EX-99.1 2 d271243dex991.htm EX-99.1 EX-99.1
Table of Contents

Exhibit 99.1

Brookfield Infrastructure Partners L.P.

Interim Report Q3 2016

UNAUDITED INTERIM CONDENSED AND CONSOLIDATED FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2016 AND DECEMBER 31, 2015 AND

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2016 AND 2015

 

INDEX       
     Page  

Unaudited Interim Condensed and Consolidated Statements of Financial Position of Brookfield Infrastructure Partners L.P.

     2   

Unaudited Interim Condensed and Consolidated Statements of Operating Results of Brookfield Infrastructure Partners L.P.

     3   

Unaudited Interim Condensed and Consolidated Statements of Comprehensive Income (Loss) of Brookfield Infrastructure Partners L.P.

     4   

Unaudited Interim Condensed and Consolidated Statements of Partnership Capital of Brookfield Infrastructure Partners L.P.

     5   

Unaudited Interim Condensed and Consolidated Statements of Cash Flows of Brookfield Infrastructure Partners L.P.

     7   

Notes to the Unaudited Interim Condensed and Consolidated Financial Statements of Brookfield Infrastructure Partners L.P.

     8   

Management’s Discussion & Analysis

     31   

Brookfield Infrastructure Partners L.P. (the “partnership” and together with its subsidiary and operating entities “Brookfield Infrastructure”) owns and operates high quality, long-life assets that generate stable cash flows, require relatively minimal maintenance capital expenditures and, by virtue of barriers to entry or other characteristics, tend to appreciate in value over time. Our current operations consist of utility, transport, energy and communications infrastructure businesses in North and South America, Asia Pacific and Europe.

Brookfield Asset Management Inc. (“Brookfield”) has an approximate 30% interest in Brookfield Infrastructure. Brookfield Infrastructure has appointed Brookfield as its Manager to provide certain management, administrative and advisory services, for a fee, under the Master Services Agreement.


Table of Contents

BROOKFIELD INFRASTRUCTURE PARTNERS L.P.

UNAUDITED INTERIM CONDENSED AND CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

            As of  

US$ MILLIONS, UNAUDITED

   Notes      September 30, 2016      December 31, 2015  

Assets

        

Cash and cash equivalents

     5       $ 441       $ 199   

Financial assets

     5         145         439   

Accounts receivable and other

     5         507         322   

Inventory

        76         13   

Assets classified as held for sale

     3         432         580   
     

 

 

    

 

 

 

Current assets

        1,601         1,553   

Property, plant and equipment

     6         8,677         7,632   

Intangible assets

     7         4,583         3,296   

Investment in associates and joint ventures

     8         4,245         2,973   

Financial assets (non-current)

     5         1,097         1,913   

Goodwill

     4         546         79   

Other assets (non-current)

        151         64   

Investment properties

        137         153   

Deferred income tax assets

        72         72   
     

 

 

    

 

 

 

Total assets

      $ 21,109       $ 17,735   
     

 

 

    

 

 

 

Liabilities and Partnership Capital

        

Liabilities

        

Accounts payable and other

     5       $ 814       $ 474   

Non-recourse borrowings

     5,9         255         302   

Financial liabilities

     5         147         159   

Liabilities directly associated with assets classified as held for sale

     3         179         275   
     

 

 

    

 

 

 

Current liabilities

        1,395         1,210   

Corporate borrowings

     5         1,511         1,380   

Non-recourse borrowings (non-current)

     5,9         7,034         5,550   

Financial liabilities (non-current)

     5         457         423   

Other liabilities (non-current)

        518         601   

Deferred income tax liabilities

        1,556         1,375   

Preferred shares

     5         20         20   
     

 

 

    

 

 

 

Total liabilities

        12,491         10,559   
     

 

 

    

 

 

 

Partnership capital

        

Limited partners

     12         3,870         3,838   

General partner

     12         25         23   

Non-controlling interest attributable to:

        

Redeemable Partnership Units held by Brookfield

     12         1,527         1,518   

Interest of others in operating subsidiaries

        2,821         1,608   

Preferred unitholders

     12         375         189   
     

 

 

    

 

 

 

Total partnership capital

        8,618         7,176   
     

 

 

    

 

 

 

Total liabilities and partnership capital

      $ 21,109       $ 17,735   
     

 

 

    

 

 

 

The accompanying notes are an integral part of these financial statements.

 

2    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

BROOKFIELD INFRASTRUCTURE PARTNERS L.P.

UNAUDITED INTERIM CONDENSED AND CONSOLIDATED STATEMENTS OF OPERATING RESULTS

 

            For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS, UNAUDITED

   Notes          2016         2015         2016         2015  

Revenues

      $ 522      $ 468      $ 1,438      $ 1,400   

Direct operating costs

        (267     (199     (667     (599

General and administrative expenses

        (45     (30     (122     (99

Depreciation and amortization expense

     6,7         (126     (97     (334     (293
     

 

 

   

 

 

   

 

 

   

 

 

 
        84        142        315        409   

Interest expense

        (98     (90     (294     (273

Share of earnings from investments in associates and joint  ventures

     8         32        18        142        55   

Mark-to-market on hedging items

     5         (39     51        1        109   

Other income

     4,5         109        73        171        82   
     

 

 

   

 

 

   

 

 

   

 

 

 

Income before income tax

        88        194        335        382   

Income tax (expense) recovery

           

Current

        (8     (8     (20     (21

Deferred

        23        (3     35        (4
     

 

 

   

 

 

   

 

 

   

 

 

 

Net income

      $ 103      $ 183      $ 350      $ 357   
     

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

           

Limited partners

      $ 40      $ 75      $ 177      $ 160   

General partner

        22        17        62        49   

Non-controlling interest attributable to:

           

Redeemable Partnership Units held by Brookfield

        16        31        73        64   

Interest of others in operating subsidiaries

        21        59        30        82   

Preferred unitholders

        4        1        8        2   
     

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted earnings per limited partner unit

     12       $ 0.16      $ 0.31      $ 0.73      $ 0.67   
     

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these financial statements.

 

Q3 2016 INTERIM REPORT    3


Table of Contents

BROOKFIELD INFRASTRUCTURE PARTNERS L.P.

UNAUDITED INTERIM CONDENSED AND CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

 

            For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS, UNAUDITED

   Notes      2016     2015     2016     2015  

Net income

      $ 103      $ 183      $ 350      $ 357   

Other comprehensive income (loss):

           

Items that will not be reclassified subsequently to profit or  loss:

           

Taxes on revaluation of property, plant and equipment

        7        —          7        —     
     

 

 

   

 

 

   

 

 

   

 

 

 

Items that may be reclassified subsequently to profit or loss:

           

Foreign currency translation

        (75     (552     181        (916

Cash flow hedges

     5         10        (14     10        (9

Net investment hedges

     5         (19     92        —          79   

Available-for-sale securities

        (20     (29     9        (27

Taxes on the above items

        2        (5     14        (10

Equity accounted associates and joint ventures

     8         (4     13        (17     13   
     

 

 

   

 

 

   

 

 

   

 

 

 
        (106     (495     197        (870
     

 

 

   

 

 

   

 

 

   

 

 

 

Total other comprehensive (loss) income

        (99     (495     204        (870
     

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

      $ 4      $ (312   $ 554      $ (513
     

 

 

   

 

 

   

 

 

   

 

 

 

Attributable to:

           

Limited partners

      $ (4   $ (178   $ 299      $ (297

General partner

        22        15        64        46   

Non-controlling interest attributable to:

           

Redeemable Partnership Units held by Brookfield

        (2     (73     123        (119

Interest of others in operating subsidiaries

        (16     (77     60        (145

Preferred unitholders

        4        1        8        2   
     

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these financial statements.

 

4    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

BROOKFIELD INFRASTRUCTURE PARTNERS L.P.

UNAUDITED INTERIM CONDENSED AND CONSOLIDATED STATEMENTS OF PARTNERSHIP CAPITAL

 

    Limited Partners     General Partner     Non-Controlling Interest – Redeemable
Partnership Units held by Brookfield
                   

THREE MONTH PERIOD
ENDED SEPTEMBER 30, 2016

US$ MILLIONS, UNAUDITED

  Limited
partners
capital
    Deficit     Ownership
changes
    Accumulated
other
comprehensive
income(1)
    Limited
partners
    General
partner

capital
    Retained
earnings
    Accumulated
other

comprehensive
income(1)
    General
partner
    Redeemable
Partnership

Units held by
Brookfield
    Deficit     Ownership
changes
    Accumulated
other

comprehensive
income(1)
    Non-controlling
Interest –
Redeemable
Partnership
Units held by
Brookfield
    Non-controlling
Interest – in
operating
subsidiaries
    Preferred
Unitholders
Capital
    Total
partnership
capital
 

Balance as at June 30, 2016

  $ 3,721      $ (509   $ 127      $ 622      $ 3,961      $ 19      $ 1      $ 5      $ 25      $ 1,528      $ (223   $ (18   $ 281      $ 1,568      $ 2,320      $ 189      $ 8,063   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    —          40        —          —          40        —          22        —          22        —          16        —          —          16        21        4        103   

Other comprehensive loss

    —          —          —          (44     (44     —          —          —          —          —          —          —          (18     (18     (37     —          (99
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

    —          40        —          (44     (4     —          22        —          22        —          16        —          (18     (2     (16     4        4   

Unit issuance

    8        —          —          —          8        —          —          —          —          —          —          —          —          —          —          —          8   

Partnership distributions(2)

    —          (95     —          —          (95     —          (22     —          (22     —          (39     —          —          (39     —          (4     (160

Acquisition of interest(3)

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          573        —          573   

Subsidiary distributions to
non-controlling interest

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          (56     —          (56

Preferred units issued(4)

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —                186        186   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2016

  $ 3,729      $ (564   $ 127      $ 578      $ 3,870      $ 19      $ 1      $ 5      $ 25      $ 1,528      $ (246   $ (18   $ 263      $ 1,527      $ 2,821      $             375      $ 8,618   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.     Refer to Note 14 Accumulated Other Comprehensive Income.

2.     Refer to Note 13 Distributions.

3.     Refer to Note 4 Acquisition of Businesses.

4.     Refer to Note 12 Partnership Capital.

 

   
    Limited Partners     General Partner     Non-Controlling Interest – Redeemable
Partnership Units held by Brookfield
                   

THREE MONTH PERIOD
ENDED SEPTEMBER 30, 2015

US$ MILLIONS, UNAUDITED

  Limited
partners
capital
    Deficit     Ownership
changes
    Accumulated
other

comprehensive
income(1)
    Limited
partners
    General
partner

capital
    Deficit     Accumulated
other
comprehensive
income(1)
    General
partner
    Redeemable
Partnership

Units held by
Brookfield
    Deficit     Ownership
changes
    Accumulated
other

comprehensive
income(1)
    Non-controlling
Interest –
Redeemable
Partnership
Units held by
Brookfield
    Non-controlling
Interest – in
operating
subsidiaries
    Preferred
Unitholders
Capital
    Total
partnership
capital
 

Balance as at June 30, 2015

  $ 3,777      $ (475   $ 116      $ 446      $ 3,864      $ 19      $ (1   $ 4      $ 22      $ 1,528      $ (209   $ (9   $ 209      $ 1,519      $ 1,410      $   96      $ 6,911   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    —          75        —          —          75        —          17        —          17        —          31        —          —          31        59        1        183   

Other comprehensive loss

    —          —          —          (253     (253     —          —          (2     (2     —          —          —          (104     (104     (136     —          (495
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

    —          75        —          (253     (178     —          17        (2     15        —          31        —          (104     (73     (77     1        (312

Unit issuance

    3        —          —          —          3        —          —          —          —          —          —          —          —          —          —          —          3   

Unit repurchases

    (61     —          —          —          (61     —          —          —          —          —          —          —          —          —          —          —          (61

Partnership distributions(2)

    —          (87     —          —          (87     —          (17     —          (17     —          (35     —          —          (35     —          (1     (140

Acquisition of interest(3)

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          36        —          36   

Disposition of interest

    —          8        —          (9     (1     —          —          —          —          —          3        —          (3     —          (97     —          (98

Subsidiary distributions to
non-controlling interest

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          (34     —          (34

Other items

    —          1        10        (1     10        —          —          —          —          —          (1     (10     1        (10     —              —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2015

  $ 3,719      $ (478   $ 126      $ 183      $ 3,550      $ 19      $ (1   $ 2      $ 20      $ 1,528      $ (211   $ (19   $ 103      $ 1,401      $ 1,238      $             96      $ 6,305   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Refer to Note 14 Accumulated Other Comprehensive Income.

2.

Refer to Note 13 Distributions.

3.

Refer to Note 4 Acquisition of Businesses.

The accompanying notes are an integral part of these financial statements.

 

Q3 2016 INTERIM REPORT    5


Table of Contents

BROOKFIELD INFRASTRUCTURE PARTNERS L.P.

UNAUDITED INTERIM CONDENSED AND CONSOLIDATED STATEMENTS OF PARTNERSHIP CAPITAL

 

    Limited Partners     General Partner     Non-Controlling Interest – Redeemable
Partnership Units held by Brookfield
                   

NINE MONTH PERIOD
ENDED SEPTEMBER 30, 2016

US$ MILLIONS, UNAUDITED

  Limited
partners
capital
    Deficit     Ownership
changes
    Accumulated
other
comprehensive
income(1)
    Limited
partners
    General
partner

capital
    Retained
earnings
    Accumulated
other

comprehensive
income(1)
    General
partner
    Redeemable
Partnership

Units held by
Brookfield
    Deficit     Ownership
changes
    Accumulated
other

comprehensive
income(1)
    Non-controlling
Interest –
Redeemable
Partnership
Units held by
Brookfield
    Non-controlling
Interest – in
operating
subsidiaries
    Preferred
Unitholders
Capital
    Total
partnership
capital
 

Balance as at January 1, 2016

  $ 3,716      $ (559   $ 126      $ 555      $ 3,838      $ 19      $ —        $ 4      $ 23      $ 1,528      $ (245   $ (19   $ 254      $ 1,518      $ 1,608      $ 189      $ 7,176   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    —          177        —          —          177        —          62        —          62        —          73        —          —          73        30        8        350   

Other comprehensive income

    —          —          —          122        122        —          —          2        2        —          —          —          50        50        30        —          204   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income

    —          177        —          122        299        —          62        2        64        —          73        —          50        123        60        8        554   

Unit issuance

    19        —          —          —          19        —          —          —          —          —          —          —          —          —          —          —          19   

Unit repurchases(2)

    (6     —          —          —          (6     —          —          —          —          —          —          —          —          —          —          —          (6

Partnership distributions(3)

    —          (281     —          —          (281     —          (62     —          (62     —          (115     —          —          (115     —          (8     (466

Acquisition of interest(4)

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          1,264        —          1,264   

Disposition of interest

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          (24     —          (24

Subsidiary distributions to
non-controlling interest

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          (94     —          (94

Preferred units issued(2)

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          186        186   

Other items(5)

    —          99        1        (99     1        —          1        (1     —          —          41        1        (41     1        7        —          9   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2016    

  $ 3,729      $ (564   $ 127      $ 578      $ 3,870      $ 19      $ 1      $ 5      $ 25      $ 1,528      $ (246   $ (18   $ 263      $ 1,527      $ 2,821      $ 375      $ 8,618   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.     Refer to Note 14 Accumulated Other Comprehensive Income.

2.     Refer to Note 12 Partnership Capital.

3.     Refer to Note 13 Distributions.

4.     Refer to Note 4 Acquisition of Businesses.

5.     Refer to Note 3 Assets Classified as Held for Sale.

 

    Limited Partners     General Partner     Non-Controlling Interest – Redeemable
Partnership Units held by Brookfield
                   

NINE MONTH PERIOD
ENDED SEPTEMBER 30, 2015

US$ MILLIONS, UNAUDITED

  Limited
partners
capital
    Deficit     Ownership
changes
    Accumulated
other
comprehensive
income(1)
    Limited
partners
    General
partner

capital
    Deficit     Accumulated
other
comprehensive
income(1)
    General
partner
    Redeemable
Partnership

Units held by
Brookfield
    Deficit     Ownership
changes
    Accumulated
other

comprehensive
income(1)
    Non-controlling
Interest –
Redeemable
Partnership
Units held by
Brookfield
    Non-controlling
Interest – in
operating
subsidiaries
    Preferred
Unitholders
Capital
    Total
partnership
capital
 

Balance as at January 1, 2015

  $ 3,201      $ (400   $ 77      $ 655      $ 3,533      $ 19      $ —        $ 5      $ 24      $ 1,178      $ (170   $ 30      $ 283      $ 1,321      $ 1,444      $ —        $ 6,322   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

    —          160        —          —          160        —          49        —          49        —          64        —          —          64        82        2        357   

Other comprehensive loss

    —          —          —          (457     (457     —          —          (3     (3     —          —          —          (183     (183     (227     —          (870
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Comprehensive income (loss)

    —          160        —          (457     (297     —          49        (3     46        —          64        —          (183     (119     (145     2        (513

Unit issuance

    579        —          —          —          579        —          —          —          —          350        —          —          —          350        —          —          929   

Unit repurchases

    (61     —          —          —          (61     —          —          —          —          —          —          —          —          —          —          —          (61

Partnership distributions(3)

    —          (252     —          —          (252     —          (50     —          (50     —          (102     —          —          (102     —          (2     (406

Acquisition of interest(4)

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          107        —          107   

Disposition of interest

    —          8        —          (9     (1     —          —          —          —          —          3        —          (3     —          (97     —          (98

Subsidiary distributions to
non-controlling interest

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          (71     —          (71

Preferred units issued(2)

    —          —          —          —          —          —          —          —          —          —          —          —          —          —          —          96        96   

Other items(2)

    —          6        49        (6     49        —          —          —          —          —          (6     (49     6        (49     —          —          —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2015    

  $ 3,719      $ (478   $ 126      $ 183      $ 3,550      $ 19      $ (1   $ 2      $ 20      $ 1,528      $ (211   $ (19   $ 103      $ 1,401      $ 1,238      $ 96      $ 6,305   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Refer to Note 14 Accumulated Other Comprehensive Income.

2.

Refer to Note 12 Partnership Capital.

3.

Refer to Note 13 Distributions.

4.

Refer to Note 4 Acquisition of Businesses.

The accompanying notes are an integral part of these financial statements.

 

6    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

BROOKFIELD INFRASTRUCTURE PARTNERS L.P.

UNAUDITED INTERIM CONDENSED AND CONSOLIDATED STATEMENTS OF CASH FLOWS

 

                                                                
            For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS, UNAUDITED

   Notes      2016     2015     2016     2015  

Operating activities

           

Net income

      $ 103      $ 183      $ 350      $ 357   

Adjusted for the following items:

           

Earnings from investments in associates and joint ventures, net of distributions received

     8         (20     4        (110     13   

Depreciation and amortization expense

     6,7         126        97        334        293   

Mark-to-market on hedging items

     5         39        (51     (1     (109

Provisions and other items

        27        (57     35        8   

Deferred tax (recovery) expense

        (23     3        (35     4   

Changes in non-cash working capital, net

        91        2        91        (26
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash from operating activities

        343        181        664        540   
     

 

 

   

 

 

   

 

 

   

 

 

 

Investing Activities

           

Acquisition of subsidiaries, net of cash acquired

     4         (219     (14     (539     (18

Disposal of subsidiaries, net of cash disposed of

     3         —          28        127        28   

Acquisition of investments in associates

     8         (212     —          (716     (550

Purchase of long lived assets

     6,7         (173     (160     (467     (382

Sale of long lived assets

     6,7         —          7        2        9   

Purchase of financial assets

        (14     (5     (49     (201

Sale of financial assets

        450        5        478        159   

Net settlement of foreign exchange hedging items

        79        (4     109        193   
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash used by investing activities

        (89     (143     (1,055     (762
     

 

 

   

 

 

   

 

 

   

 

 

 

Financing Activities

           

Distributions to general partner

     13         (22     (17     (62     (50

Distributions to other unitholders

     13         (138     (123     (404     (356

Subsidiary distributions to non-controlling interest

        (56     (34     (94     (71

Capital provided by non-controlling interest

     4         439        22        796        93   

Capital provided to non-controlling interest

        —          —          (18     —     

Proceeds from corporate borrowings

        —          —          —          360   

Proceeds from corporate credit facility

        869        —          2,284        417   

Repayment of corporate credit facility

        (1,582     —          (2,199     (662

Proceeds from subsidiary borrowings

     9         157        211        752        245   

Repayment of subsidiary borrowings

     9         (48     (97     (588     (265

Repayment of other financing activities

        —          —          (38     (38

Preferred units issued

     12         186        —          186        96   

Partnership units issued

     12         8        3        19        929   

Partnership units repurchased

     12         —          (61     (6     (61
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash (used by) from financing activities

        (187     (96     628        637   
     

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents

           

Change during the period

        67        (58     237        415   

Impact of foreign exchange on cash

        (4     (17     5        (27

Balance, beginning of period

        378        652        199        189   
     

 

 

   

 

 

   

 

 

   

 

 

 

Balance, end of period

      $ 441      $ 577      $ 441      $ 577   
     

 

 

   

 

 

   

 

 

   

 

 

 

The accompanying notes are an integral part of these financial statements.

 

Q3 2016 INTERIM REPORT    7


Table of Contents

NOTES TO THE UNAUDITED INTERIM CONDENSED AND CONSOLIDATED FINANCIAL STATEMENTS

AS OF SEPTEMBER 30, 2016 AND DECEMBER 31, 2015 AND

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2016 AND 2015

1. ORGANIZATION AND DESCRIPTION OF THE BUSINESS

Brookfield Infrastructure Partners L.P. (“the partnership”) owns and operates utility, transport, energy and communications infrastructure businesses in North and South America, Europe and the Asia Pacific region. The partnership was formed as a limited partnership established under the laws of Bermuda, pursuant to a limited partnership agreement dated May 17, 2007, as amended and restated. The partnership is a subsidiary of Brookfield Asset Management Inc. (“Brookfield”). The partnership’s units are listed on the New York Stock Exchange and the Toronto Stock Exchange under the symbols “BIP” and “BIP.UN,” respectively. Our cumulative Class A preferred limited partnership units, Series 1, Series 3 and Series 5 are listed on the Toronto Stock Exchange under the symbols “BIP A”, “BIP B” and “BIP C,” respectively. The partnership’s registered office is 73 Front Street, Hamilton, HM12, Bermuda.

In these notes to the interim condensed and consolidated financial statements, references to “units” are to the limited partnership units in our partnership other than the preferred units, references to our “preferred units” are to preferred limited partnership units in our partnership and references to our “unitholders” and “preferred unitholders” are to the holders of our units and preferred units, respectively.

2. SUMMARY OF ACCOUNTING POLICIES

a) Statement of compliance

These interim condensed and consolidated financial statements of the partnership and its subsidiaries (together “Brookfield Infrastructure”) have been prepared in accordance with International Accounting Standard 34, Interim Financial Reporting, (“IAS 34”) as issued by the International Accounting Standards Board (“IASB”) and using the accounting policies Brookfield Infrastructure applied in its consolidated financial statements as of and for the year ended December 31, 2015, other than the recently adopted amendments described below. The accounting policies the partnership applied in its annual consolidated financial statements as of and for the year ended December 31, 2015 are disclosed in Note 3 of such financial statements, with which reference should be made in reading these interim condensed and consolidated financial statements.

