|
|
|
|
|
|
|
Exhibit
|
Title
|
|
|
|
BROOKFIELD INFRASTRUCTURE PARTNERS L.P.
by its general partner, BROOKFIELD INFRASTRUCTURE PARTNERS LIMITED |
|
Date:
|
August 13, 2019
|
|
By:
|
/s/
W
ILLIAM
C
OX
|
|
|
|
|
Name: William Cox
|
|
|
|
|
Title: Director
|
INDEX
|
|
|
Page
|
|
|
|
As of
|
||||||
US$ MILLIONS, UNAUDITED
|
Notes
|
|
June 30, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
|
|
||||
Cash and cash equivalents
|
6
|
|
$
|
715
|
|
|
$
|
540
|
|
Financial assets
|
6
|
|
573
|
|
|
424
|
|
||
Accounts receivable and other
|
6
|
|
1,357
|
|
|
1,171
|
|
||
Inventory
|
|
|
171
|
|
|
141
|
|
||
Current assets
|
|
|
2,816
|
|
|
2,276
|
|
||
Property, plant and equipment
|
2,7
|
|
16,337
|
|
|
12,814
|
|
||
Intangible assets
|
8
|
|
12,155
|
|
|
11,635
|
|
||
Investments in associates and joint ventures
|
9
|
|
4,623
|
|
|
4,591
|
|
||
Investment properties
|
|
|
403
|
|
|
190
|
|
||
Goodwill
|
5
|
|
4,005
|
|
|
3,859
|
|
||
Financial assets
|
6
|
|
828
|
|
|
921
|
|
||
Other assets
|
|
|
212
|
|
|
219
|
|
||
Deferred income tax asset
|
|
|
86
|
|
|
75
|
|
||
Total assets
|
|
|
$
|
41,465
|
|
|
$
|
36,580
|
|
|
|
|
|
|
|
||||
Liabilities and Partnership Capital
|
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|
||||
Accounts payable and other
|
2,6
|
|
$
|
2,775
|
|
|
$
|
1,308
|
|
Non-recourse borrowings
|
6,10
|
|
1,028
|
|
|
985
|
|
||
Financial liabilities
|
6
|
|
175
|
|
|
124
|
|
||
Current liabilities
|
|
|
3,978
|
|
|
2,417
|
|
||
Corporate borrowings
|
6,10
|
|
1,546
|
|
|
1,993
|
|
||
Non-recourse borrowings
|
6,10
|
|
13,172
|
|
|
12,128
|
|
||
Financial liabilities
|
6
|
|
1,170
|
|
|
1,156
|
|
||
Other liabilities
|
2
|
|
1,878
|
|
|
777
|
|
||
Deferred income tax liability
|
|
|
3,468
|
|
|
3,421
|
|
||
Preferred shares
|
6
|
|
20
|
|
|
20
|
|
||
Total liabilities
|
|
|
25,232
|
|
|
21,912
|
|
||
|
|
|
|
|
|
||||
Partnership capital
|
|
|
|
|
|
||||
Limited partners
|
14
|
|
4,521
|
|
|
4,513
|
|
||
General partner
|
14
|
|
23
|
|
|
22
|
|
||
Non-controlling interest attributable to:
|
|
|
|
|
|
||||
Redeemable Partnership Units held by Brookfield
|
14
|
|
1,815
|
|
|
1,823
|
|
||
Exchange LP Units
|
14
|
|
21
|
|
|
71
|
|
||
Interest of others in operating subsidiaries
|
|
|
8,918
|
|
|
7,303
|
|
||
Preferred unitholders
|
14
|
|
935
|
|
|
936
|
|
||
Total partnership capital
|
|
|
16,233
|
|
|
14,668
|
|
||
Total liabilities and partnership capital
|
|
|
$
|
41,465
|
|
|
$
|
36,580
|
|
|
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS, UNAUDITED
|
Notes
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Revenues
|
13
|
|
$
|
1,685
|
|
|
$
|
1,044
|
|
|
$
|
3,278
|
|
|
$
|
2,057
|
|
Direct operating costs
|
|
|
(840
|
)
|
|
(467
|
)
|
|
(1,638
|
)
|
|
(876
|
)
|
||||
General and administrative expenses
|
|
|
(64
|
)
|
|
(54
|
)
|
|
(125
|
)
|
|
(112
|
)
|
||||
Depreciation and amortization expense
|
7,8
|
|
(323
|
)
|
|
(188
|
)
|
|
(615
|
)
|
|
(381
|
)
|
||||
|
|
|
458
|
|
|
335
|
|
|
900
|
|
|
688
|
|
||||
Interest expense
|
|
|
(241
|
)
|
|
(125
|
)
|
|
(453
|
)
|
|
(239
|
)
|
||||
Share of earnings (losses) from investments in associates and joint ventures
|
9
|
|
34
|
|
|
1
|
|
|
52
|
|
|
(4
|
)
|
||||
Mark-to-market on hedging items
|
6
|
|
52
|
|
|
63
|
|
|
34
|
|
|
27
|
|
||||
Gain on sale of associate
|
9
|
|
—
|
|
|
—
|
|
|
—
|
|
|
338
|
|
||||
Other income (expense)
|
|
|
12
|
|
|
17
|
|
|
22
|
|
|
(7
|
)
|
||||
Income before income tax
|
|
|
315
|
|
|
291
|
|
|
555
|
|
|
803
|
|
||||
Income tax (expense) recovery
|
|
|
|
|
|
|
|
|
|
||||||||
Current
|
|
|
(62
|
)
|
|
(46
|
)
|
|
(125
|
)
|
|
(216
|
)
|
||||
Deferred
|
|
|
1
|
|
|
(26
|
)
|
|
(11
|
)
|
|
(41
|
)
|
||||
Net income
|
|
|
$
|
254
|
|
|
$
|
219
|
|
|
$
|
419
|
|
|
$
|
546
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Attributable to:
|
|
|
|
|
|
|
|
|
|
||||||||
Limited partners
|
|
|
$
|
42
|
|
|
$
|
64
|
|
|
$
|
36
|
|
|
$
|
186
|
|
General partner
|
|
|
39
|
|
|
34
|
|
|
77
|
|
|
69
|
|
||||
Non-controlling interest attributable to:
|
|
|
|
|
|
|
|
|
|
||||||||
Redeemable Partnership Units held by Brookfield
|
|
|
17
|
|
|
27
|
|
|
15
|
|
|
79
|
|
||||
Exchange LP Units
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Interest of others in operating subsidiaries
|
|
|
156
|
|
|
94
|
|
|
291
|
|
|
212
|
|
||||
Basic and diluted earnings per limited partner unit:
|
14
|
|
$
|
0.12
|
|
|
$
|
0.21
|
|
|
$
|
0.07
|
|
|
$
|
0.63
|
|
|
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS, UNAUDITED
|
Notes
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Net income
|
|
|
$
|
254
|
|
|
$
|
219
|
|
|
$
|
419
|
|
|
$
|
546
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||
Items that will not be reclassified subsequently to profit or loss:
|
|
|
|
|
|
|
|
|
|
||||||||
Marketable securities, net of tax
|
6
|
|
—
|
|
|
4
|
|
|
29
|
|
|
(12
|
)
|
||||
Unrealized actuarial losses
|
|
|
(4
|
)
|
|
—
|
|
|
(12
|
)
|
|
—
|
|
||||
|
|
|
(4
|
)
|
|
4
|
|
|
17
|
|
|
(12
|
)
|
||||
Items that may be reclassified subsequently to profit or loss:
|
|
|
|
|
|
|
|
|
|
||||||||
Foreign currency translation
|
|
|
115
|
|
|
(1,175
|
)
|
|
233
|
|
|
(1,062
|
)
|
||||
Cash flow hedge
|
6
|
|
(42
|
)
|
|
(29
|
)
|
|
(55
|
)
|
|
(58
|
)
|
||||
Net investment hedge
|
6
|
|
(6
|
)
|
|
99
|
|
|
(29
|
)
|
|
47
|
|
||||
Taxes on the above items
|
|
|
5
|
|
|
2
|
|
|
12
|
|
|
5
|
|
||||
Investment in associates and joint ventures
|
9
|
|
(40
|
)
|
|
50
|
|
|
(72
|
)
|
|
63
|
|
||||
|
|
|
32
|
|
|
(1,053
|
)
|
|
89
|
|
|
(1,005
|
)
|
||||
Total other comprehensive income (loss)
|
|
|
28
|
|
|
(1,049
|
)
|
|
106
|
|
|
(1,017
|
)
|
||||
Comprehensive income (loss)
|
|
|
$
|
282
|
|
|
$
|
(830
|
)
|
|
$
|
525
|
|
|
$
|
(471
|
)
|
|
|
|
|
|
|
|
|
|
|
||||||||
Attributable to:
|
|
|
|
|
|
|
|
|
|
||||||||
Limited partners
|
|
|
$
|
29
|
|
|
$
|
(299
|
)
|
|
$
|
26
|
|
|
$
|
(161
|
)
|
General partner
|
|
|
39
|
|
|
32
|
|
|
77
|
|
|
67
|
|
||||
Non-controlling interest attributable to:
|
|
|
|
|
|
|
|
|
|
||||||||
Redeemable Partnership Units held by Brookfield
|
|
|
12
|
|
|
(125
|
)
|
|
11
|
|
|
(68
|
)
|
||||
Exchange LP Units
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Interest of others in operating subsidiaries
|
|
|
202
|
|
|
(438
|
)
|
|
411
|
|
|
(309
|
)
|
|
|
Limited Partners
|
|
General Partner
|
|
Non-Controlling Interest – Redeemable
Partnership Units held by Brookfield
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FOR THE THREE-MONTH PERIOD ENDED
JUNE 30, 2019 US$ MILLIONS |
|
Limited
partners’
capital
|
|
|
(Deficit)
|
|
|
Ownership
changes
|
|
|
Accumulated
other
comprehensive
income (loss)
(1)
|
|
|
Limited
partners
|
|
|
General
partner
capital
|
|
|
Retained
earnings
|
|
|
Accumulated
other
comprehensive
income
(1)
|
|
|
General
partner
|
|
|
Redeemable
units held by
Brookfield
|
|
|
(Deficit)
|
|
|
Ownership
changes
|
|
|
Accumulated
other
comprehensive
income (loss)
(1)
|
|
|
Non-controlling
interest –
Redeemable
Partnership
Units held by
Brookfield
|
|
|
Non-controlling
interest – Exchange LP Units
|
|
|
Non-controlling
interest – in
operating
subsidiaries
|
|
|
Preferred
Unitholders
Capital
|
|
|
Total
partners’
capital
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as at March 31, 2019
|
|
$
|
4,935
|
|
|
$
|
(1,036
|
)
|
|
$
|
496
|
|
|
$
|
238
|
|
|
$
|
4,633
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
3
|
|
|
$
|
22
|
|
|
$
|
2,078
|
|
|
$
|
(447
|
)
|
|
$
|
107
|
|
|
$
|
125
|
|
|
$
|
1,863
|
|
|
$
|
23
|
|
|
$
|
8,799
|
|
|
$
|
935
|
|
|
$
|
16,275
|
|
Net income
|
|
—
|
|
|
42
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
156
|
|
|
—
|
|
|
254
|
|
||||||||||||||||||
Other comprehensive (loss) income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5
|
)
|
|
(5
|
)
|
|
—
|
|
|
46
|
|
|
—
|
|
|
28
|
|
||||||||||||||||||
Comprehensive income (loss)
|
|
—
|
|
|
42
|
|
|
—
|
|
|
(13
|
)
|
|
29
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
(5
|
)
|
|
12
|
|
|
—
|
|
|
202
|
|
|
—
|
|
|
282
|
|
||||||||||||||||||
Unit issuance
(2)
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||||||||||||||||
Partnership distributions
(3)
|
|
—
|
|
|
(141
|
)
|
|
—
|
|
|
—
|
|
|
(141
|
)
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
(58
|
)
|
|
—
|
|
|
—
|
|
|
(58
|
)
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(238
|
)
|
||||||||||||||||||
Partnership preferred distributions
(3)
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
||||||||||||||||||
Acquisition of subsidiaries
(4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
||||||||||||||||||
Subsidiary distributions to non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(123
|
)
|
|
—
|
|
|
(123
|
)
|
||||||||||||||||||
Other items
|
|
1
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
8
|
|
||||||||||||||||||
Balance as at June 30, 2019
|
|
$
|
4,938
|
|
|
$
|
(1,144
|
)
|
|
$
|
502
|
|
|
$
|
225
|
|
|
$
|
4,521
|
|
|
$
|
19
|
|
|
$
|
1
|
|
|
$
|
3
|
|
|
$
|
23
|
|
|
$
|
2,078
|
|
|
$
|
(492
|
)
|
|
$
|
109
|
|
|
$
|
120
|
|
|
$
|
1,815
|
|
|
$
|
21
|
|
|
$
|
8,918
|
|
|
$
|
935
|
|
|
$
|
16,233
|
|
1.
