basis(2) | 5 | % | 5 | % | ||
Medium term notes | ||||||
Average debt term to maturity | 10 years | 10 years | ||||
Average interest rate | 4.0 | % | 4.1 | % | ||
Non-recourse borrowings on a proportionate basis | ||||||
Average debt term to maturity | 10 years | 10 years | ||||
Average interest rate | 5.2 | % | 5.1 | % | ||
(1) | Available liquidity is adjusted for the acquisition of a 38% interest in TerraForm Power, Inc. completed on July 31, 2020. |
(2) | Excludes 5% (2019: 7%) floating rate debt exposure of certain foreign regions outside of North America and Europe due to the high cost of hedging associated with those regions. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 11 | ||
• | Higher margins due to realization of margin enhancing initiatives across our business; |
• | Relatively higher realized prices in Colombia, Brazil and Canada on the back of inflation escalation and our re-contracting and commercial initiatives; |
• | Contributions from growth through both acquisitions and development activities; and |
• | Offset by lower generation, primarily at our hydroelectric facilities in the northeast United States and Colombia (14% below long-term average and 23% lower than prior year generation on a same-store basis) |
• | In Colombia, we secured eight inflation-indexed contracts for 288 GWh/year, including individual contracts with up to seven years in duration |
• | In Brazil, we entered into nine new contracts to deliver 144 GWh/year, including individual contracts with up to five years in duration |
• | Liquidity position remains robust, with close to $3.4 billion of total available liquidity, no material maturities over the next five years and a strong investment grade balance sheet (BBB+) |
• | Capitalized on the low interest rate environment and sourced liquidity from diverse funding levers |
◦ | Secured over $1.1 billion of investment-grade non-recourse financings across our diverse portfolio |
◦ | Completed the issuance of approximately C$350 million of ten-year corporate green bonds at approximately 3.5% |
• | So far this year, we generated close to $500 million of proceeds ($85 million net to BEP) from capital recycling activities |
• | Continued to advance the construction of 2,400 MW of hydroelectric, wind, pumped storage, solar PV and rooftop solar development projects. These projects are expected to be commissioned between 2020 and 2023 and to generate annualized Funds From Operations net to Brookfield Renewable of approximately $53 million. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 12 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenues | $ | 651 | $ | 787 | $ | 1,443 | $ | 1,612 | |||||||
Direct operating costs | (248 | ) | (252 | ) | (509 | ) | (506 | ) | |||||||
Management service costs | (36 | ) | (23 | ) | (67 | ) | (44 | ) | |||||||
Interest expense | (154 | ) | (178 | ) | (316 | ) | (351 | ) | |||||||
Share of (loss) earnings from equity-accounted investments | (15 | ) | — | (31 | ) | 32 | |||||||||
Foreign exchange and unrealized financial instrument (loss) gain | (14 | ) | (12 | ) | 6 | (30 | ) | ||||||||
Depreciation | (192 | ) | (200 | ) | (398 | ) | (400 | ) | |||||||
Income tax expense | 13 | (29 | ) | (5 | ) | (73 | ) | ||||||||
Net (loss) income attributable to Unitholders | $ | (44 | ) | $ | 17 | $ | (26 | ) | $ | 60 | |||||
Average FX rates to USD | |||||||||||||||
C$ | 1.39 | 1.34 | 1.36 | 1.33 | |||||||||||
€ | 0.91 | 0.89 | 0.91 | 0.89 | |||||||||||
R$ | 5.39 | 3.92 | 4.92 | 3.84 | |||||||||||
£ | 0.81 | 0.78 | 0.79 | 0.77 | |||||||||||
COP | 3,846 | 3,240 | 3,689 | 3,188 | |||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 13 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 14 | ||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Assets held for sale | $ | 170 | $ | 352 | |||
Current assets | 1,410 | 1,474 | |||||
Equity-accounted investments | 1,779 | 1,889 | |||||
Property, plant and equipment | 28,527 | 30,714 | |||||
Total assets | 33,325 | 35,691 | |||||
Liabilities directly associated with assets held for sale | 94 | 137 | |||||
Corporate borrowings | 2,118 | 2,100 | |||||
Non-recourse borrowings | 8,762 | 8,904 | |||||
Deferred income tax liabilities | 4,237 | 4,537 | |||||
Total liabilities and equity | 33,325 | 35,691 | |||||
FX rates to USD | |||||||
C$ | 1.36 | 1.30 | |||||
€ | 0.89 | 0.89 | |||||
R$ | 5.48 | 4.03 | |||||
£ | 0.81 | 0.75 | |||||
COP | 3,759 | 3,277 | |||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 15 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenues | |||||||||||||||
Power purchase and revenue agreements | $ | 84 | $ | 209 | $ | 180 | $ | 368 | |||||||
Wind levelization agreement | — | — | — | 1 | |||||||||||
$ | 84 | $ | 209 | $ | 180 | $ | 369 | ||||||||
Direct operating costs | |||||||||||||||
Energy purchases | $ | — | $ | (2 | ) | $ | — | $ | (5 | ) | |||||
Energy marketing fee | (2 | ) | (6 | ) | (2 | ) | (12 | ) | |||||||
Insurance services(1) | (6 | ) | (7 | ) | (12 | ) | (14 | ) | |||||||
$ | (8 | ) | $ | (15 | ) | $ | (14 | ) | $ | (31 | ) | ||||
Interest expense | |||||||||||||||
Borrowings | $ | — | $ | — | $ | — | $ | (3 | ) | ||||||
Contract balance accretion | (4 | ) | (3 | ) | (8 | ) | (5 | ) | |||||||
$ | (4 | ) | $ | (3 | ) | $ | (8 | ) | $ | (8 | ) | ||||
Management service costs | $ | (36 | ) | $ | (23 | ) | $ | (67 | ) | $ | (44 | ) | |||
(1) | Insurance services are paid to a subsidiary of Brookfield Asset Management that brokers external insurance providers on behalf of Brookfield Renewable. The fees paid to the subsidiary of Brookfield Asset Management for the three and six months ended June 30, 2020 were less than $1 million (2019: less than $1 million).. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 16 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 17 | ||
(GWh) | (MILLIONS) | |||||||||||||||||||||||||||||||||||||||||||||||
Actual Generation | LTA Generation | Revenues | Adjusted EBITDA | Funds From Operations | Net Income (Loss) | |||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||
Hydroelectric | ||||||||||||||||||||||||||||||||||||||||||||||||
North America | 3,476 | 4,134 | 3,580 | 3,583 | $ | 217 | $ | 275 | $ | 173 | $ | 211 | $ | 145 | $ | 168 | $ | 10 | $ | 79 | ||||||||||||||||||||||||||||
Brazil | 924 | 1,066 | 998 | 998 | 39 | 58 | 35 | 42 | 29 | 33 | 9 | 16 | ||||||||||||||||||||||||||||||||||||
Colombia | 532 | 861 | 870 | 869 | 45 | 56 | 25 | 35 | 19 | 25 | 11 | 17 | ||||||||||||||||||||||||||||||||||||
4,932 | 6,061 | 5,448 | 5,450 | 301 | 389 | 233 | 288 | 193 | 226 | 30 | 112 | |||||||||||||||||||||||||||||||||||||
Wind | ||||||||||||||||||||||||||||||||||||||||||||||||
North America | 765 | 761 | 938 | 949 | 56 | 58 | 45 | 40 | 29 | 23 | (11 | ) | (22 | ) | ||||||||||||||||||||||||||||||||||
Europe | 140 | 204 | 175 | 223 | 15 | 22 | 13 | 15 | 10 | 11 | (9 | ) | (11 | ) | ||||||||||||||||||||||||||||||||||
Brazil | 142 | 147 | 168 | 141 | 7 | 9 | 6 | 6 | 5 | 4 | — | 4 | ||||||||||||||||||||||||||||||||||||
Asia | 110 | 52 | 118 | 51 | 7 | 3 | 6 | 2 | 4 | 1 | 2 | 2 | ||||||||||||||||||||||||||||||||||||
1,157 | 1,164 | 1,399 | 1,364 | 85 | 92 | 70 | 63 | 48 | 39 | (18 | ) | (27 | ) | |||||||||||||||||||||||||||||||||||
Solar | 376 | 287 | 462 | 295 | 61 | 51 | 59 | 42 | 37 | 27 | (6 | ) | 4 | |||||||||||||||||||||||||||||||||||
Storage & Other | 87 | 90 | — | — | 19 | 21 | 12 | 10 | 8 | 7 | (1 | ) | 1 | |||||||||||||||||||||||||||||||||||
Corporate | — | — | — | — | — | — | 22 | (3 | ) | (54 | ) | (69 | ) | (49 | ) | (73 | ) | |||||||||||||||||||||||||||||||
Total | 6,552 | 7,602 | 7,309 | 7,109 | $ | 466 | $ | 553 | $ | 396 | $ | 400 | $ | 232 | $ | 230 | $ | (44 | ) | $ | 17 | |||||||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 18 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Generation (GWh) – LTA | 5,448 | 5,450 | |||||
Generation (GWh) – actual | 4,932 | 6,061 | |||||
Revenue | $ | 301 | $ | 389 | |||
Other income | 31 | 10 | |||||
Direct operating costs | (99 | ) | (111) | ||||
Adjusted EBITDA | 233 | 288 | |||||
Interest expense | (40 | ) | (53 | ) | |||
Current income taxes | — | (9 | ) | ||||
Funds From Operations | $ | 193 | $ | 226 | |||
Depreciation | (80 | ) | (83 | ) | |||
Deferred taxes and other | (83 | ) | (31 | ) | |||
Net income | $ | 30 | $ | 112 | |||
Actual Generation (GWh) | Average revenue per MWh(1) | Adjusted EBITDA | Funds From Operations | Net Income | |||||||||||||||||||||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||
North America | |||||||||||||||||||||||||||||||||||||
United States | 2,612 | 3,223 | $ | 61 | $ | 64 | $ | 109 | $ | 147 | $ | 91 | $ | 117 | $ | (7 | ) | $ | 51 | ||||||||||||||||||
Canada | 864 | 911 | 79 | 76 | 64 | 64 | 54 | 51 | 17 | 28 | |||||||||||||||||||||||||||
3,476 | 4,134 | 66 | 66 | 173 | 211 | 145 | 168 | 10 | 79 | ||||||||||||||||||||||||||||
Brazil | 924 | 1,066 | 42 | 54 | 35 | 42 | 29 | 33 | 9 | 16 | |||||||||||||||||||||||||||
Colombia | 532 | 861 | 93 | 65 | 25 | 35 | 19 | 25 | 11 | 17 | |||||||||||||||||||||||||||
Total | 4,932 | 6,061 | $ | 64 | $ | 64 | $ | 233 | $ | 288 | $ | 193 | $ | 226 | $ | 30 | $ | 112 | |||||||||||||||||||
(1) | Includes realized foreign exchange hedge gains of approximately $15 million included in other income. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 19 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Generation (GWh) – LTA | 1,399 | 1,364 | |||||
Generation (GWh) – actual | 1,157 | 1,164 | |||||
Revenue | $ | 85 | $ | 92 | |||
Other income | 8 | 1 | |||||
Direct operating costs | (23 | ) | (30 | ) | |||
Adjusted EBITDA | 70 | 63 | |||||
Interest expense | (21 | ) | (23 | ) | |||
Current income taxes | (1 | ) | (1 | ) | |||
Funds From Operations | 48 | 39 | |||||
Depreciation | (52 | ) | (58 | ) | |||
Deferred taxes and other | (14 | ) | (8 | ) | |||
Net (loss) income | $ | (18 | ) | $ | (27 | ) | |
Actual Generation (GWh) | Average revenue per MWh(1) | Adjusted EBITDA | Funds From Operations | Net Income (Loss) | |||||||||||||||||||||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||
North America | |||||||||||||||||||||||||||||||||||||
United States | 518 | 518 | $ | 68 | $ | 69 | $ | 25 | $ | 23 | $ | 15 | $ | 12 | $ | (8 | ) | $ | (17 | ) | |||||||||||||||||
Canada | 247 | 243 | 93 | 89 | 20 | 17 | 14 | 11 | (3 | ) | (5 | ) | |||||||||||||||||||||||||
765 | 761 | 76 | 75 | 45 | 40 | 29 | 23 | (11 | ) | (22 | ) | ||||||||||||||||||||||||||
Europe | 140 | 204 | 115 | 108 | 13 | 15 | 10 | 11 | (9 | ) | (11 | ) | |||||||||||||||||||||||||
Brazil | 142 | 147 | 49 | 60 | 6 | 6 | 5 | 4 | — | 4 | |||||||||||||||||||||||||||
Asia | 110 | 52 | 69 | 60 | 6 | 2 | 4 | 1 | 2 | 2 | |||||||||||||||||||||||||||
Total | 1,157 | 1,164 | $ | 77 | $ | 80 | $ | 70 | $ | 63 | $ | 48 | $ | 39 | $ | (18 | ) | $ | (27 | ) | |||||||||||||||||
(1) | Includes realized foreign exchange hedge gains of approximately $4 million included in other income. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 20 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Generation (GWh) – LTA | 462 | 295 | |||||
Generation (GWh) – actual | 376 | 287 | |||||
Revenue | $ | 61 | $ | 51 | |||
Other income | 11 | 1 | |||||
Direct operating costs | (13 | ) | (10 | ) | |||
Adjusted EBITDA | 59 | 42 | |||||
Interest expense | (20 | ) | (15 | ) | |||
Current income taxes | (2 | ) | — | ||||
Funds From Operations | $ | 37 | $ | 27 | |||
Depreciation | (20 | ) | (15 | ) | |||
Deferred taxes and other | (23 | ) | (8 | ) | |||
Net (loss) income | $ | (6 | ) | $ | 4 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 21 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Generation (GWh) – actual | 87 | 90 | |||||
Revenue | $ | 19 | $ | 21 | |||
Other income | 1 | — | |||||
Direct operating costs | (8 | ) | (11 | ) | |||
Adjusted EBITDA | 12 | 10 | |||||
Interest expense | (3 | ) | (3 | ) | |||
Other | (1 | ) | — | ||||
Funds From Operations | $ | 8 | $ | 7 | |||
Depreciation | (5 | ) | (6 | ) | |||
Deferred taxes and other | (4 | ) | — | ||||
Net income | $ | (1 | ) | $ | 1 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Other income | $ | 28 | $ | 2 | |||
Direct operating costs | (6 | ) | (5 | ) | |||
Adjusted EBITDA | 22 | (3 | ) | ||||
Management service costs | (36 | ) | (23 | ) | |||
Interest expense | (20 | ) | (25 | ) | |||
Distributions on Preferred LP Units and Shares | (20 | ) | (18 | ) | |||
Funds From Operations | $ | (54 | ) | $ | (69 | ) | |
Deferred taxes and other | 5 | (4 | ) | ||||
Net loss | $ | (49 | ) | $ | (73 | ) | |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 22 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non-controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 217 | 39 | 45 | 56 | 15 | 7 | 7 | 61 | 19 | — | 466 | (104 | ) | 289 | 651 | ||||||||||||||||||||||||||
Other income | 19 | 6 | 6 | 2 | 3 | 1 | 2 | 11 | 1 | 28 | 79 | (7 | ) | (49 | ) | 23 | |||||||||||||||||||||||||
Direct operating costs | (63 | ) | (10 | ) | (26 | ) | (13 | ) | (5 | ) | (2 | ) | (3 | ) | (13 | ) | (8 | ) | (6 | ) | (149 | ) | 25 | (124 | ) | (248 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 86 | 5 | 91 | |||||||||||||||||||||||||||
Adjusted EBITDA | 173 | 35 | 25 | 45 | 13 | 6 | 6 | 59 | 12 | 22 | 396 | — | 121 | ||||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (36 | ) | (36 | ) | — | — | (36 | ) | ||||||||||||||||||||||||
Interest expense | (29 | ) | (4 | ) | (7 | ) | (15 | ) | (3 | ) | (1 | ) | (2 | ) | (20 | ) | (3 | ) | (20 | ) | (104 | ) | 30 | (80 | ) | (154 | ) | ||||||||||||||
Current income taxes | 1 | (2 | ) | 1 | (1 | ) | — | — | — | (2 | ) | (1 | ) | — | (4 | ) | 3 | 4 | 3 | ||||||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (14 | ) | (14 | ) | — | — | (14 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (6 | ) | (6 | ) | — | — | (6 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (33 | ) | (5 | ) | (38 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (40 | ) | (40 | ) | |||||||||||||||||||||||||
Funds From Operations | 145 | 29 | 19 | 29 | 10 | 5 | 4 | 37 | 8 | (54 | ) | 232 | — | — | |||||||||||||||||||||||||||
Depreciation | (59 | ) | (16 | ) | (5 | ) | (37 | ) | (10 | ) | (3 | ) | (2 | ) | (20 | ) | (5 | ) | (1 | ) | (158 | ) | 43 | (77 | ) | (192 | ) | ||||||||||||||
Foreign exchange and unrealized financial instruments gain (loss) | (32 | ) | — | (6 | ) | (3 | ) | (8 | ) | — | — | (7 | ) | (5 | ) | 10 | (51 | ) | 15 | 22 | (14 | ) | |||||||||||||||||||
Deferred income tax recovery (expense) | (2 | ) | — | (2 | ) | — | — | — | 1 | (1 | ) | — | 4 | — | 2 | 8 | 10 | ||||||||||||||||||||||||
Other | (42 | ) | (4 | ) | 5 | — | (1 | ) | (2 | ) | (1 | ) | (15 | ) | 1 | (8 | ) | (67 | ) | 10 | 40 | (17 | ) | ||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (70 | ) | 2 | (68 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 5 | 5 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 10 | 9 | 11 | (11 | ) | (9 | ) | — | 2 | (6 | ) | (1 | ) | (49 | ) | (44 | ) | — | — | (44 | ) | ||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $15 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $35 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net loss attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 23 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 275 | 58 | 56 | 58 | 22 | 9 | 3 | 51 | 21 | — | 553 | (98 | ) | 332 | 787 | ||||||||||||||||||||||||||
Other income | 8 | 2 | — | — | 1 | — | — | 1 | — | 2 | 14 | (2 | ) | 5 | 17 | ||||||||||||||||||||||||||
Direct operating costs | (72 | ) | (18 | ) | (21 | ) | (18 | ) | (8 | ) | (3 | ) | (1 | ) | (10 | ) | (11 | ) | (5 | ) | (167 | ) | 27 | (112 | ) | (252 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 73 | 5 | 78 | |||||||||||||||||||||||||||
Adjusted EBITDA | 211 | 42 | 35 | 40 | 15 | 6 | 2 | 42 | 10 | (3 | ) | 400 | — | 230 | |||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (23 | ) | (23 | ) | — | — | (23 | ) | ||||||||||||||||||||||||
Interest expense | (39 | ) | (6 | ) | (8 | ) | (16 | ) | (4 | ) | (2 | ) | (1 | ) | (15 | ) | (3 | ) | (25 | ) | (119 | ) | 26 | (85 | ) | (178 | ) | ||||||||||||||
Current income taxes | (4 | ) | (3 | ) | (2 | ) | (1 | ) | — | — | — | — | — | — | (10 | ) | — | (5 | ) | (15 | ) | ||||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (11 | ) | (11 | ) | — | — | (11 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (7 | ) | (7 | ) | — | — | (7 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (26 | ) | (5 | ) | (31 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (135 | ) | (135 | ) | |||||||||||||||||||||||||
Funds From Operations | 168 | 33 | 25 | 23 | 11 | 4 | 1 | 27 | 7 | (69 | ) | 230 | — | — | |||||||||||||||||||||||||||
Depreciation | (56 | ) | (22 | ) | (5 | ) | (39 | ) | (13 | ) | (5 | ) | (1 | ) | (15 | ) | (6 | ) | (1 | ) | (163 | ) | 36 | (73 | ) | (200 | ) | ||||||||||||||
Foreign exchange and unrealized financial instruments gain (loss) | 1 | 4 | (1 | ) | (1 | ) | (8 | ) | — | — | 4 | — | (12 | ) | (13 | ) | 4 | (3 | ) | (12 | ) | ||||||||||||||||||||
Deferred income tax recovery (expense) | (23 | ) | 1 | (2 | ) | 1 | 1 | — | — | — | — | 12 | (10 | ) | (1 | ) | (3 | ) | (14 | ) | |||||||||||||||||||||
Other | (11 | ) | — | — | (6 | ) | (2 | ) | 5 | 2 | (12 | ) | — | (3 | ) | (27 | ) | 8 | 18 | (1 | ) | ||||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (47 | ) | — | (47 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 61 | 61 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 79 | 16 | 17 | (22 | ) | (11 | ) | 4 | 2 | 4 | 1 | (73 | ) | 17 | — | — | 17 | ||||||||||||||||||||||||
(1) | Share of earnings from equity-accounted investments of nil is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $74 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net loss attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 24 | ||
Per unit | |||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net income attributable to: | |||||||||||||||
Limited partners' equity | $ | (25 | ) | $ | 9 | $ | (0.14 | ) | $ | 0.05 | |||||
General partnership interest in a holding subsidiary held by Brookfield | — | 1 | — | — | |||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | (19 | ) | 7 | — | — | ||||||||||
Net income attributable to Unitholders | $ | (44 | ) | $ | 17 | $ | (0.14 | ) | $ | 0.05 | |||||
Adjusted for proportionate share of: | |||||||||||||||
Depreciation | 158 | 164 | 0.51 | 0.54 | |||||||||||
Foreign exchange and unrealized financial instruments loss | 51 | 13 | 0.16 | 0.04 | |||||||||||
Deferred income tax expense | — | 10 | — | 0.03 | |||||||||||
Other | 67 | 26 | 0.22 | 0.08 | |||||||||||
Funds From Operations | $ | 232 | $ | 230 | $ | 0.75 | $ | 0.74 | |||||||
Distributions attributable to: | |||||||||||||||
Preferred limited partners' equity | 14 | 11 | |||||||||||||
Preferred equity | 6 | 7 | |||||||||||||
Current income taxes | 4 | 10 | |||||||||||||
Interest expense | 104 | 119 | |||||||||||||
Management service costs | 36 | 23 | |||||||||||||
Proportionate Adjusted EBITDA | 396 | 400 | |||||||||||||
Attributable to non-controlling interests | 121 | 230 | |||||||||||||
Consolidated Adjusted EBITDA | $ | 517 | $ | 630 | |||||||||||
Weighted average Units outstanding(1) | 311.3 | 311.2 | |||||||||||||
(1) | Includes GP interest, Redeemable/Exchangeable partnership units, and LP Units. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 25 | ||
(GWh, except as noted) | Balance of 2020 | 2021 | 2022 | 2023 | 2024 | ||||||||||||||
Hydroelectric | |||||||||||||||||||
North America | |||||||||||||||||||
United States(1) | 3,423 | 7,411 | 4,636 | 4,500 | 4,500 | ||||||||||||||
Canada(1) | 1,239 | 2,144 | 2,097 | 2,020 | 2,007 | ||||||||||||||
4,662 | 9,555 | 6,733 | 6,520 | 6,507 | |||||||||||||||
Wind(2) | |||||||||||||||||||
North America | |||||||||||||||||||
United States | 1,951 | 3,885 | 3,876 | 3,848 | 3,350 | ||||||||||||||
Canada | 656 | 1,359 | 1,359 | 1,359 | 1,359 | ||||||||||||||
2,607 | 5,244 | 5,235 | 5,207 | 4,709 | |||||||||||||||
Europe | 605 | 1,299 | 1,299 | 1,289 | 1,229 | ||||||||||||||
Asia | 217 | 400 | 400 | 400 | 400 | ||||||||||||||
3,429 | 6,943 | 6,934 | 6,896 | 6,338 | |||||||||||||||
Solar(2) | 1,386 | 2,716 | 2,705 | 2,701 | 2,690 | ||||||||||||||
Contracted on a proportionate basis | 9,477 | 19,214 | 16,372 | 16,117 | 15,535 | ||||||||||||||
Uncontracted on a proportionate basis | 977 | 3,576 | 6,418 | 6,673 | 7,255 | ||||||||||||||
10,454 | 22,790 | 22,790 | 22,790 | 22,790 | |||||||||||||||
Contracted generation as a % of total generation on a proportionate basis | 91 | % | 84 | % | 72 | % | 71 | % | 68 | % | |||||||||
Price per MWh – total generation on a proportionate basis | $ | 87 | $ | 87 | $ | 94 | $ | 96 | $ | 98 | |||||||||
(1) | Includes generation of 989 GWh for 2020, 2,198 GWh for 2021 and 136 GWh for 2022 secured under financial contracts. |
(2) | The proportionate generation of our wind and solar business includes the minority interest of TerraForm Power acquired in the merger completed in July 2020. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 26 | ||
Corporate | Consolidated | |||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | June 30, 2020 | December 31, 2019 | June 30, 2020 | December 31, 2019 | ||||||||||||
Corporate credit facility(1) | $ | — | $ | 299 | $ | — | $ | 299 | ||||||||
Debt | ||||||||||||||||
Commercial paper(1)(2) | 140 | — | — | 140 | — | |||||||||||
Medium term notes(3) | 1,989 | 1,808 | 1,989 | 1,808 | ||||||||||||
Non-recourse borrowings(4) | — | — | 8,811 | 8,964 | ||||||||||||
1,989 | 1,808 | 10,800 | 10,772 | |||||||||||||
Deferred income tax liabilities, net(5) | — | — | 4,112 | 4,421 | ||||||||||||
Equity | ||||||||||||||||
Non-controlling interest | — | — | 7,813 | 8,742 | ||||||||||||
Preferred equity | 571 | 597 | 571 | 597 | ||||||||||||
Preferred limited partners' equity | 1,028 | 833 | 1,028 | 833 | ||||||||||||
Unitholders equity | 6,762 | 7,959 | 6,762 | 7,959 | ||||||||||||
Total capitalization | $ | 10,350 | $ | 11,197 | $ | 31,086 | $ | 33,324 | ||||||||
Debt to total capitalization | 19 | % | 16 | % | 35 | % | 32 | % | ||||||||
(1) | Draws on corporate credit facilities and commercial paper issuances are excluded from the debt to total capitalization ratios as they are not a permanent source of capital. |
(2) | Our commercial paper program is supplemented by our $1.75 billion corporate credit facilities with a weighted average maturity of four years. |
(3) | Medium term notes are unsecured and guaranteed by Brookfield Renewable and excludes $5 million (2019: $7 million) of deferred financing fees, net of unamortized premiums. |
(4) | Consolidated non-recourse borrowings includes $117 million (2019: $142 million) borrowed under a subscription facility of a Brookfield sponsored private fund and excludes $49 million (2019: $60 million) of deferred financing fees, net of unamortized premiums. |
(5) | Deferred income tax liabilities less deferred income assets. |
(MILLIONS, EXCEPT AS NOTED) | Pro Forma(1) | June 30, 2020 | December 31, 2019 | ||||||||
Brookfield Renewable's share of cash and cash equivalents | $ | 291 | $ | 193 | $ | 143 | |||||
Investments in marketable securities | 229 | 229 | 95 | ||||||||
Corporate credit facilities | |||||||||||
Authorized credit facilities(2) | 2,150 | 2,150 | 2,150 | ||||||||
Draws on credit facilities | — | — | (299 | ) | |||||||
Authorized letter of credit facility | 400 | 400 | 400 | ||||||||
Issued letters of credit | (258 | ) | (258 | ) | (266 | ) | |||||
Available portion of corporate credit facilities | 2,292 | 2,292 | 1,985 | ||||||||
Available portion of subsidiary credit facilities on a proportionate basis | 546 | 446 | 472 | ||||||||
Available group-wide liquidity | $ | 3,358 | $ | 3,160 | $ | 2,695 | |||||
(1) | Adjusted for the acquisition of a 38% interest in TerraForm Power, Inc. completed on July 31, 2020. |
(2) | Amounts are guaranteed by Brookfield Renewable. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 27 | ||
June 30, 2020 | December 31, 2019 | ||||||||||||||||||
Weighted-average | Weighted-average | ||||||||||||||||||
(MILLIONS EXCEPT AS NOTED) | Interest rate (%) | Term (years) | Total | Interest rate (%) | Term (years) | Total | |||||||||||||
Corporate borrowings | |||||||||||||||||||
Medium term notes | 4.0 | % | 10 | $ | 1,989 | 4.1 | % | 10 | $ | 1,808 | |||||||||
Credit facilities | N/A | 4 | — | 2.9 | % | 5 | 299 | ||||||||||||
Commercial paper(1) | 0.6 | % | <1 | 140 | N/A | N/A | N/A | ||||||||||||
Proportionate subsidiary borrowings(2) | |||||||||||||||||||
Hydroelectric | 5.7 | % | 9 | 3,757 | 5.6 | % | 10 | 3,727 | |||||||||||
Wind | 4.6 | % | 10 | 1,771 | 4.5 | % | 10 | 1,742 | |||||||||||
Solar | 5.0 | % | 11 | 1,383 | 4.7 | % | 10 | 1,470 | |||||||||||
Storage & other | 5.4 | % | 4 | 223 | 5.5 | % | 5 | 235 | |||||||||||
5.2 | % | 10 | 7,134 | 5.1 | % | 10 | 7,174 | ||||||||||||
9,263 | 9,281 | ||||||||||||||||||
Proportionate deferred financing fees, net of unamortized premiums | (32 | ) | (46 | ) | |||||||||||||||
9,231 | 9,235 | ||||||||||||||||||
Equity-accounted borrowings | (2,306 | ) | (2,157 | ) | |||||||||||||||
Non-controlling interests | 3,961 | 3,926 | |||||||||||||||||
As per IFRS Statements | $ | 10,886 | $ | 11,004 | |||||||||||||||
(1) | Our commercial paper program is supplemented by our $1.75 billion corporate credit facilities. |
(2) | Excludes $9 million of proportionate debt associated with our portfolios that are classified as held for sale as at June 30, 2020 (2019: $11 million). |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 28 | ||
(MILLIONS) | Balance of 2020 | 2021 | 2022 | 2023 | 2024 | Thereafter | Total | |||||||||||||||||||||
Debt Principal repayments(1) | ||||||||||||||||||||||||||||
Medium term notes(2) | $ | — | $ | — | $ | 295 | $ | — | $ | — | $ | 1,694 | $ | 1,989 | ||||||||||||||
Non-recourse borrowings | ||||||||||||||||||||||||||||
Credit facilities | 7 | 6 | 32 | 71 | 13 | — | 129 | |||||||||||||||||||||
Hydroelectric | — | — | 207 | 377 | 79 | 2,094 | 2,757 | |||||||||||||||||||||
Wind | — | — | — | 87 | — | 347 | 434 | |||||||||||||||||||||