These interim condensed and consolidated financial statements were authorized for issuance by the Board of Directors of the partnership on November 7, 2016.

b) Recently adopted accounting standard amendments

Brookfield Infrastructure applied, for the first time, certain amendments to Standards applicable to Brookfield Infrastructure that became effective January 1, 2016. The impact of adopting these amendments on the partnership’s accounting policies and disclosures are as follows:

IAS 16 Property, Plant, and Equipment (“IAS 16”) and IAS 38 Intangible Assets (“IAS 38”)

IAS 16, Property, Plant, and Equipment (“IAS 16”) and IAS 38, Intangible Assets (“IAS 38”) were both amended by the IASB as a result of clarifying the appropriate amortization method for intangible assets of service concession arrangements under IFRIC 12, Service Concession Arrangements (“SCAs”). The IASB determined that the issue does not only relate to SCAs but all tangible and intangible assets that have finite useful lives. Amendments to IAS 16 prohibit entities from using a revenue based depreciation method for items of property, plant, and equipment. Similarly, the amendment to IAS 38 introduces a rebuttable presumption that revenue is not an appropriate basis for amortization of an intangible asset, with only limited circumstances where the presumption can be rebutted. Guidance is also introduced to explain that expected future reductions in selling prices could be indicative of a reduction of the future economic benefits embodied in an asset. Amendments to IAS 16 and IAS 38 were applied prospectively resulting in no material impact on Brookfield Infrastructure’s interim condensed and consolidated financial statements.

 

8    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

c) Standards issued but not yet adopted

IFRS 15 Revenue from Contracts with Customers (“IFRS 15”)

IFRS 15 specifies how and when revenue should be recognized as well as requiring more informative and relevant disclosures. The Standard supersedes IAS 18, Revenue, IAS 11, Construction Contracts and a number of revenue-related interpretations. IFRS 15 applies to nearly all contracts with customers: the main exceptions are leases, financial instruments and insurance contracts. IFRS 15 must be applied for periods beginning on or after January 1, 2018 with early application permitted. Brookfield Infrastructure is currently evaluating the impact of IFRS 15 on its consolidated financial statements.

IFRS 9 Financial Instruments (“IFRS 9”)

In July 2014, the IASB issued the final publication of the IFRS 9 standard, superseding the current IAS 39, Financial Instruments: Recognition and Measurement standard. This standard establishes principles for the financial reporting of financial assets and financial liabilities that will present relevant and useful information to users of financial statements for their assessment of the amounts, timing and uncertainty of an entity’s future cash flows. This new standard also includes a new general hedge accounting standard which will align hedge accounting more closely with an entity’s risk management activities. It does not fully change the types of hedging relationships or the requirement to measure and recognize ineffectiveness, however, it will provide more hedging strategies that are used for risk management to qualify for hedge accounting and introduce more judgment to assess the effectiveness of a hedging relationship. The standard has a mandatory effective date for annual periods beginning on or after January 1, 2018, with early adoption permitted. Brookfield Infrastructure is currently evaluating the impact of IFRS 9 on its consolidated financial statements.

IFRS 16 Leases (“IFRS 16”)

The IASB has published a new standard, IFRS 16. The new standard brings most leases on balance sheet for lessees under a single model, eliminating the distinction between operating and finance leases. Lessor accounting however remains largely unchanged and the distinction between operating and finance leases is retained. IFRS 16 supersedes IAS 17, Leases and related interpretations and is effective for periods beginning on or after January 1, 2019, with earlier adoption permitted if IFRS 15 has also been applied. Brookfield Infrastructure is currently evaluating the impact of IFRS 16 on its consolidated financial statements.

3. ASSETS CLASSIFIED AS HELD FOR SALE

a) Ontario electricity transmission operation

In October 2016, Brookfield Infrastructure completed the sale of its 100% interest in its Ontario electricity transmission operation to a third party for net proceeds of $160 million. As the property, plant and equipment of the Ontario electricity transmission operation are revalued to fair market value in accordance with IAS 16, Property, Plant & Equipment, the net proceeds received will approximate the carrying value of the business and therefore no gain or loss on disposition will be recorded. As a result of the disposition, accumulated revaluation surplus of $107 million post-tax will be reclassified from accumulated other comprehensive income directly to retained earnings and recorded within Other items on the Consolidated Statements of Partnership Capital during the fourth quarter of 2016. The Ontario electricity transmission operation was reported as a wholly owned subsidiary on the Consolidated Statement of Financial Position until the fourth quarter of 2015 and has since been classified as held for sale.

b) European energy distribution operation

In May 2016, Brookfield Infrastructure completed the sale of its 100% interest in its European energy distribution operation to a third party for net proceeds of $127 million. As the property, plant and equipment of the European energy distribution operation were revalued to fair market value in accordance with IAS 16, Property, Plant & Equipment, the net proceeds received approximated the carrying value of the business and therefore no gain or loss on disposition was recorded. As a result of the disposition, accumulated revaluation surplus of $141 million post-tax was reclassified from accumulated other comprehensive income directly to retained earnings and recorded within Other items on the Consolidated Statements of Partnership Capital. The European energy distribution operation was reported as a wholly owned subsidiary on the Consolidated Statement of Financial Position until the fourth quarter of 2015 and was subsequently classified as held for sale until the date of disposition.

 

Q3 2016 INTERIM REPORT    9


Table of Contents

The following table presents the assets and liabilities that are classified as held for sale as of September 30, 2016 and December 31, 2015:

 

US$ MILLIONS

   September 30, 2016      December 31, 2015  

Assets

     

Cash and cash equivalents

   $ 5       $ 8   

Accounts receivable and other(1)

     23         41   

Equity accounted investments(2)

     115         —     

Property, plant and equipment

     289         531   

Assets classified as held for sale

   $ 432       $ 580   

Liabilities

     

Accounts payable and other

   $ 10       $ 29   

Non-recourse borrowings(2)

     169         203   

Financial liabilities

     —           20   

Deferred income tax liability

     —           23   

Liabilities directly associated with assets classified as held for sale

   $ 179       $ 275   
  

 

 

    

 

 

 

 

1.

Includes $20 million of property which was not sold in conjunction with the disposition of our European energy distribution operation. A sale process is in progress with a plan to sell these properties within the next 12 months.

2.

Includes $115 million of equity accounted investments and $57 million of non-recourse borrowings related to a non-core business acquired as part of the acquisition of the Australian ports business during the third quarter of 2016. Refer to Note 4 Acquisition of Businesses.

4. ACQUISITION OF BUSINESSES

a) Acquisition of Australian ports business

On August 18, 2016, Brookfield Infrastructure expanded its ports business to Australia as it acquired an effective 27% interest in Linx Cargo Care (“Linx”) through a Brookfield-sponsored Infrastructure fund, along with institutional partners (the “consortium”) for total consideration of $150 million, comprising of $18 million in cash and a portion of the partnership’s previously existing interest in shares of Asciano Limited with an acquisition date fair value of $132 million (consortium total consideration of $68 million cash and $442 million in fair value of shares, funded through the partnership). Concurrently, Brookfield Infrastructure entered into a voting agreement with an affiliate of Brookfield, providing Brookfield Infrastructure the right to direct the relevant activities of the entity, thereby providing Brookfield Infrastructure with control. Accordingly, Brookfield Infrastructure consolidated the entity effective August 18, 2016. Acquisition costs of $17 million were recorded as Other expenses within the interim condensed and consolidated Statement of Operating Results in the third quarter of 2016.

Consideration transferred

 

US$ MILLIONS

      

Cash

   $ 18   

Common shares of Asciano Limited

     132   
  

 

 

 

Total consideration

   $ 150   
  

 

 

 

Fair value of assets and liabilities acquired as of August 18, 2016 (provisional)(1)

 

US$ MILLIONS

      

Cash and cash equivalents

   $ 12   

Accounts receivable and other

     162   

Assets classified as held for sale(2)

     115   

Property, plant and equipment

     257   

Intangible assets

     62   

Goodwill

     240   

Liabilities directly associated with assets classified as held for sale(2)

     (57

Deferred income tax and other liabilities

     (99

Non-recourse borrowings

     (182
  

 

 

 

Net assets acquired before non-controlling interest

     510   

Non-controlling interest(3)

     (360
  

 

 

 

Net assets acquired

   $ 150   
  

 

 

 

 

1.

The fair values of all acquired assets and liabilities for this operation have been determined on a provisional basis, pending finalization of the determination of the fair values of the acquired net assets.

2.

Refer to Note 3 Assets Classified as Held for Sale.

3.

Non-controlling interest represents the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.

 

10    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

Upon acquisition of the Australian ports business by Brookfield Infrastructure, a deferred tax liability of $18 million was recorded. The deferred income tax liability arose because tax bases of the net assets acquired were significantly lower than their fair values. The inclusion of this liability in the net book value of the acquired business gave rise to goodwill of $18 million, which is recoverable so long as the tax circumstances that gave rise to the goodwill do not change. To date, no such changes have occurred. None of the goodwill recognized is deductible for income tax purposes.

The additional $222 million of goodwill recorded on acquisition represents expected growth arising from the business’ position as an incumbent in a fragmented bulk port services industry. None of the goodwill recognized is expected to be deductible for income tax purposes.

During the three and nine month periods ended September 30, 2016 the Australian ports business contributed revenues of $60 million and net income of $1 million.

b) Acquisition of North American gas storage business

On July 19, 2016, Brookfield Infrastructure expanded its gas storage business as it acquired an effective 40% interest in Niska Gas Storage (“Niska”) for consideration of $227 million through a Brookfield sponsored partnership. The consideration is comprised of $141 million of Niska senior notes (“Senior notes”) currently owned by Brookfield Infrastructure, which Brookfield Infrastructure paid $104 million to acquire, $19 million of a working capital credit facility provided to Niska by Brookfield Infrastructure prior to the acquisition date, and cash of $67 million (fund total of $170 million cash, $357 million in fair value of the Senior notes and $48 million of a working capital facility, funded through the partnership). Concurrently, Brookfield Infrastructure entered into a voting agreement with an affiliate of Brookfield, providing Brookfield Infrastructure the right to direct the relevant activities of the entity, thereby providing Brookfield Infrastructure with control. Accordingly, Brookfield Infrastructure consolidated the entity effective July 19, 2016. Acquisition costs of $11 million and a reclassification of $24 million of available for sale mark-to-market gains were recorded as Other expenses and income, respectively, within the interim condensed and consolidated Statement of Operating Results in the third quarter of 2016.

Consideration transferred

 

US$ MILLIONS

      

Cash

   $ 67   

Senior notes(1)

     141   

Working capital credit facility

     19   
  

 

 

 

Total consideration

   $ 227   
  

 

 

 

 

1.

On the date of acquisition of the North American gas storage operation Brookfield Infrastructure held a pre-existing interest in the Senior notes of $117 million representing the original cost of $104 million and $13 million of income recorded as Other income on the interim condensed and consolidated Statement of Operating Results in prior periods. On the acquisition date, Brookfield Infrastructure recorded an additional $24 million of Other income on the interim condensed and consolidated Statement of Operating Results associated with the recycling of accumulated mark-to-market gains on revaluation of the Senior notes to par value.

Fair value of assets and liabilities acquired as of July 19, 2016 (provisional)(1)

 

US$ MILLIONS

      

Cash and cash equivalents

   $ 15   

Accounts receivable and other

     99   

Inventory

     39   

Property, plant and equipment

     825   

Goodwill

     82   

Deferred income tax and other liabilities

     (148

Non-recourse borrowings

     (337
  

 

 

 

Net assets acquired before non-controlling interest

     575   

Non-controlling interest(2)

     (348
  

 

 

 

Net assets acquired

   $ 227   
  

 

 

 

 

1.

The fair values of all acquired assets and liabilities for this operation have been determined on a provisional basis, pending finalization of the determination of the fair values of the acquired net assets.

2.

Non-controlling interest represents the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.

Upon acquisition of the North American Gas Storage business by Brookfield Infrastructure, a deferred tax liability of $82 million was recorded. The deferred income tax liability arose because tax bases of the net assets acquired were significantly lower than their fair values. The inclusion of this liability in the net book value of the acquired business gave rise to goodwill of $82 million, which is recoverable so long as the tax circumstances that gave rise to the goodwill do not change. To date, no such changes have occurred. None of the goodwill recognized is deductible for income tax purposes.

During the three and nine month periods ended September 30, 2016 the North American Gas Storage business contributed revenues of $25 million and net income of $6 million.

 

Q3 2016 INTERIM REPORT    11


Table of Contents

c) Acquisition of Peruvian toll road business

On June 28, 2016, Brookfield Infrastructure expanded its toll road business to Peru as it acquired an effective 17% interest in Rutas de Lima S.A.C (“Rutas”), through a Brookfield-sponsored Infrastructure fund, for total consideration of $128 million, comprised of $118 million of cash (fund total of $400 million funded through the partnership) and an amount payable of $10 million (fund total of $30 million). Concurrently, Brookfield Infrastructure entered into a voting agreement with an affiliate of Brookfield, providing Brookfield Infrastructure the right to direct the relevant activities of the entity, thereby providing Brookfield Infrastructure with control. Accordingly, Brookfield Infrastructure consolidated the entity effective June 28, 2016. Acquisition costs of less than $1 million were recorded as Other expenses within the interim condensed and consolidated Statement of Operating Results in the second quarter of 2016.

Consideration transferred

 

US$ MILLIONS

      

Cash

   $ 118   

Consideration payable(1)

     10   
  

 

 

 

Total consideration

   $ 128   
  

 

 

 

Fair value of assets and liabilities acquired as of June 28, 2016 (provisional)(2)

 

US$ MILLIONS

      

Cash and cash equivalents(3)

   $ 115   

Accounts receivable and other

     121   

Property, plant and equipment

     6   

Intangible assets(4)

     973   

Goodwill

     139   

Deferred income tax and other liabilities

     (160

Non-recourse borrowings

     (441
  

 

 

 

Net assets acquired before non-controlling interest

     753   

Non-controlling interest(5)

     (625
  

 

 

 

Net assets acquired

   $ 128   
  

 

 

 

 

1.

The purchase price is payable in a series of four payments, one on the date of acquisition as well as three equal payments made 18 months, 27 months and 36 months subsequent to this date and consequently an amount payable of $10 million is recorded as a financial liability within the consolidated statements of financial position as at September 30, 2016.

2.

The fair value of all acquired assets and liabilities for this operation have been determined on a provisional basis, pending finalization of the determination of the fair values of the acquired net assets.

3.

Includes $114 million of restricted cash primarily related to toll road construction obligations.

4.

A 30 year Peruvian toll road service concession agreement with 27 years remaining in its term. The agreement obligates Rutas to maintain the toll roads to an acceptable standard in exchange for the ability to charge regulated tariffs to the users of the toll road.

5.

Non-controlling interest represents the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.

Upon acquisition of the Peruvian toll road business by Brookfield Infrastructure, a deferred tax liability of $139 million was recorded. The deferred income tax liability arose because tax bases of the net assets acquired were significantly lower than their fair values. The inclusion of this liability in the net book value of the acquired business gave rise to goodwill of $139 million, which is recoverable so long as the tax circumstances that gave rise to the goodwill do not change. To date, no such changes have occurred. None of the goodwill recognized is deductible for income tax purposes.

During the three and nine month periods ended September 30, 2016 the Peruvian toll road business contributed revenues of $14 million and net income of $2 million.

d) Acquisition of Indian toll road business

On March 1, 2016, Brookfield Infrastructure expanded its toll road platform through the acquisition of a 40% effective interest in a toll road business in India from Gammon Infrastructure Projects Limited (“GIPL”) for consideration of $42 million through a Brookfield-sponsored Infrastructure fund. Concurrently, Brookfield Infrastructure entered into a voting agreement with an affiliate of Brookfield, providing Brookfield Infrastructure the right to direct the relevant activities of the entity, thereby providing Brookfield Infrastructure with control. Accordingly, Brookfield Infrastructure consolidated the entity effective March 1, 2016. Acquisition costs of $2 million were recorded as Other expenses within the interim condensed and consolidated Statement of Operating Results in the first quarter of 2016.

 

12    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

Consideration transferred

 

US$ MILLIONS

      

Cash

   $ 42   
  

 

 

 

Total consideration

   $ 42   
  

 

 

 

Fair value of assets and liabilities acquired as of March 1, 2016 (provisional)(1)

 

US$ MILLIONS

      

Accounts receivable and other(2)

   $ 41   

Property, plant, and equipment

     6   

Financial assets

     153   

Intangible assets

     147   

Deferred income tax assets

     14   

Accounts payable and other

     (50

Non-recourse borrowings

     (205
  

 

 

 

Net assets acquired before non-controlling interest

     106   

Non-controlling interest(3)

     (64
  

 

 

 

Net assets acquired

   $ 42   
  

 

 

 

 

1.

The fair value of all acquired assets and liabilities for this operation have been determined on a provisional basis, pending finalization of the determination of the fair value of the acquired net assets.

2.

Includes $22 million of restricted cash primarily relating to debt servicing requirements.

3.

Non-controlling interest represents the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date which is equal to the consideration paid by the non-controlling interest.

Upon acquisition of the Indian toll road business by Brookfield Infrastructure, a deferred tax asset of $14 million was recorded. Deferred tax assets arose from deductible temporary differences and are recognized to the extent that it is probable that there will be sufficient taxable income against which to utilize the benefits of the temporary differences and that they are expected to reverse in the foreseeable future.

During the three and nine month periods ended September 30, 2016 the Indian toll road business contributed revenues of $11 million and $29 million, respectively, and net losses of $2 million and $1 million, respectively.

e) Supplemental information

Had the acquisition of the Australian ports business, North American gas storage business and the Indian and Peruvian toll road businesses been effective January 1, 2016, the revenue and net income of Brookfield Infrastructure would have been $1,863 million and $377 million, respectively, for the nine month period ended September 30, 2016.

In determining the pro-forma revenue and net income attributable to the partnership, management has:

 

   

Calculated depreciation of property, plant and equipment and intangible assets acquired on the basis of the fair values at the time of the business combination rather than the carrying amounts recognized in the pre-acquisition financial statements and;

 

   

Based borrowing costs on the funding levels, credit ratings and debt and equity position of Brookfield Infrastructure after the business combination.

 

Q3 2016 INTERIM REPORT    13


Table of Contents

5. FAIR VALUE OF FINANCIAL INSTRUMENTS

The fair value of a financial instrument is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair values are determined by reference to quoted bid or ask prices, when available. Where bid and ask prices are unavailable, the closing price of the most recent transaction of that instrument is used. In the absence of an active market, fair values are determined based on prevailing market rates (bid and ask prices, as appropriate) for instruments with similar characteristics and risk profiles or internal or external valuation models, such as option pricing models and discounted cash flow analysis, using observable market inputs.

Fair values determined using valuation models require the use of assumptions concerning the amount and timing of estimated future cash flows and discount rates. In determining those assumptions, Brookfield Infrastructure looks primarily to external readily observable market inputs such as interest rate yield curves, currency rates and price and rate volatilities as applicable. The fair value of interest rate swap hedging items which form part of financing arrangements is calculated by way of discounted cash flows using market interest rates and applicable credit spreads.

Classification of Financial Instruments

Financial instruments classified as fair value through profit or loss are carried at fair value on the interim condensed and consolidated Statements of Financial Position. Changes in the fair values of financial instruments classified as fair value through profit or loss are recognized in profit or loss. Mark-to-market adjustments on hedging items for those in an effective hedging relationship and changes in the fair value of available-for-sale securities are recognized in other comprehensive income.

Carrying Value and Fair Value of Financial Instruments

The following table provides the allocation of financial instruments and their associated financial instrument classifications as at September 30, 2016:

 

US$ MILLIONS

Financial Instrument Classification

   FVTPL      Available-for-
sale Securities
     Loans & Receivables/
Other Liabilities
        
MEASUREMENT BASIS                (Fair Value)      (Fair Value
              through OCI)
     (Amortized Cost)                                   Total  

Financial assets

           

Cash and cash equivalents

   $ —         $ —         $ 441       $ 441   

Accounts receivable and other

     —           —           507         507   

Financial assets
(current and non-current)(1)

     768         13         458         1,239   

Marketable securities(2)

     —           3         —           3   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 768       $ 16       $ 1,406       $ 2,190   
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities

           

Corporate borrowings

   $ —         $ —         $ 1,511       $ 1,511   

Non-recourse borrowings (current and non-current)

     —           —           7,289         7,289   

Accounts payable and other

     —           —           814         814   

Preferred shares(3)

     —           —           20         20   

Financial liabilities
(current and non-current)(1)

     604         —           —           604   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 604       $ —         $ 9,634       $ 10,238   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1.

Derivative instruments which are elected for hedge accounting totaling $627 million are included in financial assets and $255 million of derivative instruments are included in financial liabilities.

2.

In the first quarter of 2016, Brookfield Infrastructure earned a $27 million break fee, net of transactions costs, associated with the original scheme transaction for Asciano lapsing. Also during the first quarter of 2016, Brookfield Infrastructure received a $13 million dividend associated with its interest in Asciano. Both items have been recorded in Other income on the interim condensed and consolidated Statement of Operating Results in the first quarter of 2016.

    

During August, 2016, Brookfield Infrastructure, alongside institutional partners and a Brookfield sponsored infrastructure fund, and Qube Holdings Limited (“Qube”), along with its institutional partners, acquired all of the shares of Asciano Limited (“Asciano”), a port and rail logistics company in Australia.

    

As part of this transaction Brookfield Infrastructure tendered its 20% interest in Asciano acquired in the fourth quarter of 2015. As a result of tendering its interest in Asciano, a gain of $123 million was recorded in Other income on the interim condensed and consolidated Statement of Operating Results during the third quarter of 2016, representing the reclassification of available for sale mark-to-market gains of $44 million and foreign exchange gains of $79 million.

3.

$20 million of preferred shares issued to wholly-owned subsidiaries of Brookfield.

 

14    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

The following table provides the allocation of financial instruments and their associated financial instrument classifications as at December 31, 2015:

 

US$ MILLIONS

Financial Instrument Classification

   FVTPL      Available-for-
sale Securities
     Loans & Receivables/
Other Liabilities
        
MEASUREMENT BASIS                (Fair Value)      (Fair Value
              through OCI)
     (Amortized Cost)                                   Total  

Financial assets

           

Cash and cash equivalents

   $ —         $ —         $ 199       $ 199   

Accounts receivable and other

     —           —           322         322   

Financial assets
(current and non-current)(1)

     741         —           330         1,071   

Marketable securities

     —           1,281                 1,281   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 741       $ 1,281       $ 851       $ 2,873   
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities

           

Corporate borrowings

   $ —         $ —         $ 1,380       $ 1,380   

Non-recourse borrowings
(current and non-current)

     —           —           5,852         5,852   

Accounts payable and other

     —           —           474         474   

Preferred shares(2)

     —           —           20         20   

Financial liabilities
(current and non-current)(1)

     582         —                   582   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 582       $ —         $ 7,726       $ 8,308   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1.

Derivative instruments which are elected for hedge accounting totaling $601 million are included in financial assets and $230 million of derivative instruments are included in financial liabilities.

2.

$20 million of preferred shares issued to wholly-owned subsidiaries of Brookfield.