|
Refer to Note 16 Accumulated Other Comprehensive Income. 2. Refer to Note 14 Partnership Capital. 3. Refer to Note 15 Distributions.
|
4.
|
Refer to Note 5 Acquisition of Businesses.
|
|
|
Limited Partners
|
|
General Partner
|
|
Non-Controlling Interest – Redeemable
Partnership Units held by Brookfield
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FOR THE THREE-MONTH PERIOD ENDED
JUNE 30, 2018 US$ MILLIONS |
|
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
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
partners’
capital
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as at March 31, 2018
|
|
$
|
4,911
|
|
|
$
|
(513
|
)
|
|
$
|
149
|
|
|
$
|
430
|
|
|
$
|
4,977
|
|
|
$
|
19
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
25
|
|
|
$
|
2,078
|
|
|
$
|
(228
|
)
|
|
$
|
(40
|
)
|
|
$
|
204
|
|
|
$
|
2,014
|
|
|
$
|
5,839
|
|
|
$
|
752
|
|
|
$
|
13,607
|
|
Net income
|
|
—
|
|
|
64
|
|
|
—
|
|
|
—
|
|
|
64
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
94
|
|
|
—
|
|
|
219
|
|
|||||||||||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(363
|
)
|
|
(363
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(152
|
)
|
|
(152
|
)
|
|
(532
|
)
|
|
—
|
|
|
(1,049
|
)
|
|||||||||||||||||
Comprehensive income (loss)
|
|
—
|
|
|
64
|
|
|
—
|
|
|
(363
|
)
|
|
(299
|
)
|
|
—
|
|
|
34
|
|
|
(2
|
)
|
|
32
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
(152
|
)
|
|
(125
|
)
|
|
(438
|
)
|
|
—
|
|
|
(830
|
)
|
|||||||||||||||||
Unit issuance
(2)
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||||||||||||||
Partnership distributions
(3)
|
|
—
|
|
|
(130
|
)
|
|
—
|
|
|
—
|
|
|
(130
|
)
|
|
—
|
|
|
(35
|
)
|
|
—
|
|
|
(35
|
)
|
|
—
|
|
|
(54
|
)
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
—
|
|
|
—
|
|
|
(219
|
)
|
|||||||||||||||||
Partnership preferred distributions
(3)
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||||||||||||
Acquisition of subsidiaries
(4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
759
|
|
|
—
|
|
|
759
|
|
|||||||||||||||||
Subsidiary distributions to
non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(158
|
)
|
|
—
|
|
|
(158
|
)
|
|||||||||||||||||
Capital provided to non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(877
|
)
|
|
—
|
|
|
(877
|
)
|
|||||||||||||||||
Balance as at June 30, 2018
|
|
$
|
4,915
|
|
|
$
|
(586
|
)
|
|
$
|
149
|
|
|
$
|
67
|
|
|
$
|
4,545
|
|
|
$
|
19
|
|
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
22
|
|
|
$
|
2,078
|
|
|
$
|
(258
|
)
|
|
$
|
(40
|
)
|
|
$
|
52
|
|
|
$
|
1,832
|
|
|
$
|
5,125
|
|
|
$
|
752
|
|
|
$
|
12,276
|
|
1.
|
Refer to Note 16 Accumulated Other Comprehensive Income. 2. Refer to Note 14 Partnership Capital. 3. Refer to Note 15 Distributions.
|
4.
|
Refer to Note 5 Acquisition of Businesses.
|
|
|
Limited Partners
|
|
General Partner
|
|
Non-Controlling Interest – Redeemable
Partnership Units held by Brookfield
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FOR THE SIX-MONTH PERIOD ENDED
JUNE 30, 2019 US$ MILLIONS |
|
Limited
partners’
capital
|
|
|
(Deficit)
|
|
|
Ownership
changes
|
|
|
Accumulated
other
comprehensive
income (loss)
(1)
|
|
|
Limited
partners
|
|
|
General
partner
capital
|
|
|
Retained
earnings
|
|
|
Accumulated
other
comprehensive
income (loss)
(1)
|
|
|
General
partner
|
|
|
Redeemable
units held by
Brookfield
|
|
|
(Deficit)
|
|
|
Ownership
changes
|
|
|
Accumulated
other
comprehensive
income (loss)
(1)
|
|
|
Non-controlling
interest –
Redeemable
Partnership
Units held by
Brookfield
|
|
|
Non-controlling
interest – Exchange LP Units
|
|
|
Non-controlling
interest – in
operating
subsidiaries
|
|
|
Preferred
Unitholders
Capital
|
|
|
Total
partners’
capital
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance as at January 1, 2019
|
|
4,911
|
|
|
(856
|
)
|
|
249
|
|
|
209
|
|
|
4,513
|
|
|
19
|
|
|
—
|
|
|
3
|
|
|
22
|
|
|
2,078
|
|
|
(370
|
)
|
|
3
|
|
|
112
|
|
|
1,823
|
|
|
71
|
|
|
7,303
|
|
|
936
|
|
|
14,668
|
|
||||||||||||||||||
Net income
|
|
—
|
|
|
36
|
|
|
—
|
|
|
—
|
|
|
36
|
|
|
—
|
|
|
77
|
|
|
—
|
|
|
77
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
291
|
|
|
—
|
|
|
419
|
|
||||||||||||||||||
Other comprehensive (loss) income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
|
—
|
|
|
120
|
|
|
—
|
|
|
106
|
|
||||||||||||||||||
Comprehensive income (loss)
|
|
—
|
|
|
36
|
|
|
—
|
|
|
(10
|
)
|
|
26
|
|
|
—
|
|
|
77
|
|
|
—
|
|
|
77
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
(4
|
)
|
|
11
|
|
|
—
|
|
|
411
|
|
|
—
|
|
|
525
|
|
||||||||||||||||||
Unit issuance
(2)
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
||||||||||||||||||
Unit Repurchases
(2)
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
(29
|
)
|
||||||||||||||||||
Partnership distributions
(3)
|
|
—
|
|
|
(281
|
)
|
|
—
|
|
|
—
|
|
|
(281
|
)
|
|
—
|
|
|
(76
|
)
|
|
—
|
|
|
(76
|
)
|
|
—
|
|
|
(117
|
)
|
|
—
|
|
|
—
|
|
|
(117
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(476
|
)
|
||||||||||||||||||
Partnership preferred distributions
(3)
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25
|
)
|
||||||||||||||||||
Acquisition of subsidiaries
(4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,884
|
|
|
—
|
|
|
1,884
|
|
||||||||||||||||||
Subsidiary distributions to non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(491
|
)
|
|
—
|
|
|
(491
|
)
|
||||||||||||||||||
Other items
(5)
|
|
51
|
|
|
(26
|
)
|
|
253
|
|
|
26
|
|
|
304
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12
|
)
|
|
106
|
|
|
12
|
|
|
106
|
|
|
(48
|
)
|
|
(189
|
)
|
|
—
|
|
|
173
|
|
||||||||||||||||||
Balance as at June 30, 2019
|
|
$
|
4,938
|
|
|
$
|
(1,144
|
)
|
|
$
|
502
|
|
|
$
|
225
|
|
|
$
|
4,521
|
|
|
$
|
19
|
|
|
$
|
1
|
|
|
$
|
3
|
|
|
$
|
23
|
|
|
$
|
2,078
|
|
|
$
|
(492
|
)
|
|
$
|
109
|
|
|
$
|
120
|
|
|
$
|
1,815
|
|
|
$
|
21
|
|
|
$
|
8,918
|
|
|
$
|
935
|
|
|
$
|
16,233
|
|
|
|
Limited Partners
|
|
General Partner
|
|
Non-Controlling Interest – Redeemable
Partnership Units held by Brookfield
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FOR THE SIX-MONTH PERIOD ENDED
JUNE 30, 2018 US$ MILLIONS |
|
Limited
partners’
capital
|
|
|
(Deficit)
|
|
|
Ownership
changes
|
|
|
Accumulated
other
comprehensive
income (loss)
(1)
|
|
|
Limited
partners
|
|
|
General
partner
capital
|
|
|
Retained
earnings
|
|
|
Accumulated
other
comprehensive
income (loss)
(1)
|
|
|
General
partner
|
|
|
Redeemable
units held by
Brookfield
|
|
|
(Deficit)
|
|
|
Ownership
changes
|
|
|
Accumulated
other
comprehensive
income (loss)
(1)
|
|
|
Non-controlling
interest –
Redeemable
Partnership
Units held by
Brookfield
|
|
|
Non-controlling
interest – in
operating
subsidiaries
|
|
|
Preferred
Unitholders
Capital
|
|
|
Total
partners’
capital
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at December 31, 2017
|
|
$
|
4,907
|
|
|
$
|
(953
|
)
|
|
$
|
149
|
|
|
$
|
864
|
|
|
$
|
4,967
|
|
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
6
|
|
|
$
|
25
|
|
|
$
|
2,078
|
|
|
$
|
(413
|
)
|
|
$
|
(40
|
)
|
|
$
|
387
|
|