Solar | — | 148 | — | 122 | — | 333 | 603 | |||||||||||||||||||||
Storage & other | — | 57 | — | — | — | 152 | 209 | |||||||||||||||||||||
7 | 211 | 239 | 657 | 92 | 2,926 | 4,132 | ||||||||||||||||||||||
Amortizing debt principal repayments | ||||||||||||||||||||||||||||
Non-recourse borrowings | ||||||||||||||||||||||||||||
Hydroelectric | 14 | 37 | 49 | 36 | 43 | 748 | 927 | |||||||||||||||||||||
Wind | 52 | 105 | 117 | 109 | 115 | 704 | 1,202 | |||||||||||||||||||||
Solar | 29 | 56 | 58 | 59 | 63 | 594 | 859 | |||||||||||||||||||||
Storage & other | 1 | 3 | 2 | 3 | 4 | 1 | 14 | |||||||||||||||||||||
96 | 201 | 226 | 207 | 225 | 2,047 | 3,002 | ||||||||||||||||||||||
Total | $ | 103 | $ | 412 | $ | 760 | $ | 864 | $ | 317 | $ | 6,667 | $ | 9,123 | ||||||||||||||
(1) | Draws on corporate credit facilities and commercial paper issuances are excluded from the debt repayment schedule as they are not a permanent source of capital. |
(2) | Medium term notes are unsecured and guaranteed by Brookfield Renewable and excludes $5 million (2019: $7 million) of deferred financing fees, net of unamortized premiums. |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Cash flow provided by (used in): | |||||||||||||||
Operating activities | $ | 261 | $ | 368 | $ | 616 | $ | 739 | |||||||
Financing activities | (249 | ) | (221 | ) | (380 | ) | (509 | ) | |||||||
Investing activities | (72 | ) | 5 | (101 | ) | (74 | ) | ||||||||
Foreign exchange gain (loss) on cash | (1 | ) | 1 | (13 | ) | 1 | |||||||||
Increase (decrease) in cash and cash equivalents | $ | (61 | ) | $ | 153 | $ | 122 | $ | 157 | ||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 29 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Trade receivables and other current assets | $ | 49 | $ | 52 | $ | 47 | $ | 58 | |||||||
Accounts payable and accrued liabilities | (17 | ) | (36 | ) | (29 | ) | (41 | ) | |||||||
Other assets and liabilities | (19 | ) | 12 | (19 | ) | (15 | ) | ||||||||
$ | 13 | $ | 28 | $ | (1 | ) | $ | 2 | |||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 30 | ||
June 30, 2020 | December 31, 2019 | ||||
Class A Preference Shares(1) | 31,035,967 | 31,035,967 | |||
Preferred Units(2) | |||||
Balance, beginning of year | 44,885,496 | 37,885,496 | |||
Issuance | 8,000,000 | 7,000,000 | |||
Balance, end of period/year | 52,885,496 | 44,885,496 | |||
GP interest | 2,651,506 | 2,651,506 | |||
Redeemable/Exchangeable partnership units | 129,658,623 | 129,658,623 | |||
LP Units | |||||
Balance, beginning of year | 178,977,800 | 178,821,204 | |||
Distribution reinvestment plan | 69,636 | 176,596 | |||
Repurchase of LP Units for cancellation | — | (20,000 | ) | ||
Balance, end of period/year | 179,047,436 | 178,977,800 | |||
Total LP Units on a fully-exchanged basis(3) | 308,706,059 | 308,636,423 | |||
(1) | Class A Preference Shares are broken down by series as follows: 5,449,675 Series 1 Class A Preference Shares are outstanding; 4,510,389 Series 2 Class A Preference Shares are outstanding; 9,961,399 Series 3 Class A Preference Shares are outstanding; 4,114,504 Series 5 Class A Preference Shares are outstanding; and 7,000,000 Series 6 Class A Preference Shares are outstanding. |
(2) | Preferred Units are broken down by series and certain series are convertible on a one for one basis at the option of the holder as follows: 2,885,496 Series 5 Preferred Units are outstanding; 7,000,000 Series 7 Preferred Units are outstanding (convertible for Series 8 Preferred Units beginning on January 31, 2021); 8,000,000 Series 9 Preferred Units are outstanding (convertible for Series 10 Preferred Units beginning on July 31, 2021); 10,000,000 Series 11 Preferred Units are outstanding (convertible for Series 12 Preferred Units beginning on April 30, 2022); 10,000,000 Series 13 Preferred Units are outstanding (convertible for Series 14 Preferred Units beginning on April 30, 2023); 7,000,000 Series 15 Preferred Units are outstanding (convertible for Series 16 Preferred Units beginning on April 30, 2024); and 8,000,000 Series 17 Preferred Units are outstanding. |
(3) | The fully-exchanged amounts assume the exchange of all Redeemable/Exchangeable partnership units for LP Units. |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||||||||||
Declared | Paid | Declared | Paid | ||||||||||||||||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Class A Preference Shares | $ | 6 | $ | 7 | $ | 6 | $ | 7 | $ | 13 | $ | 13 | $ | 13 | $ | 13 | |||||||||||||||
Class A Preferred LP Units | $ | 14 | $ | 11 | $ | 12 | $ | 11 | $ | 26 | $ | 21 | $ | 23 | $ | 20 | |||||||||||||||
Participating non-controlling interests – in operating subsidiaries | $ | 174 | $ | 262 | $ | 174 | $ | 262 | $ | 251 | $ | 396 | $ | 251 | $ | 396 | |||||||||||||||
GP interest and Incentive distributions | $ | 17 | $ | 13 | $ | 15 | $ | 14 | $ | 34 | $ | 28 | $ | 31 | $ | 27 | |||||||||||||||
Redeemable/Exchangeable partnership units | $ | 70 | $ | 67 | $ | 71 | $ | 67 | $ | 142 | $ | 135 | $ | 142 | $ | 134 | |||||||||||||||
LP Units | $ | 97 | $ | 92 | $ | 97 | $ | 90 | $ | 196 | $ | 185 | $ | 192 | $ | 181 | |||||||||||||||
• | Commitments – Water, land, and dam usage agreements, and agreements and conditions on committed acquisitions of operating portfolios and development projects; |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 31 | ||
• | Contingencies – Legal proceedings, arbitrations and actions arising in the normal course of business, and providing for letters of credit; and |
• | Guarantees – Nature of all the indemnification undertakings. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 32 | ||
2020 | 2019 | 2018 | ||||||||||||||||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | ||||||||||||||||||||||
Total Generation (GWh) – LTA | 15,527 | 14,151 | 13,850 | 12,332 | 14,252 | 13,493 | 13,485 | 12,113 | ||||||||||||||||||||||
Total Generation (GWh) – actual | 13,264 | 14,264 | 12,465 | 11,089 | 14,881 | 14,125 | 14,445 | 11,609 | ||||||||||||||||||||||
Proportionate Generation (GWh) – LTA | 7,309 | 6,717 | 6,561 | 5,821 | 7,109 | 6,698 | 6,602 | 5,956 | ||||||||||||||||||||||
Proportionate Generation (GWh) – actual | 6,552 | 7,164 | 5,977 | 5,213 | 7,602 | 7,246 | 7,052 | 5,552 | ||||||||||||||||||||||
Revenues | $ | 651 | $ | 792 | $ | 726 | $ | 642 | $ | 787 | $ | 825 | $ | 780 | $ | 674 | ||||||||||||||
Net income (loss) attributable to Unitholders | (44 | ) | 18 | (66 | ) | (53 | ) | 17 | 43 | 91 | (55 | ) | ||||||||||||||||||
Basic and diluted earnings (loss) per LP Unit | (0.14 | ) | 0.06 | 0.21 | (0.17 | ) | 0.05 | 0.14 | 0.29 | (0.18 | ) | |||||||||||||||||||
Consolidated Adjusted EBITDA | 517 | 618 | 550 | 507 | 630 | 652 | 604 | 494 | ||||||||||||||||||||||
Proportionate Adjusted EBITDA | 396 | 391 | 348 | 301 | 400 | 395 | 371 | 277 | ||||||||||||||||||||||
Funds From Operations | 232 | 217 | 171 | 133 | 230 | 227 | 206 | 105 | ||||||||||||||||||||||
Funds From Operations per Unit | 0.75 | 0.70 | 0.55 | 0.43 | 0.74 | 0.73 | 0.66 | 0.33 | ||||||||||||||||||||||
Distribution per LP Unit | 0.543 | 0.543 | 0.515 | 0.515 | 0.515 | 0.515 | 0.490 | 0.490 | ||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 33 | ||
(GWh) | (MILLIONS) | |||||||||||||||||||||||||||||||||||||||||||||||
Actual Generation | LTA Generation | Revenues | Adjusted EBITDA | Funds From Operations | Net Income (Loss) | |||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||
Hydroelectric | ||||||||||||||||||||||||||||||||||||||||||||||||
North America | 7,198 | 7,983 | 6,813 | 6,883 | $ | 482 | $ | 539 | $ | 371 | $ | 406 | $ | 301 | $ | 320 | $ | 86 | $ | 146 | ||||||||||||||||||||||||||||
Brazil | 2,151 | 2,156 | 1,986 | 1,978 | 100 | 123 | 82 | 91 | 70 | 73 | 34 | 33 | ||||||||||||||||||||||||||||||||||||
Colombia | 1,241 | 1,626 | 1,668 | 1,667 | 105 | 118 | 61 | 73 | 44 | 51 | 34 | 37 | ||||||||||||||||||||||||||||||||||||
10,590 | 11,765 | 10,467 | 10,528 | 687 | 780 | 514 | 570 | 415 | 444 | 154 | 216 | |||||||||||||||||||||||||||||||||||||
Wind | ||||||||||||||||||||||||||||||||||||||||||||||||
North America | 1,596 | 1,611 | 1,882 | 1,909 | 116 | 121 | 93 | 88 | 58 | 52 | (27 | ) | (18 | ) | ||||||||||||||||||||||||||||||||||
Europe | 360 | 478 | 428 | 531 | 37 | 50 | 26 | 35 | 21 | 28 | (12 | ) | — | |||||||||||||||||||||||||||||||||||
Brazil | 212 | 253 | 294 | 260 | 11 | 16 | 9 | 11 | 6 | 6 | (3 | ) | 1 | |||||||||||||||||||||||||||||||||||
Asia | 200 | 91 | 218 | 89 | 13 | 5 | 11 | 3 | 7 | 2 | 4 | 1 | ||||||||||||||||||||||||||||||||||||
2,368 | 2,433 | 2,822 | 2,789 | 177 | 192 | 139 | 137 | 92 | 88 | (38 | ) | (16 | ) | |||||||||||||||||||||||||||||||||||
Solar | 616 | 486 | 737 | 490 | 110 | 89 | 95 | 74 | 55 | 45 | (20 | ) | 13 | |||||||||||||||||||||||||||||||||||
Storage & Other | 142 | 164 | — | — | 37 | 45 | 20 | 21 | 14 | 14 | — | 1 | ||||||||||||||||||||||||||||||||||||
Corporate | — | — | — | — | — | — | 19 | (7 | ) | (127 | ) | (134 | ) | (122 | ) | (154 | ) | |||||||||||||||||||||||||||||||
Total | 13,716 | 14,848 | 14,026 | 13,807 | $ | 1,011 | $ | 1,106 | $ | 787 | $ | 795 | $ | 449 | $ | 457 | $ | (26 | ) | $ | 60 | |||||||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 34 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non-controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage and Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 482 | 100 | 105 | 116 | 37 | 11 | 13 | 110 | 37 | — | 1,011 | (199 | ) | 631 | 1,443 | ||||||||||||||||||||||||||
Other income | 21 | 9 | 8 | 4 | 3 | 1 | 2 | 12 | 1 | 30 | 91 | (9 | ) | (49 | ) | 33 | |||||||||||||||||||||||||
Direct operating costs | (132 | ) | (27 | ) | (52 | ) | (27 | ) | (14 | ) | (3 | ) | (4 | ) | (27 | ) | (18 | ) | (11 | ) | (315 | ) | 53 | (247 | ) | (509 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 155 | 13 | 168 | |||||||||||||||||||||||||||
Adjusted EBITDA | 371 | 82 | 61 | 93 | 26 | 9 | 11 | 95 | 20 | 19 | 787 | — | 348 | ||||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (67 | ) | (67 | ) | — | — | (67 | ) | ||||||||||||||||||||||||
Interest expense | (68 | ) | (8 | ) | (14 | ) | (34 | ) | (5 | ) | (2 | ) | (4 | ) | (37 | ) | (5 | ) | (40 | ) | (217 | ) | 57 | (156 | ) | (316 | ) | ||||||||||||||
Current income taxes | (2 | ) | (4 | ) | (3 | ) | (1 | ) | — | (1 | ) | — | (3 | ) | (1 | ) | — | (15 | ) | 7 | (8 | ) | (16 | ) | |||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (26 | ) | (26 | ) | — | — | (26 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (13 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (64 | ) | (8 | ) | (72 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (176 | ) | (176 | ) | |||||||||||||||||||||||||
Funds From Operations | 301 | 70 | 44 | 58 | 21 | 6 | 7 | 55 | 14 | (127 | ) | 449 | — | — | |||||||||||||||||||||||||||
Depreciation | (117 | ) | (36 | ) | (11 | ) | (79 | ) | (22 | ) | (7 | ) | (4 | ) | (42 | ) | (10 | ) | (2 | ) | (330 | ) | 91 | (159 | ) | (398 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | (14 | ) | 7 | (1 | ) | (5 | ) | (11 | ) | — | (1 | ) | (12 | ) | (4 | ) | (3 | ) | (44 | ) | 19 | 31 | 6 | ||||||||||||||||||
Deferred income tax expense | (22 | ) | 1 | (3 | ) | (2 | ) | 1 | — | 1 | (2 | ) | — | 20 | (6 | ) | 7 | 10 | 11 | ||||||||||||||||||||||
Other | (62 | ) | (8 | ) | 5 | 1 | (1 | ) | (2 | ) | 1 | (19 | ) | — | (10 | ) | (95 | ) | 12 | 58 | (25 | ) | |||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (129 | ) | 2 | (127 | ) | |||||||||||||||||||||||||
Net income attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 58 | 58 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 86 | 34 | 34 | (27 | ) | (12 | ) | (3 | ) | 4 | (20 | ) | — | (122 | ) | (26 | ) | — | — | (26 | ) | ||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $31 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests - in operating subsidiaries of $118 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net Income attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 35 | ||
Attributable to Unitholders | Contribution from equity- accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage and Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 539 | 123 | 118 | 121 | 50 | 16 | 5 | 89 | 45 | — | 1,106 | (189 | ) | 695 | 1,612 | ||||||||||||||||||||||||||
Other income | 9 | 3 | — | 2 | 1 | — | — | 2 | — | 4 | 21 | (6 | ) | 10 | 25 | ||||||||||||||||||||||||||
Direct operating costs | (142 | ) | (35 | ) | (45 | ) | (35 | ) | (16 | ) | (5 | ) | (2 | ) | (17 | ) | (24 | ) | (11 | ) | (332 | ) | 56 | (230 | ) | (506 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 139 | 12 | 151 | |||||||||||||||||||||||||||
Adjusted EBITDA | 406 | 91 | 73 | 88 | 35 | 11 | 3 | 74 | 21 | (7 | ) | 795 | — | 487 | |||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (44 | ) | (44 | ) | — | — | (44 | ) | ||||||||||||||||||||||||
Interest expense | (80 | ) | (12 | ) | (16 | ) | (35 | ) | (7 | ) | (4 | ) | (1 | ) | (29 | ) | (7 | ) | (49 | ) | (240 | ) | 50 | (161 | ) | (351 | ) | ||||||||||||||
Current income taxes | (6 | ) | (6 | ) | (6 | ) | (1 | ) | — | (1 | ) | — | — | — | — | (20 | ) | 1 | (20 | ) | (39 | ) | |||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (21 | ) | (21 | ) | — | — | (21 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (13 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (51 | ) | (9 | ) | (60 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (297 | ) | (297 | ) | |||||||||||||||||||||||||
Funds From Operations | 320 | 73 | 51 | 52 | 28 | 6 | 2 | 45 | 14 | (134 | ) | 457 | — | — | |||||||||||||||||||||||||||
Depreciation | (111 | ) | (44 | ) | (10 | ) | (79 | ) | (23 | ) | (9 | ) | (2 | ) | (28 | ) | (12 | ) | (2 | ) | (320 | ) | 69 | (149 | ) | (400 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | 3 | 3 | (1 | ) | (1 | ) | (9 | ) | (1 | ) | — | 4 | (1 | ) | (28 | ) | (31 | ) | 5 | (4 | ) | (30 | ) | ||||||||||||||||||
Deferred income tax expense | (40 | ) | 2 | (4 | ) | 17 | 6 | — | (1 | ) | 16 | — | 18 | 14 | (36 | ) | (12 | ) | (34 | ) | |||||||||||||||||||||
Other | (26 | ) | (1 | ) | 1 | (7 | ) | (2 | ) | 5 | 2 | (24 | ) | — | (8 | ) | (60 | ) | 21 | 36 | (3 | ) | |||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (59 | ) | — | (59 | ) | |||||||||||||||||||||||||
Net income attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 129 | 129 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 146 | 33 | 37 | (18 | ) | — | 1 | 1 | 13 | 1 | (154 | ) | 60 | — | — | 60 | |||||||||||||||||||||||||
(1) | Share of earnings from equity-accounted investments of $32 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests - in operating subsidiaries of $168 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net Income attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 36 | ||
Per unit | |||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net (loss) income attributable to: | |||||||||||||||
Limited partners' equity | $ | (15 | ) | $ | 34 | $ | (0.08 | ) | $ | 0.19 | |||||
General partnership interest in a holding subsidiary held by Brookfield | — | 1 | — | — | |||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | (11 | ) | 25 | — | — | ||||||||||
Net (loss) income attributable to Unitholders | $ | (26 | ) | $ | 60 | $ | (0.08 | ) | $ | 0.19 | |||||
Adjusted for proportionate share of: | |||||||||||||||
Depreciation | 330 | 321 | 1.06 | 1.03 | |||||||||||
Foreign exchange and unrealized financial instruments loss | 44 | 31 | 0.14 | 0.10 | |||||||||||
Deferred income tax expense (recovery) | 6 | (14 | ) | 0.02 | (0.04 | ) | |||||||||
Other | 95 | 59 | 0.30 | 0.19 | |||||||||||
Funds From Operations | $ | 449 | $ | 457 | $ | 1.44 | $ | 1.47 | |||||||
Distributions attributable to: | |||||||||||||||
Preferred limited partners' equity | 26 | 21 | |||||||||||||
Preferred equity | 13 | 13 | |||||||||||||
Current income taxes | 15 | 20 | |||||||||||||
Interest expense | 217 | 240 | |||||||||||||
Management service costs | 67 | 44 | |||||||||||||
Proportionate Adjusted EBITDA | 787 | 795 | |||||||||||||
Attributable to non-controlling interests | 348 | 487 | |||||||||||||
Consolidated Adjusted EBITDA | $ | 1,135 | $ | 1,282 | |||||||||||
Weighted average Units outstanding(1) | 311.3 | 311.1 | |||||||||||||
(1) | Includes GP interest, Redeemable/Exchangeable partnership units, and LP Units. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 37 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 38 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 39 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 40 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 41 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 42 | ||
• | The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and |
• | Other companies may calculate proportionate results differently than we do. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 43 | ||
• | Proportionate debt amounts do not represent the consolidated obligation for debt underlying a consolidated investment. If an individual project does not generate sufficient cash flows to service the entire amount of its debt payments, management may determine, in their discretion, to pay the shortfall through an equity injection to avoid defaulting on the obligation. Such a shortfall may not be apparent from or may not equal the difference between aggregate proportionate Adjusted EBITDA for all of the portfolio investments of Brookfield Renewable and aggregate proportionate debt for all of the portfolio investments of Brookfield Renewable; and |
• | Other companies may calculate proportionate debt differently. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 44 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 45 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 46 | ||
UNAUDITED (MILLIONS) | Notes | June 30, 2020 | December 31, 2019 | ||||||
Assets | |||||||||
Current assets | |||||||||
Cash and cash equivalents | 13 | $ | 229 | $ | 115 | ||||
Restricted cash | 14 | 222 | 154 | ||||||
Trade receivables and other current assets | 15 | 604 | 718 | ||||||
Financial instrument assets | 4 | 72 | 75 | ||||||
Due from related parties | 18 | 113 | 60 | ||||||
Assets held for sale | 3 | 170 | 352 | ||||||
1,410 | 1,474 | ||||||||
Financial instrument assets | 4 | 289 | 165 | ||||||
Equity-accounted investments | 12 | 1,779 | 1,889 | ||||||
Property, plant and equipment | 7 | 28,527 | 30,714 | ||||||
Goodwill | 716 | 821 | |||||||
Deferred income tax assets | 6 | 125 | 116 | ||||||
Other long-term assets | 479 | 512 | |||||||
Total Assets | $ | 33,325 | $ | 35,691 | |||||
Liabilities | |||||||||
Current liabilities | |||||||||
Accounts payable and accrued liabilities | 16 | $ | 524 | $ | 590 | ||||
Financial instrument liabilities | 4 | 57 | 139 | ||||||
Payables due to related parties | 18 | 166 | 127 | ||||||
Corporate borrowings | 8 | 140 | — | ||||||
Non-recourse borrowings | 8 | 1,190 | 685 | ||||||
Liabilities directly associated with assets held for sale | 3 | 94 | 137 | ||||||
2,171 | 1,678 | ||||||||
Financial instrument liabilities | 4 | 157 | 39 | ||||||
Corporate borrowings | 8 | 1,984 | 2,100 | ||||||
Non-recourse borrowings | 8 | 7,572 | 8,219 | ||||||
Deferred income tax liabilities | 6 | 4,237 | 4,537 | ||||||
Other long-term liabilities | 1,030 | 987 | |||||||
Equity | |||||||||
Non-controlling interests | |||||||||
Participating non-controlling interests – in operating subsidiaries | 9 | 7,813 | 8,742 | ||||||
General partnership interest in a holding subsidiary held by Brookfield | 9 | 58 | 68 | ||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 9 | 2,816 | 3,315 | ||||||
Preferred equity | 9 | 571 | 597 | ||||||
Preferred limited partners' equity | 10 | 1,028 | 833 | ||||||
Limited partners' equity | 11 | 3,888 | 4,576 | ||||||
Total Equity | 16,174 | 18,131 | |||||||
Total Liabilities and Equity | $ | 33,325 | $ | 35,691 | |||||
Approved on behalf of Brookfield Renewable Partners L.P.: | |
![]() | ![]() |
Patricia Zuccotti Director | David Mann Director |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 47 | ||
UNAUDITED (MILLIONS, EXCEPT PER UNIT INFORMATION) | Three months ended June 30 | Six months ended June 30 | |||||||||||||||
Notes | 2020 | 2019 | 2020 | 2019 | |||||||||||||
Revenues | 18 | $ | 651 | $ | 787 | $ | 1,443 | $ | 1,612 | ||||||||
Other income | 23 | 17 | 33 | 25 | |||||||||||||
Direct operating costs | (248 | ) | (252 | ) | (509 | ) | (506 | ) | |||||||||
Management service costs | 18 | (36 | ) | (23 | ) | (67 | ) | (44 | ) | ||||||||
Interest expense | 8 | (154 | ) | (178 | ) | (316 | ) | (351 | ) | ||||||||
Share of (loss) earnings from equity-accounted investments | 12 | (15 | ) | — | (31 | ) | 32 | ||||||||||
Foreign exchange and unrealized financial instrument gain (loss) | 4 | (14 | ) | (12 | ) | 6 | (30 | ) | |||||||||
Depreciation | 7 | (192 | ) | (200 | ) | (398 | ) | (400 | ) | ||||||||
Other | (17 | ) | (1 | ) | (25 | ) | (3 | ) | |||||||||
Income tax recovery (expense) | |||||||||||||||||
Current | 6 | 3 | (15 | ) | (16 | ) | (39 | ) | |||||||||
Deferred | 6 | 10 | (14 | ) | 11 | (34 | ) | ||||||||||
13 | (29 | ) | (5 | ) | (73 | ) | |||||||||||
Net income | $ | 11 | $ | 109 | $ | 131 | $ | 262 | |||||||||
Net income attributable to: | |||||||||||||||||
Non-controlling interests | |||||||||||||||||
Participating non-controlling interests – in operating subsidiaries | 9 | $ | 35 | $ | 74 | $ | 118 | $ | 168 | ||||||||
General partnership interest in a holding subsidiary held by Brookfield | 9 | — | 1 | — | 1 | ||||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 9 | (19 | ) | 7 | (11 | ) | 25 | ||||||||||
Preferred equity | 9 | 6 | 7 | 13 | 13 | ||||||||||||
Preferred limited partners' equity | 10 | 14 | 11 | 26 | 21 | ||||||||||||
Limited partners' equity | 11 | (25 | ) | 9 | (15 | ) | 34 | ||||||||||
$ | 11 | $ | 109 | $ | 131 | $ | 262 | ||||||||||
Basic and diluted (loss) earnings per LP Unit | $ | (0.14 | ) | $ | 0.05 | $ | (0.08 | ) | $ | 0.19 | |||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 48 | ||
UNAUDITED (MILLIONS) | Three months ended June 30 | Six months ended June 30 | |||||||||||||||
Notes | 2020 | 2019 | 2020 | 2019 | |||||||||||||
Net income | $ | 11 | $ | 109 | $ | 131 | $ | 262 | |||||||||
Other comprehensive income (loss) that will not be reclassified to net income | |||||||||||||||||
Actuarial loss on defined benefit plans | (4 | ) | (8 | ) | (2 | ) | (13 | ) | |||||||||
Deferred income taxes on above items | 1 | 4 | 1 | 4 | |||||||||||||
Total items that will not be reclassified to net income | (3 | ) | (4 | ) | (1 | ) | (9 | ) | |||||||||
Other comprehensive (loss) income that may be reclassified to net income | |||||||||||||||||
Foreign currency translation | 222 | 33 | (1,564 | ) | 168 | ||||||||||||
Gains (losses) arising during the period on financial instruments designated as cash-flow hedges | 4 | (16 | ) | 6 | 2 | 2 | |||||||||||
Unrealized (loss) gain on foreign exchange swaps net investment hedge | 4 | (6 | ) | 7 | 23 | 1 | |||||||||||
Unrealized gain (loss) on investments in equity securities | 4 | 1 | (3 | ) | (8 | ) | 23 | ||||||||||
Reclassification adjustments for amounts recognized in net income | 4 | (12 | ) | (4 | ) | (31 | ) | — | |||||||||
Deferred income taxes on above items | 5 | 2 | 5 | 1 | |||||||||||||
Equity-accounted investments | 12 | 15 | — | (8 | ) | — | |||||||||||
Total items that may be reclassified subsequently to net income | 209 | 41 | (1,581 | ) | 195 | ||||||||||||
Other comprehensive income (loss) | 206 | 37 | (1,582 | ) | 186 | ||||||||||||
Comprehensive income (loss) | $ | 217 | $ | 146 | $ | (1,451 | ) | $ | 448 | ||||||||
Comprehensive income (loss) attributable to: | |||||||||||||||||
Non-controlling interests | |||||||||||||||||
Participating non-controlling interests – in operating subsidiaries | 9 | 227 | 76 | (670 | ) | 253 | |||||||||||
General partnership interest in a holding subsidiary held by Brookfield | 9 | (1 | ) | — | (7 | ) | 1 | ||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 9 | (21 | ) | 18 | (331 | ) | 58 | ||||||||||
Preferred equity | 9 | 26 | 17 | (13 | ) | 36 | |||||||||||
Preferred limited partners' equity | 10 | 14 | 11 | 26 | 21 | ||||||||||||
Limited partners' equity | 11 | $ | (28 | ) | $ | 24 | $ | (456 | ) | $ | 79 | ||||||
217 | 146 | (1,451 | ) | 448 | |||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 49 | ||
Accumulated other comprehensive income | Non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||
UNAUDITED THREE MONTHS ENDED JUNE 30 (MILLIONS) | Limited partners' equity | Foreign currency translation | Revaluation surplus | Actuarial losses on defined benefit plans | Cash flow hedges | Investments in equity securities | Total limited partners' equity | Preferred limited partners' equity | Preferred equity | Participating non-controlling interests – in operating subsidiaries | General partnership interest in a holding subsidiary held by Brookfield | Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | Total equity | ||||||||||||||||||||||||||||||||||||||
Balance, as at March 31, 2020 | $ | (1,198 | ) | $ | (1,130 | ) | $ | 6,413 | $ | (8 | ) | $ | (38 | ) | $ | (4 | ) | $ | 4,035 | $ | 1,028 | $ | 551 | $ | 7,760 | $ | 60 | $ | 2,923 | $ | 16,357 | ||||||||||||||||||||
Net income | (25 | ) | — | — | — | — | — | (25 | ) | 14 | 6 | 35 | — | (19 | ) | 11 | |||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | (1 | ) | (6 | ) | 4 | (3 | ) | — | 20 | 192 | (1 | ) | (2 | ) | 206 | |||||||||||||||||||||||||||||||||
Distributions or dividends declared | (97 | ) | — | — | — | — | — | (97 | ) | (14 | ) | (6 | ) | (174 | ) | (17 | ) | (70 | ) | (378 | ) | ||||||||||||||||||||||||||||||
Distribution reinvestment plan | 2 | — | — | — | — | — | 2 | — | — | — | — | — | 2 | ||||||||||||||||||||||||||||||||||||||
Other | (22 | ) | — | (1 | ) | — | (1 | ) | — | (24 | ) | — | — | — | 16 | (16 | ) | (24 | ) | ||||||||||||||||||||||||||||||||
Change in period | (142 | ) | — | (1 | ) | (1 | ) | (7 | ) | 4 | (147 | ) | — | 20 | 53 | (2 | ) | (107 | ) | (183 | ) | ||||||||||||||||||||||||||||||