The following table provides the carrying values and fair values of financial instruments as at September 30, 2016 and December 31, 2015:

 

     September 30, 2016      December 31, 2015  

US$ MILLIONS

   Carrying Value      Fair Value      Carrying Value      Fair Value  

Financial assets

           

Cash and cash equivalents

   $ 441       $ 441       $ 199       $ 199   

Accounts receivable and other

     507         507         322         322   

Financial assets (current and non-current)

     1,239         1,239         1,071         1,071   

Marketable securities

     3         3         1,281         1,281   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,190       $ 2,190       $ 2,873       $ 2,873   
  

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities

           

Corporate borrowings(1)

   $ 1,511       $ 1,538       $ 1,380       $ 1,386   

Non-recourse borrowings(2)

     7,289         7,352         5,852         6,093   

Accounts payable and other financial liabilities

     814         814         474         474   

Preferred shares(3)

     20         20         20         20   

Financial liabilities (current and non-current)

     604         604         582         582   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 10,238       $ 10,328       $ 8,308       $ 8,555   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

1.

Corporate borrowings are classified under level 1 of the fair value hierarchy as quoted prices in an active market are available.

2.

Non recourse borrowings are classified under level 2 of the fair value hierarchy with the exception of certain borrowings at the UK port operation which are classified under level 1. For level 2 fair values, future cash flows are estimated based on observable forward interest rates at the end of the reporting period.

3.

$20 million of preferred shares issued to wholly owned subsidiaries of Brookfield.

 

Q3 2016 INTERIM REPORT    15


Table of Contents

Hedging Activities

Brookfield Infrastructure uses derivatives and non-derivative financial instruments to manage or maintain exposures to interest and currency risks. For certain derivatives which are used to manage exposures, Brookfield Infrastructure determines whether hedge accounting can be applied. When hedge accounting can be applied, a hedge relationship can be designated as a fair value hedge, cash flow hedge or a hedge of foreign currency exposure of a net investment in a foreign operation with a functional currency other than the U.S. dollar. To qualify for hedge accounting the derivative must be highly effective in accomplishing the objective of offsetting changes in the fair value or cash flows attributable to the hedged risk both at inception and over the life of the hedge. If it is determined that the derivative is not highly effective as a hedge, hedge accounting is discontinued prospectively.

Cash Flow Hedges

Brookfield Infrastructure uses interest rate swaps to hedge the variability in cash flows related to a variable rate asset or liability and highly probable forecasted issuances of debt. The settlement dates typically coincide with the dates on which the interest is payable on the underlying debt, and the amount accumulated in equity is reclassified to income or loss over the period that the floating rate interest payments on debt affect income or loss. For the three and nine months ended September 30, 2016, pre-tax net unrealized losses of $3 million and $3 million, respectively, (2015: losses of $14 million and $9 million respectively) were recorded in other comprehensive income (loss) for the effective portion of the cash flow hedges. As of September 30, 2016, there was a net derivative asset balance of $442 million relating to hedging items designated as cash flow hedges (December 31, 2015: $376 million asset).

Net Investment Hedges

Brookfield Infrastructure uses foreign exchange hedging items and foreign currency denominated debt instruments to manage its foreign currency exposures arising from net investments in foreign operations having a functional currency other than the U.S. dollar. For the three and nine months ended September 30, 2016, unrealized pre-tax net losses of $104 million and $73 million, respectively, (2015: $88 million gains and $122 million losses, respectively) were recorded in other comprehensive (loss) income for the effective portion of hedges of net investments in foreign operations. Further, for the three and nine months ended September 30, 2016, Brookfield Infrastructure recognized a $76 million gain and $64 million gain, respectively, (2015: $4 million gain and $201 million gain, respectively) in other comprehensive income (loss) related to the net settlement of foreign exchange hedging items. As of September 30, 2016, there was a net derivative liability balance of $70 million relating to hedging items designated as net investment hedges (December 31, 2015: $5 million liability).

Fair Value Hierarchical Levels

Fair value hierarchical levels are directly determined by the amount of subjectivity associated with the valuation inputs of these assets and liabilities, and are as follows:

 

   

Level 1 – Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

 

   

Level 2 – Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life. Fair valued assets and liabilities that are included in this category are primarily certain hedging items, other financial assets carried at fair value in an inactive market.

 

   

Level 3 – Inputs reflect management’s best estimate of unobservable inputs that market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to determining the estimate.

 

16    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

Fair value of the partnership’s financial assets and financial liabilities are measured at fair value on a recurring basis. The following table summarizes the valuation techniques and significant inputs for Brookfield Infrastructure’s financial assets and financial liabilities:

 

US$ MILLIONS

   Fair Value
Hierarchy
     September 30, 2016      December 31, 2015  

Marketable securities

     Level 1(1)       $ 3       $ 1,281   

Foreign currency forward contracts

     Level 2(2)         

Financial asset

        106         111   

Financial liability

        147         48   

Interest rate swaps & other

     Level 2(2)         

Financial asset

        675         630   

Financial liability

        411         488   

Other contracts

     Level 3(3)         

Financial liability

        46         46   

 

1.

Valuation technique: Quoted bid prices in an active market.

2.

Valuation technique: Discounted cash flow. Future cash flows are estimated based on forward exchange rates (from observable forward exchange rates at the end of the reporting period) and contract forward rates, discounted at a rate that reflects the issuer’s or counterparty’s credit risk.

3.

Valuation technique: Discounted cash flow. Future cash flows primarily driven by the operating performance of a certain subsidiary and the use of assumptions concerning the amount and timing of estimated future cash flows and discount rates.

Assets and liabilities measured at fair value on a recurring basis include $784 million (2015: $2,022 million) of financial assets and $604 million (2015: $582 million) of financial liabilities which are measured at fair value using valuation inputs based on management’s best estimates or observable prices, when available. During the three and nine months ended September 30, 2016 and 2015, no transfers were made between level 1 and level 2 or level 2 and level 3. The following table categorizes financial assets and liabilities, which are carried at fair value, based upon the level of input.

 

     September 30, 2016      December 31, 2015  

US$ MILLIONS

   Level 1      Level 2      Level 3      Level 1      Level 2      Level 3  

Financial assets

                 

Marketable securities

   $ 3       $ —         $ —         $ 1,281       $ —         $ —     

Financial assets (current and non-current)(1)

     —           781         —           —           741         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Financial liabilities

                 

Financial liabilities (current and non-current)(1)

   $ —         $ 558       $ 46       $ —         $ 536       $ 46   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1.

Level 1 financial assets relate to marketable securities. Level 2 financial assets and liabilities primarily relate to derivative instruments. Level 3 financial assets and liabilities primarily relate to contingent consideration associated with recent acquisitions.

 

Q3 2016 INTERIM REPORT    17


Table of Contents

6. PROPERTY, PLANT AND EQUIPMENT

 

US$ MILLIONS

   Utility
Assets
    Transport
Assets
    Energy
Assets
    Total
Assets
 

Gross carrying amount:

        

Balance at January 1, 2015

   $ 3,123      $ 2,245      $ 1,661      $ 7,029   

Additions, net of disposals and assets classified to held for sale

     47        119        (89     77   

Acquisitions through business combinations

     74        12        17        103   

Net foreign currency exchange differences

     (299     (226     (132     (657
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2015

   $ 2,945      $ 2,150      $ 1,457      $ 6,552   
  

 

 

   

 

 

   

 

 

   

 

 

 

Additions, net of disposals

     311        41        50        402   

Non-cash additions

     7        3        2        12   

Acquisitions through business combinations(1)

     —          269        825        1,094   

Net foreign currency exchange differences

     (282     36        46        (200
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2016

   $ 2,981      $ 2,499      $ 2,380      $ 7,860   
  

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated depreciation:

        

Balance at January 1, 2015

   $ (254   $ (343   $ (127   $ (724

Depreciation expense

     (126     (113     (86     (325

Non-cash disposals

     48        1        37        86   

Net foreign currency exchange differences

     41        37        17        95   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2015

   $ (291   $ (418   $ (159   $ (868
  

 

 

   

 

 

   

 

 

   

 

 

 

Depreciation expense

     (97     (91     (74     (262

Non-cash disposals

     6        4        —          10   

Net foreign currency exchange differences

     19        (7     (11     1   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2016

   $ (363   $ (512   $ (244   $ (1,119
  

 

 

   

 

 

   

 

 

   

 

 

 

Accumulated fair value adjustments:

        

Balance at January 1, 2015

   $ 768      $ 800      $ 211      $ 1,779   

Fair value adjustments

     392        62        192        646   

Dispositions and assets reclassified to held for sale assets

     (111     —          (150     (261

Net foreign currency exchange differences

     (104     (85     (27     (216
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2015

   $ 945      $ 777      $ 226      $ 1,948   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net foreign currency exchange differences

     (45     28        5        (12
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at September 30, 2016

   $ 900      $ 805      $ 231      $ 1,936   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net book value:

        

September 30, 2016

   $    3,518      $    2,792      $    2,367      $    8,677   
  

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2015

   $ 3,599      $ 2,509      $ 1,524      $ 7,632   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Refer to Note 4 Acquisition of Businesses.

 

18    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

7. INTANGIBLE ASSETS

 

     As of  

US$ MILLIONS

   September 30, 2016     December 31, 2015  

Cost

   $ 4,845      $ 3,485   

Accumulated amortization

     (262     (189
  

 

 

   

 

 

 

Total

   $ 4,583      $ 3,296   
  

 

 

   

 

 

 

Intangible assets are allocated to the following cash generating units:

 

     As of  

US$ MILLIONS

   September 30, 2016      December 31, 2015  

Regulated terminal

   $ 1,934       $ 1,840   

Chilean toll roads

     1,085         1,041   

Peruvian toll roads

     994         —     

UK port operations

     278         316   

Indian toll roads

     147         —     

Other(1)

     145         99   
  

 

 

    

 

 

 

Total

   $ 4,583       $ 3,296   
  

 

 

    

 

 

 

 

1.

Other intangibles are comprised primarily of customer order backlogs, customer contracts and relationships.

The following table presents the change in the balance of intangible assets:

 

US$ MILLIONS

   For the nine-month
period ended
September 30, 2016
 

Cost at beginning of the period

   $ 3,485   

Additions through business combinations(1)

     1,182   

Additions, net of disposals

     63   

Foreign currency translation

     115   
  

 

 

 

Balance at September 30, 2016

   $ 4,845   
  

 

 

 

 

1.

Refer to Note 4, Acquisition of Businesses

The following table presents the accumulated amortization for Brookfield Infrastructure’s intangible assets:

 

US$ MILLIONS

   For the nine-month
period ended
September 30, 2016
 

Accumulated amortization at beginning of period

   $ (189

Amortization

     (72

Foreign currency translation

     (1
  

 

 

 

Balance at September 30, 2016

   $ (262
  

 

 

 

 

Q3 2016 INTERIM REPORT    19


Table of Contents

8. INVESTMENTS IN ASSOCIATES AND JOINT VENTURES

The following table represents the reconciliation of the movement in the partnership’s investments in associates and joint ventures:

 

US$ MILLIONS

   For the nine-month period
ended September 30, 2016
    For the 12 month period
ended December 31, 2015
 

Balance at beginning of period

   $ 2,973      $ 2,412   

Share of earnings for the period(1)

     142        69   

Foreign currency translation

     294        (593

Share of other reserves for the period – OCI

     (17     180   

Distributions

     (32     (87

Other items

     9        —     

Acquisitions, net of disposals(1),(2),(3)

     876        681   

Reclassification to asset held for sale(4)

     —          311   
  

 

 

   

 

 

 

Ending balance

   $ 4,245      $ 2,973   
  

 

 

   

 

 

 

 

1.

In May 2016, Brookfield Infrastructure, alongside an institutional investor and a partner in the business, executed a privatization of the Brazilian toll road operation. The privatization resulted in the partnership’s ownership interest increasing from 31% to 39% in exchange for cash consideration of $73 million. Subsequent to the privatization, Brookfield Infrastructure, alongside an institutional partner, injected $239 million into the Brazilian toll road operation for growth capital expenditure requirements.

2.

During April 2016, Brookfield Infrastructure and its partner in its North American gas transmission operation each injected $312 million into the business to pay down operating level debt.

3.

During August 2016, Brookfield Infrastructure expanded its ports operations in Australia as it acquired an effective 13% interest in Patrick Terminals and Logistics (“Patrick”) through a Brookfield-sponsored Infrastructure fund, alongside institutional partners (the “Consortium”), for total consideration of $202 million. The Consortium controls 50% of the voting rights of Patrick in a joint venture with Qube Holdings Limited (“Qube”), along with its institutional partners. Brookfield Infrastructure has significant influence through its position in the business. Accordingly, Brookfield Infrastructure equity accounts for the entity.

4.

During the fourth quarter of 2015, Brookfield Infrastructure reached agreements with its partners to increase its interest in its North American natural gas transmission operation from 26.5% to 50.0% for a cash payment of $106 million and amendments to the governance terms of this arrangement. Due to the increase in ownership mentioned above, the partnership discontinued its plan to dispose of its interest in its North American natural gas transmission business. The North American natural gas transmission business, which had been reported as an asset held for sale with a carrying value of $311 million since the fourth quarter of 2014, was reclassified out of assets held for sale in the fourth quarter of 2015 and has since been accounted for as a joint venture.

The following table represents the carrying value of the partnership’s investments in associates and joint ventures:

 

     As of  

US$ MILLIONS

   September 30, 2016      December 31, 2015  

Brazilian toll road operation

   $ 1,356       $ 759   

North American natural gas transmission operation

     733         425   

South American transmission operation

     694         651   

European telecommunications infrastructure operation

     449         437   

Brazilian rail operation

     327         261   

Australian ports operation

     196         —     

Other associates(1)

     490         440   
  

 

 

    

 

 

 

Ending balance

   $ 4,245       $ 2,973   
  

 

 

    

 

 

 

 

1.

Other includes the partnership’s European port operation, Texas electricity transmission project, North American west coast container terminal and Texas gas storage operation.

The following table summarizes the aggregate balances of investments in associates on a 100% basis:

 

     As of  

US$ MILLIONS

   September 30, 2016     December 31, 2015  

Financial position:

    

Total assets

   $ 33,450      $ 27,948   

Total liabilities

     (18,655     (16,517
  

 

 

   

 

 

 

Net assets

   $ 14,795      $ 11,431   
  

 

 

   

 

 

 

 

20    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents
     For the three-month
period ended September 30
     For the nine-month
period ended September 30
 

US$ MILLIONS

       2016          2015          2016          2015  

Financial performance:

           

Total revenue

   $ 1,265       $ 996       $ 3,514       $ 2,935   

Total income for the period

     80         76         286         238   

Brookfield Infrastructure’s share of net income

   $ 32       $ 18       $ 142       $ 55   
  

 

 

    

 

 

    

 

 

    

 

 

 

9. NON-RECOURSE BORROWINGS

 

     As of  

US$ MILLIONS

   September 30, 2016      December 31, 2015  

Current

   $ 255       $ 302   

Non-current

     7,034         5,550   
  

 

 

    

 

 

 

Total

   $ 7,289       $ 5,852   
  

 

 

    

 

 

 

Current non-recourse borrowings decreased by $47 million mainly due to a refinancing of maturing debt at our Australian regulated terminal operation during the second quarter of 2016. Non-recourse borrowings increased by $1,437 million due to the debt assumed in conjunction with the acquisitions of our Australian ports operation, North American gas storage business and our Indian and Peruvian toll road operations of $1,165 million, subsidiary borrowings net of repayments of $164 million for the nine months ended September 30, 2016 and a $108 million increase of foreign denominated debt balances.

10. SEGMENTED INFORMATION

IFRS 8, Operating Segments, requires operating segments to be determined based on internal reports that are regularly reviewed by the Executive Management and the Board of Directors for the purpose of allocating resources to the segment and to assessing its performance. Key measures used by the Chief Operating Decision Maker (‘‘CODM’’) in assessing performance and in making resource allocation decisions are funds from operations (‘‘FFO’’) and earnings before interest, tax, depreciation and amortization and other income (expenses) (‘‘adjusted EBITDA’’), which enable the determination of cash return on the equity deployed. FFO is calculated as net income excluding the impact of depreciation and amortization, deferred income taxes, breakage and transaction costs, non-cash valuation gains or losses and other items. Adjusted EBITDA is calculated as FFO excluding the impact of interest expense, cash taxes and other cash income (expenses).

 

    Brookfield Infrastructure’s Share                    

FOR THE THREE MONTHS ENDED

SEPTEMBER 30, 2016

US$ MILLIONS

  Utilities     Transport     Energy     Comm.
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from

investment
in associates
    Attributable
to non-
controlling
interest
    As per
IFRS
financials(1)
 

Revenues

  $ 180      $ 334      $ 123      $ 40      $ —        $ 677      $ (355   $ 200      $ 522   

Costs attributed to revenues

    (49     (172     (59     (17     —          (297     175        (145     (267

General & administrative expenses

    —          —          —          —          (45     (45     —          —          (45
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    131        162        64        23        (45     335        (180     55     

Other income (expense)

    2        (8     2        —          20        16        7        2        25   

Interest expense

    (31     (42     (26     (4     (13     (116     51        (33     (98
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    102        112        40        19        (38     235        (122     24     

Depreciation and amortization

    (38     (69     (32     (19     —          (158     84        (52     (126

Deferred taxes

    2        16        4        1        (5     18        (5     10        23   

Mark-to-market on hedging items and other

    (22     (37     (17     —          59        (17     11        43        37   

Share of earnings from associates

    —          —          —          —          —          —          32        —          32   

Net income attributable to
non-controlling interest

    —          —          —          —          —          —          —          (25     (25
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to
partnership(2)

  $ 44      $ 22      $ (5   $ 1      $ 16      $ 78      $ —        $ —        $ 78   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

The above table provides each segment’s results in the format that management organizes its segments to make operating decisions and assess performance. Each segment is presented on a proportionate basis, taking into account Brookfield Infrastructure’s ownership in operations accounted for using the consolidation and equity methods under IFRS. The above table reconciles Brookfield Infrastructure’s proportionate results to the partnership’s condensed and consolidated statements of operating results on a line by line basis by aggregating the components comprising the earnings from the partnership’s investments in associates and reflecting the portion of each line item attributable to non-controlling interests.

2.

Includes net income attributable to non-controlling interest – Redeemable Partnership Units held by Brookfield, general partner and limited partners.

 

Q3 2016 INTERIM REPORT    21


Table of Contents
    Brookfield Infrastructure’s Share                    

FOR THE THREE MONTHS ENDED

SEPTEMBER 30, 2015

US$ MILLIONS

  Utilities     Transport     Energy     Comm.
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from

investment
in associates
    Attributable
to non-

controlling
interest
    As per
IFRS
financials(1)
 

Revenues

  $ 180      $ 286      $ 81      $ 40        —        $ 587      $ (268   $ 149      $ 468   

Costs attributed to revenues

    (47     (144     (43     (18     —          (252     138        (85     (199

General & administrative expenses

    —          —          —          —          (30     (30     —          —          (30
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    133        142        38        22        (30     305        (130     64     

Other income (expense)

    1        (4     1        —          6        4        3        (5     2   

Interest expense

    (35     (35     (20     (2     (7     (99     36        (27     (90
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    99        103        19        20        (31     210        (91     32     

Depreciation and amortization

    (38     (55     (11     (15     —          (119     52        (30     (97

Deferred taxes

    (5     4        3        4        5        11        (13     (1     (3

Mark-to-market on hedging items and other

    14        (17     (13     (7     44        21        34        58        113   

Share of earnings from associates

    —          —          —          —          —          —          18        —          18   

Net income attributable to non-controlling interest

    —          —          —          —          —          —          —          (59     (59
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to

partnership(2)

  $ 70      $ 35      $ (2   $ 2      $ 18      $ 123      $ —        $ —        $ 123   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Brookfield Infrastructure’s Share                    

FOR THE NINE MONTHS ENDED

SEPTEMBER 30, 2016

US$ MILLIONS

  Utilities     Transport     Energy     Comm.
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from
investment
in associates
    Attributable
to non-
controlling
interest
    As per
IFRS
financials(1)
 

Revenues

  $ 521      $ 894      $ 365      $ 123      $ —        $ 1,903      $ (959   $ 494      $ 1,438   

Costs attributed to revenues

    (122     (453     (163     (56     —          (794     475        (348     (667

General & administrative expenses

    —          —          —          —          (122     (122     —          —          (122
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    399        441        202        67        (122     987        (484     146     

Other income (expense)

    4        (17     3        (1     67        56        15        —          71   

Interest expense

    (101     (116     (82     (9     (36     (344     141        (91     (294
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    302        308        123        57        (91     699        (328     55     

Depreciation and amortization

    (116     (183     (92     (57     —          (448     237        (123     (334

Deferred taxes

    (6     22        9        7        (1     31        (15     19        35   

Mark-to-market on hedging items and other

    (67     31        (25     (4     95        30        (36     87        81   

Share of earnings from associates

    —          —          —          —          —          —          142        —          142   

Net income attributable to non-controlling interest

    —          —          —          —          —          —          —          (38     (38
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to

partnership(2)

  $ 113      $ 178      $ 15      $ 3      $ 3      $ 312      $ —        $ —        $ 312   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

The above table provides each segment’s results in the format that management organizes its segments to make operating decisions and assess performance. Each segment is presented on a proportionate basis, taking into account Brookfield Infrastructure’s ownership in operations accounted for using the consolidation and equity methods under IFRS. The above table reconciles Brookfield Infrastructure’s proportionate results to the partnership’s condensed and consolidated statements of operating results on a line by line basis by aggregating the components comprising the earnings from the partnership’s investments in associates and reflecting the portion of each line item attributable to non-controlling interests.

2.

Includes net income attributable to non-controlling interest – Redeemable Partnership Units held by Brookfield, general partner and limited partners.

 

22    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents
    Brookfield Infrastructure’s Share                    

FOR THE NINE MONTHS ENDED

SEPTEMBER 30, 2015

US$ MILLIONS

  Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from
investment
in associates
    Attributable
to non-
controlling
interest
    As per
IFRS
financials(1)
 

Revenues

  $ 520      $ 871      $ 259      $ 82      $ —        $ 1,732      $ (778   $ 446      $ 1,400   

Costs attributed to revenues

    (129     (447     (135     (38     —          (749     407        (257     (599

General & administrative expenses

    —          —          —          —          (99     (99     —          —          (99
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    391        424        124        44        (99     884        (371     189     

Other income (expense)

    3        (11     2        —          21        15        8        (7     16   

Interest expense

    (107     (110     (56     (4     (18     (295     107        (85     (273
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    287        303        70        40        (96     604        (256     97     

Depreciation and amortization

    (115     (165     (33     (31     —          (344     144        (93     (293

Deferred taxes

    (21     7        3        5        9        3        (14     7        (4

Mark-to-market on hedging items and other items

    (1     (40     (23     (7     81        10        71        71        152   

Share of earnings from associates

    —          —          —          —          —          —          55        —          55   

Net income attributable to non-controlling interest

    —          —          —          —          —          —          —          (82     (82
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to partnership(2)

  $ 150      $ 105      $ 17      $ 7      $ (6   $ 273      $ —        $ —        $ 273   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Segment assets

For the purpose of monitoring segment performance and allocating resources between segments, Brookfield Infrastructure’s Executive Management and Board of Directors monitor the assets, including investments accounted for using the equity method, attributable to each segment.