|
$
|
2,012
|
|
|
$
|
5,875
|
|
|
$
|
595
|
|
|
$
|
13,474
|
|
Change in accounting policies
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
10
|
|
|
—
|
|
|
16
|
|
|||||||||||||||||
Balance as at January 1, 2018
|
|
4,907
|
|
|
(949
|
)
|
|
149
|
|
|
864
|
|
|
4,971
|
|
|
19
|
|
|
—
|
|
|
6
|
|
|
25
|
|
|
2,078
|
|
|
(411
|
)
|
|
(40
|
)
|
|
387
|
|
|
2,014
|
|
|
5,885
|
|
|
595
|
|
|
13,490
|
|
|||||||||||||||||
Net income
|
|
—
|
|
|
186
|
|
|
—
|
|
|
—
|
|
|
186
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
79
|
|
|
—
|
|
|
—
|
|
|
79
|
|
|
212
|
|
|
—
|
|
|
546
|
|
|||||||||||||||||
Other comprehensive loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(347
|
)
|
|
(347
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(147
|
)
|
|
(147
|
)
|
|
(521
|
)
|
|
—
|
|
|
(1,017
|
)
|
|||||||||||||||||
Comprehensive income (loss)
|
|
—
|
|
|
186
|
|
|
—
|
|
|
(347
|
)
|
|
(161
|
)
|
|
—
|
|
|
69
|
|
|
(2
|
)
|
|
67
|
|
|
—
|
|
|
79
|
|
|
—
|
|
|
(147
|
)
|
|
(68
|
)
|
|
(309
|
)
|
|
—
|
|
|
(471
|
)
|
|||||||||||||||||
Unit issuance
(2)
|
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8
|
|
|||||||||||||||||
Partnership distributions
(3)
|
|
—
|
|
|
(260
|
)
|
|
—
|
|
|
—
|
|
|
(260
|
)
|
|
—
|
|
|
(70
|
)
|
|
—
|
|
|
(70
|
)
|
|
—
|
|
|
(108
|
)
|
|
—
|
|
|
—
|
|
|
(108
|
)
|
|
—
|
|
|
—
|
|
|
(438
|
)
|
|||||||||||||||||
Partnership preferred distributions
(3)
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
|
—
|
|
|
(19
|
)
|
|||||||||||||||||
Acquisition of subsidiaries
(4)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
759
|
|
|
—
|
|
|
759
|
|
|||||||||||||||||
Subsidiary distributions to non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(333
|
)
|
|
—
|
|
|
(333
|
)
|
|||||||||||||||||
Capital provided to non-controlling interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(877
|
)
|
|
—
|
|
|
(877
|
)
|
|||||||||||||||||
Preferred units issued
(2)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
157
|
|
|
157
|
|
|||||||||||||||||
Other items
(5)
|
|
—
|
|
|
450
|
|
|
—
|
|
|
(450
|
)
|
|
—
|
|
|
—
|
|
|
3
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
188
|
|
|
—
|
|
|
(188
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||||||||||
Balance as at June 30, 2018
|
|
$
|
4,915
|
|
|
$
|
(586
|
)
|
|
$
|
149
|
|
|
$
|
67
|
|
|
$
|
4,545
|
|
|
$
|
19
|
|
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
22
|
|
|
$
|
2,078
|
|
|
$
|
(258
|
)
|
|
$
|
(40
|
)
|
|
$
|
52
|
|
|
$
|
1,832
|
|
|
$
|
5,125
|
|
|
$
|
752
|
|
|
$
|
12,276
|
|
|
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS, UNAUDITED
|
Notes
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Operating Activities
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
|
$
|
254
|
|
|
$
|
219
|
|
|
$
|
419
|
|
|
$
|
546
|
|
Adjusted for the following items:
|
|
|
|
|
|
|
|
|
|
||||||||
Earnings from investments in associates and joint ventures, net of distributions received
|
9
|
|
19
|
|
|
15
|
|
|
32
|
|
|
24
|
|
||||
Depreciation and amortization expense
|
7,8
|
|
323
|
|
|
188
|
|
|
615
|
|
|
381
|
|
||||
Mark-to-market on hedging items, provisions and other
|
6
|
|
(44
|
)
|
|
(40
|
)
|
|
10
|
|
|
29
|
|
||||
Gain on sale of associate
|
9
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(338
|
)
|
||||
Deferred income tax expense
|
|
|
(1
|
)
|
|
26
|
|
|
11
|
|
|
41
|
|
||||
Changes in non-cash working capital, net
|
|
|
29
|
|
|
(225
|
)
|
|
54
|
|
|
(34
|
)
|
||||
Cash from operating activities
|
|
|
580
|
|
|
183
|
|
|
1,141
|
|
|
649
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Investing Activities
|
|
|
|
|
|
|
|
|
|
||||||||
Acquisition of subsidiaries, net of cash acquired
|
5
|
|
(40
|
)
|
|
(398
|
)
|
|
(2,190
|
)
|
|
(398
|
)
|
||||
Investments in associates and joint ventures
|
9
|
|
188
|
|
|
(40
|
)
|
|
—
|
|
|
(55
|
)
|
||||
Disposal of investment held on behalf of parent
|
17
|
|
581
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Disposal of investments in associates and joint ventures
|
9
|
|
135
|
|
|
—
|
|
|
135
|
|
|
1,289
|
|
||||
Purchase of long-lived assets
|
7,8
|
|
(282
|
)
|
|
(180
|
)
|
|
(526
|
)
|
|
(358
|
)
|
||||
Disposal of long-lived assets
|
7,8
|
|
6
|
|
|
2
|
|
|
13
|
|
|
5
|
|
||||
Purchase of financial assets
|
|
|
(43
|
)
|
|
(77
|
)
|
|
(48
|
)
|
|
(140
|
)
|
||||
Sale of financial assets
|
|
|
4
|
|
|
14
|
|
|
9
|
|
|
52
|
|
||||
Settlement of foreign exchange hedging items
|
6
|
|
37
|
|
|
(18
|
)
|
|
36
|
|
|
(72
|
)
|
||||
Cash from (used by) investing activities
|
|
|
586
|
|
|
(697
|
)
|
|
(2,571
|
)
|
|
323
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Financing Activities
|
|
|
|
|
|
|
|
|
|
||||||||
Distributions to general partner
|
15
|
|
(38
|
)
|
|
(35
|
)
|
|
(76
|
)
|
|
(70
|
)
|
||||
Distributions to other unitholders
|
15
|
|
(213
|
)
|
|
(194
|
)
|
|
(425
|
)
|
|
(387
|
)
|
||||
Subsidiary distributions to non-controlling interest
|
|
|
(123
|
)
|
|
(158
|
)
|
|
(491
|
)
|
|
(333
|
)
|
||||
Capital provided by non-controlling interest
|
5
|
|
13
|
|
|
146
|
|
|
1,285
|
|
|
146
|
|
||||
Capital provided to non-controlling interest
|
|
|
—
|
|
|
(877
|
)
|
|
—
|
|
|
(877
|
)
|
||||
Proceeds from partial disposition of subsidiaries to non-controlling interest, net of taxes
|
4
|
|
—
|
|
|
—
|
|
|
165
|
|
|
—
|
|
||||
Deposit received from parent
|
17
|
|
456
|
|
|
—
|
|
|
823
|
|
|
—
|
|
||||
Proceeds from corporate credit facility
|
10
|
|
743
|
|
|
62
|
|
|
2,619
|
|
|
669
|
|
||||
Repayment of corporate credit facility
|
10
|
|
(1,708
|
)
|
|
(62
|
)
|
|
(3,129
|
)
|
|
(1,458
|
)
|
||||
Proceeds from subsidiary borrowings
|
10
|
|
152
|
|
|
1,816
|
|
|
2,051
|
|
|
2,684
|
|
||||
Repayment of subsidiary borrowings
|
10
|
|
(427
|
)
|
|
(262
|
)
|
|
(1,204
|
)
|
|
(1,070
|
)
|
||||
Lease liability repaid
|
2
|
|
(33
|
)
|
|
—
|
|
|
(69
|
)
|
|
—
|
|
||||
Preferred units and preferred shares issued, net of repurchases
|
14
|
|
—
|
|
|
—
|
|
|
72
|
|
|
157
|
|
||||
Partnership units issued, net of issuance costs
|
14
|
|
2
|
|
|
4
|
|
|
4
|
|
|
8
|
|
||||
Partnership units repurchased
|
14
|
|
—
|
|
|
—
|
|
|
(28
|
)
|
|
—
|
|
||||
Cash (used by) from financing activities
|
|
|
(1,176
|
)
|
|
440
|
|
|
1,597
|
|
|
(531
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
||||||||
Change during the period
|
|
|
(10
|
)
|
|
(74
|
)
|
|
167
|
|
|
441
|
|
||||
Impact of foreign exchange on cash
|
|
|
5
|
|
|
(34
|
)
|
|
8
|
|
|
(33
|
)
|
||||
Balance, beginning of period
|
|
|
720
|
|
|
890
|
|
|
540
|
|
|
374
|
|
||||
Balance, end of period
|
|
|
$
|
715
|
|
|
$
|
782
|
|
|
$
|
715
|
|
|
$
|
782
|
|
•
|
The accounting for operating leases with a remaining lease term of less than 12 months as of January 1, 2019 as short-term leases; and
|
•
|
The application of a single discount rate to a portfolio of leases with reasonably similar characteristics. Furthermore, the partnership has applied the policy choice options on adoption to measure right-of-use assets at an amount equal to the lease liability.