Balance as at June 30, 2020 | $ | (1,340 | ) | $ | (1,130 | ) | $ | 6,412 | $ | (9 | ) | $ | (45 | ) | $ | — | $ | 3,888 | $ | 1,028 | $ | 571 | $ | 7,813 | $ | 58 | $ | 2,816 | $ | 16,174 | |||||||||||||||||||||
Balance, as at March 31, 2019 | $ | (810 | ) | $ | (644 | ) | $ | 5,921 | $ | (7 | ) | $ | (36 | ) | $ | 18 | $ | 4,442 | $ | 833 | $ | 580 | $ | 8,456 | $ | 66 | $ | 3,221 | 17,598 | ||||||||||||||||||||||
Net income | 9 | — | — | — | — | — | 9 | 11 | 7 | 74 | 1 | 7 | 109 | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | 21 | 1 | (2 | ) | (2 | ) | (3 | ) | 15 | — | 10 | 2 | (1 | ) | 11 | 37 | ||||||||||||||||||||||||||||||||||
Capital contributions | — | — | — | — | — | — | — | — | — | 10 | — | — | 10 | ||||||||||||||||||||||||||||||||||||||
Disposal | — | — | — | — | — | — | — | — | — | (53 | ) | — | — | (53 | ) | ||||||||||||||||||||||||||||||||||||
Distributions or dividends declared | (92 | ) | — | — | — | — | — | (92 | ) | (11 | ) | (7 | ) | (262 | ) | (13 | ) | (67 | ) | (452 | ) | ||||||||||||||||||||||||||||||
Distribution reinvestment plan | 1 | — | — | — | — | — | 1 | — | — | — | — | — | 1 | ||||||||||||||||||||||||||||||||||||||
Other | 10 | (2 | ) | (4 | ) | — | — | (10 | ) | (6 | ) | — | 1 | (1 | ) | 12 | (6 | ) | — | ||||||||||||||||||||||||||||||||
Change in period | (72 | ) | 19 | (3 | ) | (2 | ) | (2 | ) | (13 | ) | (73 | ) | — | 11 | (230 | ) | (1 | ) | (55 | ) | (348 | ) | ||||||||||||||||||||||||||||
Balance as at June 30, 2019 | $ | (882 | ) | $ | (625 | ) | $ | 5,918 | $ | (9 | ) | $ | (38 | ) | $ | 5 | $ | 4,369 | $ | 833 | $ | 591 | $ | 8,226 | $ | 65 | $ | 3,166 | $ | 17,250 | |||||||||||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 50 | ||
Accumulated other comprehensive income | Non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||
UNAUDITED SIX MONTHS ENDED JUNE 30 (MILLIONS) | Limited partners' equity | Foreign currency translation | Revaluation surplus | Actuarial losses on defined benefit plans | Cash flow hedges | Investments in equity securities | Total limited partners' equity | Preferred limited partners' equity | Preferred equity | Participating non-controlling interests – in operating subsidiaries | General partnership interest in a holding subsidiary held by Brookfield | Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | Total equity | ||||||||||||||||||||||||||||||||||||||
Balance, as at December 31, 2019 | $ | (1,119 | ) | $ | (700 | ) | $ | 6,424 | $ | (9 | ) | $ | (32 | ) | $ | 12 | $ | 4,576 | $ | 833 | $ | 597 | $ | 8,742 | $ | 68 | $ | 3,315 | $ | 18,131 | |||||||||||||||||||||
Net income | (15 | ) | — | — | — | — | — | (15 | ) | 26 | 13 | 118 | — | (11 | ) | 131 | |||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | (428 | ) | — | — | (12 | ) | (1 | ) | (441 | ) | — | (26 | ) | (788 | ) | (7 | ) | (320 | ) | (1,582 | ) | |||||||||||||||||||||||||||||
Preferred LP Units issued (Note 10) | — | — | — | — | — | — | — | 195 | — | — | — | — | 195 | ||||||||||||||||||||||||||||||||||||||
Capital contributions (Note 9) | — | — | — | — | — | — | — | — | — | 8 | — | — | 8 | ||||||||||||||||||||||||||||||||||||||
Distributions or dividends declared | (196 | ) | — | — | — | — | — | (196 | ) | (26 | ) | (13 | ) | (251 | ) | (34 | ) | (142 | ) | (662 | ) | ||||||||||||||||||||||||||||||
Distribution reinvestment plan | 3 | — | — | — | — | — | 3 | — | — | — | — | — | 3 | ||||||||||||||||||||||||||||||||||||||
Other | (13 | ) | (2 | ) | (12 | ) | — | (1 | ) | (11 | ) | (39 | ) | — | — | (16 | ) | 31 | (26 | ) | (50 | ) | |||||||||||||||||||||||||||||
Change in period | (221 | ) | (430 | ) | (12 | ) | — | (13 | ) | (12 | ) | (688 | ) | 195 | (26 | ) | (929 | ) | (10 | ) | (499 | ) | (1,957 | ) | |||||||||||||||||||||||||||
Balance as at June 30, 2020 | $ | (1,340 | ) | $ | (1,130 | ) | $ | 6,412 | $ | (9 | ) | $ | (45 | ) | $ | — | $ | 3,888 | $ | 1,028 | $ | 571 | $ | 7,813 | $ | 58 | $ | 2,816 | $ | 16,174 | |||||||||||||||||||||
Balance, as at December 31, 2018 | (948 | ) | (652 | ) | 6,120 | (6 | ) | (34 | ) | 4 | 4,484 | 707 | 568 | 8,129 | 66 | 3,252 | 17,206 | ||||||||||||||||||||||||||||||||||
Net income | 34 | — | — | — | — | — | 34 | 21 | 13 | 168 | 1 | 25 | 262 | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | 41 | 1 | (4 | ) | (4 | ) | 11 | 45 | — | 23 | 85 | — | 33 | 186 | ||||||||||||||||||||||||||||||||||||
Preferred LP Units issued | — | — | — | — | — | — | — | 126 | — | — | — | — | 126 | ||||||||||||||||||||||||||||||||||||||
LP Units purchased for cancellation | (1 | ) | — | — | — | — | — | (1 | ) | — | — | — | — | — | (1 | ) | |||||||||||||||||||||||||||||||||||
Capital contributions | — | — | — | — | — | — | — | — | — | 298 | — | — | 298 | ||||||||||||||||||||||||||||||||||||||
Disposal | — | — | — | — | — | — | — | — | — | (53 | ) | — | — | (53 | ) | ||||||||||||||||||||||||||||||||||||
Distributions or dividends declared | (185 | ) | — | — | — | — | — | (185 | ) | (21 | ) | (13 | ) | (396 | ) | (28 | ) | (135 | ) | (778 | ) | ||||||||||||||||||||||||||||||
Distribution reinvestment plan | 3 | — | — | — | — | — | 3 | — | — | — | — | — | 3 | ||||||||||||||||||||||||||||||||||||||
Other | 215 | (14 | ) | (203 | ) | 1 | — | (10 | ) | (11 | ) | — | — | (5 | ) | 26 | (9 | ) | 1 | ||||||||||||||||||||||||||||||||
Change in period | 66 | 27 | (202 | ) | (3 | ) | (4 | ) | 1 | (115 | ) | 126 | 23 | 97 | (1 | ) | (86 | ) | 44 | ||||||||||||||||||||||||||||||||
Balance as at June 30, 2019 | $ | (882 | ) | $ | (625 | ) | $ | 5,918 | $ | (9 | ) | $ | (38 | ) | $ | 5 | $ | 4,369 | $ | 833 | $ | 591 | $ | 8,226 | $ | 65 | $ | 3,166 | $ | 17,250 | |||||||||||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 51 | ||
UNAUDITED | Three months ended June 30 | Six months ended June 30 | |||||||||||||||
(MILLIONS) | Notes | 2020 | 2019 | 2020 | 2019 | ||||||||||||
Operating activities | |||||||||||||||||
Net income | $ | 11 | $ | 109 | $ | 131 | $ | 262 | |||||||||
Adjustments for the following non-cash items: | |||||||||||||||||
Depreciation | 7 | 192 | 200 | 398 | 400 | ||||||||||||
Unrealized foreign exchange and financial instruments loss (gain) | 4 | 14 | 11 | (7 | ) | 31 | |||||||||||
Share of earnings from equity-accounted investments | 12 | 15 | — | 31 | (32 | ) | |||||||||||
Deferred income tax (recovery) expense | 6 | (10 | ) | 14 | (11 | ) | 34 | ||||||||||
Other non-cash items | 4 | 33 | 26 | 50 | |||||||||||||
Dividends received from equity-accounted investments | 12 | 14 | 14 | 42 | 28 | ||||||||||||
Changes in due to or from related parties | 8 | (41 | ) | 7 | (36 | ) | |||||||||||
Net change in working capital balances | 13 | 28 | (1 | ) | 2 | ||||||||||||
261 | 368 | 616 | 739 | ||||||||||||||
Financing activities | |||||||||||||||||
Proceeds from medium term notes | 8 | $ | 250 | $ | — | $ | 250 | $ | — | ||||||||
Commercial paper and corporate credit facilities, net | 8 | (198 | ) | (26 | ) | (159 | ) | (721 | ) | ||||||||
Proceeds from non-recourse borrowings | 8 | 309 | 852 | 525 | 945 | ||||||||||||
Repayment of non-recourse borrowings | 8 | (235 | ) | (573 | ) | (546 | ) | (666 | ) | ||||||||
Capital contributions from participating non-controlling interests – in operating subsidiaries | 9 | — | 10 | 7 | 257 | ||||||||||||
Issuance of preferred limited partners' units | 10 | — | — | 195 | 126 | ||||||||||||
Repurchase of LP Units | 11 | — | — | — | (1 | ) | |||||||||||
Distributions paid: | |||||||||||||||||
To participating non-controlling interests – in operating subsidiaries | 9 | (174 | ) | (262 | ) | (251 | ) | (396 | ) | ||||||||
To preferred shareholders | 9 | (6 | ) | (7 | ) | (13 | ) | (13 | ) | ||||||||
To preferred limited partners' unitholders | 10 | (12 | ) | (11 | ) | (23 | ) | (20 | ) | ||||||||
To unitholders of Brookfield Renewable or BRELP | 9,11 | (183 | ) | (171 | ) | (365 | ) | (342 | ) | ||||||||
Borrowings from related party | 18 | — | 322 | — | 922 | ||||||||||||
Repayments to related party | 18 | — | (355 | ) | — | (600 | ) | ||||||||||
(249 | ) | (221 | ) | (380 | ) | (509 | ) | ||||||||||
Investing activities | |||||||||||||||||
Investment in equity-accounted investments | (3 | ) | (4 | ) | (15 | ) | (4 | ) | |||||||||
Acquisitions net of cash and cash equivalents in acquired entity | — | (26 | ) | — | (26 | ) | |||||||||||
Investment in property, plant and equipment | 7 | (57 | ) | (34 | ) | (110 | ) | (63 | ) | ||||||||
Proceeds from disposal of assets | 2 | 11 | 82 | 105 | 82 | ||||||||||||
Purchases of financial assets | 4 | (183 | ) | (93 | ) | (227 | ) | (93 | ) | ||||||||
Proceeds from financial assets | 115 | 14 | 161 | 19 | |||||||||||||
Restricted cash and other | 45 | 66 | (15 | ) | 11 | ||||||||||||
(72 | ) | 5 | (101 | ) | (74 | ) | |||||||||||
Foreign exchange loss on cash | (1 | ) | 1 | (13 | ) | 1 | |||||||||||
Cash and cash equivalents | |||||||||||||||||
(Decrease) Increase | (61 | ) | 153 | 122 | 157 | ||||||||||||
Net change in cash classified within assets held for sale | (4 | ) | (8 | ) | (8 | ) | (8 | ) | |||||||||
Balance, beginning of period | 294 | 177 | 115 | 173 | |||||||||||||
Balance, end of period | $ | 229 | $ | 322 | $ | 229 | $ | 322 | |||||||||
Supplemental cash flow information: | |||||||||||||||||
Interest paid | $ | 167 | $ | 176 | $ | 317 | $ | 319 | |||||||||
Interest received | $ | 3 | $ | 6 | $ | 9 | $ | 10 | |||||||||
Income taxes paid | $ | 13 | $ | 18 | $ | 34 | $ | 37 | |||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 52 | ||
Notes to the consolidated financial statements | Page | |
1. | Basis of preparation and significant accounting policies | |
2. | Disposal of assets | |
3. | Assets held for sale | |
4. | Risk management and financial instruments | |
5. | Segmented information | |
6. | Income taxes | |
7. | Property, plant and equipment | |
8. | Borrowings | |
9. | Non-controlling interests | |
10. | Preferred limited partners' equity | |
11. | Limited partners' equity | |
12. | Equity-accounted investments | |
13. | Cash and cash equivalents | |
14. | Restricted cash | |
15. | Trade receivables and other current assets | |
16. | Accounts payable and accrued liabilities | |
17. | Commitments, contingencies and guarantees | |
18. | Related party transactions | |
19. | Subsidiary public issuers | |
20. | Subsequent events | |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 53 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 54 | ||
(MILLIONS) | ||||
Proceeds | $ | 94 | ||
Carrying value of net assets held for sale | ||||
Assets | 114 | |||
Liabilities | (8 | ) | ||
106 | ||||
Loss on disposal | $ | (12 | ) | |
(MILLIONS) | June 30, 2020 | December 31, 2019 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 6 | $ | 14 | ||||
Restricted cash | 17 | 22 | ||||||
Trade receivables and other current assets | 8 | 13 | ||||||
Property, plant and equipment | 139 | 303 | ||||||
Assets held for sale | $ | 170 | $ | 352 | ||||
Liabilities | ||||||||
Current liabilities | $ | 12 | $ | 18 | ||||
Long-term debt | 58 | 73 | ||||||
Other long-term liabilities | 24 | 46 | ||||||
Liabilities directly associated with assets held for sale | $ | 94 | $ | 137 | ||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 55 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 56 | ||
June 30, 2020 | December 31, 2019 | ||||||||||||||||||
(MILLIONS) | Level 1 | Level 2 | Level 3 | Total | Total | ||||||||||||||
Assets measured at fair value: | |||||||||||||||||||
Cash and cash equivalents | $ | 229 | $ | — | $ | — | $ | 229 | $ | 115 | |||||||||
Restricted cash(1) | 233 | — | — | 233 | 173 | ||||||||||||||
Financial instrument assets(2) | |||||||||||||||||||
Energy derivative contracts | — | 60 | 14 | 74 | 76 | ||||||||||||||
Foreign exchange swaps | — | 10 | — | 10 | 4 | ||||||||||||||
Investments in debt and equity securities | 8 | 187 | 82 | 277 | 160 | ||||||||||||||
Property, plant and equipment | — | — | 28,527 | 28,527 | 30,714 | ||||||||||||||
Liabilities measured at fair value: | |||||||||||||||||||
Financial instrument liabilities(2) | |||||||||||||||||||
Energy derivative contracts | — | (9 | ) | — | (9 | ) | (8 | ) | |||||||||||
Interest rate swaps | — | (198 | ) | — | (198 | ) | (131 | ) | |||||||||||
Foreign exchange swaps | — | (7 | ) | — | (7 | ) | (39 | ) | |||||||||||
Contingent consideration(3) | — | — | (22 | ) | (22 | ) | (11 | ) | |||||||||||
Assets for which fair value is disclosed: | |||||||||||||||||||
Equity-accounted investments(4) | 1,211 | — | — | 1,211 | 1,010 | ||||||||||||||
Liabilities for which fair value is disclosed: | |||||||||||||||||||
Corporate borrowings | (2,190 | ) | (140 | ) | — | (2,330 | ) | (2,204 | ) | ||||||||||
Non-recourse borrowing | (393 | ) | (9,145 | ) | — | (9,538 | ) | (9,573 | ) | ||||||||||
Total | $ | (902 | ) | $ | (9,242 | ) | $ | 28,601 | $ | 18,457 | $ | 20,286 | |||||||
(1) | Includes both the current amount and long-term amount included in Other long-term assets. |
(2) | Includes both current and long-term amounts. |
(3) | Amount relates to acquisitions with obligations lapsing in 2021 to 2024. |
(4) | The fair value corresponds to Brookfield Renewable's investment in publicly-quoted common shares of TerraForm Power, Inc. |
June 30, 2020 | December 31, 2019 | ||||||||||||||
(MILLIONS) | Assets | Liabilities | Net Assets (Liabilities) | Net Assets (Liabilities) | |||||||||||
Energy derivative contracts | $ | 74 | $ | 9 | $ | 65 | $ | 68 | |||||||
Interest rate swaps | — | 198 | (198 | ) | (131 | ) | |||||||||
Foreign exchange swaps | 10 | 7 | 3 | (35 | ) | ||||||||||
Investments in debt and equity securities | 277 | — | 277 | 160 | |||||||||||
Total | 361 | 214 | 147 | 62 | |||||||||||
Less: current portion | 72 | 57 | 15 | (64 | ) | ||||||||||
Long-term portion | $ | 289 | $ | 157 | $ | 132 | $ | 126 | |||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 57 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Energy derivative contracts | $ | (22 | ) | $ | 6 | $ | 2 | $ | 12 | ||||||
Interest rate swaps | (17 | ) | (19 | ) | (39 | ) | (32 | ) | |||||||
Foreign exchange swaps | 25 | (8 | ) | 79 | (19 | ) | |||||||||
Foreign exchange gain (loss) | — | 9 | (36 | ) | 9 | ||||||||||
$ | (14 | ) | $ | (12 | ) | $ | 6 | $ | (30 | ) | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Energy derivative contracts | $ | (7 | ) | $ | 25 | $ | 33 | $ | 38 | ||||||
Interest rate swaps | (9 | ) | (19 | ) | (31 | ) | (36 | ) | |||||||
Foreign exchange swaps | $ | — | $ | — | $ | — | $ | — | |||||||
(16 | ) | 6 | 2 | 2 | |||||||||||
Foreign exchange swaps – net investment | (6 | ) | 7 | 23 | 1 | ||||||||||
Investments in debt and equity securities | 1 | (3 | ) | (8 | ) | 23 | |||||||||
$ | (21 | ) | $ | 10 | $ | 17 | $ | 26 | |||||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Energy derivative contracts | $ | (16 | ) | $ | (8 | ) | $ | (38 | ) | $ | (7 | ) | |||
Interest rate swaps | 4 | 4 | 7 | 7 | |||||||||||
$ | (12 | ) | $ | (4 | ) | $ | (31 | ) | $ | — | |||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 58 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 59 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 217 | 39 | 45 | 56 | 15 | 7 | 7 | 61 | 19 | — | 466 | (104 | ) | 289 | 651 | ||||||||||||||||||||||||||
Other income | 19 | 6 | 6 | 2 | 3 | 1 | 2 | 11 | 1 | 28 | 79 | (7 | ) | (49 | ) | 23 | |||||||||||||||||||||||||
Direct operating costs | (63 | ) | (10 | ) | (26 | ) | (13 | ) | (5 | ) | (2 | ) | (3 | ) | (13 | ) | (8 | ) | (6 | ) | (149 | ) | 25 | (124 | ) | (248 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 86 | 5 | 91 | |||||||||||||||||||||||||||
Adjusted EBITDA | 173 | 35 | 25 | 45 | 13 | 6 | 6 | 59 | 12 | 22 | 396 | — | 121 | ||||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (36 | ) | (36 | ) | — | — | (36 | ) | ||||||||||||||||||||||||
Interest expense | (29 | ) | (4 | ) | (7 | ) | (15 | ) | (3 | ) | (1 | ) | (2 | ) | (20 | ) | (3 | ) | (20 | ) | (104 | ) | 30 | (80 | ) | (154 | ) | ||||||||||||||
Current income taxes | 1 | (2 | ) | 1 | (1 | ) | — | — | — | (2 | ) | (1 | ) | — | (4 | ) | 3 | 4 | 3 | ||||||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (14 | ) | (14 | ) | — | — | (14 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (6 | ) | (6 | ) | — | — | (6 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity accounted investments | — | — | — | — | — | — | — | — | — | — | — | (33 | ) | (5 | ) | (38 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (40 | ) | (40 | ) | |||||||||||||||||||||||||
Funds From Operations | 145 | 29 | 19 | 29 | 10 | 5 | 4 | 37 | 8 | (54 | ) | 232 | — | — | |||||||||||||||||||||||||||
Depreciation | (59 | ) | (16 | ) | (5 | ) | (37 | ) | (10 | ) | (3 | ) | (2 | ) | (20 | ) | (5 | ) | (1 | ) | (158 | ) | 43 | (77 | ) | (192 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | (32 | ) | — | (6 | ) | (3 | ) | (8 | ) | — | — | (7 | ) | (5 | ) | 10 | (51 | ) | 15 | 22 | (14 | ) | |||||||||||||||||||
Deferred income tax expense | (2 | ) | — | (2 | ) | — | — | — | 1 | (1 | ) | — | 4 | — | 2 | 8 | 10 | ||||||||||||||||||||||||
Other | (42 | ) | (4 | ) | 5 | — | (1 | ) | (2 | ) | (1 | ) | (15 | ) | 1 | (8 | ) | (67 | ) | 10 | 40 | (17 | ) | ||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (70 | ) | 2 | (68 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 5 | 5 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 10 | 9 | 11 | (11 | ) | (9 | ) | — | 2 | (6 | ) | (1 | ) | (49 | ) | (44 | ) | — | — | (44 | ) | ||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $15 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $35 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net loss attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 60 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 275 | 58 | 56 | 58 | 22 | 9 | 3 | 51 | 21 | — | 553 | (98 | ) | 332 | 787 | ||||||||||||||||||||||||||
Other income | 8 | 2 | — | — | 1 | — | — | 1 | — | 2 | 14 | (2 | ) | 5 | 17 | ||||||||||||||||||||||||||
Direct operating costs | (72 | ) | (18 | ) | (21 | ) | (18 | ) | (8 | ) | (3 | ) | (1 | ) | (10 | ) | (11 | ) | (5 | ) | (167 | ) | 27 | (112 | ) | (252 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 73 | 5 | 78 | |||||||||||||||||||||||||||
Adjusted EBITDA | 211 | 42 | 35 | 40 | 15 | 6 | 2 | 42 | 10 | (3 | ) | 400 | — | 230 | |||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (23 | ) | (23 | ) | — | — | (23 | ) | ||||||||||||||||||||||||
Interest expense | (39 | ) | (6 | ) | (8 | ) | (16 | ) | (4 | ) | (2 | ) | (1 | ) | (15 | ) | (3 | ) | (25 | ) | (119 | ) | 26 | (85 | ) | (178 | ) | ||||||||||||||
Current income taxes | (4 | ) | (3 | ) | (2 | ) | (1 | ) | — | — | — | — | — | — | (10 | ) | — | (5 | ) | (15 | ) | ||||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (11 | ) | (11 | ) | — | — | (11 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (7 | ) | (7 | ) | — | — | (7 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity accounted investments | — | — | — | — | — | — | — | — | — | — | — | (26 | ) | (5 | ) | (31 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (135 | ) | (135 | ) | |||||||||||||||||||||||||
Funds From Operations | 168 | 33 | 25 | 23 | 11 | 4 | 1 | 27 | 7 | (69 | ) | 230 | — | — | |||||||||||||||||||||||||||
Depreciation | (56 | ) | (22 | ) | (5 | ) | (39 | ) | (13 | ) | (5 | ) | (1 | ) | (15 | ) | (6 | ) | (1 | ) | (163 | ) | 36 | (73 | ) | (200 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | 1 | 4 | (1 | ) | (1 | ) | (8 | ) | — | — | 4 | — | (12 | ) | (13 | ) | 4 | (3 | ) | (12 | ) | ||||||||||||||||||||
Deferred income tax expense | (23 | ) | 1 | (2 | ) | 1 | 1 | — | — | — | — | 12 | (10 | ) | (1 | ) | (3 | ) | (14 | ) | |||||||||||||||||||||
Other | (11 | ) | — | — | (6 | ) | (2 | ) | 5 | 2 | (12 | ) | — | (3 | ) | (27 | ) | 8 | 18 | (1 | ) | ||||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (47 | ) | — | (47 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 61 | 61 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 79 | 16 | 17 | (22 | ) | (11 | ) | 4 | 2 | 4 | 1 | (73 | ) | 17 | — | — | 17 | ||||||||||||||||||||||||
(1) | Share of earnings from equity-accounted investments of nil is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $74 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net loss attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 61 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 482 | 100 | 105 | 116 | 37 | 11 | 13 | 110 | 37 | — | 1,011 | (199 | ) | 631 | 1,443 | ||||||||||||||||||||||||||
Other income | 21 | 9 | 8 | 4 | 3 | 1 | 2 | 12 | 1 | 30 | 91 | (9 | ) | (49 | ) | 33 | |||||||||||||||||||||||||
Direct operating costs | (132 | ) | (27 | ) | (52 | ) | (27 | ) | (14 | ) | (3 | ) | (4 | ) | (27 | ) | (18 | ) | (11 | ) | (315 | ) | 53 | (247 | ) | (509 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 155 | 13 | 168 | |||||||||||||||||||||||||||
Adjusted EBITDA | 371 | 82 | 61 | 93 | 26 | 9 | 11 | 95 | 20 | 19 | 787 | — | 348 | ||||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (67 | ) | (67 | ) | — | — | (67 | ) | ||||||||||||||||||||||||
Interest expense | (68 | ) | (8 | ) | (14 | ) | (34 | ) | (5 | ) | (2 | ) | (4 | ) | (37 | ) | (5 | ) | (40 | ) | (217 | ) | 57 | (156 | ) | (316 | ) | ||||||||||||||
Current income taxes | (2 | ) | (4 | ) | (3 | ) | (1 | ) | — | (1 | ) | — | (3 | ) | (1 | ) | — | (15 | ) | 7 | (8 | ) | (16 | ) | |||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (26 | ) | (26 | ) | — | — | (26 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (13 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity accounted investments | — | — | — | — | — | — | — | — | — | — | — | (64 | ) | (8 | ) | (72 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (176 | ) | (176 | ) | |||||||||||||||||||||||||
Funds From Operations | 301 | 70 | 44 | 58 | 21 | 6 | 7 | 55 | 14 | (127 | ) | 449 | — | — | |||||||||||||||||||||||||||
Depreciation | (117 | ) | (36 | ) | (11 | ) | (79 | ) | (22 | ) | (7 | ) | (4 | ) | (42 | ) | (10 | ) | (2 | ) | (330 | ) | 91 | (159 | ) | (398 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | (14 | ) | 7 | (1 | ) | (5 | ) | (11 | ) | — | (1 | ) | (12 | ) | (4 | ) | (3 | ) | (44 | ) | 19 | 31 | 6 | ||||||||||||||||||
Deferred income tax expense | (22 | ) | 1 | (3 | ) | (2 | ) | 1 | — | 1 | (2 | ) | — | 20 | (6 | ) | 7 | 10 | 11 | ||||||||||||||||||||||
Other | (62 | ) | (8 | ) | 5 | 1 | (1 | ) | (2 | ) | 1 | (19 | ) | — | (10 | ) | (95 | ) | 12 | 58 | (25 | ) | |||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (129 | ) | 2 | (127 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 58 | 58 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 86 | 34 | 34 | (27 | ) | (12 | ) | (3 | ) | 4 | (20 | ) | — | (122 | ) | (26 | ) | — | — | (26 | ) | ||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $31 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $118 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net Income attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 62 | ||
Attributable to Unitholders | Contribution from equity accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 539 | 123 | 118 | 121 | 50 | 16 | 5 | 89 | 45 | — | 1,106 | (189 | ) | 695 | 1,612 | ||||||||||||||||||||||||||
Other income | 9 | 3 | — | 2 | 1 | — | — | 2 | — | 4 | 21 | (6 | ) | 10 | 25 | ||||||||||||||||||||||||||
Direct operating costs | (142 | ) | (35 | ) | (45 | ) | (35 | ) | (16 | ) | (5 | ) | (2 | ) | (17 | ) | (24 | ) | (11 | ) | (332 | ) | 56 | (230 | ) | (506 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 139 | 12 | 151 | |||||||||||||||||||||||||||
Adjusted EBITDA | 406 | 91 | 73 | 88 | 35 | 11 | 3 | 74 | 21 | (7 | ) | 795 | — | 487 | |||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (44 | ) | (44 | ) | — | — | (44 | ) | ||||||||||||||||||||||||
Interest expense | (80 | ) | (12 | ) | (16 | ) | (35 | ) | (7 | ) | (4 | ) | (1 | ) | (29 | ) | (7 | ) | (49 | ) | (240 | ) | 50 | (161 | ) | (351 | ) | ||||||||||||||
Current income taxes | (6 | ) | (6 | ) | (6 | ) | (1 | ) | — | (1 | ) | — | — | — | — | (20 | ) | 1 | (20 | ) | (39 | ) | |||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (21 | ) | (21 | ) | — | — | (21 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (13 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (51 | ) | (9 | ) | (60 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (297 | ) | (297 | ) | |||||||||||||||||||||||||
Funds From Operations | 320 | 73 | 51 | 52 | 28 | 6 | 2 | 45 | 14 | (134 | ) | 457 | — | — | |||||||||||||||||||||||||||
Depreciation | (111 | ) | (44 | ) | (10 | ) | (79 | ) | (23 | ) | (9 | ) | (2 | ) | (28 | ) | (12 | ) | (2 | ) | (320 | ) | 69 | (149 | ) | (400 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | 3 | 3 | (1 | ) | (1 | ) | (9 | ) | (1 | ) | — | 4 | (1 | ) | (28 | ) | (31 | ) | 5 | (4 | ) | (30 | ) | ||||||||||||||||||
Deferred income tax expense | (40 | ) | 2 | (4 | ) | 17 | 6 | — | (1 | ) | 16 | — | 18 | 14 | (36 | ) | (12 | ) | (34 | ) | |||||||||||||||||||||
Other | (26 | ) | (1 | ) | 1 | (7 | ) | (2 | ) | 5 | 2 | (24 | ) | — | (8 | ) | (60 | ) | 21 | 36 | (3 | ) | |||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (59 | ) | — | (59 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 129 | 129 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 146 | 33 | 37 | (18 | ) | — | 1 | 1 | 13 | 1 | (154 | ) | 60 | — | — | 60 | |||||||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $32 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests - in operating subsidiaries of $168 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net Income attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 63 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||||||||||||||||
As at June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 23 | $ | 13 | $ | 26 | $ | 22 | $ | 12 | $ | 2 | $ | 5 | $ | 70 | $ | 12 | $ | 8 | $ | 193 | $ | (101 | ) | $ | 137 | $ | 229 | ||||||||||||||||||||||||||
Property, plant and equipment | 11,401 | 1,407 | 1,536 | 2,443 | 649 | 266 | 173 | 2,168 | 710 | — | 20,753 | (4,289 | ) | 12,063 | 28,527 | ||||||||||||||||||||||||||||||||||||||||
Total assets | 12,166 | 1,545 | 1,774 | 2,579 | 733 | 282 | 218 | 2,376 | 751 | 255 | 22,679 | (3,102 | ) | 13,748 | 33,325 | ||||||||||||||||||||||||||||||||||||||||