The following is an analysis of Brookfield Infrastructure’s assets by operating segment for the periods under review:

 

    Total attributable to Brookfield Infrastructure                          

AS AT SEPTEMBER 30, 2016

US$ MILLIONS

  Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from
investment
in associates
    Attributable
to non-
controlling
interest
    Working
capital
adjustment
    As per
IFRS
financials(1)
 

Total assets

  $ 4,883      $ 6,231      $ 2,897      $ 856      $ (706   $ 14,161      $ (3,035   $ 6,419      $ 3,564      $ 21,109   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Total attributable to Brookfield Infrastructure                          

AS AT DECEMBER 31, 2015

US$ MILLIONS

  Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from
investment
in associates
    Attributable
to non-
controlling
interest
    Working
capital
adjustment
    As per
IFRS
financials(1)
 

Total assets

  $ 4,723      $ 5,338      $ 2,744      $ 824      $ (196   $ 13,433      $ (3,795   $ 4,298      $ 3,799      $ 17,735   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

The above tables provide each segment’s assets in the format that management organizes its segments to make operating decisions and assess performance. Each segment is presented on a proportionate basis, taking into account Brookfield Infrastructure’s ownership in operations using consolidation and the equity method whereby the partnership either controls or exercises significant influence over the investment respectively. The above table reconciles Brookfield Infrastructure’s proportionate assets to total assets presented on the partnership’s consolidated statements of financial position by removing net liabilities contained within investments in associates and reflecting the assets attributable to non-controlling interests, and adjusting for working capital assets which are netted against working capital liabilities.

 

Q3 2016 INTERIM REPORT    23


Table of Contents

11. SUBSIDIARY PUBLIC ISSUERS

Wholly owned subsidiaries of the partnership, Brookfield Infrastructure Finance ULC, Brookfield Infrastructure Finance LLC, Brookfield Infrastructure Finance Pty Ltd and Brookfield Infrastructure Finance Limited (collectively, the “Debt Issuers”) and Brookfield Infrastructure Preferred Equity Inc. (collectively with the Debt Issuers, the “Issuers”), have filed a base shelf prospectus qualifying the distribution of debt securities and Class A preference shares in Canada. The Issuers may offer and sell these instruments in one or more issuances in the aggregate, of up to C$2 billion (or the equivalent in other currencies).

On October 30, 2015, the Debt Issuers issued C$500 million of medium term notes in the Canadian bond market in two tranches: C$125 million of three year notes maturing October 30, 2018 with a coupon of 3.0%; and C$375 million of five year notes maturing October 30, 2020 with a coupon of 3.5%. The three year and five year bonds were swapped into U.S. dollars on a matched maturity basis at an all in rate of 3.8%.

On March 11, 2015, the Debt Issuers issued C$450 million of medium term notes maturing March 11, 2022 in the Canadian bond market with a coupon of 3.5%, which was swapped into U.S. dollars on a matched maturity basis at an all in rate of 3.9%.

On October 10, 2012, the Debt Issuers issued C$400 million of medium term notes maturing October 10, 2017 in the Canadian bond market with a coupon of 3.5%, which was swapped into U.S. dollars on a matched maturity basis at an all in rate of 2.7%.

These notes are unconditionally guaranteed by the partnership, Brookfield Infrastructure LP (the “Holding LP”), and wholly owned subsidiaries, Brookfield Infrastructure Holdings (Canada) Inc., Brookfield Infrastructure US Holdings I Corporation and BIP Bermuda Holdings I Limited. Brookfield Infrastructure LLC, an indirectly wholly owned subsidiary of the Holding LP has also guaranteed the notes issued in October 2012.

 

24    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

The following tables set forth consolidated summary financial information for Brookfield Infrastructure and the Issuers:

 

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016

   Brookfield
Infrastructure(2)
     The Issuers      Subsidiaries of the
partnership other
than the Issuers(3)
     Consolidating
adjustments(4)
    Brookfield
Infrastructure
consolidated
 

Revenues

   $ —         $ —         $ —         $ 522      $ 522   

Net income (loss) attributable to partnership(1)

     40         —           78         (40     78   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2015

                                 

Revenues

   $ —         $ —         $ —         $ 468      $ 468   

Net income (loss) attributable to partnership(1)

     75         —           123         (75     123   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016

                                 

Revenues

   $ —         $ —         $ —         $ 1,438      $ 1,438   

Net income (loss) attributable to partnership(1)

     177         —           312         (177     312   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2015

                                 

Revenues

   $ —         $ —         $ —         $ 1,400      $ 1,400   

Net income (loss) attributable to partnership(1)

     160         —           273         (160     273   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

AS AT SEPTEMBER 30, 2016

                                 

Current assets

   $ —         $ 6       $ —         $ 1,595      $ 1,601   

Non-current assets

     4,196         307         5,455         9,550        19,508   

Current liabilities

     —           7         —           1,388        1,395   

Non-current liabilities

     —           1,031         —           10,065        11,096   

Non-controlling interests – Redeemable Partnership units held by Brookfield

     —           —           —           1,527        1,527   

Non-controlling interests – in operating subsidiaries

     —           —           —           2,821        2,821   

Preferred unitholders

     —           —           —           375        375   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

AS AT DECEMBER 31, 2015

                                 

Current assets

   $ —         $ 3       $ —         $ 1,550      $ 1,553   

Non-current assets

     3,979         293         6,052         5,858        16,182   

Current liabilities

     —           5         —           1,205        1,210   

Non-current liabilities

     —           979         —           8,370        9,349   

Non-controlling interests – Redeemable Partnership Units held by Brookfield

     —           —           —           1,518        1,518   

Non-controlling interests – in operating subsidiaries

     —           —           —           1,608        1,608   

Preferred unitholders

     —           —           —           189        189   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

(1)

Includes net income (loss) attributable to non controlling interest—Redeemable Partnership Units held by Brookfield, general partner and limited partners.

(2)

Includes investments in all subsidiaries of the partnership under the equity method.

(3)

Includes investments in all subsidiaries of the Holding LP, Brookfield Infrastructure Holdings (Canada) Inc., Brookfield Infrastructure US Holdings I Corporation, BIP Bermuda Holdings I Limited and Brookfield Infrastructure LLC under the equity method except for Brookfield Infrastructure US Holdings I Corporation’s investment in Brookfield Infrastructure LLC, which is presented on a combined basis. Brookfield Infrastructure LLC is presented on a combined basis as it is a guarantor of the medium term notes issued in October 2012. As at September 30, 2016 and December 31, 2015 and for three and nine months ended September 30, 2016 and 2015, the presentation of Brookfield Infrastructure US Holdings I Corporation’s investment in Brookfield Infrastructure LLC on a combined basis was equivalent to its presentation under the equity method.

(4)

Includes elimination of intercompany transactions and adjustments necessary to present the partnership on a consolidated basis.

 

Q3 2016 INTERIM REPORT    25


Table of Contents

12. PARTNERSHIP CAPITAL

The partnership’s capital structure is comprised of three classes of partnership units: limited partnership units, general partnership units and preferred limited partnership units. The Holding LP’s capital structure is composed of four classes of partnership units: limited partnership units, managing general partnership units, Redeemable Partnership Units held by Brookfield and preferred limited partnership units.

On September 14, 2016, Brookfield Infrastructure completed a three-for-two unit split by way of a subdivision, whereby unitholders received an additional one-half of a unit for each unit held, resulting in the issuance of an additional 115 million units. Brookfield Infrastructure’s preferred units were not affected by the unit split. All historical per unit disclosures have been adjusted to effect for the change in units due to the unit split.

a) General and Limited Partnership Capital

 

    General partnership units     Limited partnership units     Total  

UNITS MILLIONS

  As of and
for the nine
months ended
September 30, 2016
    As of and
for the 12
months ended
Dec. 31, 2015
    As of and
for the nine
months ended
September 30, 2016
    As of and
for the 12
months ended
Dec. 31, 2015
    As of and
for the nine
months ended
September 30, 2016
    As of and
for the 12
months ended
Dec. 31, 2015
 

Opening balance

    1.6        1.6        243.2        225.5        244.8        227.1   

Issued for cash

    —          —          0.6        20.2        0.6        20.2   

Repurchased and cancelled

    —          —          (0.2     (2.5     (0.2     (2.5
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

    1.6        1.6        243.6        243.2        245.2        244.8   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The weighted average number of general limited partnership units outstanding for the three and nine months ended September 30, 2016 was 1.6 million and 1.6 million, respectively (2015: 1.6 million and 1.6 million, respectively). The weighted average number of limited partnership units outstanding for the three and nine months ended September 30, 2016 was 243.4 million and 243.3 million, respectively (2015: 244.5 million and 237.5 million, respectively).

 

    General partner     Limited partners     Total  

US$ MILLIONS

  As of and
for the nine
months ended
September 30, 2016
    As of and
for the 12
months ended
Dec. 31, 2015
    As of and
for the nine
months ended
September 30, 2016
    As of and
for the 12
months ended
Dec. 31, 2015
    As of and
for the nine
months ended
September 30, 2016
    As of and
for the 12
months ended
Dec. 31, 2015
 

Opening balance

  $ 19      $ 19      $ 3,716      $ 3,201      $ 3,735      $ 3,220   

Unit issuance

    —          —          19        582        19        582   

Repurchased and cancelled

    —          —          (6     (67     (6     (67
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 19      $ 19      $ 3,729      $ 3,716      $ 3,748      $ 3,735   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

During the nine months ended September 30, 2016, Brookfield Infrastructure repurchased and cancelled less than 1 million units for $6 million and incurred less than $1 million in commission costs.

The partnership has a distribution reinvestment plan (the “Plan”) that allows eligible holders of the partnership to purchase additional units by reinvesting their cash distributions. Under the Plan, units are acquired at a price per unit calculated by reference to the volume weighted average of the trading price for our units on the New York Stock Exchange for the five trading days immediately preceding the relevant distribution date. During the nine month period ended September 30, 2016, the partnership issued less than 1 million units for proceeds of $19 million (2015: less than 1 million units for proceeds of $3 million) under the Plan.

In April 2015, Brookfield Infrastructure issued 20.0 million limited partnership units at $30 per unit under shelf registrations in the U.S. and Canada. In total, $600 million of gross proceeds were raised through the issuance and $24 million in equity issuance costs were incurred.

During the year ended December 31, 2015, Brookfield Infrastructure repurchased and cancelled 2.5 million units for $67 million and incurred less than $1 million in commission costs.

 

26    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

b) Non-controlling interest – Redeemable Partnership Units held by Brookfield

 

     Non-controlling interest –
Redeemable Partnership Units held
by Brookfield
 

UNITS MILLIONS

   As of and for the
nine months ended
September 30, 2016
     As of and for the
12 months ended
Dec. 31, 2015
 

Opening balance

     100.3         88.1   

Issued for cash

     —           12.2   
  

 

 

    

 

 

 

Ending balance

     100.3         100.3   
  

 

 

    

 

 

 

The weighted average number of Redeemable Partnership Units held by Brookfield outstanding for the three and nine month periods ending September 30, 2016 was 100.3 million (2015: 100.3 million and 95.7 million, respectively).

 

     Non-controlling interest – Redeemable
Partnership Units held by Brookfield
 

US$ MILLIONS

   As of and for the
nine months ended
September 30, 2016
     As of and for the
12 months ended
Dec. 31, 2015
 

Opening balance

   $ 1,528       $ 1,178   

Unit issuance

     —           350   
  

 

 

    

 

 

 

Ending balance

   $ 1,528       $ 1,528   
  

 

 

    

 

 

 

In April 2015, Brookfield Infrastructure issued 12.2 million Redeemable Partnership Units to Brookfield for proceeds of $350 million.

c) Preferred Unitholders’ Capital

 

     Preferred Units  

UNITS MILLIONS

   As of and for the
nine months ended
September 30, 2016
     As of and for the
12 months ended
Dec. 31, 2015
 

Opening balance

     10.0         —     

Issued for cash

     10.0         10.0   
  

 

 

    

 

 

 

Ending balance

     20.0         10.0   
  

 

 

    

 

 

 
     Preferred Unitholders  

US$ MILLIONS

   As of and for the
nine months ended
September 30, 2016
     As of and for the
12 months ended
Dec. 31, 2015
 

Opening balance

   $ 189       $ —     

Unit issuance

     186         189   
  

 

 

    

 

 

 

Ending balance

   $ 375       $ 189   
  

 

 

    

 

 

 

 

Q3 2016 INTERIM REPORT    27


Table of Contents

In August 2016, Brookfield Infrastructure issued ten million preferred limited partnership units at C$25 per unit with a fixed annual distribution of 5.35%, redeemable by Brookfield Infrastructure for a term of five years. In total, C$250 million or $190 million of gross proceeds were raised and $4 million in issuance costs were incurred.

In December 2015, Brookfield Infrastructure issued five million preferred limited partnership units at C$25 per unit with a fixed annual distribution of 5.50%, redeemable by Brookfield Infrastructure for a term of five years. In total, C$125 million or $95 million of gross proceeds were raised and $2 million in issuance costs were incurred.

In March 2015, Brookfield Infrastructure issued five million preferred limited partnership units at C$25 per unit with a fixed annual distribution of 4.5%, redeemable by Brookfield Infrastructure for a term of five years. In total, C$125 million or $100 million of gross proceeds were raised and $4 million in issuance costs were incurred.

13. DISTRIBUTIONS

For the three and nine months ended September 30, 2016, distributions to partnership unitholders were $135 million and $399 million, respectively, or $0.3933 per partnership unit (2015: $122 million and $356 million, respectively).

Additionally, incentive distributions were made to an affiliate of Brookfield, in its capacity as the special limited partner of the Holding LP, in the amount of $21 million and $59 million for the three and nine months ended September 30, 2016 ($17 million and $49 million, respectively, for the three and nine months ended September 30, 2015).

For the three and nine months ended September 30, 2016, the partnership declared distributions of $4 million and $8 million, respectively, or $0.20 per preferred unit (for the three and nine months ended September 30, 2015: $1 million and $2 million, respectively).

14. ACCUMULATED OTHER COMPREHENSIVE INCOME

a) Attributable to Limited Partners

 

US$ MILLIONS

  Revaluation
Surplus
    Foreign
currency

translation
   

Net
investment
hedges

      Cash flow
hedges
    Available-
for-sale
    Unrealized
actuarial
losses
    Equity
accounted
investments
    Accumulated
other
comprehensive
income
 

Balance as at January 1, 2016

  $ 1,042      $ (889   $         99     $ (140   $ (9   $ (13   $ 465      $ 555   

Other comprehensive income (loss)

    4        106      (1)       23        5        (1     (14     122   

Other items(1)

    (99     —        —         —          —          —          —          (99
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2016

  $ 947      $ (783   $         98     $ (117   $ (4   $ (14   $ 451      $ 578   
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.     Refer to Note 3 Assets Classified as Held for Sale.

 

           

US$ MILLIONS

  Revaluation
Surplus
    Foreign
currency

translation
   

Net
investment
hedges

      Cash flow
hedges
    Available-
for-sale
    Unrealized
actuarial
losses
    Equity
accounted
investments
    Accumulated
other
comprehensive
income
 

Balance as at January 1, 2015

  $ 812      $ (428   $         36     $ (96   $ 14      $ (25   $ 342      $ 655   

Other comprehensive (loss) income

    —          (478   57       (27     (19     —          10        (457

Other items(1)

    (21     11      (1)       1        —          (1     (4     (15
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2015

  $ 791      $ (895   $         92     $ (122   $ (5   $ (26   $ 348      $ 183   
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Refer to Note 12 Partnership Capital.

 

28    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

b) Attributable to General Partner

 

US$ MILLIONS

  Revaluation
Surplus
    Foreign
currency
translation
   

Net

investment
hedges

      Cash flow
hedges
    Available-
for-sale
    Unrealized
actuarial
losses
    Equity
accounted
investments
    Accumulated
other
comprehensive
income
 

Balance as at January 1, 2016

  $ 7      $ (5   $           1     $ (1   $ —        $ —        $ 2      $ 4   

Other comprehensive income

    —          1      1       —          —          —          —          2   

Other items(1)

    (1     —        —         —          —          —          —          (1
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2016

  $ 6      $ (4   $           2     $ (1   $ —        $ —        $ 2      $ 5   
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.     Refer to Note 3 Assets Classified as Held for Sale.

 

           

US$ MILLIONS

  Revaluation
Surplus
    Foreign
currency
translation
   

Net
investment
hedges

      Cash flow
hedges
    Available-
for-sale
    Unrealized
actuarial
losses
    Equity
accounted
investments
    Accumulated
other

comprehensive
income
 

Balance as at January 1, 2015

  $ 6      $ (2   $           1     $ (1   $ —        $ —        $ 1      $ 5   

Other comprehensive loss

    —          (3   —         —          —          —          —          (3
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2015

  $ 6      $ (5   $           1     $ (1   $ —        $ —        $ 1      $ 2   
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

c) Attributable to Non-controlling interest – Redeemable Partnership Units held by Brookfield

 

  

 

US$ MILLIONS

  Revaluation
Surplus
    Foreign
currency
translation
   

Net
investment
hedges

      Cash flow
hedges
    Available-
for-sale
    Unrealized
actuarial
losses
    Equity
accounted
investments
    Accumulated
other
comprehensive
income
 

Balance as at January 1, 2016

  $ 447      $ (358   $         38     $ (61   $ (4   $ (2   $ 194      $ 254   

Other comprehensive income (loss)

    1        42      —         10        2        —          (5     50   

Other items(1)

    (41     —        —         —          —          —          —          (41
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2016

  $ 407      $ (316   $         38     $ (51   $ (2   $ (2   $ 189      $ 263   
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.     Refer to Note 3 Assets Classified as Held for Sale.

 

           

US$ MILLIONS

  Revaluation
Surplus
    Foreign
currency

translation
   

Net
investment
hedges

      Cash flow
hedges
    Available-
for-sale
    Unrealized
actuarial
losses
    Equity
accounted
investments
    Accumulated
other
comprehensive
income
 

Balance as at January 1, 2015

  $ 335      $ (160   $         12     $ (41   $ 6      $ (8   $ 139      $ 283   

Other comprehensive (loss) income

    —          (189   22       (11     (8     —          3        (183

Other items(1)

    9        (11   1       (1     —          1        4        3   
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Balance as at September 30, 2015

  $ 344      $ (360   $         35     $ (53   $ (2   $ (7   $ 146      $ 103   
 

 

 

   

 

 

   

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Refer to Note 12 Partnership Capital.

 

Q3 2016 INTERIM REPORT    29


Table of Contents

15. RELATED PARTY TRANSACTIONS

In the normal course of operations, Brookfield Infrastructure entered into the transactions below with related parties. These transactions have been measured at fair value and are recognized in the consolidated interim and condensed financial statements.

The immediate parent of Brookfield Infrastructure is the partnership. The ultimate parent of Brookfield Infrastructure is Brookfield. Other related parties of Brookfield Infrastructure represent its subsidiary and operating entities.

a) Transactions with the immediate parent

Throughout the year, the General Partner, in its capacity as the partnership’s general partner, incurs director fees, a portion of which are charged at cost to the partnership in accordance with the limited partnership agreement. Less than $1 million in director fees were incurred during the three and nine months ended September 30, 2016 (2015: less than $1 million).

b) Transactions with other related parties

Since inception, Brookfield Infrastructure has had a management agreement with its external service providers, wholly-owned subsidiaries of Brookfield.

Pursuant to the Master Services Agreement, on a quarterly basis, Brookfield Infrastructure pays a base management fee, referred to as the Base Management Fee, to the Service Provider equal to 0.3125% per quarter (1.25% annually) of the market value of the partnership. The Base Management Fee was $43 million and $116 million for the three and nine months ended September 30, 2016 ($28 million and $93 million for the three and nine months ended September 30, 2015).

For purposes of calculating the Base Management Fee, the market value of the partnership is equal to the aggregate value of all the outstanding limited partnership units of the partnership (assuming full conversion of Brookfield’s Redeemable Partnership Units in Brookfield Infrastructure into limited partnership units of the partnership), preferred limited partnership units and securities of the other Service Recipients (as defined in Brookfield Infrastructure’s Master Services Agreement) that are not held by Brookfield Infrastructure, plus all outstanding third party debt with recourse to a Service Recipient, less all cash held by such entities.

Brookfield Infrastructure has placed funds on deposit with Brookfield. Interest earned on the deposits is at market terms. At September 30, 2016, Brookfield Infrastructure’s deposit balance with Brookfield was less than $1 million (December 31, 2015: less than $1 million) and earned interest of less than $1 million and less than $1 million for the three and nine months ended September 30, 2016 (less than $1 million and less than $1 million for the three and nine months ended September 30, 2015).

Brookfield Infrastructure’s North American district energy operation provides heating and cooling services and leases office space with subsidiaries of Brookfield Office Properties Inc. The North American district energy operation also utilizes consulting and engineering services provided by a wholly-owned subsidiary of Brookfield. For the three and nine months ended September 30, 2016, revenues of less than $1 million were generated (2015: $1 million) and expenses of less than $1 million were incurred (2015: less than $1 million).

Brookfield Infrastructure utilizes a wholly-owned subsidiary of Brookfield to negotiate and purchase insurance and assess the adequacy of insurance on behalf of the partnership and certain subsidiaries. During the three and nine months ended September 30, 2016, Brookfield Infrastructure paid less than $1 million for these services (2015: less than $1 million).

Brookfield Infrastructure’s Colombian regulated distribution business purchases electricity from and distributes electricity on behalf of a subsidiary of Brookfield Renewable Partners L.P. as part of its normal course of operation. For the three and nine months ended September 30, 2016, revenues of less than $1 million were generated (2015: $nil) and expenses of $4 million and $9 million, respectively, were incurred (2015: $nil).

During the third quarter of 2016 Brookfield Infrastructure sold a portion of its interest in a financial asset to a Brookfield sponsored infrastructure fund of which Brookfield Infrastructure is a limited partner. In conjunction with these transactions, Brookfield Infrastructure received $50 million, representing the original cost of the investment plus a notional interest charge or fair market value. Accordingly, no gain or loss was recorded in the Statement of Operating Results.

 

30    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

MANAGEMENT’S DISCUSSION AND ANALYSIS

AS OF SEPTEMBER 30, 2016 AND DECEMBER 31, 2015 AND

FOR THE THREE AND NINE MONTH PERIODS ENDED SEPTEMBER 30, 2016 AND 2015

INTRODUCTION

The following Management’s Discussion and Analysis (“MD&A”) is the responsibility of management of Brookfield Infrastructure Partners L.P. (the “partnership” collectively with its subsidiary and operating entities “Brookfield Infrastructure”). This MD&A is dated November 7, 2016, and has been approved by the Board of Directors of the general partner of the partnership for issuance as of that date. The Board of Directors carries out its responsibility for review of this document principally through its audit committee, comprised exclusively of independent directors. The audit committee reviews and, prior to its publication, approves this document, pursuant to the authority delegated to it by the Board of Directors. The terms “Brookfield Infrastructure,” “we,” “us” and “our” refer to Brookfield Infrastructure Partners L.P., and the partnership’s direct and indirect subsidiaries as a group. This MD&A should be read in conjunction with Brookfield Infrastructure Partners L.P.’s most recently issued annual and interim financial statements. Additional information, including Brookfield Infrastructure’s Form 20-F, is available on its website at www.brookfieldinfrastructure.com, on SEDAR’s website at www.sedar.com and on EDGAR’s website at www.sec.gov/edgar.shtml.

Business Overview

Brookfield Infrastructure owns and operates high quality, long-life assets that generate stable cash flows, require relatively minimal maintenance capital expenditures and, by virtue of barriers to entry and other characteristics, tend to appreciate in value over time. Our current operations consist of utility, transport, energy and communications infrastructure businesses in North and South America, Asia Pacific and Europe. Our mission is to own and operate a globally diversified portfolio of high quality infrastructure assets that will generate sustainable and growing distributions over the long term for our unitholders. To accomplish this objective, we will seek to leverage our operating segments to acquire infrastructure assets and actively manage them to extract additional value following our initial investment. An integral part of our strategy is to participate with institutional investors in Brookfield Asset Management Inc. (“Brookfield”) sponsored partnerships that target acquisitions that suit our profile. We will focus on partnerships in which Brookfield has sufficient influence or control to deploy an operations-oriented approach.