|
•
|
To not allocate contract consideration between lease and non-lease components, but rather account for each lease and non-lease component as a single lease component;
|
•
|
To recognize the payments associated with short-term and low-value leases on a straight-line basis as an expense over the lease term.
|
|
|
Total attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
FOR THE THREE-MONTH PERIOD ENDED
JUNE 30, 2019 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure (1) |
|
|
Corporate
|
|
|
Total
|
|
|
Contribution
from investments in associates |
|
|
Attributable to non-controlling
interest |
|
|
As per IFRS
financials (2) |
|
|||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Revenues
|
|
$
|
278
|
|
|
$
|
386
|
|
|
$
|
256
|
|
|
$
|
67
|
|
|
$
|
—
|
|
|
$
|
987
|
|
|
$
|
(369
|
)
|
|
$
|
1,067
|
|
|
$
|
1,685
|
|
Costs attributed to revenues
|
|
(88
|
)
|
|
(202
|
)
|
|
(133
|
)
|
|
(28
|
)
|
|
—
|
|
|
(451
|
)
|
|
180
|
|
|
(569
|
)
|
|
(840
|
)
|
|||||||||
General and administrative costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(64
|
)
|
|
(64
|
)
|
|
—
|
|
|
—
|
|
|
(64
|
)
|
|||||||||
Adjusted EBITDA
|
|
190
|
|
|
184
|
|
|
123
|
|
|
39
|
|
|
(64
|
)
|
|
472
|
|
|
(189
|
)
|
|
498
|
|
|
|
||||||||||
Other (expense) income
|
|
(9
|
)
|
|
2
|
|
|
6
|
|
|
1
|
|
|
19
|
|
|
19
|
|
|
(1
|
)
|
|
(15
|
)
|
|
3
|
|
|||||||||
Interest expense
|
|
(38
|
)
|
|
(51
|
)
|
|
(33
|
)
|
|
(10
|
)
|
|
(22
|
)
|
|
(154
|
)
|
|
46
|
|
|
(133
|
)
|
|
(241
|
)
|
|||||||||
FFO
|
|
143
|
|
|
135
|
|
|
96
|
|
|
30
|
|
|
(67
|
)
|
|
337
|
|
|
(144
|
)
|
|
350
|
|
|
|
||||||||||
Depreciation and amortization
|
|
(44
|
)
|
|
(94
|
)
|
|
(65
|
)
|
|
(30
|
)
|
|
(1
|
)
|
|
(234
|
)
|
|
105
|
|
|
(194
|
)
|
|
(323
|
)
|
|||||||||
Deferred taxes
|
|
(27
|
)
|
|
5
|
|
|
3
|
|
|
(1
|
)
|
|
1
|
|
|
(19
|
)
|
|
14
|
|
|
6
|
|
|
1
|
|
|||||||||
Mark-to-market on hedging items and other
|
|
44
|
|
|
(37
|
)
|
|
(25
|
)
|
|
(9
|
)
|
|
41
|
|
|
14
|
|
|
(9
|
)
|
|
(6
|
)
|
|
(1
|
)
|
|||||||||
Share of earnings from associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
34
|
|
|||||||||
Net income attributable to non-controlling interest and preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(156
|
)
|
|
(156
|
)
|
|||||||||
Net income (loss) attributable to partnership
(3)
|
|
$
|
116
|
|
|
$
|
9
|
|
|
$
|
9
|
|
|
$
|
(10
|
)
|
|
$
|
(26
|
)
|
|
$
|
98
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
98
|
|
|
|
Total attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
FOR THE THREE-MONTH PERIOD ENDED
JUNE 30, 2018 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure (1) |
|
|
Corporate
|
|
|
Total
|
|
|
Contribution
from investments in associates |
|
|
Attributable to non-controlling
interest |
|
|
As per IFRS
financials (2) |
|
|||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Revenues
|
|
$
|
245
|
|
|
$
|
410
|
|
|
$
|
137
|
|
|
$
|
45
|
|
|
$
|
—
|
|
|
$
|
837
|
|
|
$
|
(368
|
)
|
|
$
|
575
|
|
|
$
|
1,044
|
|
Costs attributed to revenues
|
|
(68
|
)
|
|
(237
|
)
|
|
(68
|
)
|
|
(22
|
)
|
|
—
|
|
|
(395
|
)
|
|
211
|
|
|
(283
|
)
|
|
(467
|
)
|
|||||||||
General and administrative costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
(54
|
)
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|||||||||
Adjusted EBITDA
|
|
177
|
|
|
173
|
|
|
69
|
|
|
23
|
|
|
(54
|
)
|
|
388
|
|
|
(157
|
)
|
|
292
|
|
|
|
||||||||||
Other (expense) income
|
|
(8
|
)
|
|
—
|
|
|
3
|
|
|
(1
|
)
|
|
16
|
|
|
10
|
|
|
4
|
|
|
(26
|
)
|
|
(12
|
)
|
|||||||||
Interest expense
|
|
(30
|
)
|
|
(40
|
)
|
|
(18
|
)
|
|
(3
|
)
|
|
(13
|
)
|
|
(104
|
)
|
|
30
|
|
|
(51
|
)
|
|
(125
|
)
|
|||||||||
FFO
|
|
139
|
|
|
133
|
|
|
54
|
|
|
19
|
|
|
(51
|
)
|
|
294
|
|
|
(123
|
)
|
|
215
|
|
|
|
||||||||||
Depreciation and amortization
|
|
(43
|
)
|
|
(85
|
)
|
|
(38
|
)
|
|
(17
|
)
|
|
—
|
|
|
(183
|
)
|
|
91
|
|
|
(96
|
)
|
|
(188
|
)
|
|||||||||
Deferred taxes
|
|
(12
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
1
|
|
|
(13
|
)
|
|
(3
|
)
|
|
(10
|
)
|
|
(26
|
)
|
|||||||||
Mark-to-market on hedging items and other
|
|
(10
|
)
|
|
(23
|
)
|
|
(20
|
)
|
|
1
|
|
|
79
|
|
|
27
|
|
|
34
|
|
|
(15
|
)
|
|
46
|
|
|||||||||
Share of earnings from associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||||
Net income attributable to non-controlling interest and preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|
(94
|
)
|
|||||||||
Net income (loss) attributable to partnership
(3)
|
|
$
|
74
|
|
|
$
|
24
|
|
|
$
|
(5
|
)
|
|
$
|
3
|
|
|
$
|
29
|
|
|
$
|
125
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
125
|
|
|
|
Total attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
FOR THE SIX-MONTH PERIOD ENDED
JUNE 30, 2019 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
(1)
|
|
|
Corporate
|
|
|
Total
|
|
|
Contribution
from
investments
in associates
|
|
|
Attributable to non-controlling
interest
|
|
|
As per IFRS
financials
(2)
|
|
|||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Revenues
|
|
$
|
547
|
|
|
$
|
775
|
|
|
$
|
501
|
|
|
$
|
129
|
|
|
$
|
—
|
|
|
$
|
1,952
|
|
|
$
|
(737
|
)
|
|
$
|
2,063
|
|
|
$
|
3,278
|
|
Costs attributed to revenues
|
|
(176
|
)
|
|
(402
|
)
|
|
(251
|
)
|
|
(54
|
)
|
|
—
|
|
|
(883
|
)
|
|
357
|
|
|
(1,112
|
)
|
|
(1,638
|
)
|
|||||||||
General and administrative costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|||||||||
Adjusted EBITDA
|
|
371
|
|
|
373
|
|
|
250
|
|
|
75
|
|
|
(125
|
)
|
|
944
|
|
|
(380
|
)
|
|
951
|
|
|
|
||||||||||
Other (expense) income
|
|
(19
|
)
|
|
1
|
|
|
14
|
|
|
2
|
|
|
40
|
|
|
38
|
|
|
2
|
|
|
(53
|
)
|
|
(13
|
)
|
|||||||||
Interest expense
|
|
(72
|
)
|
|
(100
|
)
|
|
(61
|
)
|
|
(19
|
)
|
|
(42
|
)
|
|
(294
|
)
|
|
87
|
|
|
(246
|
)
|
|
(453
|
)
|
|||||||||
FFO
|
|
280
|
|
|
274
|
|
|
203
|
|
|
58
|
|
|
(127
|
)
|
|
688
|
|
|
(291
|
)
|
|
652
|
|
|
|
||||||||||
Depreciation and amortization
|
|
(89
|
)
|
|
(185
|
)
|
|
(124
|
)
|
|
(55
|
)
|
|
(1
|
)
|
|
(454
|
)
|
|
203
|
|
|
(364
|
)
|
|
(615
|
)
|
|||||||||
Deferred taxes
|
|
(40
|
)
|
|
11
|
|
|
1
|
|
|
3
|
|
|
4
|
|
|
(21
|
)
|
|
10
|
|
|
—
|
|
|
(11
|
)
|
|||||||||
Mark-to-market on hedging items and other
|
|
33
|
|
|
(77
|
)
|
|
(39
|
)
|
|
(15
|
)
|
|
13
|
|
|
(85
|
)
|
|
26
|
|
|
3
|
|
|
(56
|
)
|
|||||||||
Share of earnings from associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
52
|
|
|||||||||
Net income attributable to non-controlling interest and preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(291
|
)
|
|
(291
|
)
|
|||||||||
Net income (loss) attributable to partnership
(3)
|
|
$
|
184
|
|
|
$
|
23
|
|
|
$
|
41
|
|
|
$
|
(9
|
)
|
|
$
|
(111
|
)
|
|
$
|
128
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
128
|
|
|
|
Total attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
FOR THE SIX-MONTH PERIOD ENDED
JUNE 30, 2018 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
(1)
|
|
|
Corporate
|
|
|
Total
|
|
|
Contribution
from
investments
in associates
|
|
|
Attributable to non-controlling
interest
|
|
|
As per IFRS
financials
(2)
|
|
|||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Revenues
|
|
$
|
517
|
|
|
$
|
834
|
|
|
$
|
290
|
|
|
$
|
88
|
|
|
$
|
—
|
|
|
$
|
1,729
|
|
|
$
|
(791
|
)
|
|
$
|
1,119
|
|
|
$
|
2,057
|
|
Costs attributed to revenues
|
|
(137
|
)
|
|
(483
|
)
|
|
(142
|
)
|
|
(42
|
)
|
|
—
|
|
|
(804
|
)
|
|
431
|
|
|
(503
|
)
|
|
(876
|
)
|
|||||||||
General and administrative costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|
(112
|
)
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|||||||||
Adjusted EBITDA
|
|
380
|
|
|
351
|
|
|
148
|
|
|
46
|
|
|
(112
|
)
|
|
813
|
|
|
(360
|
)
|
|
616
|
|
|
|
||||||||||
Other (expense) income
|
|
(11
|
)
|
|
2
|
|
|
8
|
|
|
(2
|
)
|
|
33
|
|
|
30
|
|
|
4
|
|
|
(51
|
)
|
|
(17
|
)
|
|||||||||
Interest expense
|
|
(61
|
)
|
|
(83
|
)
|
|
(36
|
)
|
|
(6
|
)
|
|
(30
|
)
|
|
(216
|
)
|
|
72
|
|
|
(95
|
)
|
|
(239
|
)
|
|||||||||
FFO
|
|
308
|
|
|
270
|
|
|
120
|
|
|
38
|
|
|
(109
|
)
|
|
627
|
|
|
(284
|
)
|
|
470
|
|
|
|
||||||||||
Depreciation and amortization
|
|
(101
|
)
|
|
(184
|
)
|
|
(71
|
)
|
|
(37
|
)
|
|
—
|
|
|
(393
|
)
|
|
202
|
|
|
(190
|
)
|
|
(381
|
)
|
|||||||||
Deferred taxes
|
|
(27
|
)
|
|
12
|
|
|
(3
|
)
|
|
2
|
|
|
1
|
|
|
(15
|
)
|
|
(12
|
)
|
|
(14
|
)
|
|
(41
|
)
|
|||||||||
Mark-to-market on hedging items and other
|
|
(57
|
)
|
|
(62
|
)
|
|
(38
|
)
|
|
1
|
|
|
(67
|
)
|
|
(223
|
)
|
|
98
|
|
|
(54
|
)
|
|
(179
|
)
|
|||||||||
Gain on sale of associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
338
|
|
|
338
|
|
|
—
|
|
|
—
|
|
|
338
|
|
|||||||||
Share of earnings from associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||||||||
Net income attributable to non-controlling interest and preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(212
|
)
|
|
(212
|
)
|
|||||||||
Net income attributable to partnership
(3)
|
|
$
|
123
|
|
|
$
|
36
|
|
|
$
|
8
|
|
|
$
|
4
|
|
|
$
|
163
|
|
|
$
|
334
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
334
|
|
1.