Total borrowings | 3,186 | 158 | 413 | 1,265 | 319 | 66 | 121 | 1,383 | 223 | 2,129 | 9,263 | (2,306 | ) | 3,929 | 10,886 | ||||||||||||||||||||||||||||||||||||||||
Other liabilities | 2,893 | 102 | 434 | 556 | 112 | 8 | 23 | 345 | 40 | 446 | 4,959 | (771 | ) | 2,077 | 6,265 | ||||||||||||||||||||||||||||||||||||||||
For the six months ended June 30, 2020: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Additions to property, plant and equipment | 226 | 15 | 1 | 4 | 4 | 1 | — | 20 | 6 | 1 | 278 | (14 | ) | 137 | 401 | ||||||||||||||||||||||||||||||||||||||||
As at December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 10 | $ | 7 | $ | 10 | $ | 18 | $ | 21 | $ | 2 | $ | 5 | $ | 63 | $ | 6 | $ | 1 | $ | 143 | $ | (89 | ) | $ | 61 | $ | 115 | ||||||||||||||||||||||||||
Property, plant and equipment | 11,488 | 1,938 | 1,773 | 2,556 | 628 | 368 | 187 | 2,018 | 732 | — | 21,688 | (4,147 | ) | 13,173 | 30,714 | ||||||||||||||||||||||||||||||||||||||||
Total assets | 12,218 | 2,126 | 2,027 | 2,705 | 692 | 391 | 233 | 2,266 | 780 | 103 | 23,541 | (2,872 | ) | 15,022 | 35,691 | ||||||||||||||||||||||||||||||||||||||||
Total borrowings | 3,070 | 208 | 449 | 1,221 | 326 | 71 | 124 | 1,470 | 235 | 2,107 | 9,281 | (2,157 | ) | 3,880 | 11,004 | ||||||||||||||||||||||||||||||||||||||||
Other liabilities | 2,877 | 148 | 499 | 597 | 100 | 10 | 28 | 335 | 31 | 248 | 4,873 | (715 | ) | 2,398 | 6,556 | ||||||||||||||||||||||||||||||||||||||||
For the six months ended June 30, 2019: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Additions to property, plant and equipment | 21 | 1 | 12 | 12 | 2 | — | — | — | 8 | 1 | 57 | (13 | ) | 24 | 68 | ||||||||||||||||||||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 64 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
United States | $ | 231 | $ | 294 | $ | 530 | $ | 596 | |||||||
Colombia | 189 | 231 | 436 | 488 | |||||||||||
Canada | 97 | 97 | 187 | 181 | |||||||||||
Brazil | 71 | 99 | 156 | 199 | |||||||||||
Europe | 16 | 27 | 43 | 69 | |||||||||||
Asia | 47 | 39 | 91 | 79 | |||||||||||
$ | 651 | $ | 787 | $ | 1,443 | $ | 1,612 | ||||||||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
United States | $ | 14,942 | $ | 14,952 | |||
Colombia | 6,370 | 7,353 | |||||
Canada | 4,026 | 4,268 | |||||
Brazil | 2,659 | 3,631 | |||||
Europe | 1,455 | 1,539 | |||||
Asia | 854 | 860 | |||||
$ | 30,306 | $ | 32,603 | ||||
(MILLIONS) | Hydroelectric | Wind | Solar | Storage & other(1) | Total(2) | ||||||||||||||
As at December 31, 2019 | $ | 26,024 | $ | 4,258 | $ | 197 | $ | 235 | $ | 30,714 | |||||||||
Additions(3) | 316 | 12 | 72 | 1 | 401 | ||||||||||||||
Items recognized through OCI | |||||||||||||||||||
Foreign currency translation | (1,777 | ) | (342 | ) | (5 | ) | (55 | ) | (2,179 | ) | |||||||||
Items recognized through net income | |||||||||||||||||||
Changes in fair value | (4 | ) | (3 | ) | (4 | ) | — | (11 | ) | ||||||||||
Depreciation | (254 | ) | (130 | ) | (7 | ) | (7 | ) | (398 | ) | |||||||||
As at June 30, 2020(4) | $ | 24,305 | $ | 3,795 | $ | 253 | $ | 174 | $ | 28,527 | |||||||||
(1) | Includes biomass and cogeneration. |
(2) | Includes intangible assets of $8 million (2019: $10 million) and assets under construction of $397 million (2019: $334 million). |
(3) | Brookfield Renewable exercised the option to buy out the lease on its 192 MW hydroelectric facility in Louisiana and recognized an $247 million adjustment to its corresponding right-of-use asset. |
(4) | Includes right-of-use assets not subject to revaluation of $63 million (2019: $71 million) in our hydroelectric segment, $50 million (2019: $51 million) in our wind segment, $1 million (2019: nil) in our solar segment, and $3 million (2019: $3 million) in our storage & other segment. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 65 | ||
June 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||
Weighted-average | Weighted- average | ||||||||||||||||||||||||
(MILLIONS EXCEPT AS NOTED) | Interest rate (%) | Term (years) | Carrying value | Estimated fair value | Interest rate (%) | Term (years) | Carrying value | Estimated fair value | |||||||||||||||||
Credit facilities | N/A | 4 | $ | — | $ | — | 2.9 | 5 | $ | 299 | $ | 299 | |||||||||||||
Commercial paper | 0.6 | < 1 | 140 | 140 | N/A | N/A | N/A | N/A | |||||||||||||||||
Medium Term Notes: | |||||||||||||||||||||||||
Series 4 (C$150) | 5.8 | 16 | 110 | 143 | 5.8 | 17 | 115 | 142 | |||||||||||||||||
Series 8 (C$400) | 4.8 | 2 | 295 | 310 | 4.8 | 2 | 308 | 324 | |||||||||||||||||
Series 9 (C$400) | 3.8 | 5 | 295 | 318 | 3.8 | 5 | 308 | 322 | |||||||||||||||||
Series 10 (C$500) | 3.6 | 7 | 368 | 402 | 3.6 | 7 | 384 | 400 | |||||||||||||||||
Series 11 (C$475) | 4.3 | 9 | 350 | 397 | 4.3 | 9 | 231 | 248 | |||||||||||||||||
Series 12 (C$475) | 3.4 | 10 | 350 | 372 | 3.4 | 10 | 231 | 232 | |||||||||||||||||
Series 13 (C$300) | 4.3 | 29 | 221 | 248 | 4.3 | 30 | 231 | 237 | |||||||||||||||||
4.0 | 10 | $ | 1,989 | $ | 2,190 | 4.1 | 10 | $ | 1,808 | $ | 1,905 | ||||||||||||||
Total corporate borrowings | 2,129 | $ | 2,330 | 2,107 | $ | 2,204 | |||||||||||||||||||
Add: Unamortized premiums(1) | 6 | — | |||||||||||||||||||||||
Less: Unamortized financing fees(1) | (11 | ) | (7 | ) | |||||||||||||||||||||
Less: Current portion | (140 | ) | — | ||||||||||||||||||||||
$ | 1,984 | $ | 2,100 | ||||||||||||||||||||||
(1) | Unamortized premiums and unamortized financing fees are amortized over the terms of the borrowing. |
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Authorized corporate credit facilities(1) | $ | 2,150 | $ | 2,150 | |||
Draws on corporate credit facilities(1) | — | (299 | ) | ||||
Authorized letter of credit facility | 400 | 400 | |||||
Issued letters of credit | (258 | ) | (266 | ) | |||
Available portion of corporate credit facilities | $ | 2,292 | $ | 1,985 | |||
(1) | Amounts are guaranteed by Brookfield Renewable. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 66 | ||
June 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||
Weighted-average | Weighted-average | ||||||||||||||||||||||||
(MILLIONS EXCEPT AS NOTED) | Interest rate (%) | Term (years) | Carrying value | Estimated fair value | Interest rate (%) | Term (years) | Carrying value | Estimated fair value | |||||||||||||||||
Non-recourse borrowings(1) | |||||||||||||||||||||||||
Hydroelectric(2) | 5.9 | 9 | $ | 6,569 | $ | 7,196 | 5.9 | 10 | $ | 6,616 | $ | 7,106 | |||||||||||||
Wind | 5.2 | 10 | 1,861 | 1,961 | 5.2 | 11 | 1,899 | 2,006 | |||||||||||||||||
Solar | 5.2 | 5 | 304 | 302 | 5.1 | 5 | 355 | 363 | |||||||||||||||||
Storage & other | 3.3 | 1 | 77 | 79 | 3.9 | 4 | 94 | 98 | |||||||||||||||||
Total | 5.7 | 9 | $ | 8,811 | $ | 9,538 | 5.7 | 10 | $ | 8,964 | $ | 9,573 | |||||||||||||
Add: Unamortized premiums(3) | 8 | 9 | |||||||||||||||||||||||
Less: Unamortized financing fees(3) | (57 | ) | (69 | ) | |||||||||||||||||||||
Less: Current portion | (1,190 | ) | (685 | ) | |||||||||||||||||||||
$ | 7,572 | $ | 8,219 | ||||||||||||||||||||||
(1) | Includes $117 million (2019: $142 million) borrowed under a subscription facility of a Brookfield sponsored private fund. |
(2) | Includes a lease liability of $554 million associated with a hydroelectric facility included in property, plant and equipment, at fair value, which is subject to revaluation. During the quarter, Brookfield Renewable exercised the buy out option related to this lease liability. The transaction is expected to close in 2020. |
(3) | Unamortized premiums and unamortized financing fees are amortized over the terms of the borrowing. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 67 | ||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Participating non-controlling interests – in operating subsidiaries | $ | 7,813 | $ | 8,742 | |||
General partnership interest in a holding subsidiary held by Brookfield | 58 | 68 | |||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 2,816 | 3,315 | |||||
Preferred equity | 571 | 597 | |||||
$ | 11,258 | $ | 12,722 | ||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 68 | ||
(MILLIONS) | Brookfield Americas Infrastructure Fund | Brookfield Infrastructure Fund II | Brookfield Infrastructure Fund III | Brookfield Infrastructure Fund IV | Canadian Hydroelectric Portfolio | The Catalyst Group | Isagen institutional investors | Isagen public non-controlling interests | Other | Total | |||||||||||||||||||||||||||||
As at December 31, 2018 | $ | 900 | $ | 1,929 | $ | 2,469 | $ | — | $ | 276 | $ | 124 | $ | 2,212 | $ | 15 | $ | 204 | $ | 8,129 | |||||||||||||||||||
Net income (loss) | — | (13 | ) | 73 | 6 | 19 | 17 | 154 | 1 | 5 | 262 | ||||||||||||||||||||||||||||
OCI | 46 | 134 | 330 | (3 | ) | 61 | (41 | ) | 266 | 2 | — | 795 | |||||||||||||||||||||||||||
Capital contributions | — | — | 2 | 159 | 268 | — | — | (2 | ) | 3 | 430 | ||||||||||||||||||||||||||||
Disposal | — | (87 | ) | — | — | — | — | — | — | (85 | ) | (172 | ) | ||||||||||||||||||||||||||
Distributions | (24 | ) | (120 | ) | (274 | ) | — | (1 | ) | (11 | ) | (259 | ) | (1 | ) | (16 | ) | (706 | ) | ||||||||||||||||||||
Other | — | 8 | (3 | ) | 1 | (5 | ) | — | 2 | (2 | ) | 3 | 4 | ||||||||||||||||||||||||||
As at December 31, 2019 | $ | 922 | $ | 1,851 | $ | 2,597 | $ | 163 | $ | 618 | $ | 89 | $ | 2,375 | $ | 13 | $ | 114 | $ | 8,742 | |||||||||||||||||||
Net income (loss) | (5 | ) | (6 | ) | 22 | 14 | 19 | 14 | 60 | — | — | 118 | |||||||||||||||||||||||||||
OCI | (38 | ) | (114 | ) | (283 | ) | 1 | (26 | ) | — | (312 | ) | (2 | ) | (14 | ) | (788 | ) | |||||||||||||||||||||
Capital contributions | — | 3 | 2 | 19 | (18 | ) | — | — | — | 2 | 8 | ||||||||||||||||||||||||||||
Distributions | (5 | ) | (25 | ) | (123 | ) | — | — | (9 | ) | (81 | ) | — | (8 | ) | (251 | ) | ||||||||||||||||||||||
Other | 2 | 1 | (14 | ) | (2 | ) | (1 | ) | (1 | ) | 2 | (1 | ) | (2 | ) | (16 | ) | ||||||||||||||||||||||
As at June 30, 2020 | $ | 876 | $ | 1,710 | $ | 2,201 | $ | 195 | $ | 592 | $ | 93 | $ | 2,044 | $ | 10 | $ | 92 | $ | 7,813 | |||||||||||||||||||
Interests held by third parties | 75%-80% | 43%-60% | 23%-71% | 75 | % | 50 | % | 25 | % | 53 | % | 0.3 | % | 20%-50% | |||||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 69 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
General partnership interest in a holding subsidiary held by Brookfield | $ | 2 | $ | 1 | $ | 3 | $ | 3 | |||||||
Incentive distribution | 15 | 12 | 31 | 25 | |||||||||||
17 | 13 | 34 | 28 | ||||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 70 | 67 | 142 | 135 | |||||||||||
$ | 87 | $ | 80 | $ | 176 | $ | 163 | ||||||||
(MILLIONS EXCEPT AS NOTED) | Shares outstanding | Cumulative distribution rate (%) | Earliest permitted redemption date | Distributions declared for the six months ended June 30 | Carrying value as at | |||||||||||||||||
2020 | 2019 | June 30, 2020 | December 31, 2019 | |||||||||||||||||||
Series 1 (C$136) | 5.45 | 3.36 | Apr 2020 | $ | 2 | $ | 2 | $ | 100 | $ | 105 | |||||||||||
Series 2 (C$113)(1) | 4.51 | 2.85 | Apr 2020 | 2 | 2 | 82 | 86 | |||||||||||||||
Series 3 (C$249) | 9.96 | 4.40 | Jul 2019 | 4 | 4 | 183 | 192 | |||||||||||||||
Series 5 (C$103) | 4.11 | 5.00 | Apr 2018 | 2 | 2 | 76 | 79 | |||||||||||||||
Series 6 (C$175) | 7.00 | 5.00 | Jul 2018 | 3 | 3 | 130 | 135 | |||||||||||||||
31.03 | $ | 13 | $ | 13 | $ | 571 | $ | 597 | ||||||||||||||
(1) | Dividend rate represents annualized distribution based on the most recent quarterly floating rate. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 70 | ||
(MILLIONS, EXCEPT AS NOTED) | Shares outstanding | Cumulative distribution rate (%) | Earliest permitted redemption date | Distributions declared for the six months ended June 30 | Carrying value as at | ||||||||||||||||||
2020 | 2019 | June 30, 2020 | December 31, 2019 | ||||||||||||||||||||
Series 5 (C$72) | 2.89 | 5.59 | Apr 2018 | $ | 1 | $ | 2 | $ | 49 | $ | 49 | ||||||||||||
Series 7 (C$175) | 7.00 | 5.50 | Jan 2021 | 4 | 4 | 128 | 128 | ||||||||||||||||
Series 9 (C$200) | 8.00 | 5.75 | Jul 2021 | 4 | 4 | 147 | 147 | ||||||||||||||||
Series 11 (C$250) | 10.00 | 5.00 | Apr 2022 | 5 | 5 | 187 | 187 | ||||||||||||||||
Series 13 (C$250) | 10.00 | 5.00 | Apr 2023 | 5 | 4 | 196 | 196 | ||||||||||||||||
Series 15 (C$175) | 7.00 | 5.75 | Apr 2024 | 4 | 2 | 126 | 126 | ||||||||||||||||
Series 17 ($200) | 8.00 | 5.25 | Mar 2025 | 3 | — | $ | 195 | $ | — | ||||||||||||||
52.89 | $ | 26 | $ | 21 | $ | 1,028 | $ | 833 | |||||||||||||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 71 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Brookfield | $ | 29 | $ | 29 | $ | 60 | $ | 58 | |||||||
External LP Unitholders | 68 | 63 | 136 | 127 | |||||||||||
$ | 97 | $ | 92 | $ | 196 | $ | 185 | ||||||||
(MILLIONS) | |||
Opening balance | $ | 1,889 | |
Acquisition | 15 | ||
Share of net income (loss) | (31 | ) | |
Share of other comprehensive income | (8 | ) | |
Dividends received | (42 | ) | |
Foreign exchange translation and other | (44 | ) | |
Ending balance | $ | 1,779 | |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenue | $ | 371 | $ | 356 | $ | 755 | $ | 715 | |||||||
Net income (loss) | (81 | ) | (9 | ) | (153 | ) | 101 | ||||||||
Share of net income (loss)(1) | (15 | ) | — | (31 | ) | 32 | |||||||||
(1) | Brookfield Renewable's ownership interest in these entities ranges from 14% to 50%. |
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Current assets | $ | 1,118 | $ | 1,102 | |||
Property, plant and equipment | 16,938 | 16,256 | |||||
Other assets | 537 | 571 | |||||
Current liabilities | 1,303 | 1,279 | |||||
Non-recourse borrowings | 7,905 | 7,365 | |||||
Other liabilities | 3,153 | 2,580 | |||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 72 | ||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Cash | $ | 216 | $ | 103 | |||
Short-term deposits | 13 | 12 | |||||
$ | 229 | $ | 115 | ||||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Operations | $ | 104 | $ | 87 | |||
Credit obligations | 81 | 69 | |||||
Development projects | 48 | 17 | |||||
Total | 233 | 173 | |||||
Less: non-current | (11 | ) | (19 | ) | |||
Current | $ | 222 | $ | 154 | |||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Trade receivables | $ | 333 | $ | 406 | |||
Prepaids and other | 82 | 119 | |||||
Other short-term receivables | 139 | 142 | |||||
Current portion of contract asset | 50 | 51 | |||||
$ | 604 | $ | 718 | ||||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Operating accrued liabilities | $ | 207 | $ | 237 | |||
Accounts payable | 76 | 111 | |||||
Interest payable on borrowings | 71 | 73 | |||||
Deferred consideration | 39 | 60 | |||||
LP Unitholders distributions, preferred limited partnership unit distributions and preferred dividends payable(1) | 39 | 33 | |||||
Current portion of lease liabilities | 15 | 15 | |||||
Other | 77 | 61 | |||||
$ | 524 | $ | 590 | ||||
(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 | June 30, 2020 |
Page 73 | ||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Brookfield Renewable along with institutional investors | $ | 48 | $ | 50 | |||
Brookfield Renewable's subsidiaries | 248 | 286 | |||||
$ | 296 | $ | 336 | ||||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 74 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenues | |||||||||||||||
Power purchase and revenue agreements | $ | 84 | $ | 209 | $ | 180 | $ | 368 | |||||||
Wind levelization agreement | — | — | — | 1 | |||||||||||
$ | 84 | $ | 209 | $ | 180 | $ | 369 | ||||||||
Direct operating costs | |||||||||||||||
Energy purchases | $ | — | $ | (2 | ) | $ | — | $ | (5 | ) | |||||
Energy marketing fee | (2 | ) | (6 | ) | (2 | ) | (12 | ) | |||||||
Insurance services(1) | (6 | ) | (7 | ) | (12 | ) | (14 | ) | |||||||
$ | (8 | ) | $ | (15 | ) | $ | (14 | ) | $ | (31 | ) | ||||
Interest expense | |||||||||||||||
Borrowings | $ | — | $ | — | $ | — | $ | (3 | ) | ||||||
Contract balance accretion | (4 | ) | (3 | ) | $ | (8 | ) | $ | (5 | ) | |||||
$ | (4 | ) | $ | (3 | ) | $ | (8 | ) | $ | (8 | ) | ||||
Management service costs | $ | (36 | ) | $ | (23 | ) | $ | (67 | ) | $ | (44 | ) | |||
(1) | Insurance services are paid to a subsidiary of Brookfield Asset Management that brokers external insurance providers on behalf of Brookfield Renewable. The fees paid to the subsidiary of Brookfield Asset Management for the three and six months ended June 30, 2020 were less than $1 million (2019: less than $1 million). |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 75 | ||
(MILLIONS) | Brookfield Renewable(1) | BRP Equity | Finco | Holding Entities(1)(2) | Other Subsidiaries(1)(3) | Consolidating adjustments(4) | Brookfield Renewable consolidated | ||||||||||||||||||||
As at June 30, 2020 | |||||||||||||||||||||||||||
Current assets | $ | 36 | $ | 390 | $ | 2,016 | $ | 250 | $ | 3,313 | $ | (4,595 | ) | $ | 1,410 | ||||||||||||
Long-term assets | 4,936 | 240 | 2 | 22,708 | 32,152 | (28,123 | ) | 31,915 | |||||||||||||||||||
Current liabilities | 45 | 6 | 26 | 4,232 | 2,455 | (4,593 | ) | 2,171 | |||||||||||||||||||
Long-term liabilities | — | — | 1,984 | 139 | 13,500 | (643 | ) | 14,980 | |||||||||||||||||||
Participating non-controlling interests – in operating subsidiaries | — | — | — | — | 7,813 | — | 7,813 | ||||||||||||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | — | — | — | 2,816 | — | — | 2,816 | ||||||||||||||||||||
Preferred equity | — | 571 | — | — | — | — | 571 | ||||||||||||||||||||
Preferred limited partners' equity | 1,028 | — | — | 1,039 | — | (1,039 | ) | 1,028 | |||||||||||||||||||
As at December 31, 2019 | |||||||||||||||||||||||||||
Current assets | $ | 32 | $ | 408 | $ | 1,832 | $ | 133 | $ | 3,230 | $ | (4,161 | ) | $ | 1,474 | ||||||||||||
Long-term assets | 5,428 | 251 | 2 | 25,068 | 34,500 | (31,032 | ) | 34,217 | |||||||||||||||||||
Current liabilities | 40 | 7 | 24 | 3,918 | 1,852 | (4,163 | ) | 1,678 | |||||||||||||||||||
Long-term liabilities | — | — | 1,801 | 300 | 14,440 | (659 | ) | 15,882 | |||||||||||||||||||
Participating non-controlling interests – in operating subsidiaries | — | — | — | — | 8,742 | — | 8,742 | ||||||||||||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | — | — | — | 3,315 | — | — | 3,315 | ||||||||||||||||||||
Preferred equity | — | 597 | — | — | — | — | 597 | ||||||||||||||||||||
Preferred limited partners' equity | 833 | — | — | 844 | — | (844 | ) | 833 | |||||||||||||||||||
(1) | Includes investments in subsidiaries under the equity method. |
(2) | Includes BRELP, BRP Bermuda Holdings I Limited, Brookfield BRP Holdings (Canada) Inc., Brookfield BRP Europe Holdings Limited and Brookfield Renewable Investments Limited, together the "Holding Entities". |
(3) | Includes subsidiaries of Brookfield Renewable, other than BRP Equity, Finco and the Holding Entities. |
(4) | Includes elimination of intercompany transactions and balances necessary to present Brookfield Renewable on a consolidated basis. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 76 | ||
(MILLIONS) | Brookfield Renewable(1) | BRP Equity | Finco | Holding Entities(1)(2) | Other Subsidiaries(1)(3) | Consolidating adjustments(4) | Brookfield Renewable consolidated | ||||||||||||||||||||
Three months ended June 30, 2020 | |||||||||||||||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | — | $ | 651 | $ | — | $ | 651 | |||||||||||||
Net income (loss) | (11 | ) | — | 1 | 28 | 358 | (365 | ) | 11 | ||||||||||||||||||
Three months ended June 30, 2019 | |||||||||||||||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | 1 | $ | 786 | $ | — | $ | 787 | |||||||||||||
Net income (loss) | 21 | — | — | 44 | 414 | (370 | ) | 109 | |||||||||||||||||||
Six months ended June 30, 2020 | |||||||||||||||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,443 | $ | — | $ | 1,443 | |||||||||||||
Net income (loss) | 11 | — | 1 | (35 | ) | 690 | (536 | ) | 131 | ||||||||||||||||||
Six months ended June 30, 2019 | |||||||||||||||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,612 | $ | — | $ | 1,612 | |||||||||||||
Net income (loss) | 56 | — | 2 | 55 | 746 | (597 | ) | 262 | |||||||||||||||||||
(1) | Includes investments in subsidiaries under the equity method. |
(2) | Includes the Holding Entities. |
(3) | Includes subsidiaries of Brookfield Renewable, other than BRP Equity, Finco, and the Holding Entities. |
(4) | Includes elimination of intercompany transactions and balances necessary to present Brookfield Renewable on a consolidated basis. |
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 77 | ||
Brookfield Renewable Partners L.P. | Interim Report | June 30, 2020 |
Page 78 | ||
GENERAL INFORMATION | ||
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. Sachin Shah Chief Executive Officer Wyatt Hartley 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 Nancy Dorn David Mann Lou Maroun Patricia Zuccotti Stephen Westwell 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: BEP.PR.K (Preferred LP Units - Series 11) TSX: BEP.PR.M (Preferred LP Units - Series 13) TSX: BEP.PR.O (Preferred LP Units - Series 15) NYSE: BEP.PR.A (Preferred LP Units - Series 17) 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 https://bep.brookfield.com for more information. The 2019 Annual Report and Form 20-F are also available online. For detailed and up-to-date news and information, please visit the News Release section. 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) 369-2616 or enquiries@brookfieldrenewable.com | |


UNAUDITED (MILLIONS) | Notes | June 30, 2020 | December 31, 2019 | ||||||
Assets | |||||||||
Current assets | |||||||||
Cash and cash equivalents | 13 | $ | 229 | $ | 115 | ||||
Restricted cash | 14 | 222 | 154 | ||||||
Trade receivables and other current assets | 15 | 604 | 718 | ||||||
Financial instrument assets | 4 | 72 | 75 | ||||||
Due from related parties | 18 | 113 | 60 | ||||||
Assets held for sale | 3 | 170 | 352 | ||||||
1,410 | 1,474 | ||||||||
Financial instrument assets | 4 | 289 | 165 | ||||||
Equity-accounted investments | 12 | 1,779 | 1,889 | ||||||
Property, plant and equipment | 7 | 28,527 | 30,714 | ||||||
Goodwill | 716 | 821 | |||||||
Deferred income tax assets | 6 | 125 | 116 | ||||||
Other long-term assets | 479 | 512 | |||||||
Total Assets | $ | 33,325 | $ | 35,691 | |||||
Liabilities | |||||||||
Current liabilities | |||||||||
Accounts payable and accrued liabilities | 16 | $ | 524 | $ | 590 | ||||
Financial instrument liabilities | 4 | 57 | 139 | ||||||
Payables due to related parties | 18 | 166 | 127 | ||||||
Corporate borrowings | 8 | 140 | — | ||||||
Non-recourse borrowings | 8 | 1,190 | 685 | ||||||
Liabilities directly associated with assets held for sale | 3 | 94 | 137 | ||||||
2,171 | 1,678 | ||||||||
Financial instrument liabilities | 4 | 157 | 39 | ||||||
Corporate borrowings | 8 | 1,984 | 2,100 | ||||||
Non-recourse borrowings | 8 | 7,572 | 8,219 | ||||||
Deferred income tax liabilities | 6 | 4,237 | 4,537 | ||||||
Other long-term liabilities | 1,030 | 987 | |||||||
Equity | |||||||||
Non-controlling interests | |||||||||
Participating non-controlling interests – in operating subsidiaries | 9 | 7,813 | 8,742 | ||||||
General partnership interest in a holding subsidiary held by Brookfield | 9 | 58 | 68 | ||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 9 | 2,816 | 3,315 | ||||||
Preferred equity | 9 | 571 | 597 | ||||||
Preferred limited partners' equity | 10 | 1,028 | 833 | ||||||
Limited partners' equity | 11 | 3,888 | 4,576 | ||||||
Total Equity | 16,174 | 18,131 | |||||||
Total Liabilities and Equity | $ | 33,325 | $ | 35,691 | |||||
Approved on behalf of Brookfield Renewable Partners L.P.: | |
![]() | ![]() |
Patricia Zuccotti Director | David Mann Director |
UNAUDITED (MILLIONS, EXCEPT PER UNIT INFORMATION) | Three months ended June 30 | Six months ended June 30 | |||||||||||||||
Notes | 2020 | 2019 | 2020 | 2019 | |||||||||||||
Revenues | 18 | $ | 651 | $ | 787 | $ | 1,443 | $ | 1,612 | ||||||||
Other income | 23 | 17 | 33 | 25 | |||||||||||||
Direct operating costs | (248 | ) | (252 | ) | (509 | ) | (506 | ) | |||||||||
Management service costs | 18 | (36 | ) | (23 | ) | (67 | ) | (44 | ) | ||||||||
Interest expense | 8 | (154 | ) | (178 | ) | (316 | ) | (351 | ) | ||||||||
Share of (loss) earnings from equity-accounted investments | 12 | (15 | ) | — | (31 | ) | 32 | ||||||||||
Foreign exchange and unrealized financial instrument gain (loss) | 4 | (14 | ) | (12 | ) | 6 | (30 | ) | |||||||||
Depreciation | 7 | (192 | ) | (200 | ) | (398 | ) | (400 | ) | ||||||||
Other | (17 | ) | (1 | ) | (25 | ) | (3 | ) | |||||||||
Income tax recovery (expense) | |||||||||||||||||
Current | 6 | 3 | (15 | ) | (16 | ) | (39 | ) | |||||||||
Deferred | 6 | 10 | (14 | ) | 11 | (34 | ) | ||||||||||
13 | (29 | ) | (5 | ) | (73 | ) | |||||||||||
Net income | $ | 11 | $ | 109 | $ | 131 | $ | 262 | |||||||||
Net income attributable to: | |||||||||||||||||
Non-controlling interests | |||||||||||||||||
Participating non-controlling interests – in operating subsidiaries | 9 | $ | 35 | $ | 74 | $ | 118 | $ | 168 | ||||||||
General partnership interest in a holding subsidiary held by Brookfield | 9 | — | 1 | — | 1 | ||||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 9 | (19 | ) | 7 | (11 | ) | 25 | ||||||||||
Preferred equity | 9 | 6 | 7 | 13 | 13 | ||||||||||||
Preferred limited partners' equity | 10 | 14 | 11 | 26 | 21 | ||||||||||||
Limited partners' equity | 11 | (25 | ) | 9 | (15 | ) | 34 | ||||||||||
$ | 11 | $ | 109 | $ | 131 | $ | 262 | ||||||||||
Basic and diluted (loss) earnings per LP Unit | $ | (0.14 | ) | $ | 0.05 | $ | (0.08 | ) | $ | 0.19 | |||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 2 | ||
UNAUDITED (MILLIONS) | Three months ended June 30 | Six months ended June 30 | |||||||||||||||
Notes | 2020 | 2019 | 2020 | 2019 | |||||||||||||
Net income | $ | 11 | $ | 109 | $ | 131 | $ | 262 | |||||||||
Other comprehensive income (loss) that will not be reclassified to net income | |||||||||||||||||
Actuarial loss on defined benefit plans | (4 | ) | (8 | ) | (2 | ) | (13 | ) | |||||||||
Deferred income taxes on above items | 1 | 4 | 1 | 4 | |||||||||||||