Performance Targets and Key Measures

We target a total return of 12% to 15% per annum on the infrastructure assets that we own, measured over the long term. We intend to generate this return from the in-place cash flows from our operations plus growth through investments in upgrades and expansions of our asset base, as well as acquisitions. If we are successful in growing our funds from operations (“FFO”) per unit, we will be able to increase distributions to unitholders. Furthermore, the increase in our FFO per unit should result in capital appreciation. We also measure the growth of FFO per unit, which we believe is a proxy for our ability to increase distributions. In addition, we have performance measures that track the key value drivers for each of our operating segments. See “Segmented Disclosures” on page 36 for more detail.

Distribution Policy

Our objective is to pay a distribution that is sustainable on a long-term basis while retaining sufficient liquidity within our operations to fund recurring growth capital expenditures, debt repayments and general corporate requirements. We currently believe that a payout of 60% to 70% of our FFO is appropriate.

In light of the current strong prospects for our business, the Board of Directors of our general partner approved a 7.5% increase in our quarterly distribution to $0.38 per unit, which started with the distribution paid in March 2016. A further 3.5% increase in our quarterly distributions to $0.3933 per unit was approved by the Board of Directors of our general partner, starting with the distribution paid in September 2016. These increases reflect the forecasted contribution from our recently commissioned capital projects, as well as the expected cash yield on acquisitions that we closed in the past year. Since the spin-off, we have increased our quarterly distribution from $0.18 per unit to $0.3933 per unit, a compound annual growth rate of 12%. We target 5% to 9% annual distribution growth in light of the per unit FFO growth we foresee in our operations. All historical per unit figures have been adjusted to effect for the change in units due to the three-for-two unit split completed during September 2016.

Basis of Presentation

Our unaudited interim condensed and consolidated financial statements are prepared in accordance with International Accounting Standard 34, Interim Financial Reporting (“IAS 34”) as issued by the International Accounting Standards Board (“IASB”) and using the accounting policies Brookfield Infrastructure applied in its consolidated financial statements as of and for the year ended December 31, 2015. Our unaudited interim condensed and consolidated financial statements include the accounts of Brookfield Infrastructure and the entities over which it has control. Brookfield Infrastructure accounts for investments over which it exercises significant influence, but does not control, using the equity method.

 

Q3 2016 INTERIM REPORT    31


Table of Contents

Our partnership’s equity interests include units held by public unitholders and redeemable partnership units (“Redeemable Partnership Units”) held by Brookfield. Our units and the Redeemable Partnership Units have the same economic attributes in all respects, except that the Redeemable Partnership Units provide Brookfield the right to request that its units be redeemed for cash consideration. In the event that Brookfield exercises this right, our partnership has the right, at its sole discretion, to satisfy the redemption request with our units, rather than cash, on a one-for-one basis. As a result, Brookfield, as holder of Redeemable Partnership Units, participates in earnings and distributions on a per unit basis equivalent to the per unit participation of our partnership. However, given the redeemable feature referenced above, we present the Redeemable Partnership Units as a component of non-controlling interests.

When we discuss the results of our operating segments, we present Brookfield Infrastructure’s proportionate share of results for operations accounted for using consolidation and the equity method, in order to demonstrate the impact of key value drivers of each of these operating segments on the partnership’s overall performance. As a result, segment revenues, costs attributable to revenues, other income, interest expense, depreciation and amortization, deferred taxes, fair value adjustments and other items will differ from results presented in accordance with IFRS as they (1) include Brookfield Infrastructure’s proportionate share of earnings from investments in associates and joint ventures attributable to each of the above noted items, and (2) exclude the share of earnings (losses) of consolidated investments not held by Brookfield Infrastructure apportioned to each of the above noted items. However, net income for each segment is consistent with results presented in accordance with IFRS. See “Reconciliation of Operating Segments” on page 53 for a reconciliation of segment results to the partnership’s statement of operating results in accordance with IFRS.

Our presentation currency and functional currency is the U.S. dollar, and has been throughout each of the last eight years. There were no changes in accounting policies that have had a material impact on the comparability of the results between financial years since the adoption of IFRS.

OUR OPERATIONS

Brookfield Infrastructure owns a balanced portfolio of infrastructure assets that are diversified by sector and by geography. We have a stable cash flow profile with approximately 90% of our Adjusted EBITDA supported by regulated or contractual revenues. In order to assist our unitholders in evaluating our performance and assessing our value, we group our businesses into operating segments based on similarities in their underlying economic drivers.

Our operating segments are summarized below:

 

Operating Segment

 

Asset Type

 

Primary Location

Utilities    

Regulated or contractual businesses

which earn a return on their rate base

 

•  Regulated Distribution

 

•  Europe & South America

 

•  Electricity Transmission

 

•  North America & South America

 

•  Regulated Terminal

 

•  Asia Pacific

Transport    

Provide transportation for freight,

bulk commodities and passengers

 

•    Rail

 

•  Asia Pacific & South America

 

•    Toll Roads

 

•  Asia Pacific & South America

 

•    Ports

 

•  North America, Europe & Asia Pacific

Energy    
Systems that provide energy transmission, distribution and storage services  

•  Energy Transmission, Distribution & Storage

•  District Energy

 

•  North America

•  North America & Asia Pacific

   
Communications Infrastructure    
Provides essential services and critical infrastructure to the media broadcasting and telecom sectors  

•  Tower Infrastructure Operations

 

•  Europe

   

 

32    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

REVIEW OF CONSOLIDATED FINANCIAL RESULTS

In this section we review our financial position and consolidated performance for the three and nine month periods ended September 30, 2016 and 2015 and as at September 30, 2016 and December 31, 2015. Further details on the key drivers of our operations and financial position are contained within the Segmented Disclosures section on page 36.

 

    For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS, EXCEPT PER UNIT INFORMATION

      2016         2015         2016         2015  

Summary Statements of Operating Results

       

Revenues

  $ 522      $ 468      $ 1,438      $ 1,400   

Direct operating expenses

    (267     (199     (667     (599

General and administrative expenses

    (45     (30     (122     (99

Depreciation and amortization expense

    (126     (97     (334     (293

Interest expense

    (98     (90     (294     (273

Share of earnings from investments in associates and joint ventures

    32        18        142        55   

Mark-to-market on hedging items

    (39     51        1        109   

Other income

    109        73        171        82   

Income tax recovery (expense)

    15        (11     15        (25

Net income

    103        183        350        357   

Net income attributable to the partnership(1)

    78        123        312        273   

Net income per limited partnership unit

  $ 0.16      $ 0.31      $ 0.73      $ 0.67   
 

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Includes net income attributable to non-controlling interests—Redeemable Partnership Units held by Brookfield, general partner and limited partners.

Three-month periods ended September 30, 2016 and 2015

For the three months ended September 30, 2016 we reported net income of $103 million, of which $78 million is attributable to the partnership. This is compared to net income of $183 million in the prior year three month period, of which $123 million was attributable to the partnership.

Revenues for the three months ended September 30, 2016 were $522 million, which increased by $54 million compared to the same period in 2015. Our utilities segment contributed additional revenue of $18 million due to inflation indexation and various growth initiatives primarily at our UK regulated distribution operation. Our transport operations contributed an additional $80 million of revenue, primarily due to inflationary tariff increases, higher volumes at our Chilean toll roads and the acquisition of our Indian and Peruvian toll road and Australian ports businesses during the past 12 months. Revenue from organic growth initiatives within our district energy business and the expansion of our North American gas storage business contributed incremental revenue of $28 million. These items were partially offset by the impact of foreign exchange which reduced revenue in U.S. dollar terms by $13 million, the $15 million impact of a rate reset at our Australian regulated terminal operation, an $11 million impact of tariff relief extended to one of our clients at our Australian rail operation, and a $14 million decrease due to the sale of our New England electricity transmission and European energy distribution businesses in August 2015 and May 2016, respectively.

Direct operating expenses for the three months ended September 30, 2016 were $267 million, which increased by $68 million compared to the three months ended September 30, 2015. The current period includes $12 million of incremental costs resulting from the expansion of our systems through our aforementioned organic growth initiatives and $72 million of incremental costs related to acquisitions completed during the last 12 months, offset by the $5 million impact of foreign exchange and an $11 million decline associated with our capital recycling initiatives in the last 12 months.

General and administrative expenses totaled $45 million for the three months ended September 30, 2016, an increase of $15 million compared to the same period in 2015. This line item primarily consists of the Base Management Fee that is paid to Brookfield, which is equal to 1.25% of the partnership’s market value plus our preferred units and recourse debt, net of cash. The Base Management Fee increased from prior year due to a larger market capitalization driven by the issuance of medium-term notes and preferred units over the last 12 months to fund investments and a higher unit price. General and administrative expenses also includes certain public company expenditures relating to the ongoing operations of the partnership which were consistent with the same period of 2015.

Depreciation and amortization expense for the three months ended September 30, 2016 was $126 million, an increase of $29 million versus prior year. Depreciation and amortization expense increased by $32 million due to higher asset values resulting from our annual revaluation process, capital expenditures and acquisitions completed over the past year, offset by the impact of foreign exchange of $3 million.

 

Q3 2016 INTERIM REPORT    33


Table of Contents

Earnings from investments in associates and joint ventures were $32 million for the three months ended September 30, 2016, representing an increase of $14 million from the $18 million earned in the third quarter of 2015. The increase is predominantly associated with $22 million of income earned in conjunction with the sale of a non-core subsidiary at our Brazilian toll road operations in August 2016 and the $1 million increase due to the impact of foreign exchange. These items were offset by a decrease of $4 million from inflation indexation on our Chilean peso denominated debt at our South American electricity transmission operation and $5 million related to transaction costs incurred as a result of the acquisition of our Australian ports business, a portion of which is equity accounted for.

Mark-to-market losses on hedging items for the three months ended September 30, 2016 were $39 million compared to a gain of $51 million for the three months ended September 30, 2015. Both the current and comparative periods consist primarily of revaluation gains relating to foreign exchange hedging activities at the corporate level. The higher amount of gains recognized in the previous period is the result of higher hedged rates on various currency contracts we had in place relative to prevailing spot rates at the time.

Other income for the third quarter of 2016 totaled $109 million compared to $73 million for the same period in 2015. The current period includes a $123 million gain associated with the sale of our toehold interest in Asciano Limited, a $24 million gain associated with the reclassification of accumulated mark-to-market movements of our pre-existing interest in the Senior notes of our North American gas storage business which we acquired in July 2016 and incremental income of $5 million earned on financial assets purchased over the last 12 months. These items were offset by $43 million of costs related to acquisitions completed during the third quarter of 2016. The comparative period primarily consists of a gain associated with the sale of our New England electricity transmission business in that period.

Income tax recoveries for the three months ended September 30, 2016 were $15 million compared to an expense of $11 million for the three months ended September 30, 2015. The recovery in the period was caused by a decrease in the UK tax rate enacted during the third quarter of 2016, which reduced the future tax obligation associated with our UK businesses.

Nine-month periods ended September 30, 2016 and 2015

For the nine months ended September 30, 2016 we reported net income of $350 million, of which $312 million is attributable to the partnership. This is compared to net income of $357 million in the prior year, of which $273 million was attributable to the partnership.

Revenues for the nine months ended September 30, 2016 were $1,438 million, which increased by $38 million compared to the same period in 2015. Our utilities segment contributed additional revenue of $60 million due to inflation indexation and various growth initiatives primarily at our UK distribution operation. Our transport operations contributed an additional $93 million of revenue, primarily due to inflationary tariff increases, higher volumes at our Chilean toll roads and the acquisition of our Indian and Peruvian toll road and Australian ports businesses during the past 12 months. Revenue from organic growth initiatives within our district energy business and the expansion of our North American gas storage business contributed incremental revenue of $40 million. These items were partially offset by the impact of foreign exchange which reduced revenue in U.S. dollar terms by $84 million, $15 million impact of a regulatory rate reset at our Australian regulated terminal operation, $11 million impact of tariff relief extended to one of our clients at our Australian rail operation, and a $26 million decrease due to the sale of our New England electricity transmission and European energy distribution businesses in August 2015 and May 2016, respectively.

Direct operating expenses for the nine months ended September 30, 2016 were $667 million, which increased by $68 million compared to the nine months ended September 30, 2015. The current period includes $40 million of incremental costs resulting from our aforementioned organic growth initiatives and $76 million of incremental costs related to the acquisitions completed during the last 12 months offset by $28 million of foreign exchange and a $20 million decline associated with our capital recycling initiatives over the past year.

General and administrative expenses totaled $122 million for the nine months ended September 30, 2016, an increase of $23 million compared to the same period in 2015. This line item primarily consists of the Base Management Fee that is paid to Brookfield, which is equal to 1.25% of the partnership’s market value plus our preferred units and recourse debt, net of cash. The Base Management Fee increased from prior year due to a larger market capitalization driven by the issuance of medium-term notes and preferred units over the last 12 months to fund investments and a higher unit price. General and administrative expenses also includes certain public company expenditures relating to the ongoing operations of the partnership which were consistent with the same period of 2015.

Depreciation and amortization expense for the nine months ended September 30, 2016 was $334 million, an increase of $41 million, or 14%, versus prior year. Depreciation and amortization expense increased by $61 million due to higher asset values resulting from our annual revaluation process, capital expenditures and acquisitions completed over the past year offset by the impact of foreign exchange of $20 million.

 

34    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

Earnings from investments in associates and joint ventures were $142 million for the nine months ended September 30, 2016, representing an increase of $87 million from the $55 million earned in the nine months ended September 30, 2015. The increase is predominantly associated with $98 million of income earned in conjunction with the privatization of our Brazilian toll road operations in May 2016 and $22 million of income earned in conjunction with the sale of a non-core subsidiary of our Brazilian toll road operations in August 2016. These items were partially offset by a $12 million impact of foreign exchange, $10 million from inflation indexation on our Chilean peso denominated debt at our South American electricity transmission operation, a $6 million tax recovery recorded in the prior year at our European port operation due to a change in tax law and $5 million related to transaction costs incurred as a result of the acquisition of our Australian ports business, a portion of which is equity accounted for.

Mark-to-market gains on hedging items for the nine months ended September 30, 2016 were $1 million, compared to $109 million for the nine months ended September 30, 2015. Both the current and comparative periods consist primarily of revaluation gains relating to foreign exchange hedging activities at the corporate level. The higher amount of gains recognized in the prior period is the result of higher hedged rates on various currency contracts we had in place relative to prevailing spot rates at the time.

Other income for the nine months ended September 30, 2016 totaled $171 million compared to $82 million for the same period in 2015. The current period includes $163 million of dividend income, a break fee and disposition gain associated with our toehold interest in Asciano Limited, a $24 million gain associated with the reclassification of the accumulation of the mark-to-market movements of our pre-existing interest in the Senior notes of our North American gas storage businesses acquired in July 2016, and income of $29 million earned on financial assets purchased over the last 12 months, offset by $43 million of transaction costs related to acquisitions completed during the past 12 months, and inflation indexation on our Chilean peso denominated debt of $17 million. The comparative period primarily consists of a gain associated with the sale of our New England electricity transmission business.

Income tax recoveries for the nine months ended September 30, 2016 were $15 million compared to an expense of $25 million for the nine months ended September 30, 2015. The recovery in the period was caused by a decrease in the UK tax rate enacted during the third quarter of 2016, which reduced the future tax obligation associated with our UK businesses.

 

US$ MILLIONS

Summary Statements of Financial Position Key Metrics

   As of  
   September 30, 2016      December 31, 2015  

Cash and cash equivalents

   $ 441       $ 199   

Other current assets

     1,160         1,354   

Total assets

     21,109         17,735   

Current liabilities

     1,140         908   

Corporate borrowings

     1,511         1,380   

Non-recourse borrowings

     7,289         5,852   

Other long-term liabilities

     2,551         2,419   

Limited partners

     3,870         3,838   

General partner

     25         23   

Non-controlling interest – Redeemable Partnership Units held by Brookfield

     1,527         1,518   

Non-controlling interest – in operating subsidiaries

     2,821         1,608   

Preferred unitholders

     375         189   
  

 

 

    

 

 

 

Total assets were $21,109 million at September 30, 2016, compared to $17,735 million at December 31, 2015, an increase of $3,374 million or 19%. This increase is primarily due to the $2,648 million impact from the acquisitions of our Australian ports, Indian and Peruvian toll road and North American gas storage operations during 2016 and the benefit of foreign exchange which increased our asset base in U.S. dollar terms by $247 million. In addition, total assets increased due to a $312 million capital injection into our North American gas transmission operation as we continue to delever this business, $312 million of capital deployed to privatize our Brazilian toll roads and fund organic growth initiatives and $145 million of capital deployed at our UK regulated distribution operation associated with the build out of our connections base and initial investment in our smart meter program. These increases were offset by a $290 million decline in assets due to the sale of our European energy distribution business in May 2016.

Corporate borrowings increased to $1,511 million at September 30, 2016, compared to $1,380 million at December 31, 2015. The increase is due to incremental draws on our corporate credit facility of $75 million and a $56 million increase in our Canadian dollar denominated corporate debt due to the strengthening of the Canadian dollar against the U.S. dollar during the nine months ended September 30, 2016.

Non-recourse borrowings increased by $1,437 million to $7,289 million at September 30, 2016 from $5,852 million at December 31, 2015. The increase is attributable to the debt assumed in conjunction with acquisitions completed over the past 12 months of $1,165 million, subsidiary borrowings, net of repayments, of $164 million for the nine months ended September 30, 2016 and a $108 million increase of debt balances denominated in foreign currencies mainly due to the strengthening of the Australian dollar against the U.S. dollar since December 31, 2015.

 

Q3 2016 INTERIM REPORT    35


Table of Contents

Partnership capital increased by $43 million to $5,422 million at September 30, 2016. The increase in partnership capital is due to comprehensive income attributable to the partnership of $486 million and $19 million of units issued as part of our dividend reinvestment plan, partially offset by distributions paid to our unitholders of $456 million and unit repurchases of $6 million.

Summary of Quarterly Results

Total revenues and net income for the eight most recent quarters are as follows:

 

US$ MILLIONS, EXCEPT PER UNIT AMOUNTS

   2016     2015     2014  

Three months ended

   Q3     Q2     Q1     Q4     Q3     Q2     Q1     Q4  

Revenues

   $ 522      $ 462      $ 454      $ 455      $ 468      $ 466      $ 466      $ 465   

Direct operating costs

     (267     (198     (202     (199     (199     (197     (203     (203

Earnings from investment in associates

     32        106        4        14        18        20        17        9   

Expenses

                

Interest

     (98     (101     (95     (94     (90     (93     (90     (95

Corporate costs

     (45     (40     (37     (35     (30     (35     (34     (31

Valuation items

                

Fair value changes and other

     70        39        63        (54     124        (31     98        17   

Depreciation and amortization

     (126     (108     (100     (82     (97     (101     (95     (98

Income tax recovery (expense)

     15        (1     1        29        (11     (3     (11     (1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income

     103        159        88        34        183        26        148        63   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to others

     63        63        47        28        108        25        64        (4

Net income attributable to limited partners

     40        96        41        6        75        1        84        67   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Per limited partnership unit

   $ 0.16      $ 0.39      $ 0.17      $ 0.03      $ 0.31      $ 0.01      $ 0.37      $ 0.19   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

A significant driver of our results continues to be organic growth driven by inflation, volume growth and reinvested capital, in addition to new investments, which add to the ongoing earnings profile of our current businesses. After factoring the impact of foreign exchange these items contributed to consistent increases in our revenues, operating and interest costs, as well as depreciation expense. In addition to the aforementioned items, net income is impacted by fair value adjustments and other income and expenses.

We do not consider the effects of seasonality to be significant to the business overall due to the diversification of our business from a geographic and a segment perspective.

SEGMENTED DISCLOSURES

In this section, we review the results of our principal operating segments: utilities, transport, energy, communications infrastructure and corporate and other. Each segment is presented on a proportionate basis, taking into account Brookfield Infrastructure’s ownership in operations accounted for using the consolidation and equity method, whereby the partnership either controls or exercises significant influence over its investments. See “Discussion of Segment Reconciling Items” on page 55 for a reconciliation of segment results to the partnership’s statement of operating results in accordance with IFRS.

Utilities Operations

Our utilities segment is comprised of regulated businesses, which earn a return on their asset base, as well as businesses with contracts designed to generate a return on capital over the life of the contract. In all cases, we own and operate assets that earn a return on a regulated or notionally stipulated asset base, which we refer to as rate base. Our rate base increases in accordance with capital that we invest to upgrade and expand our systems. Depending on the jurisdiction, our rate base may also increase by inflation and maintenance capital expenditures and decrease by regulatory depreciation. The return that we earn is typically determined by a regulator or contracts for prescribed periods of time. Thereafter, it may be subject to customary reviews based upon established criteria. Due to the regulatory diversity we have within our utilities segment, we mitigate exposure to any single regulatory regime. In addition, due to the regulatory frameworks and economies of scale of our utilities businesses, we often have significant competitive advantages in competing for projects to expand our rate base. Accordingly, we expect this segment to produce stable revenue and margins that should increase with investment of additional capital and inflation. Nearly all of our utility segment’s Adjusted EBITDA is supported by regulated or contractual revenues.

Our objectives for our utilities segment are to invest capital in the expansion of our rate base and to provide safe and reliable service for our customers on a cost efficient basis. If we do so, we will be in a position to earn an appropriate return on our rate base. Our performance can be measured by the growth in our rate base, the return on our rate base, as well as our AFFO.

 

36    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

Our utilities segment is comprised of the following:

Regulated Distribution

 

   

Approximately 2.6 million electricity and natural gas connections and 350,000 installed smart meters

Electricity Transmission

 

   

Approximately 10,500 kilometres of transmission lines in North and South America along with approximately 4,200 kilometres of greenfield electricity transmission developments in South America

Regulated Terminal

 

   

One of the world’s largest coal export terminals, with approximately 85 million tons per annum of capacity

Results of Operations

The following table presents our proportionate share of our rate base and selected key metrics:

 

     For the three-month     For the nine-month  
     period ended September 30     period ended September 30  

US$ MILLIONS

   2016     2015     2016     2015  

Rate base, start of period

   $ 3,961      $ 4,115      $ 4,018      $ 4,118   

Capital expenditures commissioned

     49        55        156        165   

Inflation and other indexation

     15        23        54        68   

Regulatory depreciation

     (13     (13     (38     (41

Foreign exchange and other

     20        (248     (158     (378
  

 

 

   

 

 

   

 

 

   

 

 

 

Rate base, end of period

   $ 4,032      $ 3,932      $ 4,032      $ 3,932   
  

 

 

   

 

 

   

 

 

   

 

 

 
     For the three-month     For the nine-month  
     period ended September 30     period ended September 30  

US$ MILLIONS

         2016           2015           2016           2015  

Funds from operations (FFO)

   $ 102      $ 99      $ 302      $ 287   

Maintenance capital

     (3     (3     (9     (7
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations (AFFO)

     99        96        293        280   
  

 

 

   

 

 

   

 

 

   

 

 

 

Return on rate base(1),(2)

     10     11     11     11
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Return on rate base is Adjusted EBITDA divided by time weighted average rate base.