|
During the second quarter of 2018, our Communications Infrastructure segment was renamed to Data Infrastructure. There was no concurrent change in the operations which comprise the segment.
|
2.
|
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 our partnership’s Consolidated Statements of Operating Results on a line by line basis by aggregating the components comprising the earnings from our partnership’s investments in associates and reflecting the portion of each line item attributable to non-controlling interests.
|
3.
|
Includes net income (loss) attributable to non-controlling interests—Redeemable Partnership Units held by Brookfield, non-controlling interests—Exchange LP Units, general partner and limited partners.
|
|
Total Attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
AS OF JUNE 30, 2019
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
|
|
|
Corporate
|
|
|
Total
|
|
|
Contribution
from
investments
in associates
|
|
|
Attributable
to non-
controlling
interest
|
|
|
Working
capital
adjustment
and other
|
|
|
As per
IFRS
financials
(1)
|
|
||||||||||
US$ MILLIONS
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Total assets
|
$
|
4,981
|
|
|
$
|
6,203
|
|
|
$
|
5,211
|
|
|
$
|
1,804
|
|
|
$
|
(1,965
|
)
|
|
$
|
16,234
|
|
|
$
|
(2,324
|
)
|
|
$
|
21,064
|
|
|
$
|
6,491
|
|
|
$
|
41,465
|
|
|
Total Attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
AS OF DECEMBER 31, 2018
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
|
|
|
Corporate
|
|
|
Total
|
|
|
Contribution
from
investments
in associates
|
|
|
Attributable
to non-
controlling
interest
|
|
|
Working
capital
adjustment
and other
|
|
|
As per
IFRS
financials
(1)
|
|
||||||||||
US$ MILLIONS
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Total assets
|
$
|
4,864
|
|
|
$
|
6,424
|
|
|
$
|
4,722
|
|
|
$
|
1,446
|
|
|
$
|
(929
|
)
|
|
$
|
16,527
|
|
|
$
|
(2,350
|
)
|
|
$
|
17,545
|
|
|
$
|
4,858
|
|
|
$
|
36,580
|
|
1.
|
The above table provides 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 our 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 our partnership’s Consolidated Statements of Financial Position by removing net liabilities contained within investments in associates and joint ventures and reflecting the assets attributable to non-controlling interests, and adjusting for working capital assets which are netted against working capital liabilities.
|
US$ MILLIONS
|
|
||
Cash
|
$
|
443
|
|
Total Consideration
|
$
|
443
|
|
US$ MILLIONS
|
|
||
Accounts receivable and other
|
$
|
94
|
|
Property, plant and equipment
|
2,134
|
|
|
Intangible assets
|
295
|
|
|
Accounts payable and other liabilities
|
(66
|
)
|
|
Net assets acquired before non-controlling interest
|
2,457
|
|
|
Non-controlling interest
(2)
|
(2,014
|
)
|
|
Net assets acquired
|
$
|
443
|
|
1.
|
The fair values of all acquired assets, liabilities, and non-controlling interest for this operation have been determined on a provisional basis given the proximity of the acquisition to the reporting date, pending finalization of the determination of the fair values of the acquired assets and liabilities. Our partnership is in the process of obtaining additional information in order to assess the fair value of property, plant and equipment, intangible assets, provisions, liabilities and non-controlling interest as at the date of acquisition.
|
2.
|
Non-controlling interest represents the consideration paid for the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
US$ MILLIONS
|
|
||
Cash
|
$
|
78
|
|
Total Consideration
|
$
|
78
|
|
US$ MILLIONS
|
|
||
Accounts receivable and other
|
$
|
2
|
|
Investment properties
|
211
|
|
|
Goodwill
|
68
|
|
|
Accounts payable and other liabilities
|
(9
|
)
|
|
Net assets acquired before non-controlling interest
|
272
|
|
|
Non-controlling interest
(2)
|
(194
|
)
|
|
Net assets acquired
|
$
|
78
|
|
1.
|
The fair values of certain acquired assets and liabilities for this operation have been determined on a provisional basis given the proximity of the acquisition to the reporting date, pending finalization of the determination of the fair values of the acquired assets and liabilities. Our partnership is in the process of obtaining additional information in order to assess the fair value of investment properties, goodwill and provisions as at the date of acquisition.
|
2.
|
Non-controlling interest represents the consideration paid for the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
US$ MILLIONS
|
|
||
Cash
|
$
|
14
|
|
Pre-existing interest in business
(1)
|
17
|
|
|
Total consideration
|
$
|
31
|
|
1.
|
Prior to the acquisition, Brookfield held an interest in one of the acquirees which was accounted for using the equity method.
|
US$ MILLIONS
|
|
||
Cash and cash equivalents
|
$
|
5
|
|
Accounts receivable and other
|
3
|
|
|
Intangible assets
|
225
|
|
|
Goodwill
|
15
|
|
|
Accounts payable and other liabilities
|
(22
|
)
|
|
Non-recourse borrowings
|
(105
|
)
|
|
Deferred income tax liabilities
|
(20
|
)
|
|
Net assets acquired before non-controlling interest
|
101
|
|
|
Non-controlling interest
(2)
|
(70
|
)
|
|
Net assets acquired
|
$
|
31
|
|
1.
|
The fair values of certain acquired assets and liabilities have been determined on a provisional basis given the proximity of the acquisition to the reporting date. Our partnership is in the process of obtaining additional information primarily related to the fair value of intangible assets, goodwill and provisions as at the date of acquisition.
|
2.
|
Non-controlling interest represents the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
US$ MILLIONS
|
|
||
Cash
|
$
|
315
|
|
Total Consideration
|
$
|
315
|
|
US$ MILLIONS
|
|
||
Accounts receivable and other
|
$
|
3
|
|
Property, plant and equipment
|
440
|
|
|
Intangible assets
|
221
|
|
|
Goodwill
|
463
|
|
|
Accounts payable and other liabilities
|
(24
|
)
|
|
Net assets acquired before non-controlling interest
|
1,103
|
|
|
Non-controlling interest
(2)
|
(788
|
)
|
|
Net assets acquired
|
$
|
315
|
|
1.
|
The fair values of all acquired assets and liabilities for this operation have been determined on a provisional basis given the proximity of the acquisition to the reporting date. Our partnership is in the process of obtaining additional information primarily related to the fair value of property, plant and equipment, intangible assets, goodwill and provisions as at the date of acquisition.
|
2.
|
Non-controlling interest represents the consideration paid for the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
US$ MILLIONS
|
|
||
Accounts receivable and other
|
$
|
3
|
|
Intangible assets
|
226
|
|
|
Accounts payable and other liabilities
|
(60
|
)
|
|
Non-recourse borrowings
|
(151
|
)
|
|
Net assets acquired before non-controlling interest
|
18
|
|
|
Non-controlling interest
(2)
|
(13
|
)
|
|
Net assets acquired
|
$
|
5
|
|
1.
|
The fair values of certain acquired assets and liabilities for this operation have been determined on a provisional basis given the proximity of the acquisition to the reporting date. Our partnership is in the process of obtaining additional information primarily related to the fair value of intangible assets and provisions as at the date of acquisition.
|
2.