Total items that will not be reclassified to net income | (3 | ) | (4 | ) | (1 | ) | (9 | ) | |||||||||
Other comprehensive (loss) income that may be reclassified to net income | |||||||||||||||||
Foreign currency translation | 222 | 33 | (1,564 | ) | 168 | ||||||||||||
Gains (losses) arising during the period on financial instruments designated as cash-flow hedges | 4 | (16 | ) | 6 | 2 | 2 | |||||||||||
Unrealized (loss) gain on foreign exchange swaps net investment hedge | 4 | (6 | ) | 7 | 23 | 1 | |||||||||||
Unrealized gain (loss) on investments in equity securities | 4 | 1 | (3 | ) | (8 | ) | 23 | ||||||||||
Reclassification adjustments for amounts recognized in net income | 4 | (12 | ) | (4 | ) | (31 | ) | — | |||||||||
Deferred income taxes on above items | 5 | 2 | 5 | 1 | |||||||||||||
Equity-accounted investments | 12 | 15 | — | (8 | ) | — | |||||||||||
Total items that may be reclassified subsequently to net income | 209 | 41 | (1,581 | ) | 195 | ||||||||||||
Other comprehensive income (loss) | 206 | 37 | (1,582 | ) | 186 | ||||||||||||
Comprehensive income (loss) | $ | 217 | $ | 146 | $ | (1,451 | ) | $ | 448 | ||||||||
Comprehensive income (loss) attributable to: | |||||||||||||||||
Non-controlling interests | |||||||||||||||||
Participating non-controlling interests – in operating subsidiaries | 9 | 227 | 76 | (670 | ) | 253 | |||||||||||
General partnership interest in a holding subsidiary held by Brookfield | 9 | (1 | ) | — | (7 | ) | 1 | ||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 9 | (21 | ) | 18 | (331 | ) | 58 | ||||||||||
Preferred equity | 9 | 26 | 17 | (13 | ) | 36 | |||||||||||
Preferred limited partners' equity | 10 | 14 | 11 | 26 | 21 | ||||||||||||
Limited partners' equity | 11 | $ | (28 | ) | $ | 24 | $ | (456 | ) | $ | 79 | ||||||
217 | 146 | (1,451 | ) | 448 | |||||||||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 3 | ||
Accumulated other comprehensive income | Non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||
UNAUDITED THREE MONTHS ENDED JUNE 30 (MILLIONS) | Limited partners' equity | Foreign currency translation | Revaluation surplus | Actuarial losses on defined benefit plans | Cash flow hedges | Investments in equity securities | Total limited partners' equity | Preferred limited partners' equity | Preferred equity | Participating non-controlling interests – in operating subsidiaries | General partnership interest in a holding subsidiary held by Brookfield | Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | Total equity | ||||||||||||||||||||||||||||||||||||||
Balance, as at March 31, 2020 | $ | (1,198 | ) | $ | (1,130 | ) | $ | 6,413 | $ | (8 | ) | $ | (38 | ) | $ | (4 | ) | $ | 4,035 | $ | 1,028 | $ | 551 | $ | 7,760 | $ | 60 | $ | 2,923 | $ | 16,357 | ||||||||||||||||||||
Net income | (25 | ) | — | — | — | — | — | (25 | ) | 14 | 6 | 35 | — | (19 | ) | 11 | |||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | (1 | ) | (6 | ) | 4 | (3 | ) | — | 20 | 192 | (1 | ) | (2 | ) | 206 | |||||||||||||||||||||||||||||||||
Distributions or dividends declared | (97 | ) | — | — | — | — | — | (97 | ) | (14 | ) | (6 | ) | (174 | ) | (17 | ) | (70 | ) | (378 | ) | ||||||||||||||||||||||||||||||
Distribution reinvestment plan | 2 | — | — | — | — | — | 2 | — | — | — | — | — | 2 | ||||||||||||||||||||||||||||||||||||||
Other | (22 | ) | — | (1 | ) | — | (1 | ) | — | (24 | ) | — | — | — | 16 | (16 | ) | (24 | ) | ||||||||||||||||||||||||||||||||
Change in period | (142 | ) | — | (1 | ) | (1 | ) | (7 | ) | 4 | (147 | ) | — | 20 | 53 | (2 | ) | (107 | ) | (183 | ) | ||||||||||||||||||||||||||||||
Balance as at June 30, 2020 | $ | (1,340 | ) | $ | (1,130 | ) | $ | 6,412 | $ | (9 | ) | $ | (45 | ) | $ | — | $ | 3,888 | $ | 1,028 | $ | 571 | $ | 7,813 | $ | 58 | $ | 2,816 | $ | 16,174 | |||||||||||||||||||||
Balance, as at March 31, 2019 | $ | (810 | ) | $ | (644 | ) | $ | 5,921 | $ | (7 | ) | $ | (36 | ) | $ | 18 | $ | 4,442 | $ | 833 | $ | 580 | $ | 8,456 | $ | 66 | $ | 3,221 | 17,598 | ||||||||||||||||||||||
Net income | 9 | — | — | — | — | — | 9 | 11 | 7 | 74 | 1 | 7 | 109 | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | 21 | 1 | (2 | ) | (2 | ) | (3 | ) | 15 | — | 10 | 2 | (1 | ) | 11 | 37 | ||||||||||||||||||||||||||||||||||
Capital contributions | — | — | — | — | — | — | — | — | — | 10 | — | — | 10 | ||||||||||||||||||||||||||||||||||||||
Disposal | — | — | — | — | — | — | — | — | — | (53 | ) | — | — | (53 | ) | ||||||||||||||||||||||||||||||||||||
Distributions or dividends declared | (92 | ) | — | — | — | — | — | (92 | ) | (11 | ) | (7 | ) | (262 | ) | (13 | ) | (67 | ) | (452 | ) | ||||||||||||||||||||||||||||||
Distribution reinvestment plan | 1 | — | — | — | — | — | 1 | — | — | — | — | — | 1 | ||||||||||||||||||||||||||||||||||||||
Other | 10 | (2 | ) | (4 | ) | — | — | (10 | ) | (6 | ) | — | 1 | (1 | ) | 12 | (6 | ) | — | ||||||||||||||||||||||||||||||||
Change in period | (72 | ) | 19 | (3 | ) | (2 | ) | (2 | ) | (13 | ) | (73 | ) | — | 11 | (230 | ) | (1 | ) | (55 | ) | (348 | ) | ||||||||||||||||||||||||||||
Balance as at June 30, 2019 | $ | (882 | ) | $ | (625 | ) | $ | 5,918 | $ | (9 | ) | $ | (38 | ) | $ | 5 | $ | 4,369 | $ | 833 | $ | 591 | $ | 8,226 | $ | 65 | $ | 3,166 | $ | 17,250 | |||||||||||||||||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 4 | ||
Accumulated other comprehensive income | Non-controlling interests | ||||||||||||||||||||||||||||||||||||||||||||||||||
UNAUDITED SIX MONTHS ENDED JUNE 30 (MILLIONS) | Limited partners' equity | Foreign currency translation | Revaluation surplus | Actuarial losses on defined benefit plans | Cash flow hedges | Investments in equity securities | Total limited partners' equity | Preferred limited partners' equity | Preferred equity | Participating non-controlling interests – in operating subsidiaries | General partnership interest in a holding subsidiary held by Brookfield | Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | Total equity | ||||||||||||||||||||||||||||||||||||||
Balance, as at December 31, 2019 | $ | (1,119 | ) | $ | (700 | ) | $ | 6,424 | $ | (9 | ) | $ | (32 | ) | $ | 12 | $ | 4,576 | $ | 833 | $ | 597 | $ | 8,742 | $ | 68 | $ | 3,315 | $ | 18,131 | |||||||||||||||||||||
Net income | (15 | ) | — | — | — | — | — | (15 | ) | 26 | 13 | 118 | — | (11 | ) | 131 | |||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | (428 | ) | — | — | (12 | ) | (1 | ) | (441 | ) | — | (26 | ) | (788 | ) | (7 | ) | (320 | ) | (1,582 | ) | |||||||||||||||||||||||||||||
Preferred LP Units issued (Note 10) | — | — | — | — | — | — | — | 195 | — | — | — | — | 195 | ||||||||||||||||||||||||||||||||||||||
Capital contributions (Note 9) | — | — | — | — | — | — | — | — | — | 8 | — | — | 8 | ||||||||||||||||||||||||||||||||||||||
Distributions or dividends declared | (196 | ) | — | — | — | — | — | (196 | ) | (26 | ) | (13 | ) | (251 | ) | (34 | ) | (142 | ) | (662 | ) | ||||||||||||||||||||||||||||||
Distribution reinvestment plan | 3 | — | — | — | — | — | 3 | — | — | — | — | — | 3 | ||||||||||||||||||||||||||||||||||||||
Other | (13 | ) | (2 | ) | (12 | ) | — | (1 | ) | (11 | ) | (39 | ) | — | — | (16 | ) | 31 | (26 | ) | (50 | ) | |||||||||||||||||||||||||||||
Change in period | (221 | ) | (430 | ) | (12 | ) | — | (13 | ) | (12 | ) | (688 | ) | 195 | (26 | ) | (929 | ) | (10 | ) | (499 | ) | (1,957 | ) | |||||||||||||||||||||||||||
Balance as at June 30, 2020 | $ | (1,340 | ) | $ | (1,130 | ) | $ | 6,412 | $ | (9 | ) | $ | (45 | ) | $ | — | $ | 3,888 | $ | 1,028 | $ | 571 | $ | 7,813 | $ | 58 | $ | 2,816 | $ | 16,174 | |||||||||||||||||||||
Balance, as at December 31, 2018 | (948 | ) | (652 | ) | 6,120 | (6 | ) | (34 | ) | 4 | 4,484 | 707 | 568 | 8,129 | 66 | 3,252 | 17,206 | ||||||||||||||||||||||||||||||||||
Net income | 34 | — | — | — | — | — | 34 | 21 | 13 | 168 | 1 | 25 | 262 | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | 41 | 1 | (4 | ) | (4 | ) | 11 | 45 | — | 23 | 85 | — | 33 | 186 | ||||||||||||||||||||||||||||||||||||
Preferred LP Units issued | — | — | — | — | — | — | — | 126 | — | — | — | — | 126 | ||||||||||||||||||||||||||||||||||||||
LP Units purchased for cancellation | (1 | ) | — | — | — | — | — | (1 | ) | — | — | — | — | — | (1 | ) | |||||||||||||||||||||||||||||||||||
Capital contributions | — | — | — | — | — | — | — | — | — | 298 | — | — | 298 | ||||||||||||||||||||||||||||||||||||||
Disposal | — | — | — | — | — | — | — | — | — | (53 | ) | — | — | (53 | ) | ||||||||||||||||||||||||||||||||||||
Distributions or dividends declared | (185 | ) | — | — | — | — | — | (185 | ) | (21 | ) | (13 | ) | (396 | ) | (28 | ) | (135 | ) | (778 | ) | ||||||||||||||||||||||||||||||
Distribution reinvestment plan | 3 | — | — | — | — | — | 3 | — | — | — | — | — | 3 | ||||||||||||||||||||||||||||||||||||||
Other | 215 | (14 | ) | (203 | ) | 1 | — | (10 | ) | (11 | ) | — | — | (5 | ) | 26 | (9 | ) | 1 | ||||||||||||||||||||||||||||||||
Change in period | 66 | 27 | (202 | ) | (3 | ) | (4 | ) | 1 | (115 | ) | 126 | 23 | 97 | (1 | ) | (86 | ) | 44 | ||||||||||||||||||||||||||||||||
Balance as at June 30, 2019 | $ | (882 | ) | $ | (625 | ) | $ | 5,918 | $ | (9 | ) | $ | (38 | ) | $ | 5 | $ | 4,369 | $ | 833 | $ | 591 | $ | 8,226 | $ | 65 | $ | 3,166 | $ | 17,250 | |||||||||||||||||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 5 | ||
UNAUDITED | Three months ended June 30 | Six months ended June 30 | |||||||||||||||
(MILLIONS) | Notes | 2020 | 2019 | 2020 | 2019 | ||||||||||||
Operating activities | |||||||||||||||||
Net income | $ | 11 | $ | 109 | $ | 131 | $ | 262 | |||||||||
Adjustments for the following non-cash items: | |||||||||||||||||
Depreciation | 7 | 192 | 200 | 398 | 400 | ||||||||||||
Unrealized foreign exchange and financial instruments loss (gain) | 4 | 14 | 11 | (7 | ) | 31 | |||||||||||
Share of earnings from equity-accounted investments | 12 | 15 | — | 31 | (32 | ) | |||||||||||
Deferred income tax (recovery) expense | 6 | (10 | ) | 14 | (11 | ) | 34 | ||||||||||
Other non-cash items | 4 | 33 | 26 | 50 | |||||||||||||
Dividends received from equity-accounted investments | 12 | 14 | 14 | 42 | 28 | ||||||||||||
Changes in due to or from related parties | 8 | (41 | ) | 7 | (36 | ) | |||||||||||
Net change in working capital balances | 13 | 28 | (1 | ) | 2 | ||||||||||||
261 | 368 | 616 | 739 | ||||||||||||||
Financing activities | |||||||||||||||||
Proceeds from medium term notes | 8 | $ | 250 | $ | — | $ | 250 | $ | — | ||||||||
Commercial paper and corporate credit facilities, net | 8 | (198 | ) | (26 | ) | (159 | ) | (721 | ) | ||||||||
Proceeds from non-recourse borrowings | 8 | 309 | 852 | 525 | 945 | ||||||||||||
Repayment of non-recourse borrowings | 8 | (235 | ) | (573 | ) | (546 | ) | (666 | ) | ||||||||
Capital contributions from participating non-controlling interests – in operating subsidiaries | 9 | — | 10 | 7 | 257 | ||||||||||||
Issuance of preferred limited partners' units | 10 | — | — | 195 | 126 | ||||||||||||
Repurchase of LP Units | 11 | — | — | — | (1 | ) | |||||||||||
Distributions paid: | |||||||||||||||||
To participating non-controlling interests – in operating subsidiaries | 9 | (174 | ) | (262 | ) | (251 | ) | (396 | ) | ||||||||
To preferred shareholders | 9 | (6 | ) | (7 | ) | (13 | ) | (13 | ) | ||||||||
To preferred limited partners' unitholders | 10 | (12 | ) | (11 | ) | (23 | ) | (20 | ) | ||||||||
To unitholders of Brookfield Renewable or BRELP | 9,11 | (183 | ) | (171 | ) | (365 | ) | (342 | ) | ||||||||
Borrowings from related party | 18 | — | 322 | — | 922 | ||||||||||||
Repayments to related party | 18 | — | (355 | ) | — | (600 | ) | ||||||||||
(249 | ) | (221 | ) | (380 | ) | (509 | ) | ||||||||||
Investing activities | |||||||||||||||||
Investment in equity-accounted investments | (3 | ) | (4 | ) | (15 | ) | (4 | ) | |||||||||
Acquisitions net of cash and cash equivalents in acquired entity | — | (26 | ) | — | (26 | ) | |||||||||||
Investment in property, plant and equipment | 7 | (57 | ) | (34 | ) | (110 | ) | (63 | ) | ||||||||
Proceeds from disposal of assets | 2 | 11 | 82 | 105 | 82 | ||||||||||||
Purchases of financial assets | 4 | (183 | ) | (93 | ) | (227 | ) | (93 | ) | ||||||||
Proceeds from financial assets | 115 | 14 | 161 | 19 | |||||||||||||
Restricted cash and other | 45 | 66 | (15 | ) | 11 | ||||||||||||
(72 | ) | 5 | (101 | ) | (74 | ) | |||||||||||
Foreign exchange loss on cash | (1 | ) | 1 | (13 | ) | 1 | |||||||||||
Cash and cash equivalents | |||||||||||||||||
(Decrease) Increase | (61 | ) | 153 | 122 | 157 | ||||||||||||
Net change in cash classified within assets held for sale | (4 | ) | (8 | ) | (8 | ) | (8 | ) | |||||||||
Balance, beginning of period | 294 | 177 | 115 | 173 | |||||||||||||
Balance, end of period | $ | 229 | $ | 322 | $ | 229 | $ | 322 | |||||||||
Supplemental cash flow information: | |||||||||||||||||
Interest paid | $ | 167 | $ | 176 | $ | 317 | $ | 319 | |||||||||
Interest received | $ | 3 | $ | 6 | $ | 9 | $ | 10 | |||||||||
Income taxes paid | $ | 13 | $ | 18 | $ | 34 | $ | 37 | |||||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 6 | ||
Notes to the consolidated financial statements | Page | |
1. | Basis of preparation and significant accounting policies | |
2. | Disposal of assets | |
3. | Assets held for sale | |
4. | Risk management and financial instruments | |
5. | Segmented information | |
6. | Income taxes | |
7. | Property, plant and equipment | |
8. | Borrowings | |
9. | Non-controlling interests | |
10. | Preferred limited partners' equity | |
11. | Limited partners' equity | |
12. | Equity-accounted investments | |
13. | Cash and cash equivalents | |
14. | Restricted cash | |
15. | Trade receivables and other current assets | |
16. | Accounts payable and accrued liabilities | |
17. | Commitments, contingencies and guarantees | |
18. | Related party transactions | |
19. | Subsidiary public issuers | |
20. | Subsequent events | |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 7 | ||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 8 | ||
(MILLIONS) | ||||
Proceeds | $ | 94 | ||
Carrying value of net assets held for sale | ||||
Assets | 114 | |||
Liabilities | (8 | ) | ||
106 | ||||
Loss on disposal | $ | (12 | ) | |
(MILLIONS) | June 30, 2020 | December 31, 2019 | ||||||
Assets | ||||||||
Cash and cash equivalents | $ | 6 | $ | 14 | ||||
Restricted cash | 17 | 22 | ||||||
Trade receivables and other current assets | 8 | 13 | ||||||
Property, plant and equipment | 139 | 303 | ||||||
Assets held for sale | $ | 170 | $ | 352 | ||||
Liabilities | ||||||||
Current liabilities | $ | 12 | $ | 18 | ||||
Long-term debt | 58 | 73 | ||||||
Other long-term liabilities | 24 | 46 | ||||||
Liabilities directly associated with assets held for sale | $ | 94 | $ | 137 | ||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 9 | ||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 10 | ||
June 30, 2020 | December 31, 2019 | ||||||||||||||||||
(MILLIONS) | Level 1 | Level 2 | Level 3 | Total | Total | ||||||||||||||
Assets measured at fair value: | |||||||||||||||||||
Cash and cash equivalents | $ | 229 | $ | — | $ | — | $ | 229 | $ | 115 | |||||||||
Restricted cash(1) | 233 | — | — | 233 | 173 | ||||||||||||||
Financial instrument assets(2) | |||||||||||||||||||
Energy derivative contracts | — | 60 | 14 | 74 | 76 | ||||||||||||||
Foreign exchange swaps | — | 10 | — | 10 | 4 | ||||||||||||||
Investments in debt and equity securities | 8 | 187 | 82 | 277 | 160 | ||||||||||||||
Property, plant and equipment | — | — | 28,527 | 28,527 | 30,714 | ||||||||||||||
Liabilities measured at fair value: | |||||||||||||||||||
Financial instrument liabilities(2) | |||||||||||||||||||
Energy derivative contracts | — | (9 | ) | — | (9 | ) | (8 | ) | |||||||||||
Interest rate swaps | — | (198 | ) | — | (198 | ) | (131 | ) | |||||||||||
Foreign exchange swaps | — | (7 | ) | — | (7 | ) | (39 | ) | |||||||||||
Contingent consideration(3) | — | — | (22 | ) | (22 | ) | (11 | ) | |||||||||||
Assets for which fair value is disclosed: | |||||||||||||||||||
Equity-accounted investments(4) | 1,211 | — | — | 1,211 | 1,010 | ||||||||||||||
Liabilities for which fair value is disclosed: | |||||||||||||||||||
Corporate borrowings | (2,190 | ) | (140 | ) | — | (2,330 | ) | (2,204 | ) | ||||||||||
Non-recourse borrowing | (393 | ) | (9,145 | ) | — | (9,538 | ) | (9,573 | ) | ||||||||||
Total | $ | (902 | ) | $ | (9,242 | ) | $ | 28,601 | $ | 18,457 | $ | 20,286 | |||||||
(1) | Includes both the current amount and long-term amount included in Other long-term assets. |
(2) | Includes both current and long-term amounts. |
(3) | Amount relates to acquisitions with obligations lapsing in 2021 to 2024. |
(4) | The fair value corresponds to Brookfield Renewable's investment in publicly-quoted common shares of TerraForm Power, Inc. |
June 30, 2020 | December 31, 2019 | ||||||||||||||
(MILLIONS) | Assets | Liabilities | Net Assets (Liabilities) | Net Assets (Liabilities) | |||||||||||
Energy derivative contracts | $ | 74 | $ | 9 | $ | 65 | $ | 68 | |||||||
Interest rate swaps | — | 198 | (198 | ) | (131 | ) | |||||||||
Foreign exchange swaps | 10 | 7 | 3 | (35 | ) | ||||||||||
Investments in debt and equity securities | 277 | — | 277 | 160 | |||||||||||
Total | 361 | 214 | 147 | 62 | |||||||||||
Less: current portion | 72 | 57 | 15 | (64 | ) | ||||||||||
Long-term portion | $ | 289 | $ | 157 | $ | 132 | $ | 126 | |||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 11 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Energy derivative contracts | $ | (22 | ) | $ | 6 | $ | 2 | $ | 12 | ||||||
Interest rate swaps | (17 | ) | (19 | ) | (39 | ) | (32 | ) | |||||||
Foreign exchange swaps | 25 | (8 | ) | 79 | (19 | ) | |||||||||
Foreign exchange gain (loss) | — | 9 | (36 | ) | 9 | ||||||||||
$ | (14 | ) | $ | (12 | ) | $ | 6 | $ | (30 | ) | |||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Energy derivative contracts | $ | (7 | ) | $ | 25 | $ | 33 | $ | 38 | ||||||
Interest rate swaps | (9 | ) | (19 | ) | (31 | ) | (36 | ) | |||||||
Foreign exchange swaps | $ | — | $ | — | $ | — | $ | — | |||||||
(16 | ) | 6 | 2 | 2 | |||||||||||
Foreign exchange swaps – net investment | (6 | ) | 7 | 23 | 1 | ||||||||||
Investments in debt and equity securities | 1 | (3 | ) | (8 | ) | 23 | |||||||||
$ | (21 | ) | $ | 10 | $ | 17 | $ | 26 | |||||||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Energy derivative contracts | $ | (16 | ) | $ | (8 | ) | $ | (38 | ) | $ | (7 | ) | |||
Interest rate swaps | 4 | 4 | 7 | 7 | |||||||||||
$ | (12 | ) | $ | (4 | ) | $ | (31 | ) | $ | — | |||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 12 | ||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 13 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 217 | 39 | 45 | 56 | 15 | 7 | 7 | 61 | 19 | — | 466 | (104 | ) | 289 | 651 | ||||||||||||||||||||||||||
Other income | 19 | 6 | 6 | 2 | 3 | 1 | 2 | 11 | 1 | 28 | 79 | (7 | ) | (49 | ) | 23 | |||||||||||||||||||||||||
Direct operating costs | (63 | ) | (10 | ) | (26 | ) | (13 | ) | (5 | ) | (2 | ) | (3 | ) | (13 | ) | (8 | ) | (6 | ) | (149 | ) | 25 | (124 | ) | (248 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 86 | 5 | 91 | |||||||||||||||||||||||||||
Adjusted EBITDA | 173 | 35 | 25 | 45 | 13 | 6 | 6 | 59 | 12 | 22 | 396 | — | 121 | ||||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (36 | ) | (36 | ) | — | — | (36 | ) | ||||||||||||||||||||||||
Interest expense | (29 | ) | (4 | ) | (7 | ) | (15 | ) | (3 | ) | (1 | ) | (2 | ) | (20 | ) | (3 | ) | (20 | ) | (104 | ) | 30 | (80 | ) | (154 | ) | ||||||||||||||
Current income taxes | 1 | (2 | ) | 1 | (1 | ) | — | — | — | (2 | ) | (1 | ) | — | (4 | ) | 3 | 4 | 3 | ||||||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (14 | ) | (14 | ) | — | — | (14 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (6 | ) | (6 | ) | — | — | (6 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity accounted investments | — | — | — | — | — | — | — | — | — | — | — | (33 | ) | (5 | ) | (38 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (40 | ) | (40 | ) | |||||||||||||||||||||||||
Funds From Operations | 145 | 29 | 19 | 29 | 10 | 5 | 4 | 37 | 8 | (54 | ) | 232 | — | — | |||||||||||||||||||||||||||
Depreciation | (59 | ) | (16 | ) | (5 | ) | (37 | ) | (10 | ) | (3 | ) | (2 | ) | (20 | ) | (5 | ) | (1 | ) | (158 | ) | 43 | (77 | ) | (192 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | (32 | ) | — | (6 | ) | (3 | ) | (8 | ) | — | — | (7 | ) | (5 | ) | 10 | (51 | ) | 15 | 22 | (14 | ) | |||||||||||||||||||
Deferred income tax expense | (2 | ) | — | (2 | ) | — | — | — | 1 | (1 | ) | — | 4 | — | 2 | 8 | 10 | ||||||||||||||||||||||||
Other | (42 | ) | (4 | ) | 5 | — | (1 | ) | (2 | ) | (1 | ) | (15 | ) | 1 | (8 | ) | (67 | ) | 10 | 40 | (17 | ) | ||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (70 | ) | 2 | (68 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 5 | 5 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 10 | 9 | 11 | (11 | ) | (9 | ) | — | 2 | (6 | ) | (1 | ) | (49 | ) | (44 | ) | — | — | (44 | ) | ||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $15 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $35 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net loss attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 14 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 275 | 58 | 56 | 58 | 22 | 9 | 3 | 51 | 21 | — | 553 | (98 | ) | 332 | 787 | ||||||||||||||||||||||||||
Other income | 8 | 2 | — | — | 1 | — | — | 1 | — | 2 | 14 | (2 | ) | 5 | 17 | ||||||||||||||||||||||||||
Direct operating costs | (72 | ) | (18 | ) | (21 | ) | (18 | ) | (8 | ) | (3 | ) | (1 | ) | (10 | ) | (11 | ) | (5 | ) | (167 | ) | 27 | (112 | ) | (252 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 73 | 5 | 78 | |||||||||||||||||||||||||||
Adjusted EBITDA | 211 | 42 | 35 | 40 | 15 | 6 | 2 | 42 | 10 | (3 | ) | 400 | — | 230 | |||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (23 | ) | (23 | ) | — | — | (23 | ) | ||||||||||||||||||||||||
Interest expense | (39 | ) | (6 | ) | (8 | ) | (16 | ) | (4 | ) | (2 | ) | (1 | ) | (15 | ) | (3 | ) | (25 | ) | (119 | ) | 26 | (85 | ) | (178 | ) | ||||||||||||||
Current income taxes | (4 | ) | (3 | ) | (2 | ) | (1 | ) | — | — | — | — | — | — | (10 | ) | — | (5 | ) | (15 | ) | ||||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (11 | ) | (11 | ) | — | — | (11 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (7 | ) | (7 | ) | — | — | (7 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity accounted investments | — | — | — | — | — | — | — | — | — | — | — | (26 | ) | (5 | ) | (31 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (135 | ) | (135 | ) | |||||||||||||||||||||||||
Funds From Operations | 168 | 33 | 25 | 23 | 11 | 4 | 1 | 27 | 7 | (69 | ) | 230 | — | — | |||||||||||||||||||||||||||
Depreciation | (56 | ) | (22 | ) | (5 | ) | (39 | ) | (13 | ) | (5 | ) | (1 | ) | (15 | ) | (6 | ) | (1 | ) | (163 | ) | 36 | (73 | ) | (200 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | 1 | 4 | (1 | ) | (1 | ) | (8 | ) | — | — | 4 | — | (12 | ) | (13 | ) | 4 | (3 | ) | (12 | ) | ||||||||||||||||||||
Deferred income tax expense | (23 | ) | 1 | (2 | ) | 1 | 1 | — | — | — | — | 12 | (10 | ) | (1 | ) | (3 | ) | (14 | ) | |||||||||||||||||||||
Other | (11 | ) | — | — | (6 | ) | (2 | ) | 5 | 2 | (12 | ) | — | (3 | ) | (27 | ) | 8 | 18 | (1 | ) | ||||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (47 | ) | — | (47 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 61 | 61 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 79 | 16 | 17 | (22 | ) | (11 | ) | 4 | 2 | 4 | 1 | (73 | ) | 17 | — | — | 17 | ||||||||||||||||||||||||
(1) | Share of earnings from equity-accounted investments of nil is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $74 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net loss attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 15 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 482 | 100 | 105 | 116 | 37 | 11 | 13 | 110 | 37 | — | 1,011 | (199 | ) | 631 | 1,443 | ||||||||||||||||||||||||||
Other income | 21 | 9 | 8 | 4 | 3 | 1 | 2 | 12 | 1 | 30 | 91 | (9 | ) | (49 | ) | 33 | |||||||||||||||||||||||||
Direct operating costs | (132 | ) | (27 | ) | (52 | ) | (27 | ) | (14 | ) | (3 | ) | (4 | ) | (27 | ) | (18 | ) | (11 | ) | (315 | ) | 53 | (247 | ) | (509 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 155 | 13 | 168 | |||||||||||||||||||||||||||
Adjusted EBITDA | 371 | 82 | 61 | 93 | 26 | 9 | 11 | 95 | 20 | 19 | 787 | — | 348 | ||||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (67 | ) | (67 | ) | — | — | (67 | ) | ||||||||||||||||||||||||
Interest expense | (68 | ) | (8 | ) | (14 | ) | (34 | ) | (5 | ) | (2 | ) | (4 | ) | (37 | ) | (5 | ) | (40 | ) | (217 | ) | 57 | (156 | ) | (316 | ) | ||||||||||||||
Current income taxes | (2 | ) | (4 | ) | (3 | ) | (1 | ) | — | (1 | ) | — | (3 | ) | (1 | ) | — | (15 | ) | 7 | (8 | ) | (16 | ) | |||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (26 | ) | (26 | ) | — | — | (26 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (13 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity accounted investments | — | — | — | — | — | — | — | — | — | — | — | (64 | ) | (8 | ) | (72 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (176 | ) | (176 | ) | |||||||||||||||||||||||||
Funds From Operations | 301 | 70 | 44 | 58 | 21 | 6 | 7 | 55 | 14 | (127 | ) | 449 | — | — | |||||||||||||||||||||||||||
Depreciation | (117 | ) | (36 | ) | (11 | ) | (79 | ) | (22 | ) | (7 | ) | (4 | ) | (42 | ) | (10 | ) | (2 | ) | (330 | ) | 91 | (159 | ) | (398 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | (14 | ) | 7 | (1 | ) | (5 | ) | (11 | ) | — | (1 | ) | (12 | ) | (4 | ) | (3 | ) | (44 | ) | 19 | 31 | 6 | ||||||||||||||||||
Deferred income tax expense | (22 | ) | 1 | (3 | ) | (2 | ) | 1 | — | 1 | (2 | ) | — | 20 | (6 | ) | 7 | 10 | 11 | ||||||||||||||||||||||