2.

Return on rate base excludes impact of connections revenues at our UK regulated distribution operation.

For the three months ended September 30, 2016, our utilities segment generated FFO of $102 million, compared with $99 million for the same period in the prior year. Current period results benefitted from strong connection activity at our UK regulated distribution business, inflation indexation and capital commissioned into rate base, partially offset by a lower regulated return following the rate reset at our regulated terminal and the impact of foreign exchange.

The following table presents our utilities segment’s proportionate share of financial results:

 

     For the three-month     For the nine-month  
     period ended September 30     period ended September 30  

US$ MILLIONS

         2016           2015           2016           2015  

Revenue

   $ 180      $ 180      $ 521      $ 520   

Cost attributable to revenues

     (49     (47     (122     (129
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     131        133        399        391   

Interest expense

     (31     (35     (101     (107

Other income

     2        1        4        3   
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations (FFO)

     102        99        302        287   

Depreciation and amortization

     (38     (38     (116     (115

Deferred taxes and other items

     (20     9        (73     (22
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 44      $ 70      $ 113      $ 150   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Q3 2016 INTERIM REPORT    37


Table of Contents

The following table presents our proportionate Adjusted EBITDA and FFO for each business in this operating segment:

 

    Adjusted EBITDA     FFO  
    For the three-month     For the nine-month     For the three-month     For the nine-month  
    period ended September 30     period ended September 30     period ended September 30     period ended September 30  
        2016         2015         2016         2015         2016         2015         2016         2015  

Regulated Distribution

  $ 66      $ 59      $ 192      $ 165      $ 55      $ 48      $ 159      $ 132   

Electricity Transmission

    39        36        105        108        30        28        82        86   

Regulated Terminal

    26        38        102        118        17        23        61        69   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 131      $ 133      $ 399      $ 391      $ 102      $ 99      $ 302      $ 287   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Our regulated distribution operations generated Adjusted EBITDA and FFO in the current quarter of $66 million and $55 million, respectively, versus $59 million and $48 million, respectively, in the comparative period. This increase was primarily attributable to solid performance at our UK regulated distribution business that benefitted from a larger rate base, inflation indexation and the contribution from our smart meter program.

In the third quarter of 2016, our electricity transmission operations reported Adjusted EBITDA and FFO of $39 million and $30 million, respectively, versus $36 million and $28 million, respectively, in the comparative period. Adjusted EBITDA and FFO increased compared to the prior year as the impact of inflation indexation and additions to our rate base were partially offset by the impact of foreign exchange and the sale of our New England electricity transmission business in August 2015.

Our regulated terminal operation reported Adjusted EBITDA and FFO of $26 million and $17 million, respectively, for the current quarter, versus $38 million and $23 million, respectively, in the comparative period. Adjusted EBITDA and FFO decreased from the prior year as the benefits from inflation indexation and additions to our rate base were more than offset by the impact of the regulatory rate reset and foreign exchange as our hedged rate declined compared to the prior year.

Depreciation and amortization expense for the period was $38 million, consistent with the prior period, as the impact of additions to our regulated asset base and higher asset values from our annual revaluation process were offset by the impact of foreign exchange.

Deferred taxes and other items for the period were a loss of $20 million compared to a gain of $9 million for the same period in 2015. The variance is due to higher mark-to-market losses on hedging items at our UK regulated distribution operation in the current period and a gain on sale of our New England electricity transmission business recorded in the third quarter of 2015.

Transport Operations

Our transport segment is comprised of open access systems that provide transportation, storage and handling services for freight, bulk commodities and passengers, for which we are paid an access fee. Profitability is based on the volume and price achieved for the provision of these services. This operating segment is comprised of businesses with price ceilings as a result of regulation, such as our rail and toll road operations, as well as unregulated businesses, such as our ports. Transport businesses typically have high barriers to entry and, in many instances, have very few substitutes in their local markets. While these businesses have greater sensitivity to market prices and volume than our utilities segment, revenues are generally stable and, in many cases, are supported by contracts or customer relationships. Our transport segment is expected to benefit from increases in demand for commodities and increases in the global movement of goods. Furthermore, the diversification within our transport segment mitigates the impact of fluctuations in demand from any particular sector, commodity or customer. Approximately 80% of our transport segment’s Adjusted EBITDA is supported by regulated or long-term contracts.

Our objectives for our transport segment are to provide safe and reliable service to our customers and to satisfy their growth requirements by increasing the utilization of our assets and expanding our capacity in a capital efficient manner. If we do so, we will be able to charge an appropriate price for our services and we will be able to earn an attractive return on the capital that we have deployed as well as the capital that we will invest to increase the capacity of our operations. Our performance can be measured by our revenue growth and our Adjusted EBITDA margin.

 

38    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

Our transport segment is comprised of the following:

Rail

 

   

Sole provider of rail network in Southwestern Western Australia with approximately 5,100 kilometres of track and operator of approximately 4,800 kilometres of rail in South America

Toll Roads

 

   

Approximately 3,600 kilometres of motorways in Brazil, Chile, Peru, and India

Ports

 

   

38 terminals in North America, UK, Australia and across Europe

Results of Operations

The following table presents our proportionate share of the key metrics of our transport segment:

 

     For the three-month     For the nine-month  
     period ended September 30     period ended September 30  

US$ MILLIONS

       2016         2015         2016         2015  

Growth capital expenditures

   $ 104      $ 78      $ 211      $ 212   

Adjusted EBITDA margin(1)

     49     50     49     49

Funds from operations (FFO)

     112        103        308        303   

Maintenance capital

     (24     (19     (59     (54
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations (AFFO)

   $ 88      $ 84      $ 249      $ 249   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Adjusted EBITDA margin is Adjusted EBITDA divided by revenues.

For the three months ended September 30, 2016, our transport segment generated FFO of $112 million compared to $103 million for the same period in the prior year. Current period results benefitted from inflationary tariff increases at our toll road operations, the expansion of our South American toll road platform and a partial contribution from our recently acquired Australian ports business. These positive results were more than offset by the impact of foreign exchange and the impact of the relief package provided to one of our clients of our Australian rail business.

The following table presents our transport segment’s proportionate share of financial results:

 

     For the three-month     For the nine-month  
      period ended September 30       period ended September 30   

US$ MILLIONS

       2016         2015         2016         2015  

Revenue

   $ 334      $ 286      $ 894      $ 871   

Cost attributable to revenues

     (172     (144     (453     (447
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     162        142        441        424   

Interest expense

     (42     (35     (116     (110

Other expenses

     (8     (4     (17     (11
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations (FFO)

     112        103        308        303   

Depreciation and amortization

     (69     (55     (183     (165

Deferred taxes and other items

     (21     (13     53        (33
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 22      $ 35      $ 178      $ 105   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

Q3 2016 INTERIM REPORT    39


Table of Contents

The following table presents proportionate Adjusted EBITDA and FFO for each business in this operating segment:

 

     Adjusted EBITDA      FFO  
     For the three-month
period ended September 30
     For the nine-month
period ended September 30
     For the three-month
period ended September 30
     For the nine-month
period ended September 30
 
         2016          2015          2016          2015          2016          2015          2016          2015  

Rail

   $ 65       $ 75       $ 209       $ 223       $ 48       $ 60       $ 160       $ 175   

Toll Roads

     70         47         169         138         44         29         103         85   

Ports

     27         20         63         63         20         14         45         43   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 162       $ 142       $ 441       $ 424       $ 112       $ 103       $ 308       $ 303   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Our rail operations generated Adjusted EBITDA and FFO of $65 million and $48 million, respectively, compared to $75 million and $60 million, respectively, in the comparative period. Adjusted EBITDA and FFO decreased as the benefit from increased tariffs in South America was more than offset by lower agricultural volumes in Brazil, the impact of the relief package provided to one of our clients in Australia and foreign exchange.

In the current quarter, our toll roads contributed Adjusted EBITDA and FFO of $70 million and $44 million, respectively, compared to Adjusted EBITDA and FFO of $47 million and $29 million, respectively, in the comparative period. The current period Adjusted EBITDA and FFO benefitted from an 11% increase in average tariffs, increased ownership in our Brazilian toll road business, strong traffic volumes on our Chilean toll roads and contributions from our recent investments in Peru and India. These positive results were partially offset by lower vehicle traffic in Brazil.

Our port operations reported Adjusted EBITDA and FFO of $27 million and $20 million, respectively, for the current quarter, compared to Adjusted EBITDA and FFO of $20 million and $14 million, respectively, in the comparative period. Adjusted EBITDA and FFO increased versus the prior year due to improved volumes at our UK port operation and partial contribution from our Australian ports business acquired midway through the period.

Depreciation and amortization expense for the period was $69 million compared to $55 million for the same period in 2015. The increase in depreciation expense arose from acquisitions during the past 12 months, expansionary capital expenditure programs and higher asset values as a result of our annual revaluation process.

Deferred taxes and other items for the period were a loss of $21 million compared to a loss of $13 million for the same period in 2015. The variance is predominantly associated with a volume discount rebate provided to a customer at our Australian rail operations.

Energy Operations

Our energy segment is comprised of systems that provide transportation, storage and distribution services. Profitability is based on the volume and price achieved for the provision of these services. This operating segment is comprised of businesses that are subject to light regulation, such as our natural gas transmission business whose services are subject to price ceilings, and businesses that are essentially unregulated like our district energy operations. Energy businesses typically have high barriers to entry as a result of significant fixed costs combined with economies of scale or unique positions in their local markets. Our energy segment is expected to benefit from forecasted increases in demand for energy. Although these businesses have greater sensitivity to market prices and volume than our utilities segment, revenues are typically generated under contracts with varying durations and are relatively stable.

Our objectives for our energy segment are to provide safe and reliable service to our customers and to satisfy their growth requirements by increasing the utilization of our assets and expanding our capacity in a capital efficient manner. If we do so, we will be able to charge an appropriate price for our services and earn an attractive return on the capital that we have deployed as well as the capital that we will invest to increase the capacity of our operations. Our performance can be measured by our revenue growth, our Adjusted EBITDA margin and our AFFO.

 

40    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

Our energy segment is comprised of the following:

Energy Transmission, Distribution and Storage

 

   

Approximately 15,000 kilometres of natural gas transmission pipelines

 

   

600 billion cubic feet (“bcf”) of natural gas storage in the U.S. and Canada

District Energy

 

   

Delivers 2,870,000 pounds per hour of heating and 255,000 tons of cooling capacity to North American customers, as well as in Australia where we provide heating, cooling and distributed water and sewage services to approximately 3,000 customers

Results of Operations

The following table presents our proportionate share of the key metrics of our energy segment:

 

     For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS

       2016         2015         2016         2015  

Growth capital expenditures

   $ 18      $ 7      $ 51      $ 20   

Adjusted EBITDA margin(1)

     52     47     55     48

Funds from operations (FFO)

     40        19        123        70   

Maintenance capital

     (23     (15     (43     (31
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations (AFFO)

   $ 17      $ 4      $ 80      $ 39   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Adjusted EBITDA margin is Adjusted EBITDA divided by revenues.

For the three months ended September 30, 2016, our energy segment generated FFO of $40 million compared to $19 million for the same period in the prior year due to an increased ownership interest and a reduction in interest expense at our North American natural gas transmission business as well as the contribution from the acquisition of our North American gas storage business completed in the period.

The following table presents our energy segment’s proportionate share of financial results:

 

     For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS

       2016         2015         2016         2015  

Revenue

   $ 123      $ 81      $ 365      $ 259   

Cost attributable to revenues

     (59     (43     (163     (135
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     64        38        202        124   

Interest expense

     (26     (20     (82     (56

Other income

     2        1        3        2   
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations (FFO)

     40        19        123        70   

Depreciation and amortization

     (32     (11     (92     (33

Deferred taxes and other items

     (13     (10     (16     (20
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (5   $ (2   $ 15      $ 17   
  

 

 

   

 

 

   

 

 

   

 

 

 

The following table presents proportionate Adjusted EBITDA and FFO for each business in this operating segment:

 

    Adjusted EBITDA     FFO  
    For the three-month
period ended September 30
    For the nine-month
period ended September 30
    For the three-month
period ended September 30
    For the nine-month
period ended September 30
 
        2016         2015         2016         2015         2016         2015         2016         2015  

Energy Transmission, Distribution & Storage

  $ 50      $ 24      $ 164      $ 89      $ 28      $ 7      $ 90      $ 40   

District Energy

    14        14        38        35        12        12        33        30   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 64      $ 38      $ 202      $ 124      $ 40      $ 19      $ 123      $ 70   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Q3 2016 INTERIM REPORT    41


Table of Contents

Our energy transmission, distribution and storage operations reported Adjusted EBITDA and FFO of $50 million and $28 million, respectively, versus $24 million and $7 million, respectively, in the comparative period. Adjusted EBITDA and FFO increased versus prior year as a result of our increased ownership, interest savings associated with de-leveraging and higher transportation volumes, all at our North American natural gas transmission operation, as well as a partial contribution from the acquisition of our North American gas storage business completed in the period.

Our district energy business contributed Adjusted EBITDA and FFO of $14 million and $12 million, respectively, for the third quarter of 2016, consistent with the comparative period. Adjusted EBITDA and FFO was in-line with the prior year as the benefit of adding 1,400 residential connections and renewing 15 commercial customers was offset by the impact of foreign exchange.

Depreciation and amortization expense was $32 million for the current quarter compared to $11 million in the comparative period. The increase is primarily due to additional depreciation as a result of our annual revaluation process, increased ownership in our North American natural gas transmission business and acquisitions over the past 12 months.

Deferred taxes and other items for the period were a loss of $13 million compared to a loss of $10 million for the same period in 2015. The $3 million variance is primarily due to transaction costs related to the acquisition of our North American gas storage business in the period.

Communications Infrastructure Operations

Our communications infrastructure segment provides essential services and critical infrastructure to the media broadcasting and telecom sectors. These services and access to infrastructure are contracted on a long-term basis with tariff escalation mechanisms. Our telecom customers will pay upfront and recurring fees to lease space on our towers to host their equipment. Our broadcasting customers will pay us fees for transmitting television and radio content to the end user.

The key objective for this segment is to deploy capital to capture increased demand for densification from mobile network operators and to acquire towers and other infrastructure that are non-core to such operators. Our performance will be measured by growth in our Adjusted EBITDA.

The segment is comprised of approximately 7,000 multi-purpose towers and active rooftop sites and 5,000 km of fibre backbone located in France. These operations generate stable, inflation linked cash flows underpinned by long-term contracts with large, prominent customers in France.

Results of Operations

The following table presents our proportionate share of the key metrics of our communications infrastructure segment:

 

     For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS

       2016         2015         2016         2015  

Growth capital expenditures

   $ 8      $ 5      $ 19      $ 10   

Adjusted EBITDA margin(1)

     58     55     54     54

Funds from operations (FFO)

     19        20        57        40   

Maintenance capital

     (2     (2     (7     (4
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted funds from operations (AFFO)

   $ 17      $ 18      $ 50      $ 36   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Adjusted EBITDA margin is Adjusted EBITDA divided by revenues.

 

42    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

The following table presents our communications infrastructure segment’s proportionate share of financial results:

For the three months ended September 30, 2016, our communications infrastructure segment generated FFO of $19 million, which is relatively consistent with the prior year.

 

     For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS

       2016         2015         2016         2015  

Revenue

   $ 40      $ 40      $ 123      $ 82   

Cost attributable to revenues

     (17     (18     (56     (38
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     23        22        67        44   

Interest expense

     (4     (2     (9     (4

Other expenses

     —          —          (1     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations (FFO)

     19        20        57        40   

Depreciation and amortization

     (19     (15     (57     (31

Deferred taxes and other items

     1        (3     3        (2
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 1      $ 2      $ 3      $ 7   
  

 

 

   

 

 

   

 

 

   

 

 

 

For the three months ended September 30, 2016, our communications infrastructure segment generated Adjusted EBITDA and FFO of $23 million and $19 million, respectively, versus $22 million and $20 million, respectively, in the prior year. Adjusted EBITDA increased compared to the prior year as a result of new points of presence installed on our infrastructure. FFO decreased compared to the prior year as a result of higher interest costs associated with the long-term financing put in place during the first half of 2016.

Depreciation and amortization expense was $19 million for the current quarter, up from $15 million in the comparative period. The increase is primarily due to higher asset values as a result of our annual revaluation process.

Corporate and other

The following table presents the components of corporate and other, on a proportionate basis:

 

     For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS

       2016         2015         2016         2015  

General and administrative costs

   $ (2   $ (2   $ (6   $ (6

Base Management Fee

     (43     (28     (116     (93
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     (45     (30     (122     (99

Other income

     20        6        67        21   

Financing costs

     (13     (7     (36     (18
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds from operations (FFO)

     (38     (31     (91     (96

Deferred taxes and other items

     54        49        94        90   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

   $ 16      $ 18      $ 3      $ (6
  

 

 

   

 

 

   

 

 

   

 

 

 

General and administrative costs for the period ended September 30, 2016 were in-line with prior year at $2 million.

Pursuant to our Master Services Agreement, we pay Brookfield an annual Base Management Fee equal to 1.25% of our market value, plus recourse debt net of cash. The Base Management Fee increased from prior year due to a larger market capitalization from capital raised in the last 12 months to fund new investments and a higher unit price.

Other income includes interest and distribution income earned on corporate financial assets, in addition to realized gains or losses on corporate financial assets. The increase during the quarter ended September 30, 2016 versus the comparative period is primarily due to investments made in higher yielding financial assets during the past 12 months.

Corporate financing costs include interest expense and standby fees on our committed credit facility and corporate medium term notes, less interest earned on cash balances. Financing costs increased year-over-year due to increased borrowings used to finance new investments.

 

Q3 2016 INTERIM REPORT    43


Table of Contents

Deferred taxes and other expenses for the three months ended September 30, 2016 were a gain of $54 million compared to a gain of $49 million for the same period in 2015. Deferred taxes and other items in the current period are the result of a gain on our Asciano toehold investment, partially offset by the impact of foreign exchange from our hedging program compared to last year. The comparative period consists primarily of revaluation items relating to foreign exchange hedging activities at the corporate level.

SELECTED STATEMENT OF OPERATING RESULTS AND FINANCIAL POSITION INFORMATION

To measure performance, we focus on FFO and AFFO, among other measures. We also focus on Adjusted EBITDA and net income, taking into account items that we consider unusual or otherwise not reflective of the ongoing Profitability of our operations. We define FFO as net income excluding the impact of depreciation and amortization, deferred income taxes, breakage and transaction costs, non-cash valuation gains or losses and other items. We define AFFO as FFO less maintenance capex, as detailed in the Reconciliation of Non IFRS Financial Measures section of this MD&A. FFO is a measure of operating performance, and AFFO is a measure of the sustainable cash flow of our business. Since they are not calculated in accordance with, and do not have any standardized meanings prescribed by, IFRS, FFO and AFFO are unlikely to be comparable to similar measures presented by other issuers and FFO and AFFO have limitations as analytical tools. See the Reconciliation of Non IFRS Financial Measures section for a more fulsome discussion, including a reconciliation to the most directly comparable IFRS measures.

 

     For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS, EXCEPT PER UNIT INFORMATION

       2016         2015         2016         2015  

Funds from operation (FFO)

   $ 235      $ 210      $ 699      $ 604   

Per unit FFO(1)

     0.68        0.61        2.02        1.80   

Distributions per unit

     0.39        0.35        1.15        1.06   

Payout ratio(2)

     68     67     67     67

Adjusted funds from operations (AFFO)(3)

     183        171        581        508   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Average units outstanding during the three and nine month periods of 345.3 million and 345.2 million, respectively (2015: 346.4 million and 334.8 million, respectively).

2.

Payout ratio is defined as distributions paid (inclusive of GP incentive distributions and preferred units) divided by FFO.

3.

AFFO is defined as FFO less maintenance capital expenditures.

For the three month period ended September 30, 2016 we recorded FFO of $235 million ($0.68 per unit) compared to FFO of $210 million ($0.61 per unit) in the prior year. Results increased by 12% on a per unit basis compared to 2015 as a result of organic growth across most of our businesses and incremental earnings on capital that we deployed over the past year partially offset by the impact of foreign exchange. Distributions per unit of $0.39 were paid, representing a 7.5% increase from the second quarter of 2016 and an 11% increase from prior year. The third quarter distribution represented a payout ratio of 68%, which is well within our long-term target range of 60-70%.

 

44    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

The following tables present selected statements of operating results and financial position information by operating segment on a proportionate basis:

 

US$ MILLIONS

   For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

Statements of Operating Results

       2016         2015         2016         2015  

Net income (loss) by segment

        

Utilities

   $ 44      $ 70      $ 113      $ 150   

Transport

     22        35        178        105   

Energy

     (5     (2     15        17   

Communications Infrastructure

     1        2        3        7   

Corporate and other

     16        18        3        (6
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 78      $ 123      $ 312      $ 273   
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA by segment

        

Utilities

   $ 131      $ 133      $ 399      $ 391   

Transport

     162        142        441        424   

Energy

     64        38        202        124   

Communications Infrastructure

     23        22        67        44   

Corporate and other

     (45     (30     (122     (99
  

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

   $ 335      $ 305      $ 987      $ 884   
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO by segment

        

Utilities

   $ 102      $ 99      $ 302      $ 287   

Transport

     112        103        308        303   

Energy

     40        19        123        70   

Communications Infrastructure

     19        20        57        40   

Corporate and other

     (38     (31     (91     (96
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO

   $ 235      $ 210      $ 699      $ 604   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

US$ MILLIONS

   As of  

Statements of Financial Position

    September 30, 2016      December 31, 2015  

Total assets by segment

    

Utilities

   $ 4,883      $ 4,723   

Transport

     6,231        5,338   

Energy

     2,897        2,744   

Communications Infrastructure

     856        824   

Corporate and other

     (706     (196
  

 

 

   

 

 

 

Total assets

   $  14,161      $ 13,433   
  

 

 

   

 

 

 

Net debt by segment

    

Utilities

   $ 2,954      $ 2,721   

Transport

     2,747        2,118   

Energy

     1,449        1,735   

Communications Infrastructure

     404        386   

Corporate and other

     1,185        1,094   
  

 

 

   

 

 

 

Net Debt

   $ 8,739      $ 8,054   
  

 

 

   

 

 

 

Partnership capital by segment

    

Utilities

   $ 1,929      $ 2,002   

Transport

     3,484        3,220   

Energy

     1,448        1,009   

Communications Infrastructure

     452        438   

Corporate and other

     (1,891     (1,290
  

 

 

   

 

 

 

Partnership capital

   $ 5,422      $ 5,379   
  

 

 

   

 

 

 

 

Q3 2016 INTERIM REPORT    45


Table of Contents

CAPITAL RESOURCES AND LIQUIDITY

We maintain sufficient liquidity at all times to participate in attractive opportunities as they arise, withstand sudden adverse changes in economic circumstances and maintain a relatively high payout of our FFO to unitholders. Our principal sources of liquidity are cash flows from our operations, undrawn credit facilities and access to public and private capital markets. We may, from time to time, invest in financial assets comprised mainly of liquid equity and debt infrastructure securities in order to earn attractive short term returns and for strategic purposes. Certain subsidiaries may be subject to limitations on their ability to declare and pay dividends. Any limitations existing at September 30, 2016 and December 31, 2015 were insignificant and would not adversely impact our ability to meet cash obligations.