|
Non-controlling interest represents the consideration paid for the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
US$ MILLIONS
|
|
||
Cash
|
$
|
491
|
|
Exchange LP Units
|
232
|
|
|
Total Consideration
|
$
|
723
|
|
US$ MILLIONS
|
|
||
Cash and cash equivalents
|
$
|
24
|
|
Accounts receivable and other
|
187
|
|
|
Property, plant and equipment
|
669
|
|
|
Intangible assets
|
1,863
|
|
|
Inventory
|
23
|
|
|
Goodwill
|
1,260
|
|
|
Accounts payable and other liabilities
|
(235
|
)
|
|
Deferred income tax liabilities
|
(472
|
)
|
|
Non-recourse borrowings
|
(877
|
)
|
|
Net assets acquired before non-controlling interest
|
2,442
|
|
|
Non-controlling interest
(1)
|
(1,719
|
)
|
|
Net assets acquired
|
$
|
723
|
|
1.
|
Non-controlling interest represents the consideration paid for the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
US$ MILLIONS
|
|
||
Cash
|
$
|
559
|
|
Total consideration
|
$
|
559
|
|
US$ MILLIONS
|
|
||
Cash and cash equivalents
|
$
|
10
|
|
Accounts receivable and other
|
55
|
|
|
Property, plant and equipment
|
1,442
|
|
|
Intangible assets
|
157
|
|
|
Goodwill
|
524
|
|
|
Accounts payable and other liabilities
|
(46
|
)
|
|
Deferred income tax liabilities
|
(186
|
)
|
|
Net assets acquired before non-controlling interest
|
1,956
|
|
|
Non-controlling interest
(1)
|
(1,397
|
)
|
|
Net assets acquired
|
$
|
559
|
|
1.
|
Non-controlling interest represents the consideration paid for the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
US$ MILLIONS
|
|
||
Cash and cash equivalents
|
$
|
1
|
|
Accounts receivable and other
|
33
|
|
|
Intangible assets
|
488
|
|
|
Goodwill
|
23
|
|
|
Accounts payable and other liabilities
|
(61
|
)
|
|
Deferred income tax liabilities
|
(23
|
)
|
|
Non-recourse borrowings
|
(279
|
)
|
|
Net assets acquired before non-controlling interest
|
182
|
|
|
Non-controlling interest
(2)
|
(129
|
)
|
|
Net assets acquired
|
$
|
53
|
|
1.
|
The fair values of certain acquired assets and liabilities for this operation have been determined on a provisional basis given the proximity of the acquisition to the reporting date. Our partnership is in the process of obtaining additional information primarily related to the fair value of intangible assets, goodwill and provisions as at the date of acquisition.
|
2.
|
Non-controlling interest represents the consideration paid for the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
US$ MILLIONS
|
|
||
Cash
|
$
|
118
|
|
Pre-existing interest of GN
(1)
|
32
|
|
|
Total consideration
|
$
|
150
|
|
1.
|
Brookfield Infrastructure acquired a
3%
interest in GN in December 2017, which had a fair market value of
$32 million
as at the date of acquisition.
No
gain or loss resulted from the deemed disposition of this interest upon acquisition of control.
|
US$ MILLIONS
|
|
||
Cash and cash equivalents
|
$
|
36
|
|
Accounts receivable and other
|
245
|
|
|
Property, plant and equipment
|
394
|
|
|
Intangible assets
|
253
|
|
|
Goodwill
|
621
|
|
|
Accounts payable and other liabilities
|
(165
|
)
|
|
Deferred income tax liabilities
|
(143
|
)
|
|
Non-recourse borrowings
|
(177
|
)
|
|
Net assets acquired before non-controlling interest
|
1,064
|
|
|
Non-controlling interest
(1)
|
(914
|
)
|
|
Net assets acquired
|
$
|
150
|
|
1.
|
Non-controlling interest represents the interest not acquired by Brookfield Infrastructure, measured at fair value at the acquisition date.
|
•
|
Calculated depreciation of property, plant and equipment and amortization of 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.
|
US$ MILLIONS
Financial Instrument Classification
|
|||||||||||||||
MEASUREMENT BASIS
|
Fair value through profit or loss
|
|
Fair value through OCI
|
|
Amortized Cost
|
|
Total
|
||||||||
Financial assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
715
|
|
|
$
|
715
|
|
Accounts receivable and other
|
—
|
|
|
—
|
|
|
1,357
|
|
|
1,357
|
|
||||
Financial assets (current and non-current)
(1)
|
1,019
|
|
|
20
|
|
|
178
|
|
|
1,217
|
|
||||
Marketable securities
|
92
|
|
|
92
|
|
|
—
|
|
|
184
|
|
||||
Total
|
$
|
1,111
|
|
|
$
|
112
|
|
|
$
|
2,250
|
|
|
$
|
3,473
|
|
|
|
|
|
|
|
|
|
||||||||
Financial liabilities
|
|
|
|
|
|
|
|
||||||||
Corporate borrowings
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,546
|
|
|
$
|
1,546
|
|
Non-recourse borrowings (current and non-current)
|
—
|
|
|
—
|
|
|
14,200
|
|
|
14,200
|
|
||||
Accounts payable and other
|
—
|
|
|
—
|
|
|
2,775
|
|
|
2,775
|
|
||||
Preferred shares
(2)
|
—
|
|
|
—
|
|
|
20
|
|
|
20
|
|
||||
Financial liabilities (current and non-current)
(1)
|
350
|
|
|
—
|
|
|
995
|
|
|
1,345
|
|
||||
Total
|
$
|
350
|
|
|
$
|
—
|
|
|
$
|
19,536
|
|
|
$
|
19,886
|
|
1.
|
Derivative instruments which are elected for hedge accounting totaling
$694 million
are included in financial assets and
$133 million
of derivative instruments are included in financial liabilities.
|
2.
|
$20 million
of preferred shares issued to wholly-owned subsidiaries of Brookfield.
|
1.
|
Derivative instruments which are elected for hedge accounting totaling
$718 million
are included in financial assets and
$109 million
of derivative instruments are included in financial liabilities.
|
2.
|
$20 million
of preferred shares issued to wholly-owned subsidiaries of Brookfield.
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||
US$ MILLIONS
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
Financial assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
715
|
|
|
$
|
715
|
|
|
$
|
540
|
|
|
$
|
540
|
|
Accounts receivable and other
|
1,357
|
|
|
1,357
|
|
|
1,171
|
|
|
1,171
|
|
||||
Financial assets (current and non-current)
|
1,217
|
|
|
1,217
|
|
|
1,172
|
|
|
1,172
|
|
||||
Marketable securities
|
184
|
|
|
184
|
|
|
173
|
|
|
173
|
|
||||
Total
|
$
|
3,473
|
|
|
$
|
3,473
|
|
|
$
|
3,056
|
|
|
$
|
3,056
|
|
|
|
|
|
|
|
|
|
||||||||
Financial liabilities
|
|
|
|
|
|
|
|
||||||||
Corporate borrowings
(1)
|
$
|
1,546
|
|
|
$
|
1,593
|
|
|
$
|
1,993
|
|
|
$
|
1,978
|
|
Non-recourse borrowings
(2)
|
14,200
|
|
|
14,615
|
|
|
13,113
|
|
|
13,372
|
|
||||
Accounts payable and other (current and non-current)
|
2,775
|
|
|
2,775
|
|
|
1,308
|
|
|
1,308
|
|
||||
Preferred shares
(3)
|
20
|
|
|
20
|
|
|
20
|
|
|
20
|
|
||||
Financial liabilities (current and non-current)
|
1,345
|
|
|
1,345
|
|
|
1,280
|
|
|
1,280
|
|
||||
Total
|
$
|
19,886
|
|
|
$
|
20,348
|
|
|
$
|
17,714
|
|
|
$
|
17,958
|
|
1.
|
Corporate borrowings are classified under level 1 of the fair value hierarchy; 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 U.K. port operation and at our North American residential energy infrastructure 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.
|
$20 million
of preferred shares issued to wholly-owned subsidiaries of Brookfield.
|
•
|
Level 1 – Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
|
•
|
Level 2 – Inputs other than quoted prices included in Level 1 are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the instrument’s anticipated life. Fair valued assets and liabilities that are included in this category are primarily certain derivative contracts and other financial assets carried at fair value in an inactive market.
|
•
|
Level 3 – Inputs reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to determining the estimate. Fair valued assets and liabilities that are included in this category are interest rate swap contracts, derivative contracts, certain equity securities carried at fair value which are not traded in an active market and the non-controlling interest’s share of net assets of limited life funds.
|
1.
|
Valuation technique: Quoted bid prices in an active market.
|
2.
|
Valuation technique: Discounted cash flow. Future cash flows are estimated based on forward exchange rates (from observable forward exchange rates at the end of the reporting period) and contract forward rates, discounted at a rate that reflects our credit risk and the credit risk of various counterparties.
|
3.
|
Valuation technique: Discounted cash flow. Future cash flows primarily driven by assumptions concerning the amount and timing of estimated future cash flows and discount rates.