Other | (62 | ) | (8 | ) | 5 | 1 | (1 | ) | (2 | ) | 1 | (19 | ) | — | (10 | ) | (95 | ) | 12 | 58 | (25 | ) | |||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (129 | ) | 2 | (127 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 58 | 58 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 86 | 34 | 34 | (27 | ) | (12 | ) | (3 | ) | 4 | (20 | ) | — | (122 | ) | (26 | ) | — | — | (26 | ) | ||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $31 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $118 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net Income attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 16 | ||
Attributable to Unitholders | Contribution from equity accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 539 | 123 | 118 | 121 | 50 | 16 | 5 | 89 | 45 | — | 1,106 | (189 | ) | 695 | 1,612 | ||||||||||||||||||||||||||
Other income | 9 | 3 | — | 2 | 1 | — | — | 2 | — | 4 | 21 | (6 | ) | 10 | 25 | ||||||||||||||||||||||||||
Direct operating costs | (142 | ) | (35 | ) | (45 | ) | (35 | ) | (16 | ) | (5 | ) | (2 | ) | (17 | ) | (24 | ) | (11 | ) | (332 | ) | 56 | (230 | ) | (506 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 139 | 12 | 151 | |||||||||||||||||||||||||||
Adjusted EBITDA | 406 | 91 | 73 | 88 | 35 | 11 | 3 | 74 | 21 | (7 | ) | 795 | — | 487 | |||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (44 | ) | (44 | ) | — | — | (44 | ) | ||||||||||||||||||||||||
Interest expense | (80 | ) | (12 | ) | (16 | ) | (35 | ) | (7 | ) | (4 | ) | (1 | ) | (29 | ) | (7 | ) | (49 | ) | (240 | ) | 50 | (161 | ) | (351 | ) | ||||||||||||||
Current income taxes | (6 | ) | (6 | ) | (6 | ) | (1 | ) | — | (1 | ) | — | — | — | — | (20 | ) | 1 | (20 | ) | (39 | ) | |||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (21 | ) | (21 | ) | — | — | (21 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (13 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (51 | ) | (9 | ) | (60 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (297 | ) | (297 | ) | |||||||||||||||||||||||||
Funds From Operations | 320 | 73 | 51 | 52 | 28 | 6 | 2 | 45 | 14 | (134 | ) | 457 | — | — | |||||||||||||||||||||||||||
Depreciation | (111 | ) | (44 | ) | (10 | ) | (79 | ) | (23 | ) | (9 | ) | (2 | ) | (28 | ) | (12 | ) | (2 | ) | (320 | ) | 69 | (149 | ) | (400 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | 3 | 3 | (1 | ) | (1 | ) | (9 | ) | (1 | ) | — | 4 | (1 | ) | (28 | ) | (31 | ) | 5 | (4 | ) | (30 | ) | ||||||||||||||||||
Deferred income tax expense | (40 | ) | 2 | (4 | ) | 17 | 6 | — | (1 | ) | 16 | — | 18 | 14 | (36 | ) | (12 | ) | (34 | ) | |||||||||||||||||||||
Other | (26 | ) | (1 | ) | 1 | (7 | ) | (2 | ) | 5 | 2 | (24 | ) | — | (8 | ) | (60 | ) | 21 | 36 | (3 | ) | |||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (59 | ) | — | (59 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 129 | 129 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 146 | 33 | 37 | (18 | ) | — | 1 | 1 | 13 | 1 | (154 | ) | 60 | — | — | 60 | |||||||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $32 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests - in operating subsidiaries of $168 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net Income attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 17 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||||||||||||||||
As at June 30, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 23 | $ | 13 | $ | 26 | $ | 22 | $ | 12 | $ | 2 | $ | 5 | $ | 70 | $ | 12 | $ | 8 | $ | 193 | $ | (101 | ) | $ | 137 | $ | 229 | ||||||||||||||||||||||||||
Property, plant and equipment | 11,401 | 1,407 | 1,536 | 2,443 | 649 | 266 | 173 | 2,168 | 710 | — | 20,753 | (4,289 | ) | 12,063 | 28,527 | ||||||||||||||||||||||||||||||||||||||||
Total assets | 12,166 | 1,545 | 1,774 | 2,579 | 733 | 282 | 218 | 2,376 | 751 | 255 | 22,679 | (3,102 | ) | 13,748 | 33,325 | ||||||||||||||||||||||||||||||||||||||||
Total borrowings | 3,186 | 158 | 413 | 1,265 | 319 | 66 | 121 | 1,383 | 223 | 2,129 | 9,263 | (2,306 | ) | 3,929 | 10,886 | ||||||||||||||||||||||||||||||||||||||||
Other liabilities | 2,893 | 102 | 434 | 556 | 112 | 8 | 23 | 345 | 40 | 446 | 4,959 | (771 | ) | 2,077 | 6,265 | ||||||||||||||||||||||||||||||||||||||||
For the six months ended June 30, 2020: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Additions to property, plant and equipment | 226 | 15 | 1 | 4 | 4 | 1 | — | 20 | 6 | 1 | 278 | (14 | ) | 137 | 401 | ||||||||||||||||||||||||||||||||||||||||
As at December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | 10 | $ | 7 | $ | 10 | $ | 18 | $ | 21 | $ | 2 | $ | 5 | $ | 63 | $ | 6 | $ | 1 | $ | 143 | $ | (89 | ) | $ | 61 | $ | 115 | ||||||||||||||||||||||||||
Property, plant and equipment | 11,488 | 1,938 | 1,773 | 2,556 | 628 | 368 | 187 | 2,018 | 732 | — | 21,688 | (4,147 | ) | 13,173 | 30,714 | ||||||||||||||||||||||||||||||||||||||||
Total assets | 12,218 | 2,126 | 2,027 | 2,705 | 692 | 391 | 233 | 2,266 | 780 | 103 | 23,541 | (2,872 | ) | 15,022 | 35,691 | ||||||||||||||||||||||||||||||||||||||||
Total borrowings | 3,070 | 208 | 449 | 1,221 | 326 | 71 | 124 | 1,470 | 235 | 2,107 | 9,281 | (2,157 | ) | 3,880 | 11,004 | ||||||||||||||||||||||||||||||||||||||||
Other liabilities | 2,877 | 148 | 499 | 597 | 100 | 10 | 28 | 335 | 31 | 248 | 4,873 | (715 | ) | 2,398 | 6,556 | ||||||||||||||||||||||||||||||||||||||||
For the six months ended June 30, 2019: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Additions to property, plant and equipment | 21 | 1 | 12 | 12 | 2 | — | — | — | 8 | 1 | 57 | (13 | ) | 24 | 68 | ||||||||||||||||||||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 18 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
United States | $ | 231 | $ | 294 | $ | 530 | $ | 596 | |||||||
Colombia | 189 | 231 | 436 | 488 | |||||||||||
Canada | 97 | 97 | 187 | 181 | |||||||||||
Brazil | 71 | 99 | 156 | 199 | |||||||||||
Europe | 16 | 27 | 43 | 69 | |||||||||||
Asia | 47 | 39 | 91 | 79 | |||||||||||
$ | 651 | $ | 787 | $ | 1,443 | $ | 1,612 | ||||||||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
United States | $ | 14,942 | $ | 14,952 | |||
Colombia | 6,370 | 7,353 | |||||
Canada | 4,026 | 4,268 | |||||
Brazil | 2,659 | 3,631 | |||||
Europe | 1,455 | 1,539 | |||||
Asia | 854 | 860 | |||||
$ | 30,306 | $ | 32,603 | ||||
(MILLIONS) | Hydroelectric | Wind | Solar | Storage & other(1) | Total(2) | ||||||||||||||
As at December 31, 2019 | $ | 26,024 | $ | 4,258 | $ | 197 | $ | 235 | $ | 30,714 | |||||||||
Additions(3) | 316 | 12 | 72 | 1 | 401 | ||||||||||||||
Items recognized through OCI | |||||||||||||||||||
Foreign currency translation | (1,777 | ) | (342 | ) | (5 | ) | (55 | ) | (2,179 | ) | |||||||||
Items recognized through net income | |||||||||||||||||||
Changes in fair value | (4 | ) | (3 | ) | (4 | ) | — | (11 | ) | ||||||||||
Depreciation | (254 | ) | (130 | ) | (7 | ) | (7 | ) | (398 | ) | |||||||||
As at June 30, 2020(4) | $ | 24,305 | $ | 3,795 | $ | 253 | $ | 174 | $ | 28,527 | |||||||||
(1) | Includes biomass and cogeneration. |
(2) | Includes intangible assets of $8 million (2019: $10 million) and assets under construction of $397 million (2019: $334 million). |
(3) | Brookfield Renewable exercised the option to buy out the lease on its 192 MW hydroelectric facility in Louisiana and recognized an $247 million adjustment to its corresponding right-of-use asset. |
(4) | Includes right-of-use assets not subject to revaluation of $63 million (2019: $71 million) in our hydroelectric segment, $50 million (2019: $51 million) in our wind segment, $1 million (2019: nil) in our solar segment, and $3 million (2019: $3 million) in our storage & other segment. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 19 | ||
June 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||
Weighted-average | Weighted- average | ||||||||||||||||||||||||
(MILLIONS EXCEPT AS NOTED) | Interest rate (%) | Term (years) | Carrying value | Estimated fair value | Interest rate (%) | Term (years) | Carrying value | Estimated fair value | |||||||||||||||||
Credit facilities | N/A | 4 | $ | — | $ | — | 2.9 | 5 | $ | 299 | $ | 299 | |||||||||||||
Commercial paper | 0.6 | < 1 | 140 | 140 | N/A | N/A | N/A | N/A | |||||||||||||||||
Medium Term Notes: | |||||||||||||||||||||||||
Series 4 (C$150) | 5.8 | 16 | 110 | 143 | 5.8 | 17 | 115 | 142 | |||||||||||||||||
Series 8 (C$400) | 4.8 | 2 | 295 | 310 | 4.8 | 2 | 308 | 324 | |||||||||||||||||
Series 9 (C$400) | 3.8 | 5 | 295 | 318 | 3.8 | 5 | 308 | 322 | |||||||||||||||||
Series 10 (C$500) | 3.6 | 7 | 368 | 402 | 3.6 | 7 | 384 | 400 | |||||||||||||||||
Series 11 (C$475) | 4.3 | 9 | 350 | 397 | 4.3 | 9 | 231 | 248 | |||||||||||||||||
Series 12 (C$475) | 3.4 | 10 | 350 | 372 | 3.4 | 10 | 231 | 232 | |||||||||||||||||
Series 13 (C$300) | 4.3 | 29 | 221 | 248 | 4.3 | 30 | 231 | 237 | |||||||||||||||||
4.0 | 10 | $ | 1,989 | $ | 2,190 | 4.1 | 10 | $ | 1,808 | $ | 1,905 | ||||||||||||||
Total corporate borrowings | 2,129 | $ | 2,330 | 2,107 | $ | 2,204 | |||||||||||||||||||
Add: Unamortized premiums(1) | 6 | — | |||||||||||||||||||||||
Less: Unamortized financing fees(1) | (11 | ) | (7 | ) | |||||||||||||||||||||
Less: Current portion | (140 | ) | — | ||||||||||||||||||||||
$ | 1,984 | $ | 2,100 | ||||||||||||||||||||||
(1) | Unamortized premiums and unamortized financing fees are amortized over the terms of the borrowing. |
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Authorized corporate credit facilities(1) | $ | 2,150 | $ | 2,150 | |||
Draws on corporate credit facilities(1) | — | (299 | ) | ||||
Authorized letter of credit facility | 400 | 400 | |||||
Issued letters of credit | (258 | ) | (266 | ) | |||
Available portion of corporate credit facilities | $ | 2,292 | $ | 1,985 | |||
(1) | Amounts are guaranteed by Brookfield Renewable. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 20 | ||
June 30, 2020 | December 31, 2019 | ||||||||||||||||||||||||
Weighted-average | Weighted-average | ||||||||||||||||||||||||
(MILLIONS EXCEPT AS NOTED) | Interest rate (%) | Term (years) | Carrying value | Estimated fair value | Interest rate (%) | Term (years) | Carrying value | Estimated fair value | |||||||||||||||||
Non-recourse borrowings(1) | |||||||||||||||||||||||||
Hydroelectric(2) | 5.9 | 9 | $ | 6,569 | $ | 7,196 | 5.9 | 10 | $ | 6,616 | $ | 7,106 | |||||||||||||
Wind | 5.2 | 10 | 1,861 | 1,961 | 5.2 | 11 | 1,899 | 2,006 | |||||||||||||||||
Solar | 5.2 | 5 | 304 | 302 | 5.1 | 5 | 355 | 363 | |||||||||||||||||
Storage & other | 3.3 | 1 | 77 | 79 | 3.9 | 4 | 94 | 98 | |||||||||||||||||
Total | 5.7 | 9 | $ | 8,811 | $ | 9,538 | 5.7 | 10 | $ | 8,964 | $ | 9,573 | |||||||||||||
Add: Unamortized premiums(3) | 8 | 9 | |||||||||||||||||||||||
Less: Unamortized financing fees(3) | (57 | ) | (69 | ) | |||||||||||||||||||||
Less: Current portion | (1,190 | ) | (685 | ) | |||||||||||||||||||||
$ | 7,572 | $ | 8,219 | ||||||||||||||||||||||
(1) | Includes $117 million (2019: $142 million) borrowed under a subscription facility of a Brookfield sponsored private fund. |
(2) | Includes a lease liability of $554 million associated with a hydroelectric facility included in property, plant and equipment, at fair value, which is subject to revaluation. During the quarter, Brookfield Renewable exercised the buy out option related to this lease liability. The transaction is expected to close in 2020. |
(3) | Unamortized premiums and unamortized financing fees are amortized over the terms of the borrowing. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 21 | ||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Participating non-controlling interests – in operating subsidiaries | $ | 7,813 | $ | 8,742 | |||
General partnership interest in a holding subsidiary held by Brookfield | 58 | 68 | |||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 2,816 | 3,315 | |||||
Preferred equity | 571 | 597 | |||||
$ | 11,258 | $ | 12,722 | ||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 22 | ||
(MILLIONS) | Brookfield Americas Infrastructure Fund | Brookfield Infrastructure Fund II | Brookfield Infrastructure Fund III | Brookfield Infrastructure Fund IV | Canadian Hydroelectric Portfolio | The Catalyst Group | Isagen institutional investors | Isagen public non-controlling interests | Other | Total | |||||||||||||||||||||||||||||
As at December 31, 2018 | $ | 900 | $ | 1,929 | $ | 2,469 | $ | — | $ | 276 | $ | 124 | $ | 2,212 | $ | 15 | $ | 204 | $ | 8,129 | |||||||||||||||||||
Net income (loss) | — | (13 | ) | 73 | 6 | 19 | 17 | 154 | 1 | 5 | 262 | ||||||||||||||||||||||||||||
OCI | 46 | 134 | 330 | (3 | ) | 61 | (41 | ) | 266 | 2 | — | 795 | |||||||||||||||||||||||||||
Capital contributions | — | — | 2 | 159 | 268 | — | — | (2 | ) | 3 | 430 | ||||||||||||||||||||||||||||
Disposal | — | (87 | ) | — | — | — | — | — | — | (85 | ) | (172 | ) | ||||||||||||||||||||||||||
Distributions | (24 | ) | (120 | ) | (274 | ) | — | (1 | ) | (11 | ) | (259 | ) | (1 | ) | (16 | ) | (706 | ) | ||||||||||||||||||||
Other | — | 8 | (3 | ) | 1 | (5 | ) | — | 2 | (2 | ) | 3 | 4 | ||||||||||||||||||||||||||
As at December 31, 2019 | $ | 922 | $ | 1,851 | $ | 2,597 | $ | 163 | $ | 618 | $ | 89 | $ | 2,375 | $ | 13 | $ | 114 | $ | 8,742 | |||||||||||||||||||
Net income (loss) | (5 | ) | (6 | ) | 22 | 14 | 19 | 14 | 60 | — | — | 118 | |||||||||||||||||||||||||||
OCI | (38 | ) | (114 | ) | (283 | ) | 1 | (26 | ) | — | (312 | ) | (2 | ) | (14 | ) | (788 | ) | |||||||||||||||||||||
Capital contributions | — | 3 | 2 | 19 | (18 | ) | — | — | — | 2 | 8 | ||||||||||||||||||||||||||||
Distributions | (5 | ) | (25 | ) | (123 | ) | — | — | (9 | ) | (81 | ) | — | (8 | ) | (251 | ) | ||||||||||||||||||||||
Other | 2 | 1 | (14 | ) | (2 | ) | (1 | ) | (1 | ) | 2 | (1 | ) | (2 | ) | (16 | ) | ||||||||||||||||||||||
As at June 30, 2020 | $ | 876 | $ | 1,710 | $ | 2,201 | $ | 195 | $ | 592 | $ | 93 | $ | 2,044 | $ | 10 | $ | 92 | $ | 7,813 | |||||||||||||||||||
Interests held by third parties | 75%-80% | 43%-60% | 23%-71% | 75 | % | 50 | % | 25 | % | 53 | % | 0.3 | % | 20%-50% | |||||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 23 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
General partnership interest in a holding subsidiary held by Brookfield | $ | 2 | $ | 1 | $ | 3 | $ | 3 | |||||||
Incentive distribution | 15 | 12 | 31 | 25 | |||||||||||
17 | 13 | 34 | 28 | ||||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | 70 | 67 | 142 | 135 | |||||||||||
$ | 87 | $ | 80 | $ | 176 | $ | 163 | ||||||||
(MILLIONS EXCEPT AS NOTED) | Shares outstanding | Cumulative distribution rate (%) | Earliest permitted redemption date | Distributions declared for the six months ended June 30 | Carrying value as at | |||||||||||||||||
2020 | 2019 | June 30, 2020 | December 31, 2019 | |||||||||||||||||||
Series 1 (C$136) | 5.45 | 3.36 | Apr 2020 | $ | 2 | $ | 2 | $ | 100 | $ | 105 | |||||||||||
Series 2 (C$113)(1) | 4.51 | 2.85 | Apr 2020 | 2 | 2 | 82 | 86 | |||||||||||||||
Series 3 (C$249) | 9.96 | 4.40 | Jul 2019 | 4 | 4 | 183 | 192 | |||||||||||||||
Series 5 (C$103) | 4.11 | 5.00 | Apr 2018 | 2 | 2 | 76 | 79 | |||||||||||||||
Series 6 (C$175) | 7.00 | 5.00 | Jul 2018 | 3 | 3 | 130 | 135 | |||||||||||||||
31.03 | $ | 13 | $ | 13 | $ | 571 | $ | 597 | ||||||||||||||
(1) | Dividend rate represents annualized distribution based on the most recent quarterly floating rate. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 24 | ||
(MILLIONS, EXCEPT AS NOTED) | Shares outstanding | Cumulative distribution rate (%) | Earliest permitted redemption date | Distributions declared for the six months ended June 30 | Carrying value as at | ||||||||||||||||||
2020 | 2019 | June 30, 2020 | December 31, 2019 | ||||||||||||||||||||
Series 5 (C$72) | 2.89 | 5.59 | Apr 2018 | $ | 1 | $ | 2 | $ | 49 | $ | 49 | ||||||||||||
Series 7 (C$175) | 7.00 | 5.50 | Jan 2021 | 4 | 4 | 128 | 128 | ||||||||||||||||
Series 9 (C$200) | 8.00 | 5.75 | Jul 2021 | 4 | 4 | 147 | 147 | ||||||||||||||||
Series 11 (C$250) | 10.00 | 5.00 | Apr 2022 | 5 | 5 | 187 | 187 | ||||||||||||||||
Series 13 (C$250) | 10.00 | 5.00 | Apr 2023 | 5 | 4 | 196 | 196 | ||||||||||||||||
Series 15 (C$175) | 7.00 | 5.75 | Apr 2024 | 4 | 2 | 126 | 126 | ||||||||||||||||
Series 17 ($200) | 8.00 | 5.25 | Mar 2025 | 3 | — | $ | 195 | $ | — | ||||||||||||||
52.89 | $ | 26 | $ | 21 | $ | 1,028 | $ | 833 | |||||||||||||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 25 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Brookfield | $ | 29 | $ | 29 | $ | 60 | $ | 58 | |||||||
External LP Unitholders | 68 | 63 | 136 | 127 | |||||||||||
$ | 97 | $ | 92 | $ | 196 | $ | 185 | ||||||||
(MILLIONS) | |||
Opening balance | $ | 1,889 | |
Acquisition | 15 | ||
Share of net income (loss) | (31 | ) | |
Share of other comprehensive income | (8 | ) | |
Dividends received | (42 | ) | |
Foreign exchange translation and other | (44 | ) | |
Ending balance | $ | 1,779 | |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenue | $ | 371 | $ | 356 | $ | 755 | $ | 715 | |||||||
Net income (loss) | (81 | ) | (9 | ) | (153 | ) | 101 | ||||||||
Share of net income (loss)(1) | (15 | ) | — | (31 | ) | 32 | |||||||||
(1) | Brookfield Renewable's ownership interest in these entities ranges from 14% to 50%. |
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Current assets | $ | 1,118 | $ | 1,102 | |||
Property, plant and equipment | 16,938 | 16,256 | |||||
Other assets | 537 | 571 | |||||
Current liabilities | 1,303 | 1,279 | |||||
Non-recourse borrowings | 7,905 | 7,365 | |||||
Other liabilities | 3,153 | 2,580 | |||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 26 | ||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Cash | $ | 216 | $ | 103 | |||
Short-term deposits | 13 | 12 | |||||
$ | 229 | $ | 115 | ||||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Operations | $ | 104 | $ | 87 | |||
Credit obligations | 81 | 69 | |||||
Development projects | 48 | 17 | |||||
Total | 233 | 173 | |||||
Less: non-current | (11 | ) | (19 | ) | |||
Current | $ | 222 | $ | 154 | |||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Trade receivables | $ | 333 | $ | 406 | |||
Prepaids and other | 82 | 119 | |||||
Other short-term receivables | 139 | 142 | |||||
Current portion of contract asset | 50 | 51 | |||||
$ | 604 | $ | 718 | ||||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Operating accrued liabilities | $ | 207 | $ | 237 | |||
Accounts payable | 76 | 111 | |||||
Interest payable on borrowings | 71 | 73 | |||||
Deferred consideration | 39 | 60 | |||||
LP Unitholders distributions, preferred limited partnership unit distributions and preferred dividends payable(1) | 39 | 33 | |||||
Current portion of lease liabilities | 15 | 15 | |||||
Other | 77 | 61 | |||||
$ | 524 | $ | 590 | ||||
(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. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 27 | ||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Brookfield Renewable along with institutional investors | $ | 48 | $ | 50 | |||
Brookfield Renewable's subsidiaries | 248 | 286 | |||||
$ | 296 | $ | 336 | ||||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 28 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenues | |||||||||||||||
Power purchase and revenue agreements | $ | 84 | $ | 209 | $ | 180 | $ | 368 | |||||||
Wind levelization agreement | — | — | — | 1 | |||||||||||
$ | 84 | $ | 209 | $ | 180 | $ | 369 | ||||||||
Direct operating costs | |||||||||||||||
Energy purchases | $ | — | $ | (2 | ) | $ | — | $ | (5 | ) | |||||
Energy marketing fee | (2 | ) | (6 | ) | (2 | ) | (12 | ) | |||||||
Insurance services(1) | (6 | ) | (7 | ) | (12 | ) | (14 | ) | |||||||
$ | (8 | ) | $ | (15 | ) | $ | (14 | ) | $ | (31 | ) | ||||
Interest expense | |||||||||||||||
Borrowings | $ | — | $ | — | $ | — | $ | (3 | ) | ||||||
Contract balance accretion | (4 | ) | (3 | ) | $ | (8 | ) | $ | (5 | ) | |||||
$ | (4 | ) | $ | (3 | ) | $ | (8 | ) | $ | (8 | ) | ||||
Management service costs | $ | (36 | ) | $ | (23 | ) | $ | (67 | ) | $ | (44 | ) | |||
(1) | Insurance services are paid to a subsidiary of Brookfield Asset Management that brokers external insurance providers on behalf of Brookfield Renewable. The fees paid to the subsidiary of Brookfield Asset Management for the three and six months ended June 30, 2020 were less than $1 million (2019: less than $1 million). |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 29 | ||
(MILLIONS) | Brookfield Renewable(1) | BRP Equity | Finco | Holding Entities(1)(2) | Other Subsidiaries(1)(3) | Consolidating adjustments(4) | Brookfield Renewable consolidated | ||||||||||||||||||||
As at June 30, 2020 | |||||||||||||||||||||||||||
Current assets | $ | 36 | $ | 390 | $ | 2,016 | $ | 250 | $ | 3,313 | $ | (4,595 | ) | $ | 1,410 | ||||||||||||
Long-term assets | 4,936 | 240 | 2 | 22,708 | 32,152 | (28,123 | ) | 31,915 | |||||||||||||||||||
Current liabilities | 45 | 6 | 26 | 4,232 | 2,455 | (4,593 | ) | 2,171 | |||||||||||||||||||
Long-term liabilities | — | — | 1,984 | 139 | 13,500 | (643 | ) | 14,980 | |||||||||||||||||||
Participating non-controlling interests – in operating subsidiaries | — | — | — | — | 7,813 | — | 7,813 | ||||||||||||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | — | — | — | 2,816 | — | — | 2,816 | ||||||||||||||||||||
Preferred equity | — | 571 | — | — | — | — | 571 | ||||||||||||||||||||
Preferred limited partners' equity | 1,028 | — | — | 1,039 | — | (1,039 | ) | 1,028 | |||||||||||||||||||
As at December 31, 2019 | |||||||||||||||||||||||||||
Current assets | $ | 32 | $ | 408 | $ | 1,832 | $ | 133 | $ | 3,230 | $ | (4,161 | ) | $ | 1,474 | ||||||||||||
Long-term assets | 5,428 | 251 | 2 | 25,068 | 34,500 | (31,032 | ) | 34,217 | |||||||||||||||||||
Current liabilities | 40 | 7 | 24 | 3,918 | 1,852 | (4,163 | ) | 1,678 | |||||||||||||||||||
Long-term liabilities | — | — | 1,801 | 300 | 14,440 | (659 | ) | 15,882 | |||||||||||||||||||
Participating non-controlling interests – in operating subsidiaries | — | — | — | — | 8,742 | — | 8,742 | ||||||||||||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | — | — | — | 3,315 | — | — | 3,315 | ||||||||||||||||||||
Preferred equity | — | 597 | — | — | — | — | 597 | ||||||||||||||||||||
Preferred limited partners' equity | 833 | — | — | 844 | — | (844 | ) | 833 | |||||||||||||||||||
(1) | Includes investments in subsidiaries under the equity method. |
(2) | Includes BRELP, BRP Bermuda Holdings I Limited, Brookfield BRP Holdings (Canada) Inc., Brookfield BRP Europe Holdings Limited and Brookfield Renewable Investments Limited, together the "Holding Entities". |
(3) | Includes subsidiaries of Brookfield Renewable, other than BRP Equity, Finco and the Holding Entities. |
(4) | Includes elimination of intercompany transactions and balances necessary to present Brookfield Renewable on a consolidated basis. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 30 | ||
(MILLIONS) | Brookfield Renewable(1) | BRP Equity | Finco | Holding Entities(1)(2) | Other Subsidiaries(1)(3) | Consolidating adjustments(4) | Brookfield Renewable consolidated | ||||||||||||||||||||
Three months ended June 30, 2020 | |||||||||||||||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | — | $ | 651 | $ | — | $ | 651 | |||||||||||||
Net income (loss) | (11 | ) | — | 1 | 28 | 358 | (365 | ) | 11 | ||||||||||||||||||
Three months ended June 30, 2019 | |||||||||||||||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | 1 | $ | 786 | $ | — | $ | 787 | |||||||||||||
Net income (loss) | 21 | — | — | 44 | 414 | (370 | ) | 109 | |||||||||||||||||||
Six months ended June 30, 2020 | |||||||||||||||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,443 | $ | — | $ | 1,443 | |||||||||||||
Net income (loss) | 11 | — | 1 | (35 | ) | 690 | (536 | ) | 131 | ||||||||||||||||||
Six months ended June 30, 2019 | |||||||||||||||||||||||||||
Revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,612 | $ | — | $ | 1,612 | |||||||||||||
Net income (loss) | 56 | — | 2 | 55 | 746 | (597 | ) | 262 | |||||||||||||||||||
(1) | Includes investments in subsidiaries under the equity method. |
(2) | Includes the Holding Entities. |
(3) | Includes subsidiaries of Brookfield Renewable, other than BRP Equity, Finco, and the Holding Entities. |
(4) | Includes elimination of intercompany transactions and balances necessary to present Brookfield Renewable on a consolidated basis. |
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 31 | ||
Brookfield Renewable Partners L.P. | Q2 2020 Interim Consolidated Financial Statements and Notes | June 30, 2020 |
Page 32 | ||
GENERAL INFORMATION | ||
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. Sachin Shah Chief Executive Officer Wyatt Hartley 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 Nancy Dorn David Mann Lou Maroun Patricia Zuccotti Stephen Westwell 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: BEP.PR.K (Preferred LP Units - Series 11) TSX: BEP.PR.M (Preferred LP Units - Series 13) TSX: BEP.PR.O (Preferred LP Units - Series 15) NYSE: BEP.PR.A (Preferred LP Units - Series 17) 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 https://bep.brookfield.com for more information. The 2019 Annual Report and Form 20-F are also available online. For detailed and up-to-date news and information, please visit the News Release section. 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) 369-2616 or enquiries@brookfieldrenewable.com | |


Management’s Discussion and Analysis |
For the three and six months ended June 30, 2020 |
Part 1 – Q2 2020 Highlights | Part 5 – Liquidity and Capital Resources | |||
Capitalization and available liquidity | ||||
Part 2 – Financial Performance Review on Consolidated Information | Borrowings | |||
Consolidated statements of cash flows | ||||
Shares and units outstanding | ||||
Part 3 – Additional Consolidated Financial Information | Dividends and distributions | |||
Summary consolidated statements of financial position | Contractual obligations | |||
Related party transactions | Off-statement of financial position arrangements | |||
Equity | ||||
Part 6 – Selected Quarterly Information | ||||
Part 4 – Financial Performance Review on Proportionate Information | Summary of historical quarterly results | |||
Proportionate results for the three months ended June 30 | Part 7 – Critical Estimates, Accounting Policies and Internal Controls | |||