Our total liquidity was approximately $3 billion at September 30, 2016 and was comprised of the following:

 

     As of  

US$ MILLIONS

    September 30, 2016       December 31, 2015   

Corporate cash and cash equivalents

   $ 326      $ 286   

Committed corporate credit facility

     1,975        1,875   

Subordinate corporate credit facility

     500        500   

Draws on corporate credit facility

     (482     (407

Commitments under corporate credit facility

     (49     (83

Proportionate cash retained in businesses

     345        257   

Proportionate availability under subsidiary credit facilities

     434        472   
  

 

 

   

 

 

 

Total liquidity

   $ 3,049      $ 2,900   
  

 

 

   

 

 

 

 

46    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

We finance our assets principally at the operating company level with debt that generally has long-term maturities, few restrictive covenants and no recourse to either Brookfield Infrastructure or our other operations. On a proportionate basis as of September 30, 2016, scheduled principal repayments over the next five years are as follows:

 

US$ MILLIONS

   Average
term
(years)
     2016      2017      2018      2019      2020      Beyond      Total  

Recourse borrowings

                       

Corporate borrowings

       4         $   —         $ 305       $ 95       $   —         $ 286       $ 825       $ 1,511   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total recourse borrowings

       4           —           305         95         —           286         825         1,511   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Non-recourse borrowing(1)

                       

Utilities

                       

Regulated Distribution

     12           —           —           —           —           —           1,152         1,152   

Electricity Transmission

     12           7         22         5         6         6         792         838   

Regulated Terminal

       6           —           —           —           55         162         822         1,039   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     10           7         22         5         61         168         2,766         3,029   

Transport

                       

Rail

       7           3         29         25         24         101         884         1,066   

Toll Roads

       9           143         189         106         112         79         740         1,369   

Ports

       5           16         63         22         100         183         125         509   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
       8           162         281         153         236         363         1,749         2,944   

Energy

                       

Energy Transmission, Distribution & Storage

       5           47         649         —           361         —           229         1,286   

District Energy

     11           4         33         2         2         2         160         203   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
       6           51         682         2         363         2         389         1,489   

Communications Infrastructure

                       

Telecommunications Infrastructure

       7           —           —           39         —           66         332         437   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
       7           —           —           39         —           66         332         437   

Total non-recourse borrowings(1)

       8           220         985         199         660         599         5,236         7,899   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total borrowings(2)

       8           220         1,290         294         660         885         6,061         9,410   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Cash retained in businesses

                       

Utilities

                        $ 75   

Transport

                          197   

Energy

                          40   

Communications Infrastructure

                          33   

Corporate & Other

                          326   
                       

 

 

 

Total cash retained

                        $ 671   
                       

 

 

 

Net debt

                       

Utilities

                          2,954   

Transport

                          2,747   

Energy

                          1,449   

Communications Infrastructure

                          404   

Corporate & Other

                          1,185   
                       

 

 

 

Total net debt

                          8,739   

Total net debt

        2%         14%         3%         7%         9%         65%         100%   
     

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1.

Represents non-recourse debt to Brookfield Infrastructure as the holders have recourse only to the underlying operations.

2.

As of September 30, 2016, approximately 20% of total borrowings has been issued as floating rate debt. Brookfield Infrastructure and its subsidiaries have entered into interest rate swaps whereby the floating rate debt has been converted to fixed rate debt, effectively reducing floating rate debt maturities to approximately 15% of total borrowings. Excluding working capital and capital expenditure facilities, floating rate debt maturities approximate 14% of our total borrowings, inclusive of the impact of interest rate swaps.

 

Q3 2016 INTERIM REPORT    47


Table of Contents

Our debt has an average term of 8 years. On a proportionate basis, our net debt-to-capitalization ratio as of September 30, 2016 was 62%. The weighted average cash interest rate is 5.2% for the overall business (September 30, 2015: 5.8%), in which our utilities, transport, energy, communications infrastructure and corporate segments were 4.1%, 7.5%, 7.2%, 2.6% and 2.9%, respectively (September 30, 2015: 5.4%, 6.5%, 6.8%, 2.2% and 3.3%, respectively).

Proportionate debt can be reconciled to consolidated debt as follows:

 

     As of  

US$ MILLIONS

   September 30, 2016     December 31, 2015  

Consolidated debt

   $ 8,800      $ 7,232   

Add: proportionate share of debt of investments in associates:

    

Utilities

     724        643   

Transport

     1,151        764   

Energy

     1,148        1,462   

Communications Infrastructure

     437        423   

Add: proportionate share of debt directly associated with assets held for sale

     129        206   

Less: debt attributable to non-controlling interest

     (2,612     (1,662

Premium on debt and cross currency swaps

     (367     (471
  

 

 

   

 

 

 

Proportionate debt

   $ 9,410      $ 8,597   
  

 

 

   

 

 

 

CONTRACTUAL OBLIGATIONS

The table below outlines Brookfield Infrastructure’s contractual obligations as of September 30, 2016:

 

     Payments due by period  

US$ MILLIONS

   Total      Less than
1 year
     1-2 years      2-5 years      5+ years  

Accounts payable and other liabilities

   $ 765       $ 602       $ 36       $ 15       $ 112   

Interest-bearing liabilities(1)

     10,994         524         804         2,904         6,762   

Finance lease liabilities

     69         —           —           —           69   

Other long-term liabilities

     253         7         103         3         140   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 12,081       $ 1,133       $ 943       $ 2,922       $ 7,083   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

1.

Comprised of non-recourse borrowings and corporate borrowings and includes interest payments of $269 million, $290 million, $752 million and $950 million for the periods as follows: less than 1 year, 1-2 years, 2-5 years and 5 years and thereafter, respectively. Interest payments are calculated based on interest rates in effect as at the balance sheet date.

In addition, pursuant to the Master Services Agreement, on a quarterly basis we pay a Base Management Fee to Brookfield equal to 0.3125% (1.25% annually) of the market value, plus non-recourse debt of the partnership. Based on the market value of the partnership as of September 30, 2016, this fee is estimated to be approximately $172 million per year based on our current capitalization and unit price.

An integral part of the partnership’s strategy is to participate with institutional investors in Brookfield-sponsored private infrastructure funds that target acquisitions that suit Brookfield Infrastructure’s profile. In the normal course of business, the partnership has made commitments to Brookfield-sponsored private infrastructure funds to participate in these target acquisitions in the future, if and when identified.

FINANCIAL INSTRUMENTS – FOREIGN CURRENCY HEDGING STRATEGY

To the extent that we believe it is economical to do so, our strategy is to hedge a portion of our equity investments and/or cash flows exposed to foreign currencies. The following key principles form the basis of our foreign currency hedging strategy:

 

    We leverage any natural hedges that may exist within our operations

 

    We utilize local currency debt financing to the extent possible

 

    We may utilize derivative contracts to the extent that natural hedges are insufficient

 

48    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

The following table presents our hedged position in foreign currencies as of September 30, 2016:

 

     Net Investment Hedges  

US$ MILLIONS

   USD      AUD     GBP     BRL      CLP      CAD     EUR     COP      PEN      INR  

Net equity investment – US$

   $ 396       $ 1,659      $ 993      $ 1,514       $ 134       $ (133   $ 639      $ 61       $ 116       $ 43   

FX contracts – US$

     3,503         (1,659     (993     —           —           (242     (609     —           —           —     
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

Net unhedged – US$

   $ 3,899       $ —        $ —        $ 1,514       $ 134       $ (375   $ 30      $ 61       $ 116       $ 43   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

% of equity investment hedged

     N/A         100%        100%        —  %         —  %         100%        95%        —  %         —  %         —  %   
  

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

   

 

 

   

 

 

    

 

 

    

 

 

 

At September 30, 2016, we had hedges in place equal to approximately 70% of our net equity investment in foreign currencies. For the three month period ended September 30, 2016, we recorded losses in comprehensive income of $28 million related to these contracts.

CAPITAL REINVESTMENT

Our financing plan is to fund our recurring growth capital expenditures with cash flow generated by our operations, as well as debt financing that is sized to maintain our credit profile. To fund large scale development projects and acquisitions, we will evaluate a variety of capital sources including proceeds from the sale of non-core assets, as well as equity and debt financings.

The following table highlights the sources and uses of cash for the year:

 

     For the three-month
period ended September 30
    For the nine-month
period ended September 30
 

US$ MILLIONS

       2016         2015         2016         2015  

Funds from operations (FFO)

   $ 235      $ 210      $ 699      $ 604   

Maintenance capital

     (52     (39     (118     (96
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds available for distribution (AFFO)

     183        171        581        508   

Distributions paid

     (160     (140     (466     (406
  

 

 

   

 

 

   

 

 

   

 

 

 

Funds available for reinvestment

     23        31        115        102   
  

 

 

   

 

 

   

 

 

   

 

 

 

Growth capital expenditures

     (222     (162     (596     (433

Debt funding of growth capex

     124        82        338        246   

Asset level financings (repayments)

     25        42        18        (200

New investments, net of disposals

     341        11        (178     (475

(Repayments) draws on corporate credit facility

     (712     —          75        (246

Partnership unit issuances, net of repurchases

     8        (58     13        892   

Proceeds from debt issuance

     —          —          —          360   

Proceeds from preferred shares issuance

     186        —          186        96   

Changes in working capital and other

     47        (42     157        (52
  

 

 

   

 

 

   

 

 

   

 

 

 

Change in proportionate cash

     (180     (96     128        290   

Opening, proportionate cash

     851        1,083        543        697   
  

 

 

   

 

 

   

 

 

   

 

 

 

Closing, proportionate cash

   $ 671      $ 987      $ 671      $ 987   
  

 

 

   

 

 

   

 

 

   

 

 

 

The following table presents the components of growth capital expenditures by operating segment:

 

     For the three-month
period ended September 30
     For the nine-month
period ended September 30
 

US$ MILLIONS

       2016          2015          2016          2015  

Growth capital expenditures by segment

           

Utilities

   $ 92       $ 72       $ 315       $ 191   

Transport

     104         78         211         212   

Energy

     18         7         51         20   

Communications infrastructure

     8         5         19         10   
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 222       $ 162       $ 596       $ 433   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Q3 2016 INTERIM REPORT    49


Table of Contents

Growth capital expenditures for the three months ended September 30, 2016 were $222 million, an increase of $60 million or 37% versus the same period in 2015. The increase in growth capital expenditure is associated with higher connections activity and our investment in our smart meter program at our UK regulated distribution business, increased ownership in our South American toll road business and capital deployed at our Australian district energy business. These items were partially offset by the depreciation of most foreign currencies versus the U.S. dollar relative to the prior year.

The following table presents the components of maintenance capital expenditures by operating segment:

 

                   Actual Capex  
     Quarterly Estimated
Sustaining Capex
     For the three-month
period ended
September 30
     For the nine-month
period ended
September 30
 

US$ MILLIONS

     Low        High        2016        2015        2016        2015  

Maintenance capital expenditures by segment

                 

Utilities

   $ 3       $ 4       $ 3       $ 3       $ 9       $ 7   

Transport

     29         31         24         19         59         54   

Energy

     16         18         23         15         43         31   

Communications Infrastructure

     1         3         2         2         7         4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 49       $ 56       $ 52       $ 39       $ 118       $ 96   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

We estimate annual maintenance capital expenditures to be $10-15 million, $115-125 million, $65-75 million, and $5-10 million for our utilities, transport, energy, and communication infrastructure segments, respectively, for a total range between $195-225 million. For the three month period ended September 30, 2016 our maintenance capital expenditures were in-line with the lower end of our quarterly estimated range.

PARTNERSHIP CAPITAL

The total number of partnership units outstanding in the Holding LP was comprised of the following:

 

     As of  
     September 30, 2016      December 31, 2015  

Redeemable Partnership Units, held by Brookfield

     100,261,899         100,261,899   

General Partnership Units

     1,600,392         1,600,392   

Limited Partnership Units

     243,639,759         243,244,807   
  

 

 

    

 

 

 

Total

     345,502,050         345,107,098   
  

 

 

    

 

 

 

An affiliate of Brookfield in its capacity as the special limited partner of the Holding LP is entitled to incentive distributions which are based on the amount by which quarterly distributions on the limited partnership units exceed specified target levels. To the extent distributions on limited partnership units exceed $0.203 per quarter, the incentive distribution rights entitle the special limited partner to 15% of incremental distributions above this threshold to $0.22 per unit.

To the extent that distributions on limited partnership units exceed $0.22 per unit, the incentive distribution rights entitled the special limited partner to 25% of incremental distributions above this threshold. During the three and nine months ended September 30, 2016, an incentive distribution of $21 million and $59 million, respectively, was paid to the general partner (for the three and nine months ended September 30, 2015: $17 million and $49 million, respectively).

RELATED PARTY TRANSACTIONS

In the normal course of operations, Brookfield Infrastructure entered into the transactions below with related parties. These transactions have been measured at fair value and are recognized in the consolidated interim and condensed financial statements.

The immediate parent of Brookfield Infrastructure is the partnership. The ultimate parent of Brookfield Infrastructure is Brookfield. Other related parties of Brookfield Infrastructure represent its subsidiary and operating entities.

a) Transactions with the immediate parent

Throughout the year, the General Partner, in its capacity as the partnership’s general partner, incurs director fees, a portion of which are charged at cost to the partnership in accordance with the limited partnership agreement. Less than $1 million in director fees were incurred during the three and nine months ended September 30, 2016 (2015: less than $1 million).

 

50    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

b) Transactions with other related parties

Since inception, Brookfield Infrastructure has had a management agreement with its external service providers, wholly-owned subsidiaries of Brookfield.

Pursuant to the Master Services Agreement, on a quarterly basis, Brookfield Infrastructure pays a base management fee, referred to as the Base Management Fee, to the Service Provider equal to 0.3125% per quarter (1.25% annually) of the market value of the partnership. The Base Management Fee was $43 million and $116 million for the three and nine months ended September 30, 2016 ($28 million and $93 million for the three and nine months ended September 30, 2015).

For purposes of calculating the Base Management Fee, the market value of the partnership is equal to the aggregate value of all the outstanding limited partnership units of the partnership (assuming full conversion of Brookfield’s Redeemable Partnership Units in Brookfield Infrastructure into limited partnership units of the partnership), preferred limited partnership units and securities of the other Service Recipients (as defined in Brookfield Infrastructure’s Master Services Agreement) that are not held by Brookfield Infrastructure, plus all outstanding third party debt with recourse to a Service Recipient, less all cash held by such entities.

Brookfield Infrastructure has placed funds on deposit with Brookfield. Interest earned on the deposits is at market terms. At September 30, 2016, Brookfield Infrastructure’s deposit balance with Brookfield was less than $1 million (December 31, 2015: less than $1 million) and earned interest of less than $1 million and less than $1 million for the three and nine months ended September 30, 2016 (less than $1 million and less than $1 million for the three and nine months ended September 30, 2015).

Brookfield Infrastructure’s North American district energy operation provides heating and cooling services and leases office space with subsidiaries of Brookfield Office Properties Inc. The North American district energy operation also utilizes consulting and engineering services provided by a wholly-owned subsidiary of Brookfield. For the three and nine months ended September 30, 2016, revenues of less than $1 million were generated (2015: $1 million) and expenses of less than $1 million were incurred (2015: less than $1 million).

Brookfield Infrastructure utilizes a wholly-owned subsidiary of Brookfield to negotiate and purchase insurance and assess the adequacy of insurance on behalf of the partnership and certain subsidiaries. During the three and nine months ended September 30, 2016, Brookfield Infrastructure paid less than $1 million for these services (2015: less than $1 million).

Brookfield Infrastructure’s Colombian regulated distribution business purchases electricity from and distributes electricity on behalf of a subsidiary of Brookfield Renewable Partners L.P. as part of its normal course of operation. For the three and nine months ended September 30, 2016, revenues of less than $1 million were generated (2015: $nil) and expenses of $4 million and $9 million, respectively, were incurred (2015: $nil).

During the third quarter of 2016 Brookfield Infrastructure sold a portion of its interest in a financial asset to a Brookfield sponsored infrastructure fund of which Brookfield Infrastructure is a limited partner. In conjunction with these transactions, Brookfield Infrastructure received $50 million, representing the original cost of the investment plus a notional interest charge or fair market value. Accordingly, no gain or loss was recorded in the Statement of Operating Results.

OFF-BALANCE SHEET ARRANGEMENTS:

Brookfield Infrastructure has no off-balance sheet arrangements.

Brookfield Infrastructure, on behalf of our subsidiaries, provides letters of credit, which include, but are not limited to, guarantees for debt service reserves, capital reserves, construction completion and performance. As of September 30, 2016, letters of credit issued by subsidiaries of Brookfield Infrastructure amounted to $49 million (December 31, 2015: $83 million).

In the normal course of operations, we execute agreements that provide for indemnification and guarantees to third parties in transactions such as business dispositions and acquisitions, construction projects, capital projects, and sales and purchases of assets and services. We have also agreed to indemnify our directors and certain of our officers and employees. The nature of substantially all of the indemnification undertakings prevents us from making a reasonable estimate of the maximum potential amount that we could be required to pay third parties, as many of the agreements do not specify a maximum amount and the amounts are dependent upon the outcome of future contingent events, the nature and likelihood of which cannot be determined at this time. Historically, we have made no significant payments under such indemnification agreements.

 

Q3 2016 INTERIM REPORT    51


Table of Contents

RECONCILIATION OF NON-IFRS FINANCIAL MEASURES

To measure performance, amongst other measures, we focus on FFO. We define FFO as net income excluding the impact of depreciation and amortization, deferred income taxes, breakage and transaction costs, non-cash valuation gains or losses and other items. FFO is a measure of operating performance that is not calculated in accordance with, and does not have any standardized meaning prescribed by IFRS. FFO is therefore unlikely to be comparable to similar measures presented by other issuers. FFO has limitations as an analytical tool:

 

   

FFO does not include depreciation and amortization expense, because we own capital assets with finite lives, depreciation and amortization expense recognizes the fact that we must maintain or replace our asset base in order to preserve our revenue generating capability;

 

   

FFO does not include deferred income taxes, which may become payable if we own our assets for a long period of time;

 

   

FFO does not include any non-cash fair value adjustments or mark-to-market adjustments recorded to net income.

Because of these limitations, FFO should not be considered as the sole measure of our performance and should not be considered in isolation from, or as a substitute for, analysis of our results as reported under IFRS. However, FFO is a key measure that we use to evaluate the performance of our operations and forms the basis for the partnership’s distribution policy.

When viewed with our IFRS results, we believe that FFO provides a more complete understanding of factors and trends affecting our underlying operations. FFO allows us to evaluate our businesses on the basis of cash return on invested capital by removing the effect of non-cash and other items. We add back depreciation and amortization to remove the implication that our assets decline in value over time since we believe that the value of most of our assets will typically increase over time provided we make all necessary maintenance expenditures.

We add back deferred income taxes because we do not believe this item reflects the present value of the actual cash tax obligations we will be required to pay, particularly if our operations are held for a long period of time. We add back non-cash valuation gains or losses recorded in net income as these are non-cash in nature and indicate a point in time approximation of value on long-term items. We also add back breakage and transaction costs as they are capital in nature.

In addition, we focus on adjusted funds from operations or AFFO, which is defined as FFO less maintenance capital expenditures. Management uses AFFO as a measure of long-term sustainable cash flow.

We also use Adjusted EBITDA as a measure of performance. We define Adjusted EBITDA as FFO excluding the impact of interest expense, cash taxes and other income (expense).

The following table reconciles FFO and AFFO to the most directly comparable IFRS measure, which is net income. We urge you to review the IFRS financial measures within the MD&A and to not rely on any single financial measure to evaluate the partnership.

 

         For the three-month    
period ended
September 30
        For the nine-month    
period ended
September 30
 

US$ MILLIONS

   2016     2015     2016     2015  

Net income attributable to partnership(1)

   $ 78      $ 123      $ 312      $ 273   

Add back or deduct the following:

        

Depreciation and amortization

     158        119        448        344   

Deferred income taxes

     (18     (11     (31     (3

Mark-to-market on hedging items and other

     17        (21     (30     (10
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO

     235        210        699        604   

Maintenance capital expenditures

     (52     (39     (118     (96
  

 

 

   

 

 

   

 

 

   

 

 

 

AFFO

   $ 183      $ 171      $ 581      $ 508   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Includes net income attributable to non-controlling interests – Redeemable Partnership Units held by Brookfield, general partner and limited partners.

 

52    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

The difference between net income and FFO is primarily attributable to depreciation and amortization, mark-to-market on hedging items and deferred income taxes during the period.

The following table reconciles FFO per unit to the most directly comparable IFRS measure, which is earnings per limited partnership unit. We urge you to review the IFRS financial measures within the MD&A and to not rely on any single financial measure to evaluate the partnership.

 

         For the three-month    
period ended
September 30
        For the nine-month    
period ended
September 30
 

US$ MILLIONS

   2016     2015     2016     2015  

Earnings per limited partnership unit

   $ 0.16      $ 0.31      $ 0.73      $ 0.67   

Add back or deduct the following:

        

Depreciation and amortization

     0.46        0.34        1.30        1.03   

Deferred income taxes

     (0.05     (0.03     (0.09     (0.01

Mark-to-market on hedging items and other

     0.11        (0.01     0.08        0.11   
  

 

 

   

 

 

   

 

 

   

 

 

 

FFO per unit

   $ 0.68      $ 0.61      $ 2.02      $ 1.80   
  

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of Operating Segments

IFRS 8, Operating Segments, requires operating segments to be determined based on internal reports that are regularly reviewed by the Executive Management and the Board of Directors for the purpose of allocating resources to the segment and to assessing its performance. Key measures used by the Chief Operating Decision Maker (‘‘CODM’’) in assessing performance and in making resource allocation decisions are funds from operations (‘‘FFO’’) and earnings before interest, tax, depreciation and amortization (‘‘adjusted EBITDA’’), which enable the determination of cash return on the equity deployed. FFO is calculated as net income excluding the impact of depreciation and amortization, deferred income taxes, breakage and transaction costs, non-cash valuation gains or losses and other items. Adjusted EBITDA is calculated as FFO excluding the impact of interest expense, cash taxes and other cash income (expenses).

The following tables present each segment’s results in the format that management organizes its segments to make operating decisions and assess performance. Each segment is presented on a proportionate basis, taking into account Brookfield Infrastructure’s ownership in operations accounted for using the consolidation and equity method whereby the partnership either controls or exercises significant influence over the investment, respectively. These tables reconcile Brookfield Infrastructure’s proportionate results to the partnership’s consolidated statements of operating results on a line by line basis by aggregating the components comprising the earnings from the partnership’s investments in associates and reflecting the portion of each line item attributable to non-controlling interests. See ‘‘Discussion of Segment Reconciling Items’’ on page 55 for a reconciliation of segment results to the partnership’s statement of operating results in accordance with IFRS.