|
|
June 30, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
US$ MILLIONS
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Marketable securities
|
$
|
184
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
173
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Financial assets (current and non-current)
|
—
|
|
|
932
|
|
|
107
|
|
|
—
|
|
|
959
|
|
|
47
|
|
||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Financial liabilities (current and non-current)
|
$
|
—
|
|
|
$
|
270
|
|
|
$
|
80
|
|
|
$
|
—
|
|
|
$
|
280
|
|
|
$
|
93
|
|
US$ MILLIONS
|
Utilities
Assets
|
|
Transport
Assets
|
|
Energy
Assets
|
|
Data Infrastructure Assets
|
|
Total
Assets
|
||||||||||
Gross Carrying Amount:
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance at January 1, 2018
|
$
|
3,471
|
|
|
$
|
2,657
|
|
|
$
|
2,629
|
|
|
$
|
—
|
|
|
$
|
8,757
|
|
Additions, net of disposals
|
441
|
|
|
77
|
|
|
140
|
|
|
4
|
|
|
662
|
|
|||||
Non-cash (disposals) additions
|
(19
|
)
|
|
(4
|
)
|
|
6
|
|
|
—
|
|
|
(17
|
)
|
|||||
Acquisitions through business combinations
(2)
|
394
|
|
|
—
|
|
|
2,111
|
|
|
440
|
|
|
2,945
|
|
|||||
Net foreign currency exchange differences
|
(267
|
)
|
|
(245
|
)
|
|
(205
|
)
|
|
—
|
|
|
(717
|
)
|
|||||
Balance at December 31, 2018
|
$
|
4,020
|
|
|
$
|
2,485
|
|
|
$
|
4,681
|
|
|
$
|
444
|
|
|
$
|
11,630
|
|
Change in accounting policies
(1)
|
21
|
|
|
356
|
|
|
197
|
|
|
633
|
|
|
1,207
|
|
|||||
Additions, net of disposals
|
204
|
|
|
60
|
|
|
185
|
|
|
3
|
|
|
452
|
|
|||||
Acquisitions through business combinations
(2)
|
—
|
|
|
—
|
|
|
2,134
|
|
|
—
|
|
|
2,134
|
|
|||||
Non-cash (disposals) additions
|
(1
|
)
|
|
6
|
|
|
13
|
|
|
(21
|
)
|
|
(3
|
)
|
|||||
Net foreign currency exchange differences
|
(7
|
)
|
|
(15
|
)
|
|
131
|
|
|
(1
|
)
|
|
108
|
|
|||||
Balance at June 30, 2019
|
$
|
4,237
|
|
|
$
|
2,892
|
|
|
$
|
7,341
|
|
|
$
|
1,058
|
|
|
$
|
15,528
|
|
Accumulated depreciation:
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance at January 1, 2018
|
$
|
(510
|
)
|
|
$
|
(687
|
)
|
|
$
|
(383
|
)
|
|
$
|
—
|
|
|
$
|
(1,580
|
)
|
Depreciation expense
|
(149
|
)
|
|
(147
|
)
|
|
(134
|
)
|
|
—
|
|
|
(430
|
)
|
|||||
Non-cash additions
|
(2
|
)
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(3
|
)
|
|||||
Disposals
|
7
|
|
|
22
|
|
|
8
|
|
|
—
|
|
|
37
|
|
|||||
Net foreign currency exchange differences
|
41
|
|
|
68
|
|
|
18
|
|
|
—
|
|
|
127
|
|
|||||
Balance at December 31, 2018
|
$
|
(613
|
)
|
|
$
|
(744
|
)
|
|
$
|
(492
|
)
|
|
$
|
—
|
|
|
$
|
(1,849
|
)
|
Depreciation expense
|
(86
|
)
|
|
(90
|
)
|
|
(164
|
)
|
|
(47
|
)
|
|
(387
|
)
|
|||||
Disposals
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|||||
Non-cash (additions) disposals
|
(1
|
)
|
|
1
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|||||
Net foreign currency exchange differences
|
2
|
|
|
6
|
|
|
(15
|
)
|
|
—
|
|
|
(7
|
)
|
|||||
Balance at June 30, 2019
|
$
|
(694
|
)
|
|
$
|
(827
|
)
|
|
$
|
(668
|
)
|
|
$
|
(47
|
)
|
|
$
|
(2,236
|
)
|
Accumulated fair value adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Balance at January 1, 2018
|
$
|
1,258
|
|
|
$
|
873
|
|
|
$
|
629
|
|
|
$
|
—
|
|
|
$
|
2,760
|
|
Fair value adjustments
|
220
|
|
|
18
|
|
|
224
|
|
|
—
|
|
|
462
|
|
|||||
Net foreign currency exchange differences
|
(77
|
)
|
|
(81
|
)
|
|
(31
|
)
|
|
—
|
|
|
(189
|
)
|
|||||
Balance at December 31, 2018
|
$
|
1,401
|
|
|
$
|
810
|
|
|
$
|
822
|
|
|
$
|
—
|
|
|
$
|
3,033
|
|
Net foreign currency exchange differences
|
2
|
|
|
(4
|
)
|
|
14
|
|
|
—
|
|
|
12
|
|
|||||
Balance at June 30, 2019
|
$
|
1,403
|
|
|
$
|
806
|
|
|
$
|
836
|
|
|
$
|
—
|
|
|
$
|
3,045
|
|
Net book value:
|
|
|
|
|
|
|
|
|
|
||||||||||
December 31, 2018
|
4,808
|
|
|
2,551
|
|
|
5,011
|
|
|
444
|
|
|
12,814
|
|
|||||
June 30, 2019
(3)
|
$
|
4,946
|
|
|
$
|
2,871
|
|
|
$
|
7,509
|
|
|
$
|
1,011
|
|
|
$
|
16,337
|
|
1.
|
Refer to Note
2
Summary of Accounting Policies.
|
2.
|
Refer to Note
5
Acquisition of Businesses.
|
3.
|
Includes right-of-use assets of $
21 million
in our utilities segment, $
348 million
in our transport segment, $
245 million
in our energy segment and $
582 million
in our data infrastructure segment. Current lease liabilities of
$111 million
has been included in accounts payable and other and non-current lease liabilities of $
1,127 million
have been included in other liabilities in the Consolidated Statement of Financial Position.
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Cost
|
$
|
13,283
|
|
|
$
|
12,515
|
|
Accumulated amortization
|
(1,128
|
)
|
|
(880
|
)
|
||
Total
|
$
|
12,155
|
|
|
$
|
11,635
|
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Brazilian regulated gas transmission operation
|
$
|
4,166
|
|
|
$
|
4,211
|
|
North American residential energy infrastructure operation
|
1,806
|
|
|
1,763
|
|
||
Australian regulated terminal
|
1,757
|
|
|
1,766
|
|
||
Peruvian toll roads
|
1,157
|
|
|
1,118
|
|
||
Chilean toll roads
|
926
|
|
|
928
|
|
||
Indian toll roads
(1)
|
838
|
|
|
843
|
|
||
U.K. port operation
|
271
|
|
|
273
|
|
||
Other
(2)
|
1,234
|
|
|
733
|
|
||
Total
|
$
|
12,155
|
|
|
$
|
11,635
|
|
1.
|
Indian toll roads include
$739 million
of intangible assets at our investment in Simhapuri Expressway Ltd and
Rayalseema Expressway Private Limited
and
$99 million
at BIF India Holdings Pte Ltd.
|
2.
|
Other intangibles are comprised of customer contracts at our Australian port operation, contracted order book at our U.K. regulated distribution operation, and concession rights to our Brazilian electricity transmission operation as well as our cross country gas pipeline business in India.
|
US$ MILLIONS
|
For the six-month period ended June 30, 2019
|
|
For the 12 month period ended December 31, 2018
|
||||
Balance at the beginning of the period
|
$
|
4,591
|
|
|
$
|
5,572
|
|
Share of earnings (loss) for the period
(1)
|
52
|
|
|
(13
|
)
|
||
Foreign currency translation and other
|
26
|
|
|
(296
|
)
|
||
Share of other reserves for the period—OCI
|
(72
|
)
|
|
260
|
|
||
Distributions
|
(84
|
)
|
|
(59
|
)
|
||
Disposition of interest
(1),(2)
|
(125
|
)
|
|
(951
|
)
|
||
Acquisitions
(3)
|
235
|
|
|
78
|
|
||
Ending Balance
|
$
|
4,623
|
|
|
$
|
4,591
|
|
1.
|
In March 2018, Brookfield Infrastructure sold its ownership in ETC Transmission Holdings, a Chilean electricity transmission operation, for
$1.3 billion
. On disposition, Brookfield Infrastructure recognized a gain on sale of
$338 million
(
$209 million
, net of taxes) presented within gain on sale of associate on the Consolidated Statements of Operating Results. In association with the gain,
$35 million
of accumulated other comprehensive losses were reclassified to share of losses from associates and joint ventures on the Consolidated Statements of Operating Results.
|
2.
|
In June 2019, Brookfield Infrastructure sold its
40%
interest in its European port operation to a third party. On disposition, Brookfield Infrastructure recognized a gain on sale of approximately
$10 million
.
|
3.
|
In March 2019, Brookfield Infrastructure, alongside its institutional partners, acquired an effective
12%
interest in a Brazilian data center operation, Ascenty Participacoes S.A (“Ascenty”), for total consideration payable of
$188 million
. The investment was funded by the partnership through its participation in a Brookfield sponsored infrastructure fund. Please refer to Note
17
, Related Party Transactions for additional information. Brookfield maintains
50%
of the voting rights of Ascenty in a joint venture with Digital Realty Trust Inc. Brookfield Infrastructure has joint control through its position in the business. Accordingly, our partnership equity accounts for the entity.
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Utilities
|
$
|
111
|
|
|
$
|
92
|
|
Transport
|
2,382
|
|
|
2,497
|
|
||
Energy
|
1,178
|
|
|
1,183
|
|
||
Data infrastructure
|
923
|
|
|
710
|
|
||
Corporate
|
29
|
|
|
109
|
|
||
Ending Balance
|
$
|
4,623
|
|
|
$
|
4,591
|
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Financial position:
|
|
|
|
||||
Total assets
|
$
|
36,732
|
|
|
$
|
33,043
|
|
Total liabilities
|
(19,206
|
)
|
|
(16,570
|
)
|
||
Net assets
|
$
|
17,526
|
|
|
$
|
16,473
|
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Financial performance:
|
|
|
|
|
|
|
|
||||||||
Total revenue
|
$
|
1,319
|
|
|
$
|
1,406
|
|
|
$
|
2,850
|
|
|
$
|
2,973
|
|
Total income for the period
|
83
|
|
|
32
|
|
|
134
|
|
|
96
|
|
||||
Brookfield Infrastructure’s share of net income before reclassification
|
34
|
|
|
1
|
|
|
52
|
|
|
31
|
|
||||
Reclassification of previously recognized foreign currency movements
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
(35
|
)
|
||||
Brookfield Infrastructure’s share of net income (loss)
|
$
|
34
|
|
|
$
|
1
|
|
|
$
|
52
|
|
|
$
|
(4
|
)
|
1.
|
In March 2018, Brookfield Infrastructure sold its ownership in ETC Transmission Holdings. In conjunction with the sale,
$35 million
of accumulated other comprehensive losses were reclassified to the Consolidated Statement of Operating Results and recorded within share of earnings (losses) from associates and joint ventures.
|
|
Maturity
|
|
Annual Rate
|
|
Currency
|
|
As of
|
||||||
June 30, 2019
|
|
December 31, 2018
|
|||||||||||
Corporate revolving credit facility
|
June 30, 2023
|
|
LIBOR plus 1.2%
|
|
US$
|
|
$
|
—
|
|
|
$
|
510
|
|
Medium-term notes
(1)
:
|
|
|
|
|
|
|
|
|
|
||||
Non-current:
|
|
|
|
|
|
|
|
|
|
||||
Public - Canadian
|
October 30, 2020
|
|
3.5%
|
|
C$
|
|
286
|
|
|
275
|
|
||
Public - Canadian
|
March 11, 2022
|
|
3.5%
|
|
C$
|
|
344
|
|
|
330
|
|
||
Public - Canadian
|
February 22, 2024
|
|
3.3%
|
|
C$
|
|
229
|
|
|
220
|
|
||
Public - Canadian
|
February 22, 2024
|
|
3.3%
|
|
C$
|
|
305
|
|
|
293
|
|
||
Public - Canadian
|
September 11, 2028
|
|
4.2%
|
|
C$
|
|
382
|
|
|
365
|
|
||
Total
|
|
|
|
|
|
|
$
|
1,546
|
|
|
$
|
1,993
|
|
1.
|
See Note
12
Subsidiary Public Issuers for further details.