Reconciliation of non-IFRS measures | ||||
Contract profile | Part 8 – Presentation to Stakeholders and Performance Measurement | |||
Part 9 – Cautionary Statements | ||||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 2 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Operational information | |||||||||||||||
Capacity (MW) | 19,317 | 17,482 | 19,317 | 17,482 | |||||||||||
Total generation (GWh) | |||||||||||||||
Long-term average generation | 15,527 | 14,252 | 29,678 | 27,745 | |||||||||||
Actual generation | 13,264 | 14,881 | 27,528 | 29,006 | |||||||||||
Proportionate generation (GWh) | |||||||||||||||
Long-term average generation | 7,309 | 7,109 | 14,026 | 13,807 | |||||||||||
Actual generation | 6,552 | 7,602 | 13,716 | 14,848 | |||||||||||
Average revenue ($ per MWh) | 75 | 73 | 76 | 74 | |||||||||||
Selected financial information(1) | |||||||||||||||
Net income (loss) attributable to Unitholders | $ | (44 | ) | $ | 17 | $ | (26 | ) | $ | 60 | |||||
Basic income (loss) per LP Unit | (0.14 | ) | 0.05 | (0.08 | ) | 0.19 | |||||||||
Consolidated Adjusted EBITDA(2) | 517 | 630 | 1,135 | 1,282 | |||||||||||
Proportionate Adjusted EBITDA(2) | 396 | 400 | 787 | 795 | |||||||||||
Funds From Operations(2) | 232 | 230 | 449 | 457 | |||||||||||
Funds From Operations per Unit(1)(2) | 0.75 | 0.74 | 1.44 | 1.47 | |||||||||||
Distribution per LP Unit | 0.54 | 0.52 | 1.09 | 1.03 | |||||||||||
(1) | For the three and six months ended June 30, 2020, weighted average LP Units, Redeemable/Exchangeable partnership units and GP interest totaled 311.3 million (2019: 311.2 million and 311.1 million, respectively). |
(2) | Non-IFRS measures. For reconciliations to the most directly comparable IFRS measure, See “Part 4 – Financial Performance Review on Proportionate Information – Reconciliation of non-IFRS measures” and “Part 9 – Cautionary Statements”. |
(MILLIONS, EXCEPT AS NOTED) | June 30, 2020 | December 31, 2019 | ||||
Liquidity and Capital Resources | ||||||
Available liquidity(1) | $ | $3,358 | $ | 2,695 | ||
Debt to capitalization – Corporate | 19 | % | 16 | % | ||
Debt to capitalization – Consolidated | 35 | % | 32 | % | ||
Borrowings non-recourse to Brookfield Renewable on a proportionate basis | 77 | % | 77 | % | ||
Floating rate debt exposure on a proportionate basis(2) | 5 | % | 5 | % | ||
Medium term notes | ||||||
Average debt term to maturity | 10 years | 10 years | ||||
Average interest rate | 4.0 | % | 4.1 | % | ||
Non-recourse borrowings on a proportionate basis | ||||||
Average debt term to maturity | 10 years | 10 years | ||||
Average interest rate | 5.2 | % | 5.1 | % | ||
(1) | Available liquidity is adjusted for the acquisition of a 38% interest in TerraForm Power, Inc. completed on July 31, 2020. |
(2) | Excludes 5% (2019: 7%) floating rate debt exposure of certain foreign regions outside of North America and Europe due to the high cost of hedging associated with those regions. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 3 | ||
• | Higher margins due to realization of margin enhancing initiatives across our business; |
• | Relatively higher realized prices in Colombia, Brazil and Canada on the back of inflation escalation and our re-contracting and commercial initiatives; |
• | Contributions from growth through both acquisitions and development activities; and |
• | Offset by lower generation, primarily at our hydroelectric facilities in the northeast United States and Colombia (14% below long-term average and 23% lower than prior year generation on a same-store basis) |
• | In Colombia, we secured eight inflation-indexed contracts for 288 GWh/year, including individual contracts with up to seven years in duration |
• | In Brazil, we entered into nine new contracts to deliver 144 GWh/year, including individual contracts with up to five years in duration |
• | Liquidity position remains robust, with close to $3.4 billion of total available liquidity, no material maturities over the next five years and a strong investment grade balance sheet (BBB+) |
• | Capitalized on the low interest rate environment and sourced liquidity from diverse funding levers |
◦ | Secured over $1.1 billion of investment-grade non-recourse financings across our diverse portfolio |
◦ | Completed the issuance of approximately C$350 million of ten-year corporate green bonds at approximately 3.5% |
• | So far this year, we generated close to $500 million of proceeds ($85 million net to BEP) from capital recycling activities |
• | Continued to advance the construction of 2,400 MW of hydroelectric, wind, pumped storage, solar PV and rooftop solar development projects. These projects are expected to be commissioned between 2020 and 2023 and to generate annualized Funds From Operations net to Brookfield Renewable of approximately $53 million. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 4 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenues | $ | 651 | $ | 787 | $ | 1,443 | $ | 1,612 | |||||||
Direct operating costs | (248 | ) | (252 | ) | (509 | ) | (506 | ) | |||||||
Management service costs | (36 | ) | (23 | ) | (67 | ) | (44 | ) | |||||||
Interest expense | (154 | ) | (178 | ) | (316 | ) | (351 | ) | |||||||
Share of (loss) earnings from equity-accounted investments | (15 | ) | — | (31 | ) | 32 | |||||||||
Foreign exchange and unrealized financial instrument (loss) gain | (14 | ) | (12 | ) | 6 | (30 | ) | ||||||||
Depreciation | (192 | ) | (200 | ) | (398 | ) | (400 | ) | |||||||
Income tax expense | 13 | (29 | ) | (5 | ) | (73 | ) | ||||||||
Net (loss) income attributable to Unitholders | $ | (44 | ) | $ | 17 | $ | (26 | ) | $ | 60 | |||||
Average FX rates to USD | |||||||||||||||
C$ | 1.39 | 1.34 | 1.36 | 1.33 | |||||||||||
€ | 0.91 | 0.89 | 0.91 | 0.89 | |||||||||||
R$ | 5.39 | 3.92 | 4.92 | 3.84 | |||||||||||
£ | 0.81 | 0.78 | 0.79 | 0.77 | |||||||||||
COP | 3,846 | 3,240 | 3,689 | 3,188 | |||||||||||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 5 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 6 | ||
(MILLIONS) | June 30, 2020 | December 31, 2019 | |||||
Assets held for sale | $ | 170 | $ | 352 | |||
Current assets | 1,410 | 1,474 | |||||
Equity-accounted investments | 1,779 | 1,889 | |||||
Property, plant and equipment | 28,527 | 30,714 | |||||
Total assets | 33,325 | 35,691 | |||||
Liabilities directly associated with assets held for sale | 94 | 137 | |||||
Corporate borrowings | 2,118 | 2,100 | |||||
Non-recourse borrowings | 8,762 | 8,904 | |||||
Deferred income tax liabilities | 4,237 | 4,537 | |||||
Total liabilities and equity | 33,325 | 35,691 | |||||
FX rates to USD | |||||||
C$ | 1.36 | 1.30 | |||||
€ | 0.89 | 0.89 | |||||
R$ | 5.48 | 4.03 | |||||
£ | 0.81 | 0.75 | |||||
COP | 3,759 | 3,277 | |||||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 7 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Revenues | |||||||||||||||
Power purchase and revenue agreements | $ | 84 | $ | 209 | $ | 180 | $ | 368 | |||||||
Wind levelization agreement | — | — | — | 1 | |||||||||||
$ | 84 | $ | 209 | $ | 180 | $ | 369 | ||||||||
Direct operating costs | |||||||||||||||
Energy purchases | $ | — | $ | (2 | ) | $ | — | $ | (5 | ) | |||||
Energy marketing fee | (2 | ) | (6 | ) | (2 | ) | (12 | ) | |||||||
Insurance services(1) | (6 | ) | (7 | ) | (12 | ) | (14 | ) | |||||||
$ | (8 | ) | $ | (15 | ) | $ | (14 | ) | $ | (31 | ) | ||||
Interest expense | |||||||||||||||
Borrowings | $ | — | $ | — | $ | — | $ | (3 | ) | ||||||
Contract balance accretion | (4 | ) | (3 | ) | (8 | ) | (5 | ) | |||||||
$ | (4 | ) | $ | (3 | ) | $ | (8 | ) | $ | (8 | ) | ||||
Management service costs | $ | (36 | ) | $ | (23 | ) | $ | (67 | ) | $ | (44 | ) | |||
(1) | Insurance services are paid to a subsidiary of Brookfield Asset Management that brokers external insurance providers on behalf of Brookfield Renewable. The fees paid to the subsidiary of Brookfield Asset Management for the three and six months ended June 30, 2020 were less than $1 million (2019: less than $1 million).. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 8 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 9 | ||
(GWh) | (MILLIONS) | |||||||||||||||||||||||||||||||||||||||||||||||
Actual Generation | LTA Generation | Revenues | Adjusted EBITDA | Funds From Operations | Net Income (Loss) | |||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||
Hydroelectric | ||||||||||||||||||||||||||||||||||||||||||||||||
North America | 3,476 | 4,134 | 3,580 | 3,583 | $ | 217 | $ | 275 | $ | 173 | $ | 211 | $ | 145 | $ | 168 | $ | 10 | $ | 79 | ||||||||||||||||||||||||||||
Brazil | 924 | 1,066 | 998 | 998 | 39 | 58 | 35 | 42 | 29 | 33 | 9 | 16 | ||||||||||||||||||||||||||||||||||||
Colombia | 532 | 861 | 870 | 869 | 45 | 56 | 25 | 35 | 19 | 25 | 11 | 17 | ||||||||||||||||||||||||||||||||||||
4,932 | 6,061 | 5,448 | 5,450 | 301 | 389 | 233 | 288 | 193 | 226 | 30 | 112 | |||||||||||||||||||||||||||||||||||||
Wind | ||||||||||||||||||||||||||||||||||||||||||||||||
North America | 765 | 761 | 938 | 949 | 56 | 58 | 45 | 40 | 29 | 23 | (11 | ) | (22 | ) | ||||||||||||||||||||||||||||||||||
Europe | 140 | 204 | 175 | 223 | 15 | 22 | 13 | 15 | 10 | 11 | (9 | ) | (11 | ) | ||||||||||||||||||||||||||||||||||
Brazil | 142 | 147 | 168 | 141 | 7 | 9 | 6 | 6 | 5 | 4 | — | 4 | ||||||||||||||||||||||||||||||||||||
Asia | 110 | 52 | 118 | 51 | 7 | 3 | 6 | 2 | 4 | 1 | 2 | 2 | ||||||||||||||||||||||||||||||||||||
1,157 | 1,164 | 1,399 | 1,364 | 85 | 92 | 70 | 63 | 48 | 39 | (18 | ) | (27 | ) | |||||||||||||||||||||||||||||||||||
Solar | 376 | 287 | 462 | 295 | 61 | 51 | 59 | 42 | 37 | 27 | (6 | ) | 4 | |||||||||||||||||||||||||||||||||||
Storage & Other | 87 | 90 | — | — | 19 | 21 | 12 | 10 | 8 | 7 | (1 | ) | 1 | |||||||||||||||||||||||||||||||||||
Corporate | — | — | — | — | — | — | 22 | (3 | ) | (54 | ) | (69 | ) | (49 | ) | (73 | ) | |||||||||||||||||||||||||||||||
Total | 6,552 | 7,602 | 7,309 | 7,109 | $ | 466 | $ | 553 | $ | 396 | $ | 400 | $ | 232 | $ | 230 | $ | (44 | ) | $ | 17 | |||||||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Management's Discussion and Analysis | June 30, 2020 |
Page 10 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Generation (GWh) – LTA | 5,448 | 5,450 | |||||
Generation (GWh) – actual | 4,932 | 6,061 | |||||
Revenue | $ | 301 | $ | 389 | |||
Other income | 31 | 10 | |||||
Direct operating costs | (99 | ) | (111) | ||||
Adjusted EBITDA | 233 | 288 | |||||
Interest expense | (40 | ) | (53 | ) | |||
Current income taxes | — | (9 | ) | ||||
Funds From Operations | $ | 193 | $ | 226 | |||
Depreciation | (80 | ) | (83 | ) | |||
Deferred taxes and other | (83 | ) | (31 | ) | |||
Net income | $ | 30 | $ | 112 | |||
Actual Generation (GWh) | Average revenue per MWh(1) | Adjusted EBITDA | Funds From Operations | Net Income | |||||||||||||||||||||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||
North America | |||||||||||||||||||||||||||||||||||||
United States | 2,612 | 3,223 | $ | 61 | $ | 64 | $ | 109 | $ | 147 | $ | 91 | $ | 117 | $ | (7 | ) | $ | 51 | ||||||||||||||||||
Canada | 864 | 911 | 79 | 76 | 64 | 64 | 54 | 51 | 17 | 28 | |||||||||||||||||||||||||||
3,476 | 4,134 | 66 | 66 | 173 | 211 | 145 | 168 | 10 | 79 | ||||||||||||||||||||||||||||
Brazil | 924 | 1,066 | 42 | 54 | 35 | 42 | 29 | 33 | 9 | 16 | |||||||||||||||||||||||||||
Colombia | 532 | 861 | 93 | 65 | 25 | 35 | 19 | 25 | 11 | 17 | |||||||||||||||||||||||||||
Total | 4,932 | 6,061 | $ | 64 | $ | 64 | $ | 233 | $ | 288 | $ | 193 | $ | 226 | $ | 30 | $ | 112 | |||||||||||||||||||
(1) | Includes realized foreign exchange hedge gains of approximately $15 million included in other income. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 11 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Generation (GWh) – LTA | 1,399 | 1,364 | |||||
Generation (GWh) – actual | 1,157 | 1,164 | |||||
Revenue | $ | 85 | $ | 92 | |||
Other income | 8 | 1 | |||||
Direct operating costs | (23 | ) | (30 | ) | |||
Adjusted EBITDA | 70 | 63 | |||||
Interest expense | (21 | ) | (23 | ) | |||
Current income taxes | (1 | ) | (1 | ) | |||
Funds From Operations | 48 | 39 | |||||
Depreciation | (52 | ) | (58 | ) | |||
Deferred taxes and other | (14 | ) | (8 | ) | |||
Net (loss) income | $ | (18 | ) | $ | (27 | ) | |
Actual Generation (GWh) | Average revenue per MWh(1) | Adjusted EBITDA | Funds From Operations | Net Income (Loss) | |||||||||||||||||||||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||
North America | |||||||||||||||||||||||||||||||||||||
United States | 518 | 518 | $ | 68 | $ | 69 | $ | 25 | $ | 23 | $ | 15 | $ | 12 | $ | (8 | ) | $ | (17 | ) | |||||||||||||||||
Canada | 247 | 243 | 93 | 89 | 20 | 17 | 14 | 11 | (3 | ) | (5 | ) | |||||||||||||||||||||||||
765 | 761 | 76 | 75 | 45 | 40 | 29 | 23 | (11 | ) | (22 | ) | ||||||||||||||||||||||||||
Europe | 140 | 204 | 115 | 108 | 13 | 15 | 10 | 11 | (9 | ) | (11 | ) | |||||||||||||||||||||||||
Brazil | 142 | 147 | 49 | 60 | 6 | 6 | 5 | 4 | — | 4 | |||||||||||||||||||||||||||
Asia | 110 | 52 | 69 | 60 | 6 | 2 | 4 | 1 | 2 | 2 | |||||||||||||||||||||||||||
Total | 1,157 | 1,164 | $ | 77 | $ | 80 | $ | 70 | $ | 63 | $ | 48 | $ | 39 | $ | (18 | ) | $ | (27 | ) | |||||||||||||||||
(1) | Includes realized foreign exchange hedge gains of approximately $4 million included in other income. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 12 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Generation (GWh) – LTA | 462 | 295 | |||||
Generation (GWh) – actual | 376 | 287 | |||||
Revenue | $ | 61 | $ | 51 | |||
Other income | 11 | 1 | |||||
Direct operating costs | (13 | ) | (10 | ) | |||
Adjusted EBITDA | 59 | 42 | |||||
Interest expense | (20 | ) | (15 | ) | |||
Current income taxes | (2 | ) | — | ||||
Funds From Operations | $ | 37 | $ | 27 | |||
Depreciation | (20 | ) | (15 | ) | |||
Deferred taxes and other | (23 | ) | (8 | ) | |||
Net (loss) income | $ | (6 | ) | $ | 4 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 13 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Generation (GWh) – actual | 87 | 90 | |||||
Revenue | $ | 19 | $ | 21 | |||
Other income | 1 | — | |||||
Direct operating costs | (8 | ) | (11 | ) | |||
Adjusted EBITDA | 12 | 10 | |||||
Interest expense | (3 | ) | (3 | ) | |||
Other | (1 | ) | — | ||||
Funds From Operations | $ | 8 | $ | 7 | |||
Depreciation | (5 | ) | (6 | ) | |||
Deferred taxes and other | (4 | ) | — | ||||
Net income | $ | (1 | ) | $ | 1 | ||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | |||||
Other income | $ | 28 | $ | 2 | |||
Direct operating costs | (6 | ) | (5 | ) | |||
Adjusted EBITDA | 22 | (3 | ) | ||||
Management service costs | (36 | ) | (23 | ) | |||
Interest expense | (20 | ) | (25 | ) | |||
Distributions on Preferred LP Units and Shares | (20 | ) | (18 | ) | |||
Funds From Operations | $ | (54 | ) | $ | (69 | ) | |
Deferred taxes and other | 5 | (4 | ) | ||||
Net loss | $ | (49 | ) | $ | (73 | ) | |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 14 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non-controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 217 | 39 | 45 | 56 | 15 | 7 | 7 | 61 | 19 | — | 466 | (104 | ) | 289 | 651 | ||||||||||||||||||||||||||
Other income | 19 | 6 | 6 | 2 | 3 | 1 | 2 | 11 | 1 | 28 | 79 | (7 | ) | (49 | ) | 23 | |||||||||||||||||||||||||
Direct operating costs | (63 | ) | (10 | ) | (26 | ) | (13 | ) | (5 | ) | (2 | ) | (3 | ) | (13 | ) | (8 | ) | (6 | ) | (149 | ) | 25 | (124 | ) | (248 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 86 | 5 | 91 | |||||||||||||||||||||||||||
Adjusted EBITDA | 173 | 35 | 25 | 45 | 13 | 6 | 6 | 59 | 12 | 22 | 396 | — | 121 | ||||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (36 | ) | (36 | ) | — | — | (36 | ) | ||||||||||||||||||||||||
Interest expense | (29 | ) | (4 | ) | (7 | ) | (15 | ) | (3 | ) | (1 | ) | (2 | ) | (20 | ) | (3 | ) | (20 | ) | (104 | ) | 30 | (80 | ) | (154 | ) | ||||||||||||||
Current income taxes | 1 | (2 | ) | 1 | (1 | ) | — | — | — | (2 | ) | (1 | ) | — | (4 | ) | 3 | 4 | 3 | ||||||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (14 | ) | (14 | ) | — | — | (14 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (6 | ) | (6 | ) | — | — | (6 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (33 | ) | (5 | ) | (38 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (40 | ) | (40 | ) | |||||||||||||||||||||||||
Funds From Operations | 145 | 29 | 19 | 29 | 10 | 5 | 4 | 37 | 8 | (54 | ) | 232 | — | — | |||||||||||||||||||||||||||
Depreciation | (59 | ) | (16 | ) | (5 | ) | (37 | ) | (10 | ) | (3 | ) | (2 | ) | (20 | ) | (5 | ) | (1 | ) | (158 | ) | 43 | (77 | ) | (192 | ) | ||||||||||||||
Foreign exchange and unrealized financial instruments gain (loss) | (32 | ) | — | (6 | ) | (3 | ) | (8 | ) | — | — | (7 | ) | (5 | ) | 10 | (51 | ) | 15 | 22 | (14 | ) | |||||||||||||||||||
Deferred income tax recovery (expense) | (2 | ) | — | (2 | ) | — | — | — | 1 | (1 | ) | — | 4 | — | 2 | 8 | 10 | ||||||||||||||||||||||||
Other | (42 | ) | (4 | ) | 5 | — | (1 | ) | (2 | ) | (1 | ) | (15 | ) | 1 | (8 | ) | (67 | ) | 10 | 40 | (17 | ) | ||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (70 | ) | 2 | (68 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 5 | 5 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 10 | 9 | 11 | (11 | ) | (9 | ) | — | 2 | (6 | ) | (1 | ) | (49 | ) | (44 | ) | — | — | (44 | ) | ||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $15 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $35 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net loss attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Management's Discussion and Analysis | June 30, 2020 |
Page 15 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage & Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 275 | 58 | 56 | 58 | 22 | 9 | 3 | 51 | 21 | — | 553 | (98 | ) | 332 | 787 | ||||||||||||||||||||||||||
Other income | 8 | 2 | — | — | 1 | — | — | 1 | — | 2 | 14 | (2 | ) | 5 | 17 | ||||||||||||||||||||||||||
Direct operating costs | (72 | ) | (18 | ) | (21 | ) | (18 | ) | (8 | ) | (3 | ) | (1 | ) | (10 | ) | (11 | ) | (5 | ) | (167 | ) | 27 | (112 | ) | (252 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 73 | 5 | 78 | |||||||||||||||||||||||||||
Adjusted EBITDA | 211 | 42 | 35 | 40 | 15 | 6 | 2 | 42 | 10 | (3 | ) | 400 | — | 230 | |||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (23 | ) | (23 | ) | — | — | (23 | ) | ||||||||||||||||||||||||
Interest expense | (39 | ) | (6 | ) | (8 | ) | (16 | ) | (4 | ) | (2 | ) | (1 | ) | (15 | ) | (3 | ) | (25 | ) | (119 | ) | 26 | (85 | ) | (178 | ) | ||||||||||||||
Current income taxes | (4 | ) | (3 | ) | (2 | ) | (1 | ) | — | — | — | — | — | — | (10 | ) | — | (5 | ) | (15 | ) | ||||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (11 | ) | (11 | ) | — | — | (11 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (7 | ) | (7 | ) | — | — | (7 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (26 | ) | (5 | ) | (31 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (135 | ) | (135 | ) | |||||||||||||||||||||||||
Funds From Operations | 168 | 33 | 25 | 23 | 11 | 4 | 1 | 27 | 7 | (69 | ) | 230 | — | — | |||||||||||||||||||||||||||
Depreciation | (56 | ) | (22 | ) | (5 | ) | (39 | ) | (13 | ) | (5 | ) | (1 | ) | (15 | ) | (6 | ) | (1 | ) | (163 | ) | 36 | (73 | ) | (200 | ) | ||||||||||||||
Foreign exchange and unrealized financial instruments gain (loss) | 1 | 4 | (1 | ) | (1 | ) | (8 | ) | — | — | 4 | — | (12 | ) | (13 | ) | 4 | (3 | ) | (12 | ) | ||||||||||||||||||||
Deferred income tax recovery (expense) | (23 | ) | 1 | (2 | ) | 1 | 1 | — | — | — | — | 12 | (10 | ) | (1 | ) | (3 | ) | (14 | ) | |||||||||||||||||||||
Other | (11 | ) | — | — | (6 | ) | (2 | ) | 5 | 2 | (12 | ) | — | (3 | ) | (27 | ) | 8 | 18 | (1 | ) | ||||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (47 | ) | — | (47 | ) | |||||||||||||||||||||||||
Net loss attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 61 | 61 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 79 | 16 | 17 | (22 | ) | (11 | ) | 4 | 2 | 4 | 1 | (73 | ) | 17 | — | — | 17 | ||||||||||||||||||||||||
(1) | Share of earnings from equity-accounted investments of nil is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests – in operating subsidiaries of $74 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net loss attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Management's Discussion and Analysis | June 30, 2020 |
Page 16 | ||
Per unit | |||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net income attributable to: | |||||||||||||||
Limited partners' equity | $ | (25 | ) | $ | 9 | $ | (0.14 | ) | $ | 0.05 | |||||
General partnership interest in a holding subsidiary held by Brookfield | — | 1 | — | — | |||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | (19 | ) | 7 | — | — | ||||||||||
Net income attributable to Unitholders | $ | (44 | ) | $ | 17 | $ | (0.14 | ) | $ | 0.05 | |||||
Adjusted for proportionate share of: | |||||||||||||||
Depreciation | 158 | 164 | 0.51 | 0.54 | |||||||||||
Foreign exchange and unrealized financial instruments loss | 51 | 13 | 0.16 | 0.04 | |||||||||||
Deferred income tax expense | — | 10 | — | 0.03 | |||||||||||
Other | 67 | 26 | 0.22 | 0.08 | |||||||||||
Funds From Operations | $ | 232 | $ | 230 | $ | 0.75 | $ | 0.74 | |||||||
Distributions attributable to: | |||||||||||||||
Preferred limited partners' equity | 14 | 11 | |||||||||||||
Preferred equity | 6 | 7 | |||||||||||||
Current income taxes | 4 | 10 | |||||||||||||
Interest expense | 104 | 119 | |||||||||||||
Management service costs | 36 | 23 | |||||||||||||
Proportionate Adjusted EBITDA | 396 | 400 | |||||||||||||
Attributable to non-controlling interests | 121 | 230 | |||||||||||||
Consolidated Adjusted EBITDA | $ | 517 | $ | 630 | |||||||||||
Weighted average Units outstanding(1) | 311.3 | 311.2 | |||||||||||||
(1) | Includes GP interest, Redeemable/Exchangeable partnership units, and LP Units. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 17 | ||
(GWh, except as noted) | Balance of 2020 | 2021 | 2022 | 2023 | 2024 | ||||||||||||||
Hydroelectric | |||||||||||||||||||
North America | |||||||||||||||||||
United States(1) | 3,423 | 7,411 | 4,636 | 4,500 | 4,500 | ||||||||||||||
Canada(1) | 1,239 | 2,144 | 2,097 | 2,020 | 2,007 | ||||||||||||||
4,662 | 9,555 | 6,733 | 6,520 | 6,507 | |||||||||||||||
Wind(2) | |||||||||||||||||||
North America | |||||||||||||||||||
United States | 1,951 | 3,885 | 3,876 | 3,848 | 3,350 | ||||||||||||||
Canada | 656 | 1,359 | 1,359 | 1,359 | 1,359 | ||||||||||||||
2,607 | 5,244 | 5,235 | 5,207 | 4,709 | |||||||||||||||
Europe | 605 | 1,299 | 1,299 | 1,289 | 1,229 | ||||||||||||||
Asia | 217 | 400 | 400 | 400 | 400 | ||||||||||||||
3,429 | 6,943 | 6,934 | 6,896 | 6,338 | |||||||||||||||
Solar(2) | 1,386 | 2,716 | 2,705 | 2,701 | 2,690 | ||||||||||||||
Contracted on a proportionate basis | 9,477 | 19,214 | 16,372 | 16,117 | 15,535 | ||||||||||||||
Uncontracted on a proportionate basis | 977 | 3,576 | 6,418 | 6,673 | 7,255 | ||||||||||||||
10,454 | 22,790 | 22,790 | 22,790 | 22,790 | |||||||||||||||
Contracted generation as a % of total generation on a proportionate basis | 91 | % | 84 | % | 72 | % | 71 | % | 68 | % | |||||||||
Price per MWh – total generation on a proportionate basis | $ | 87 | $ | 87 | $ | 94 | $ | 96 | $ | 98 | |||||||||
(1) | Includes generation of 989 GWh for 2020, 2,198 GWh for 2021 and 136 GWh for 2022 secured under financial contracts. |
(2) | The proportionate generation of our wind and solar business includes the minority interest of TerraForm Power acquired in the merger completed in July 2020. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 18 | ||
Corporate | Consolidated | |||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | June 30, 2020 | December 31, 2019 | June 30, 2020 | December 31, 2019 | ||||||||||||
Corporate credit facility(1) | $ | — | $ | 299 | $ | — | $ | 299 | ||||||||
Debt | ||||||||||||||||
Commercial paper(1)(2) | 140 | — | — | 140 | — | |||||||||||
Medium term notes(3) | 1,989 | 1,808 | 1,989 | 1,808 | ||||||||||||
Non-recourse borrowings(4) | — | — | 8,811 | 8,964 | ||||||||||||
1,989 | 1,808 | 10,800 | 10,772 | |||||||||||||
Deferred income tax liabilities, net(5) | — | — | 4,112 | 4,421 | ||||||||||||
Equity | ||||||||||||||||
Non-controlling interest | — | — | 7,813 | 8,742 | ||||||||||||
Preferred equity | 571 | 597 | 571 | 597 | ||||||||||||
Preferred limited partners' equity | 1,028 | 833 | 1,028 | 833 | ||||||||||||
Unitholders equity | 6,762 | 7,959 | 6,762 | 7,959 | ||||||||||||
Total capitalization | $ | 10,350 | $ | 11,197 | $ | 31,086 | $ | 33,324 | ||||||||
Debt to total capitalization | 19 | % | 16 | % | 35 | % | 32 | % | ||||||||
(1) | Draws on corporate credit facilities and commercial paper issuances are excluded from the debt to total capitalization ratios as they are not a permanent source of capital. |
(2) | Our commercial paper program is supplemented by our $1.75 billion corporate credit facilities with a weighted average maturity of four years. |
(3) | Medium term notes are unsecured and guaranteed by Brookfield Renewable and excludes $5 million (2019: $7 million) of deferred financing fees, net of unamortized premiums. |
(4) | Consolidated non-recourse borrowings includes $117 million (2019: $142 million) borrowed under a subscription facility of a Brookfield sponsored private fund and excludes $49 million (2019: $60 million) of deferred financing fees, net of unamortized premiums. |
(5) | Deferred income tax liabilities less deferred income assets. |
(MILLIONS, EXCEPT AS NOTED) | Pro Forma(1) | June 30, 2020 | December 31, 2019 | ||||||||
Brookfield Renewable's share of cash and cash equivalents | $ | 291 | $ | 193 | $ | 143 | |||||
Investments in marketable securities | 229 | 229 | 95 | ||||||||
Corporate credit facilities | |||||||||||
Authorized credit facilities(2) | 2,150 | 2,150 | 2,150 | ||||||||
Draws on credit facilities | — | — | (299 | ) | |||||||
Authorized letter of credit facility | 400 | 400 | 400 | ||||||||