 

    Brookfield Infrastructure’s Share                    

FOR THE THREE MONTHS ENDED

SEPTEMBER 30, 2016

US$ MILLIONS

  Utilities     Transport     Energy     Comm.
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from
investment
in associates
    Attributable to
non-controlling
interest
    As per
IFRS

financials(1)
 

Revenues

  $ 180      $ 334      $ 123      $ 40      $ —        $ 677      $ (355   $ 200      $ 522   

Costs attributed to revenues

    (49     (172     (59     (17     —          (297     175        (145     (267

General & administrative expenses

    —          —          —          —          (45     (45     —          —          (45
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    131        162        64        23        (45     335        (180     55     

Other income (expense)

    2        (8     2        —          20        16        7        2        25   

Interest expense

    (31     (42     (26     (4     (13     (116     51        (33     (98
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    102        112        40        19        (38     235        (122     24     

Depreciation and amortization

    (38     (69     (32     (19     —          (158     84        (52     (126

Deferred taxes

    2        16        4        1        (5     18        (5     10        23   

Mark-to-market on hedging items and other

    (22     (37     (17     —          59        (17     11        43        37   

Share of earnings from associates

    —          —          —          —          —          —          32        —          32   

Net income attributable to non-controlling interest

    —          —          —          —          —          —          —          (25     (25
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to partnership(2)

  $ 44      $ 22      $ (5   $ 1      $ 16      $ 78      $ —        $ —        $ 78   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

The above table provides each segment’s results in the format that management organizes its segments to make operating decisions and assess performance. Each segment is presented on a proportionate basis, taking into account Brookfield Infrastructure’s ownership in operations accounted for using the consolidation and equity methods under IFRS. The above table reconciles Brookfield Infrastructure’s proportionate results to the partnership’s consolidated statements of operating results on a line by line basis by aggregating the components comprising the earnings from the partnership’s investments in associates and reflecting the portion of each line item attributable to non-controlling interests.

2.

Net income (loss) attributable to the partnership includes net income (loss) attributable to non-controlling interests—Redeemable Partnership Units held by Brookfield, general partners and limited partners.

 

Q3 2016 INTERIM REPORT    53


Table of Contents
    Brookfield Infrastructure’s Share                    

FOR THE THREE MONTHS ENDED

SEPTEMBER 30, 2015

US$ MILLIONS

  Utilities     Transport     Energy     Comm.
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from
investment in
associates
    Attributable to
non-controlling
interest
    As per
IFRS
financials(1)
 

Revenues

  $ 180      $ 286      $ 81      $ 40        —        $ 587      $ (268   $ 149      $ 468   

Costs attributed to revenues

    (47     (144     (43     (18     —          (252     138        (85     (199

General & administrative expenses

    —          —          —          —          (30     (30     —          —          (30
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    133        142        38        22        (30     305        (130     64     

Other income (expense)

    1        (4     1        —          6        4        3        (5     2   

Interest expense

    (35     (35     (20     (2     (7     (99     36        (27     (90
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    99        103        19        20        (31     210        (91     32     

Depreciation and amortization

    (38     (55     (11     (15     —          (119     52        (30     (97

Deferred taxes

    (5     4        3        4        5        11        (13     (1     (3

Mark-to-market on hedging items and other

    14        (17     (13     (7     44        21        34        58        113   

Share of earnings from associates

    —          —          —          —          —          —          18        —          18   

Net income attributable to non-controlling interest

    —          —          —          —          —          —          —          (59     (59
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to partnership(2)

  $ 70      $ 35      $ (2   $ 2      $ 18      $ 123      $ —        $ —        $ 123   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Brookfield Infrastructure’s Share                    

FOR THE NINE MONTHS ENDED

SEPTEMBER 30, 2016

US$ MILLIONS

  Utilities     Transport     Energy     Comm.
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from
investment in
associates
    Attributable to
non-controlling
interest
    As per
IFRS
financials(1)
 

Revenues

  $ 521      $ 894      $ 365      $ 123      $ —        $ 1,903      $ (959   $ 494      $ 1,438   

Costs attributed to revenues

    (122     (453     (163     (56     —          (794     475        (348     (667

General & administrative expenses

    —          —          —          —          (122     (122     —          —          (122
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    399        441        202        67        (122     987        (484     146     

Other income (expense)

    4        (17     3        (1     67        56        15        —          71   

Interest expense

    (101     (116     (82     (9     (36     (344     141        (91     (294
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    302        308        123        57        (91     699        (328     55     

Depreciation and amortization

    (116     (183     (92     (57     —          (448     237        (123     (334

Deferred taxes

    (6     22        9        7        (1     31        (15     19        35   

Mark-to-market on hedging items and other

    (67     31        (25     (4     95        30        (36     87        81   

Share of earnings from associates

    —          —          —          —          —          —          142        —          142   

Net income attributable to non-controlling interest

    —          —          —          —          —          —          —          (38     (38
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to partnership(2)

  $ 113      $ 178      $ 15      $ 3      $ 3      $ 312      $ —        $ —        $ 312   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Brookfield Infrastructure’s Share                    

FOR THE NINE MONTHS ENDED

SEPTEMBER 30, 2015

US$ MILLIONS

  Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& Other
    Brookfield
Infrastructure
    Contribution
from
investment
in associates
    Attributable to
non-controlling
interest
    As per
IFRS
financials(1)
 

Revenues

  $ 520      $ 871      $ 259      $ 82      $ —        $ 1,732      $ (778   $ 446      $ 1,400   

Costs attributed to revenues

    (129     (447     (135     (38     —          (749     407        (257     (599

General & administrative expenses

    —          —          —          —          (99     (99     —          —          (99
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    391        424        124        44        (99     884        (371     189     

Other income (expense)

    3        (11     2        —          21        15        8        (7     16   

Interest expense

    (107     (110     (56     (4     (18     (295     107        (85     (273
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    287        303        70        40        (96     604        (256     97     

Depreciation and amortization

    (115     (165     (33     (31     —          (344     144        (93     (293

Deferred taxes

    (21     7        3        5        9        3        (14     7        (4

Mark-to-market on hedging items and other items

    (1     (40     (23     (7     81        10        71        71        152   

Share of earnings from associates

    —          —          —          —          —          —          55        —          55   

Net income attributable to non-controlling interest

    —          —          —          —          —          —          —          (82     (82
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) attributable to partnership(2)

  $ 150      $ 105      $ 17      $ 7      $ (6   $ 273      $ —        $ —        $ 273   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

54    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

The following tables provide each segment’s assets in the format that management organizes its segments to make operating decisions and assess performance. Each segment is presented on a proportionate basis, taking into account Brookfield Infrastructure’s ownership in operations using consolidation and the equity method whereby the partnership either controls or exercises significant influence over the investment respectively. These tables reconcile Brookfield Infrastructure’s proportionate assets to total assets presented on the partnership’s consolidated statements of financial position by removing net liabilities contained within investments in associates and reflecting the assets attributable to non-controlling interests, and adjusting for working capital assets which are netted against working capital liabilities.

 

    Total Attributable to Brookfield Infrastructure                          

AS OF SEPTEMBER 30, 2016

US$ MILLIONS

  Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& other
    Brookfield
Infrastructure
    Contribution
from
investment
in associates
    Attributable to
non-controlling
interest
    Working
capital
adjustment
    As per
IFRS
financials(1)
 

Total assets

  $ 4,883      $ 6,231      $ 2,897      $ 856      $ (706   $ 14,161      $ (3,035   $ 6,419      $ 3,564      $ 21,109   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    Total Attributable to Brookfield Infrastructure                          

AS OF DECEMBER 31, 2015

US$ MILLIONS

  Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& other
    Brookfield
Infrastructure
    Contribution
from
investment
in associates
    Attributable to
non-controlling
interest
    Working
capital
adjustment
    As per
IFRS
financials(1)
 

Total assets

  $ 4,723      $ 5,338      $ 2,744      $ 824      $ (196   $ 13,433      $ (3,795   $ 4,298      $ 3,799      $ 17,735   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

The above tables provide each segment’s assets in the format that management organizes its segments to make operating decisions and assess performance. Each segment is presented on a proportionate basis, taking into account Brookfield Infrastructure’s ownership in operations using consolidation and the equity method whereby the partnership either controls or exercises significant influence over the investment respectively. The above table reconciles Brookfield Infrastructure’s proportionate assets to total assets presented on the partnership’s consolidated statements of financial position by removing net liabilities contained within investments in associates and reflecting the assets attributable to non-controlling interests, and adjusting for working capital assets which are netted against working capital liabilities.

Discussion of Segment Reconciling Items

The following tables detail and provide discussion, where applicable, of material changes between reporting periods for each operating segment, the reconciliation of contributions from investments in associates and attribution of non-controlling interest in the determination of Adjusted EBITDA, FFO, and net income attributable to the partnership in order to facilitate the understanding of the nature of and changes to reconciling items.

 

FOR THE THREE MONTH PERIOD ENDED SEPTEMBER 30, 2016
US$ MILLIONS

   Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& Other
    Total  

Adjustments to items comprising Adjusted EBITDA(1)

            

Contributions from investment in associates

   $ (33   $ (80   $ (44   $ (23   $ —        $   (180

Attribution to non-controlling interest

     36        13        24        —          (18     55   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     3        (67     (20     (23     (18     (125

Adjustments to items comprising Adjusted FFO(2)

            

Contributions from investment in associates

     8        25        21        4        —          58   

Attribution to non-controlling interest

     (11     (10     (6     —          (4     (31
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

     —          (52     (5     (19     (22     (98

Adjustments to items net income attributable to
Partnership(3)

            

Contributions from investment in associates

     25        55        23        19        —          122   

Attribution to non-controlling interest

     (25     (3     (18     —          22        (24
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to partnership

   $ —        $ —        $ —        $ —        $ —        $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Revenues, costs attributed to revenues, general and administrative costs.

2.

Other income, interest expense and cash taxes.

3.

Depreciation and amortization, deferred taxes, fair value adjustments, other expenses, share of earnings from associates, net income attributable to non-controlling interest.

 

Q3 2016 INTERIM REPORT    55


Table of Contents

FOR THE THREE MONTH PERIOD ENDED SEPTEMBER 30, 2015
US$ MILLIONS

  Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& Other
    Total  

Adjustments to items comprising Adjusted EBITDA(1)

           

Contributions from investment in associates

  $ (28   $ (58   $ —        $ (22   $ —        $ (108

Attribution to non-controlling interest

    40        15        15        —          (6     64   

Discontinued operations

    —          —          (22     —          —          (22
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

    12        (43     (7     (22     (6     (66

Adjustments to items comprising Adjusted FFO(2)

           

Contributions from investment in associates

    6        15        —          3        —          24   

Attribution to non-controlling interest

    (13     (8     (6     —          (5     (32

Discontinued operations

    —          —          15        —          —          15   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

    5        (36     2        (19     (11     (59

Adjustments to items net income attributable to
Partnership(3)

           

Contributions from investment in associates

    22        43        —          19        —          84   

Attribution to non-controlling interest

    (27     (7     (9     —          11        (32

Discontinued operations

    —          —          7        —          —          7   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to partnership

  $ —        $ —        $ —        $ —        $ —        $ —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Revenues, costs attributed to revenues, general and administrative costs.

2.

Other income, interest expense and cash taxes.

3.

Depreciation and amortization, deferred taxes, fair value adjustments, other expenses, share of earnings from associates, net income attributable to non-controlling interest.

 

FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 2016
US$ MILLIONS

   Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& Other
    Total  

Adjustments to items comprising Adjusted EBITDA(1)

            

Contributions from investment in associates

   $ (89   $ (192   $ (136   $ (67   $ —        $   (484

Attribution to non-controlling interest

     113        54        55        —          (76     146   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     24        (138     (81     (67     (76     (338

Adjustments to items comprising Adjusted FFO(2)

            

Contributions from investment in associates

     20        58        68        10        —          156   

Attribution to non-controlling interest

     (38     (33     (17     —          (3     (91
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

     6        (113     (30     (57     (79     (273

Adjustments to items net income attributable to Partnership(3)

            

Contributions from investment in associates

     69        134        68        57        —          328   

Attribution to non-controlling interest

     (75     (21     (38     —          79        (55
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to partnership

   $ —        $ —        $ —        $ —        $ —        $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Revenues, costs attributed to revenues, general and administrative costs.

2.

Other income, interest expense and cash taxes.

3.

Depreciation and amortization, deferred taxes, fair value adjustments, other expenses, share of earnings from associates, net income attributable to non-controlling interest.

 

56    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

FOR THE NINE MONTH PERIOD ENDED SEPTEMBER 30, 2015

US$ MILLIONS

   Utilities     Transport     Energy     Communications
Infrastructure
    Corporate
& Other
    Total  

Adjustments to items comprising Adjusted EBITDA(1)

            

Contributions from investment in associates

   $ (87   $ (175   $ —        $ (44   $ —        $ (306

Attribution to non-controlling interest

     124        48        41        —          (24     189   

Discontinued operations

     —          —          (65     —          —          (65
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

     37        (127     (24     (44     (24     (182

Adjustments to items comprising Adjusted FFO(2)

            

Contributions from investment in associates

     19        47        —          5        —          71   

Attribution to non-controlling interest

     (45     (24     (18     —          (5     (92

Discontinued operations

     —          —          44        —          —          44   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FFO

     11        (104     2        (39     (29     (159

Adjustments to items net income attributable to Partnership(3)

            

Contributions from investment in associates

     68        128        —          39        —          235   

Attribution to non-controlling interest

     (79     (24     (23     —          29        (97

Discontinued operations

     —          —          21        —          —          21   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to partnership

   $ —        $ —        $ —        $ —        $ —        $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

1.

Revenues, costs attributed to revenues, general and administrative costs.

2.

Other income, interest expense and cash taxes.

3.

Depreciation and amortization, deferred taxes, fair value adjustments, other expenses, share of earnings from associates, net income attributable to non-controlling interest.

Contributions from investments in associates and joint ventures increased compared to the third quarter of 2015 as additions to rate base and inflation indexation at our Chilean electricity transmission system along with contributions from the increased investment in our Brazilian toll road operation and our North American natural gas transmission operation were partially offset by the impact of foreign exchange associated with the depreciation of the Brazilian reais and Chilean peso.

Attribution to non-controlling interest decreased compared to the third quarter of 2015 as contributions from acquisitions completed over the past 12 months were more than offset by the impact of foreign exchange as the Australian dollar, British pound, Chilean peso and Colombian peso depreciated against the U.S. dollar relative to the prior year.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The preparation of financial statements requires management to make critical judgments, estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses that are not readily apparent from other sources, during the reporting period. These estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

Critical judgments made by management and utilized in the normal course of preparing Brookfield Infrastructure’s consolidated financial statements are outlined below

Revaluation of property, plant and equipment

Property, plant and equipment is revalued on a regular basis. The critical estimates and assumptions underlying the valuation of property, plant and equipment are set out in note 6. The fair value of the partnership’s property, plant, and equipment is measured at fair value on a recurring basis with an effective date of revaluation for all asset classes of December 31, 2015 and 2014. Brookfield Infrastructure determined fair value under the income method with due consideration to significant inputs such as the discount rate, terminal value multiple and overall investment horizon.

 

Q3 2016 INTERIM REPORT    57


Table of Contents

Impairment of goodwill and intangibles with indefinite lives

The partnership assesses the impairment of goodwill and intangible assets with indefinite lives by reviewing the value in use or fair value less costs of disposal of the cash generating units to which goodwill or the intangible asset has been allocated. Brookfield Infrastructure uses the following critical assumptions and estimates: the tax circumstances that gave rise to the goodwill, timing and amount of future cash flows expected from the cash generating unit; discount rates; terminal capitalization rates; terminal valuation dates; useful lives and residual values. Other estimates utilized in the preparation of the partnership’s financial statements are: depreciation and amortization rates and useful lives; recoverable amount of goodwill and intangible assets; ability to utilize tax losses and other tax measurements

Recently adopted accounting standard amendments

Brookfield Infrastructure applied, for the first time, certain amendments to Standards applicable to Brookfield Infrastructure that became effective January 1, 2016. The impact of adopting these amendments on the partnership’s accounting policies and disclosures are as follows:

IAS 16 Property, Plant, and Equipment (“IAS 16”) and IAS 38 Intangible Assets (“IAS 38”)

IAS 16, Property, Plant, and Equipment (“IAS 16”) and IAS 38, Intangible Assets (“IAS 38”) were both amended by the IASB as a result of clarifying the appropriate amortization method for intangible assets of service concession arrangements under IFRIC 12, Service Concession Arrangements (“SCAs”). The IASB determined that the issue does not only relate to SCAs but all tangible and intangible assets that have finite useful lives. Amendments to IAS 16 prohibit entities from using a revenue based depreciation method for items of property, plant, and equipment. Similarly, the amendment to IAS 38 introduces a rebuttable presumption that revenue is not an appropriate basis for amortization of an intangible asset, with only limited circumstances where the presumption can be rebutted. Guidance is also introduced to explain that expected future reductions in selling prices could be indicative of a reduction of the future economic benefits embodied in an asset. Amendments to IAS 16 and IAS 38 were applied prospectively resulting in no material impact on Brookfield Infrastructure’s interim condensed and consolidated financial statements.

Standards issued not yet adopted

IFRS 15 Revenue from Contracts with Customers (“IFRS 15”)

IFRS 15, Revenue from Contracts with Customers (“IFRS 15”) specifies how and when revenue should be recognized as well as requiring more informative and relevant disclosures. The Standard supersedes IAS 18, Revenue, IAS 11, Construction Contracts and a number of revenue-related interpretations. IFRS 15 applies to nearly all contracts with customers: the main exceptions are leases, financial instruments and insurance contracts. IFRS 15 must be applied for periods beginning on or after January 1, 2018 with early application permitted. Brookfield Infrastructure is currently evaluating the impact of IFRS 15 on its consolidated financial statements.

IFRS 9 Financial Instruments (“IFRS 9”)

In July 2014, the IASB issued the final publication of the IFRS 9 standard, superseding the current IAS 39, Financial Instruments: Recognition and Measurement standard. This standard establishes principles for the financial reporting of financial assets and financial liabilities that will present relevant and useful information to users of financial statements for their assessment of the amounts, timing and uncertainty of an entity’s future cash flows. This new standard also includes a new general hedge accounting standard which will align hedge accounting more closely with an entity’s risk management activities. It does not fully change the types of hedging relationships or the requirement to measure and recognize ineffectiveness, however, it will provide more hedging strategies that are used for risk management to qualify for hedge accounting and introduce more judgment to assess the effectiveness of a hedging relationship. The standard has a mandatory effective date for annual periods beginning on or after January 1, 2018, with early adoption permitted. Brookfield Infrastructure is currently evaluating the impact of IFRS 9 on its consolidated financial statements.

IFRS 16 Leases (“IFRS 16”)

The IASB has published a new standard, IFRS 16. The new standard brings most leases on balance sheet for lessees under a single model, eliminating the distinction between operating and finance leases. Lessor accounting however remains largely unchanged and the distinction between operating and finance leases is retained. IFRS 16 supersedes IAS 17, Leases and related interpretations and is effective for periods beginning on or after January 1, 2019, with earlier adoption permitted if IFRS 15 has also been applied. Brookfield Infrastructure is currently evaluating the impact of IFRS 16 on its consolidated financial statements.

 

58    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.


Table of Contents

CONTROLS AND PROCEDURES

No changes were made in our internal control over financial reporting during the nine months ended September 30, 2016, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Excluded from our evaluation were controls over financial reporting at Patrick Auto, Bulk & General Ports Pty Ltd (referred to as Linx), for which control was acquired on August 18, 2016, Rutas de Lima S.A.C, for which control was acquired on June 28, 2016, Niska Gas Storage Partners L.P., for which control was acquired on July 19, 2016 and Peak Infrastructure Partners Limited (referred to as Indian toll road business), for which control was acquired on March 1, 2016. The financial statements of these entities constitute 17% of total assets, 22% of net assets, 9% of revenue and less than 1% of net income of the consolidated financial statements of our partnership as of and for the nine month period ending September 30, 2016.

 

Q3 2016 INTERIM REPORT    59


Table of Contents

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This Management’s Discussion and Analysis contains forward-looking information within the meaning of Canadian provincial securities laws and “forward-looking statements” within the meaning of certain securities laws including Section 27A of the U.S. Securities Act of 1933, as amended, Section 21E of the U.S. Securities Exchange Act of 1934, as amended, “safe harbor” provisions of the United States Private Securities Litigation Reform Act of 1995 and in any applicable Canadian securities regulations. We may make such statements in this report, in other filings with Canadian regulators or the SEC or in other communications. The words “tend”, “seek”, “target”, “foresee”, “believe,” “expect,” “could”, “aim to,” “intend,” “objective”, “outlook”, “endeavour”, “estimate”, “likely”, “continue”, “plan”, derivatives thereof and other expressions of similar import, or the negative variations thereof, and similar expressions of future or conditional verbs such as “will”, “may”, “should,” which are predictions of or indicate future events, trends or prospects and which do not relate to historical matters, identify forward-looking statements. Forward-looking statements in this Management’s Discussion and Analysis include among others, statements with respect to our assets tending to appreciate in value over time, growth in our assets and operations, increases in FFO per unit and resulting capital appreciation, returns on capital and on equity, increasing demand for commodities and global movement of goods, expected capital expenditures, the impact of planned capital projects by customers of our businesses as on the performance and growth of those businesses, the extent of our corporate, general and administrative expenses, our ability to close acquisitions (including acquisitions referred to in this Management’s Discussion and Analysis and other planned transactions), our capacity to take advantage of opportunities in the marketplace, the future prospects of the assets that Brookfield Infrastructure operates or will operate, partnering with institutional investors, ability to identify, acquire and integrate new acquisition opportunities, long-term target return on our assets, sustainability of distribution levels, distribution growth and payout ratios, operating results and margins for our business and each operation, future prospects for the markets for our products, Brookfield Infrastructure’s plans for growth through internal growth and capital investments, ability to achieve stated objectives, ability to drive operating efficiencies, return on capital expectations for the business, contract prices and regulated rates for our operations, our expected future maintenance and capital expenditures, ability to deploy capital in accretive investments, impact on the business resulting from our view of future economic conditions, our ability to maintain sufficient financial liquidity, our ability to draw down funds under our bank credit facilities, our ability to secure financing through the issuance of equity or debt, expansions of existing operations, financing plan for operating companies, foreign currency management activities and other statements with respect to our beliefs, outlooks, plans, expectations and intentions. Although we believe that the partnership’s anticipated future results, performance or achievements expressed or implied by the forward-looking statements and information are based upon reasonable assumptions and expectations, the reader should not place undue reliance on forward-looking statements and information because they involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of the partnership to differ materially from anticipated future results, performance or achievements expressed or implied by such forward-looking statements and information.

Factors that could cause actual results to differ materially from those contemplated or implied by forward-looking statements include: general economic and financial conditions in the countries in which we do business which may impact market demand, foreign currency risk, the high level of government regulation affecting our businesses, the outcome and timing of various regulatory, legal and contractual issues, global credit and financial markets, the competitive business environment in the industries in which we operate, the competitive market for acquisitions and other growth opportunities, availability of equity and debt financing, the completion of various large capital projects by customers of our businesses which themselves rely on access to capital and continued favourable commodity prices, our ability to complete large capital expansion projects on time and within budget, ability to negotiate favourable take-or-pay contractual terms, traffic volumes on our toll roads, weakening demand in the natural gas market, acts of God, weather events, or similar events outside of our control, and other risks and factors detailed from time to time in documents filed by Brookfield Infrastructure with the securities regulators in Canada and the United States, including Brookfield Infrastructure’s most recent Annual Report on Form 20-F under the heading “Risk Factors”.

We caution that the foregoing list of important factors that may affect future results is not exhaustive. When relying on our forward-looking statements to make decisions with respect to Brookfield Infrastructure, investors and others should carefully consider the foregoing factors and other uncertainties and potential events. Except as required by law, the partnership undertakes no obligation to publicly update or revise any forward-looking statements or information, whether written or oral, that may be as a result of new information, future events or otherwise.

 

60    BROOKFIELD INFRASTRUCTURE PARTNERS L.P.