Issued letters of credit | (258 | ) | (258 | ) | (266 | ) | |||||
Available portion of corporate credit facilities | 2,292 | 2,292 | 1,985 | ||||||||
Available portion of subsidiary credit facilities on a proportionate basis | 546 | 446 | 472 | ||||||||
Available group-wide liquidity | $ | 3,358 | $ | 3,160 | $ | 2,695 | |||||
(1) | Adjusted for the acquisition of a 38% interest in TerraForm Power, Inc. completed on July 31, 2020. |
(2) | Amounts are guaranteed by Brookfield Renewable. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 19 | ||
June 30, 2020 | December 31, 2019 | ||||||||||||||||||
Weighted-average | Weighted-average | ||||||||||||||||||
(MILLIONS EXCEPT AS NOTED) | Interest rate (%) | Term (years) | Total | Interest rate (%) | Term (years) | Total | |||||||||||||
Corporate borrowings | |||||||||||||||||||
Medium term notes | 4.0 | % | 10 | $ | 1,989 | 4.1 | % | 10 | $ | 1,808 | |||||||||
Credit facilities | N/A | 4 | — | 2.9 | % | 5 | 299 | ||||||||||||
Commercial paper(1) | 0.6 | % | <1 | 140 | N/A | N/A | N/A | ||||||||||||
Proportionate subsidiary borrowings(2) | |||||||||||||||||||
Hydroelectric | 5.7 | % | 9 | 3,757 | 5.6 | % | 10 | 3,727 | |||||||||||
Wind | 4.6 | % | 10 | 1,771 | 4.5 | % | 10 | 1,742 | |||||||||||
Solar | 5.0 | % | 11 | 1,383 | 4.7 | % | 10 | 1,470 | |||||||||||
Storage & other | 5.4 | % | 4 | 223 | 5.5 | % | 5 | 235 | |||||||||||
5.2 | % | 10 | 7,134 | 5.1 | % | 10 | 7,174 | ||||||||||||
9,263 | 9,281 | ||||||||||||||||||
Proportionate deferred financing fees, net of unamortized premiums | (32 | ) | (46 | ) | |||||||||||||||
9,231 | 9,235 | ||||||||||||||||||
Equity-accounted borrowings | (2,306 | ) | (2,157 | ) | |||||||||||||||
Non-controlling interests | 3,961 | 3,926 | |||||||||||||||||
As per IFRS Statements | $ | 10,886 | $ | 11,004 | |||||||||||||||
(1) | Our commercial paper program is supplemented by our $1.75 billion corporate credit facilities. |
(2) | Excludes $9 million of proportionate debt associated with our portfolios that are classified as held for sale as at June 30, 2020 (2019: $11 million). |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 20 | ||
(MILLIONS) | Balance of 2020 | 2021 | 2022 | 2023 | 2024 | Thereafter | Total | |||||||||||||||||||||
Debt Principal repayments(1) | ||||||||||||||||||||||||||||
Medium term notes(2) | $ | — | $ | — | $ | 295 | $ | — | $ | — | $ | 1,694 | $ | 1,989 | ||||||||||||||
Non-recourse borrowings | ||||||||||||||||||||||||||||
Credit facilities | 7 | 6 | 32 | 71 | 13 | — | 129 | |||||||||||||||||||||
Hydroelectric | — | — | 207 | 377 | 79 | 2,094 | 2,757 | |||||||||||||||||||||
Wind | — | — | — | 87 | — | 347 | 434 | |||||||||||||||||||||
Solar | — | 148 | — | 122 | — | 333 | 603 | |||||||||||||||||||||
Storage & other | — | 57 | — | — | — | 152 | 209 | |||||||||||||||||||||
7 | 211 | 239 | 657 | 92 | 2,926 | 4,132 | ||||||||||||||||||||||
Amortizing debt principal repayments | ||||||||||||||||||||||||||||
Non-recourse borrowings | ||||||||||||||||||||||||||||
Hydroelectric | 14 | 37 | 49 | 36 | 43 | 748 | 927 | |||||||||||||||||||||
Wind | 52 | 105 | 117 | 109 | 115 | 704 | 1,202 | |||||||||||||||||||||
Solar | 29 | 56 | 58 | 59 | 63 | 594 | 859 | |||||||||||||||||||||
Storage & other | 1 | 3 | 2 | 3 | 4 | 1 | 14 | |||||||||||||||||||||
96 | 201 | 226 | 207 | 225 | 2,047 | 3,002 | ||||||||||||||||||||||
Total | $ | 103 | $ | 412 | $ | 760 | $ | 864 | $ | 317 | $ | 6,667 | $ | 9,123 | ||||||||||||||
(1) | Draws on corporate credit facilities and commercial paper issuances are excluded from the debt repayment schedule as they are not a permanent source of capital. |
(2) | Medium term notes are unsecured and guaranteed by Brookfield Renewable and excludes $5 million (2019: $7 million) of deferred financing fees, net of unamortized premiums. |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Cash flow provided by (used in): | |||||||||||||||
Operating activities | $ | 261 | $ | 368 | $ | 616 | $ | 739 | |||||||
Financing activities | (249 | ) | (221 | ) | (380 | ) | (509 | ) | |||||||
Investing activities | (72 | ) | 5 | (101 | ) | (74 | ) | ||||||||
Foreign exchange gain (loss) on cash | (1 | ) | 1 | (13 | ) | 1 | |||||||||
Increase (decrease) in cash and cash equivalents | $ | (61 | ) | $ | 153 | $ | 122 | $ | 157 | ||||||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 21 | ||
Three months ended June 30 | Six months ended June 30 | ||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Trade receivables and other current assets | $ | 49 | $ | 52 | $ | 47 | $ | 58 | |||||||
Accounts payable and accrued liabilities | (17 | ) | (36 | ) | (29 | ) | (41 | ) | |||||||
Other assets and liabilities | (19 | ) | 12 | (19 | ) | (15 | ) | ||||||||
$ | 13 | $ | 28 | $ | (1 | ) | $ | 2 | |||||||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 22 | ||
June 30, 2020 | December 31, 2019 | ||||
Class A Preference Shares(1) | 31,035,967 | 31,035,967 | |||
Preferred Units(2) | |||||
Balance, beginning of year | 44,885,496 | 37,885,496 | |||
Issuance | 8,000,000 | 7,000,000 | |||
Balance, end of period/year | 52,885,496 | 44,885,496 | |||
GP interest | 2,651,506 | 2,651,506 | |||
Redeemable/Exchangeable partnership units | 129,658,623 | 129,658,623 | |||
LP Units | |||||
Balance, beginning of year | 178,977,800 | 178,821,204 | |||
Distribution reinvestment plan | 69,636 | 176,596 | |||
Repurchase of LP Units for cancellation | — | (20,000 | ) | ||
Balance, end of period/year | 179,047,436 | 178,977,800 | |||
Total LP Units on a fully-exchanged basis(3) | 308,706,059 | 308,636,423 | |||
(1) | Class A Preference Shares are broken down by series as follows: 5,449,675 Series 1 Class A Preference Shares are outstanding; 4,510,389 Series 2 Class A Preference Shares are outstanding; 9,961,399 Series 3 Class A Preference Shares are outstanding; 4,114,504 Series 5 Class A Preference Shares are outstanding; and 7,000,000 Series 6 Class A Preference Shares are outstanding. |
(2) | Preferred Units are broken down by series and certain series are convertible on a one for one basis at the option of the holder as follows: 2,885,496 Series 5 Preferred Units are outstanding; 7,000,000 Series 7 Preferred Units are outstanding (convertible for Series 8 Preferred Units beginning on January 31, 2021); 8,000,000 Series 9 Preferred Units are outstanding (convertible for Series 10 Preferred Units beginning on July 31, 2021); 10,000,000 Series 11 Preferred Units are outstanding (convertible for Series 12 Preferred Units beginning on April 30, 2022); 10,000,000 Series 13 Preferred Units are outstanding (convertible for Series 14 Preferred Units beginning on April 30, 2023); 7,000,000 Series 15 Preferred Units are outstanding (convertible for Series 16 Preferred Units beginning on April 30, 2024); and 8,000,000 Series 17 Preferred Units are outstanding. |
(3) | The fully-exchanged amounts assume the exchange of all Redeemable/Exchangeable partnership units for LP Units. |
Three months ended June 30 | Six months ended June 30 | ||||||||||||||||||||||||||||||
Declared | Paid | Declared | Paid | ||||||||||||||||||||||||||||
(MILLIONS) | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||
Class A Preference Shares | $ | 6 | $ | 7 | $ | 6 | $ | 7 | $ | 13 | $ | 13 | $ | 13 | $ | 13 | |||||||||||||||
Class A Preferred LP Units | $ | 14 | $ | 11 | $ | 12 | $ | 11 | $ | 26 | $ | 21 | $ | 23 | $ | 20 | |||||||||||||||
Participating non-controlling interests – in operating subsidiaries | $ | 174 | $ | 262 | $ | 174 | $ | 262 | $ | 251 | $ | 396 | $ | 251 | $ | 396 | |||||||||||||||
GP interest and Incentive distributions | $ | 17 | $ | 13 | $ | 15 | $ | 14 | $ | 34 | $ | 28 | $ | 31 | $ | 27 | |||||||||||||||
Redeemable/Exchangeable partnership units | $ | 70 | $ | 67 | $ | 71 | $ | 67 | $ | 142 | $ | 135 | $ | 142 | $ | 134 | |||||||||||||||
LP Units | $ | 97 | $ | 92 | $ | 97 | $ | 90 | $ | 196 | $ | 185 | $ | 192 | $ | 181 | |||||||||||||||
• | Commitments – Water, land, and dam usage agreements, and agreements and conditions on committed acquisitions of operating portfolios and development projects; |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 23 | ||
• | Contingencies – Legal proceedings, arbitrations and actions arising in the normal course of business, and providing for letters of credit; and |
• | Guarantees – Nature of all the indemnification undertakings. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 24 | ||
2020 | 2019 | 2018 | ||||||||||||||||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | ||||||||||||||||||||||
Total Generation (GWh) – LTA | 15,527 | 14,151 | 13,850 | 12,332 | 14,252 | 13,493 | 13,485 | 12,113 | ||||||||||||||||||||||
Total Generation (GWh) – actual | 13,264 | 14,264 | 12,465 | 11,089 | 14,881 | 14,125 | 14,445 | 11,609 | ||||||||||||||||||||||
Proportionate Generation (GWh) – LTA | 7,309 | 6,717 | 6,561 | 5,821 | 7,109 | 6,698 | 6,602 | 5,956 | ||||||||||||||||||||||
Proportionate Generation (GWh) – actual | 6,552 | 7,164 | 5,977 | 5,213 | 7,602 | 7,246 | 7,052 | 5,552 | ||||||||||||||||||||||
Revenues | $ | 651 | $ | 792 | $ | 726 | $ | 642 | $ | 787 | $ | 825 | $ | 780 | $ | 674 | ||||||||||||||
Net income (loss) attributable to Unitholders | (44 | ) | 18 | (66 | ) | (53 | ) | 17 | 43 | 91 | (55 | ) | ||||||||||||||||||
Basic and diluted earnings (loss) per LP Unit | (0.14 | ) | 0.06 | 0.21 | (0.17 | ) | 0.05 | 0.14 | 0.29 | (0.18 | ) | |||||||||||||||||||
Consolidated Adjusted EBITDA | 517 | 618 | 550 | 507 | 630 | 652 | 604 | 494 | ||||||||||||||||||||||
Proportionate Adjusted EBITDA | 396 | 391 | 348 | 301 | 400 | 395 | 371 | 277 | ||||||||||||||||||||||
Funds From Operations | 232 | 217 | 171 | 133 | 230 | 227 | 206 | 105 | ||||||||||||||||||||||
Funds From Operations per Unit | 0.75 | 0.70 | 0.55 | 0.43 | 0.74 | 0.73 | 0.66 | 0.33 | ||||||||||||||||||||||
Distribution per LP Unit | 0.543 | 0.543 | 0.515 | 0.515 | 0.515 | 0.515 | 0.490 | 0.490 | ||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 25 | ||
(GWh) | (MILLIONS) | |||||||||||||||||||||||||||||||||||||||||||||||
Actual Generation | LTA Generation | Revenues | Adjusted EBITDA | Funds From Operations | Net Income (Loss) | |||||||||||||||||||||||||||||||||||||||||||
2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | 2020 | 2019 | |||||||||||||||||||||||||||||||||||||
Hydroelectric | ||||||||||||||||||||||||||||||||||||||||||||||||
North America | 7,198 | 7,983 | 6,813 | 6,883 | $ | 482 | $ | 539 | $ | 371 | $ | 406 | $ | 301 | $ | 320 | $ | 86 | $ | 146 | ||||||||||||||||||||||||||||
Brazil | 2,151 | 2,156 | 1,986 | 1,978 | 100 | 123 | 82 | 91 | 70 | 73 | 34 | 33 | ||||||||||||||||||||||||||||||||||||
Colombia | 1,241 | 1,626 | 1,668 | 1,667 | 105 | 118 | 61 | 73 | 44 | 51 | 34 | 37 | ||||||||||||||||||||||||||||||||||||
10,590 | 11,765 | 10,467 | 10,528 | 687 | 780 | 514 | 570 | 415 | 444 | 154 | 216 | |||||||||||||||||||||||||||||||||||||
Wind | ||||||||||||||||||||||||||||||||||||||||||||||||
North America | 1,596 | 1,611 | 1,882 | 1,909 | 116 | 121 | 93 | 88 | 58 | 52 | (27 | ) | (18 | ) | ||||||||||||||||||||||||||||||||||
Europe | 360 | 478 | 428 | 531 | 37 | 50 | 26 | 35 | 21 | 28 | (12 | ) | — | |||||||||||||||||||||||||||||||||||
Brazil | 212 | 253 | 294 | 260 | 11 | 16 | 9 | 11 | 6 | 6 | (3 | ) | 1 | |||||||||||||||||||||||||||||||||||
Asia | 200 | 91 | 218 | 89 | 13 | 5 | 11 | 3 | 7 | 2 | 4 | 1 | ||||||||||||||||||||||||||||||||||||
2,368 | 2,433 | 2,822 | 2,789 | 177 | 192 | 139 | 137 | 92 | 88 | (38 | ) | (16 | ) | |||||||||||||||||||||||||||||||||||
Solar | 616 | 486 | 737 | 490 | 110 | 89 | 95 | 74 | 55 | 45 | (20 | ) | 13 | |||||||||||||||||||||||||||||||||||
Storage & Other | 142 | 164 | — | — | 37 | 45 | 20 | 21 | 14 | 14 | — | 1 | ||||||||||||||||||||||||||||||||||||
Corporate | — | — | — | — | — | — | 19 | (7 | ) | (127 | ) | (134 | ) | (122 | ) | (154 | ) | |||||||||||||||||||||||||||||||
Total | 13,716 | 14,848 | 14,026 | 13,807 | $ | 1,011 | $ | 1,106 | $ | 787 | $ | 795 | $ | 449 | $ | 457 | $ | (26 | ) | $ | 60 | |||||||||||||||||||||||||||
Brookfield Renewable Partners L.P. | Management's Discussion and Analysis | June 30, 2020 |
Page 26 | ||
Attributable to Unitholders | Contribution from equity-accounted investments | Attributable to non-controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage and Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 482 | 100 | 105 | 116 | 37 | 11 | 13 | 110 | 37 | — | 1,011 | (199 | ) | 631 | 1,443 | ||||||||||||||||||||||||||
Other income | 21 | 9 | 8 | 4 | 3 | 1 | 2 | 12 | 1 | 30 | 91 | (9 | ) | (49 | ) | 33 | |||||||||||||||||||||||||
Direct operating costs | (132 | ) | (27 | ) | (52 | ) | (27 | ) | (14 | ) | (3 | ) | (4 | ) | (27 | ) | (18 | ) | (11 | ) | (315 | ) | 53 | (247 | ) | (509 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 155 | 13 | 168 | |||||||||||||||||||||||||||
Adjusted EBITDA | 371 | 82 | 61 | 93 | 26 | 9 | 11 | 95 | 20 | 19 | 787 | — | 348 | ||||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (67 | ) | (67 | ) | — | — | (67 | ) | ||||||||||||||||||||||||
Interest expense | (68 | ) | (8 | ) | (14 | ) | (34 | ) | (5 | ) | (2 | ) | (4 | ) | (37 | ) | (5 | ) | (40 | ) | (217 | ) | 57 | (156 | ) | (316 | ) | ||||||||||||||
Current income taxes | (2 | ) | (4 | ) | (3 | ) | (1 | ) | — | (1 | ) | — | (3 | ) | (1 | ) | — | (15 | ) | 7 | (8 | ) | (16 | ) | |||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (26 | ) | (26 | ) | — | — | (26 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (13 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (64 | ) | (8 | ) | (72 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (176 | ) | (176 | ) | |||||||||||||||||||||||||
Funds From Operations | 301 | 70 | 44 | 58 | 21 | 6 | 7 | 55 | 14 | (127 | ) | 449 | — | — | |||||||||||||||||||||||||||
Depreciation | (117 | ) | (36 | ) | (11 | ) | (79 | ) | (22 | ) | (7 | ) | (4 | ) | (42 | ) | (10 | ) | (2 | ) | (330 | ) | 91 | (159 | ) | (398 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | (14 | ) | 7 | (1 | ) | (5 | ) | (11 | ) | — | (1 | ) | (12 | ) | (4 | ) | (3 | ) | (44 | ) | 19 | 31 | 6 | ||||||||||||||||||
Deferred income tax expense | (22 | ) | 1 | (3 | ) | (2 | ) | 1 | — | 1 | (2 | ) | — | 20 | (6 | ) | 7 | 10 | 11 | ||||||||||||||||||||||
Other | (62 | ) | (8 | ) | 5 | 1 | (1 | ) | (2 | ) | 1 | (19 | ) | — | (10 | ) | (95 | ) | 12 | 58 | (25 | ) | |||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (129 | ) | 2 | (127 | ) | |||||||||||||||||||||||||
Net income attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 58 | 58 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 86 | 34 | 34 | (27 | ) | (12 | ) | (3 | ) | 4 | (20 | ) | — | (122 | ) | (26 | ) | — | — | (26 | ) | ||||||||||||||||||||
(1) | Share of loss from equity-accounted investments of $31 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests - in operating subsidiaries of $118 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net Income attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Management's Discussion and Analysis | June 30, 2020 |
Page 27 | ||
Attributable to Unitholders | Contribution from equity- accounted investments | Attributable to non- controlling interests | As per IFRS financials(1) | ||||||||||||||||||||||||||||||||||||||
Hydroelectric | Wind | Solar | Storage and Other | Corporate | Total | ||||||||||||||||||||||||||||||||||||
(MILLIONS) | North America | Brazil | Colombia | North America | Europe | Brazil | Asia | ||||||||||||||||||||||||||||||||||
Revenues | 539 | 123 | 118 | 121 | 50 | 16 | 5 | 89 | 45 | — | 1,106 | (189 | ) | 695 | 1,612 | ||||||||||||||||||||||||||
Other income | 9 | 3 | — | 2 | 1 | — | — | 2 | — | 4 | 21 | (6 | ) | 10 | 25 | ||||||||||||||||||||||||||
Direct operating costs | (142 | ) | (35 | ) | (45 | ) | (35 | ) | (16 | ) | (5 | ) | (2 | ) | (17 | ) | (24 | ) | (11 | ) | (332 | ) | 56 | (230 | ) | (506 | ) | ||||||||||||||
Share of Adjusted EBITDA from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | 139 | 12 | 151 | |||||||||||||||||||||||||||
Adjusted EBITDA | 406 | 91 | 73 | 88 | 35 | 11 | 3 | 74 | 21 | (7 | ) | 795 | — | 487 | |||||||||||||||||||||||||||
Management service costs | — | — | — | — | — | — | — | — | — | (44 | ) | (44 | ) | — | — | (44 | ) | ||||||||||||||||||||||||
Interest expense | (80 | ) | (12 | ) | (16 | ) | (35 | ) | (7 | ) | (4 | ) | (1 | ) | (29 | ) | (7 | ) | (49 | ) | (240 | ) | 50 | (161 | ) | (351 | ) | ||||||||||||||
Current income taxes | (6 | ) | (6 | ) | (6 | ) | (1 | ) | — | (1 | ) | — | — | — | — | (20 | ) | 1 | (20 | ) | (39 | ) | |||||||||||||||||||
Distributions attributable to | |||||||||||||||||||||||||||||||||||||||||
Preferred limited partners equity | — | — | — | — | — | — | — | — | — | (21 | ) | (21 | ) | — | — | (21 | ) | ||||||||||||||||||||||||
Preferred equity | — | — | — | — | — | — | — | — | — | (13 | ) | (13 | ) | — | — | (13 | ) | ||||||||||||||||||||||||
Share of interest and cash taxes from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (51 | ) | (9 | ) | (60 | ) | ||||||||||||||||||||||||
Share of Funds From Operations attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | (297 | ) | (297 | ) | |||||||||||||||||||||||||
Funds From Operations | 320 | 73 | 51 | 52 | 28 | 6 | 2 | 45 | 14 | (134 | ) | 457 | — | — | |||||||||||||||||||||||||||
Depreciation | (111 | ) | (44 | ) | (10 | ) | (79 | ) | (23 | ) | (9 | ) | (2 | ) | (28 | ) | (12 | ) | (2 | ) | (320 | ) | 69 | (149 | ) | (400 | ) | ||||||||||||||
Foreign exchange and unrealized financial instrument loss | 3 | 3 | (1 | ) | (1 | ) | (9 | ) | (1 | ) | — | 4 | (1 | ) | (28 | ) | (31 | ) | 5 | (4 | ) | (30 | ) | ||||||||||||||||||
Deferred income tax expense | (40 | ) | 2 | (4 | ) | 17 | 6 | — | (1 | ) | 16 | — | 18 | 14 | (36 | ) | (12 | ) | (34 | ) | |||||||||||||||||||||
Other | (26 | ) | (1 | ) | 1 | (7 | ) | (2 | ) | 5 | 2 | (24 | ) | — | (8 | ) | (60 | ) | 21 | 36 | (3 | ) | |||||||||||||||||||
Share of earnings from equity-accounted investments | — | — | — | — | — | — | — | — | — | — | — | (59 | ) | — | (59 | ) | |||||||||||||||||||||||||
Net income attributable to non-controlling interests | — | — | — | — | — | — | — | — | — | — | — | — | 129 | 129 | |||||||||||||||||||||||||||
Net income (loss) attributable to Unitholders(2) | 146 | 33 | 37 | (18 | ) | — | 1 | 1 | 13 | 1 | (154 | ) | 60 | — | — | 60 | |||||||||||||||||||||||||
(1) | Share of earnings from equity-accounted investments of $32 million is comprised of amounts found on the share of Adjusted EBITDA, share of interest and cash taxes and share of earnings lines. Net income attributable to participating non-controlling interests - in operating subsidiaries of $168 million is comprised of amounts found on Share of Funds From Operations attributable to non-controlling interests and Net Income attributable to non-controlling interests. |
(2) | Net income (loss) attributable to Unitholders includes net income (loss) attributable to GP interest, Redeemable/Exchangeable partnership units and LP Units. Total net income (loss) includes amounts attributable to Unitholders, non-controlling interests, preferred limited partners equity and preferred equity. |
Brookfield Renewable Partners L.P. | Management's Discussion and Analysis | June 30, 2020 |
Page 28 | ||
Per unit | |||||||||||||||
(MILLIONS, EXCEPT AS NOTED) | 2020 | 2019 | 2020 | 2019 | |||||||||||
Net (loss) income attributable to: | |||||||||||||||
Limited partners' equity | $ | (15 | ) | $ | 34 | $ | (0.08 | ) | $ | 0.19 | |||||
General partnership interest in a holding subsidiary held by Brookfield | — | 1 | — | — | |||||||||||
Participating non-controlling interests – in a holding subsidiary – Redeemable/Exchangeable units held by Brookfield | (11 | ) | 25 | — | — | ||||||||||
Net (loss) income attributable to Unitholders | $ | (26 | ) | $ | 60 | $ | (0.08 | ) | $ | 0.19 | |||||
Adjusted for proportionate share of: | |||||||||||||||
Depreciation | 330 | 321 | 1.06 | 1.03 | |||||||||||
Foreign exchange and unrealized financial instruments loss | 44 | 31 | 0.14 | 0.10 | |||||||||||
Deferred income tax expense (recovery) | 6 | (14 | ) | 0.02 | (0.04 | ) | |||||||||
Other | 95 | 59 | 0.30 | 0.19 | |||||||||||
Funds From Operations | $ | 449 | $ | 457 | $ | 1.44 | $ | 1.47 | |||||||
Distributions attributable to: | |||||||||||||||
Preferred limited partners' equity | 26 | 21 | |||||||||||||
Preferred equity | 13 | 13 | |||||||||||||
Current income taxes | 15 | 20 | |||||||||||||
Interest expense | 217 | 240 | |||||||||||||
Management service costs | 67 | 44 | |||||||||||||
Proportionate Adjusted EBITDA | 787 | 795 | |||||||||||||
Attributable to non-controlling interests | 348 | 487 | |||||||||||||
Consolidated Adjusted EBITDA | $ | 1,135 | $ | 1,282 | |||||||||||
Weighted average Units outstanding(1) | 311.3 | 311.1 | |||||||||||||
(1) | Includes GP interest, Redeemable/Exchangeable partnership units, and LP Units. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 29 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 30 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 31 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 32 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 33 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 34 | ||
• | The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses; and |
• | Other companies may calculate proportionate results differently than we do. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 35 | ||
• | Proportionate debt amounts do not represent the consolidated obligation for debt underlying a consolidated investment. If an individual project does not generate sufficient cash flows to service the entire amount of its debt payments, management may determine, in their discretion, to pay the shortfall through an equity injection to avoid defaulting on the obligation. Such a shortfall may not be apparent from or may not equal the difference between aggregate proportionate Adjusted EBITDA for all of the portfolio investments of Brookfield Renewable and aggregate proportionate debt for all of the portfolio investments of Brookfield Renewable; and |
• | Other companies may calculate proportionate debt differently. |
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 36 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 37 | ||
Brookfield Renewable Partners L.P. | Management’s Discussion and Analysis | June 30, 2020 |
Page 38 | ||
GENERAL INFORMATION | ||
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. Sachin Shah Chief Executive Officer Wyatt Hartley 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 Nancy Dorn David Mann Lou Maroun Patricia Zuccotti Stephen Westwell 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: BEP.PR.K (Preferred LP Units - Series 11) TSX: BEP.PR.M (Preferred LP Units - Series 13) TSX: BEP.PR.O (Preferred LP Units - Series 15) NYSE: BEP.PR.A (Preferred LP Units - Series 17) 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 https://bep.brookfield.com for more information. The 2019 Annual Report and Form 20-F are also available online. For detailed and up-to-date news and information, please visit the News Release section. 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) 369-2616 or enquiries@brookfieldrenewable.com | |

1. | Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Brookfield Renewable Partners L.P., (the "issuer") for the interim period ended June 30, 2020. |
2. | No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings. |
3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings. |
4. | Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer. |
5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings |
(a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
i. | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
ii. | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
(b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP. |
5.1 | Control framework: The control framework the issuer's other certifying officer and I used to design the issuer's ICFR is the Internal Control - Integrated Framework (2013 Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission. |
5.2 | N/A |
5.3 | N/A |
6. | Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on April 1, 2020 and ended on June 30, 2020 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR. |
Date: August 7, 2020 | |
/s/ Sachin Shah | |
Name: | Sachin Shah |
Title: | Chief Executive Officer of its Service Provider, BRP Energy Group L.P. |
(Principal Executive Officer) | |
1. | Review: I have reviewed the interim financial report and interim MD&A (together, the "interim filings") of Brookfield Renewable Partners L.P., (the "issuer") for the interim period ended June 30, 2020. |
2. | No misrepresentations: Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings. |
3. | Fair presentation: Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings. |
4. | Responsibility: The issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers' Annual and Interim Filings, for the issuer. |
5. | Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer's other certifying officer(s) and I have, as at the end of the period covered by the interim filings |
(a) | designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that |
i. | material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and |
ii. | information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and |
(b) | designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer's GAAP. |
5.1 | Control framework: The control framework the issuer's other certifying officer and I used to design the issuer's ICFR is the Internal Control - Integrated Framework (2013 Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission. |
5.2 | N/A |
5.3 | N/A |
6. | Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer's ICFR that occurred during the period beginning on April 1, 2020 and ended on June 30, 2020 that has materially affected, or is reasonably likely to materially affect, the issuer's ICFR. |
Date: August 7, 2020 | |
/s/ Wyatt Hartley | |
Name: | Wyatt Hartley |
Title: | Chief Financial Officer of its Service Provider, BRP Energy Group L.P. |
(Principal Executive Officer) | |