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Current
|
$
|
1,028
|
|
|
$
|
985
|
|
Non-current
|
13,172
|
|
|
12,128
|
|
||
Total
|
$
|
14,200
|
|
|
$
|
13,113
|
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Partnership Capital
|
$
|
16,233
|
|
|
$
|
14,668
|
|
Remove impact of the following items since inception:
|
|
|
|
||||
Non-controlling interest - in operating subsidiaries
|
(8,918
|
)
|
|
(7,303
|
)
|
||
Deficit
|
1,639
|
|
|
1,228
|
|
||
Accumulated other comprehensive income
|
(352
|
)
|
|
(328
|
)
|
||
Ownership changes and other
|
(398
|
)
|
|
(109
|
)
|
||
Invested Capital
|
$
|
8,204
|
|
|
$
|
8,156
|
|
1.
|
Includes net income attributable to non-controlling interest Redeemable Partnership Units held by Brookfield, Exchange LP unitholders, general partner and limited partners.
|
2.
|
Includes investments in all subsidiaries of our 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 and BIP Bermuda Holdings I Limited under the equity method.
|
4.
|
Includes elimination of intercompany transactions and balances necessary to present our partnership on a consolidated basis.
|
US$ MILLIONS
|
For the three-month period ended June 30, 2019
|
|
For the three-month period ended June 30, 2018
|
|
For the six-month period ended June 30, 2019
|
|
For the six-month period ended June 30, 2018
|
||||||||
Utilities
|
$
|
743
|
|
|
$
|
589
|
|
|
$
|
1,471
|
|
|
$
|
1,124
|
|
Transport
|
350
|
|
|
341
|
|
|
686
|
|
|
680
|
|
||||
Energy
|
512
|
|
|
114
|
|
|
962
|
|
|
253
|
|
||||
Data Infrastructure
|
80
|
|
|
—
|
|
|
159
|
|
|
—
|
|
||||
Total
|
$
|
1,685
|
|
|
$
|
1,044
|
|
|
$
|
3,278
|
|
|
$
|
2,057
|
|
US$ MILLIONS
|
For the three-month period ended June 30, 2019
|
|
For the three-month period ended June 30, 2018
|
|
For the six-month period ended June 30, 2019
|
|
For the six-month period ended June 30, 2018
|
||||||||
Brazil
|
$
|
289
|
|
|
$
|
278
|
|
|
$
|
578
|
|
|
$
|
583
|
|
Australia
|
270
|
|
|
288
|
|
|
539
|
|
|
572
|
|
||||
Colombia
|
259
|
|
|
127
|
|
|
508
|
|
|
171
|
|
||||
United States of America
|
249
|
|
|
42
|
|
|
461
|
|
|
83
|
|
||||
Canada
|
233
|
|
|
47
|
|
|
505
|
|
|
124
|
|
||||
United Kingdom
|
171
|
|
|
166
|
|
|
333
|
|
|
325
|
|
||||
India
|
112
|
|
|
11
|
|
|
152
|
|
|
24
|
|
||||
Chile
|
42
|
|
|
43
|
|
|
84
|
|
|
88
|
|
||||
Peru
|
28
|
|
|
18
|
|
|
57
|
|
|
44
|
|
||||
Other
|
32
|
|
|
24
|
|
61
|
|
|
43
|
|
|||||
Total
|
$
|
1,685
|
|
|
$
|
1,044
|
|
|
$
|
3,278
|
|
|
$
|
2,057
|
|
|
Special General Partner Units
|
|
Limited Partnership Units
|
|
Total
|
||||||||||||
UNITS MILLIONS
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
Opening balance
|
1.6
|
|
|
1.6
|
|
|
277.3
|
|
|
276.6
|
|
|
278.9
|
|
|
278.2
|
|
Issued for cash
|
—
|
|
|
—
|
|
|
0.2
|
|
|
0.3
|
|
|
0.2
|
|
|
0.3
|
|
Conversion from Exchange LP Units
|
—
|
|
|
—
|
|
|
3.1
|
|
|
1.3
|
|
|
3.1
|
|
|
1.3
|
|
Repurchased and cancelled
|
—
|
|
|
—
|
|
|
(0.8
|
)
|
|
(0.9
|
)
|
|
(0.8
|
)
|
|
(0.9
|
)
|
Ending balance
|
1.6
|
|
|
1.6
|
|
|
279.8
|
|
|
277.3
|
|
|
281.4
|
|
|
278.9
|
|
|
Special General Partner
|
|
Limited Partners
|
|
Total
|
||||||||||||||||||
US$ MILLIONS
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
||||||
Opening balance
|
$
|
19
|
|
|
$
|
19
|
|
|
$
|
4,911
|
|
|
$
|
4,907
|
|
|
$
|
4,930
|
|
|
$
|
4,926
|
|
Unit issuance
|
—
|
|
|
—
|
|
|
4
|
|
|
14
|
|
|
4
|
|
|
14
|
|
||||||
Conversion from Exchange LP Units
|
—
|
|
|
—
|
|
|
51
|
|
|
20
|
|
|
51
|
|
|
20
|
|
||||||
Repurchased and cancelled
|
—
|
|
|
—
|
|
|
(28
|
)
|
|
(30
|
)
|
|
(28
|
)
|
|
(30
|
)
|
||||||
Ending balance
|
$
|
19
|
|
|
$
|
19
|
|
|
$
|
4,938
|
|
|
$
|
4,911
|
|
|
$
|
4,957
|
|
|
$
|
4,930
|
|
|
Non-controlling interest –
Redeemable Partnership Units held
by Brookfield
|
||||
UNITS MILLIONS
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
Opening balance
|
115.8
|
|
|
115.8
|
|
Ending balance
|
115.8
|
|
|
115.8
|
|
|
Non-controlling interest –
Redeemable Partnership Units held
by Brookfield
|
||||||
US$ MILLIONS
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
||
Opening balance
|
$
|
2,078
|
|
|
$
|
2,078
|
|
Ending balance
|
$
|
2,078
|
|
|
$
|
2,078
|
|
|
Non-controlling interest –
Exchange LP Units
|
||||
UNITS MILLIONS
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
Opening balance
|
4.4
|
|
|
—
|
|
Issued for cash
|
—
|
|
|
5.7
|
|
Exchange LP conversion
|
(3.1
|
)
|
|
(1.3
|
)
|
Ending balance
|
1.3
|
|
|
4.4
|
|
|
Non-controlling interest –
Exchange LP Units
|
||||||
US$ MILLIONS
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
||
Opening balance
|
$
|
212
|
|
|
$
|
—
|
|
Unit issuance
|
—
|
|
|
232
|
|
||
Exchange LP conversion
|
(51
|
)
|
|
(20
|
)
|
||
Ending balance
|
$
|
161
|
|
|
$
|
212
|
|
|
Preferred Units
|
||||
UNITS MILLIONS
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
Opening balance
|
49.9
|
|
|
32.0
|
|
Issued for cash
|
—
|
|
|
18.0
|
|
Repurchased and cancelled
|
—
|
|
|
(0.1
|
)
|
Ending balance
|
49.9
|
|
|
49.9
|
|
|
Preferred Units
|
||||||
US$ MILLIONS
|
As of and for the six-month period ended
June 30, 2019 |
|
|
As of and for the 12 month period ended
Dec. 31, 2018 |
|
||
Opening balance
|
$
|
936
|
|
|
$
|
595
|
|
Unit issuance
|
—
|
|
|
342
|
|
||
Repurchased and cancelled
|
(1
|
)
|
|
(1
|
)
|
||
Ending balance
|
$
|
935
|
|
|
$
|
936
|
|
US$ MILLIONS
|
Revaluation
surplus |
|
|
Foreign
currency translation |
|
|
Net
investment hedges |
|
|
Cash flow
hedges |
|
|
Marketable securities
|
|
|
Unrealized
actuarial losses |
|
|
Equity
accounted investments |
|
|
Accumulated
other comprehensive income |
|
||||||||
Balance at January 1, 2019
|
$
|
667
|
|
|
$
|
(1,336
|
)
|
|
$
|
95
|
|
|
$
|
(96
|
)
|
|
$
|
(33
|
)
|
|
$
|
(18
|
)
|
|
$
|
930
|
|
|
$
|
209
|
|
Other comprehensive income (loss)
|
—
|
|
|
30
|
|
|
(21
|
)
|
|
13
|
|
|
21
|
|
|
(2
|
)
|
|
(51
|
)
|
|
(10
|
)
|
||||||||
Other items
|
—
|
|
|
20
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
26
|
|
||||||||
Balance at June 30, 2019
|
$
|
667
|
|
|
$
|
(1,286
|
)
|
|
$
|
80
|
|
|
$
|
(83
|
)
|
|
$
|
(12
|
)
|
|
$
|
(20
|
)
|
|
$
|
879
|
|
|
$
|
225
|
|
US$ MILLIONS
|
Revaluation
surplus
|
|
|
Foreign
currency
translation
|
|
|
Net
investment
hedges
|
|
|
Cash flow
hedges
|
|
|
Marketable securities
|
|
|
Unrealized
actuarial
losses
|
|
|
Equity
accounted
investments
|
|
|
Accumulated
other
comprehensive
income
|
|
||||||||
Balance at January 1, 2018
|
$
|
976
|
|
|
$
|
(835
|
)
|
|
$
|
28
|
|
|
$
|
(26
|
)
|
|
$
|
—
|
|
|
$
|
(27
|
)
|
|
$
|
748
|
|
|
$
|
864
|
|
Other comprehensive (loss) income
(1)
|
—
|
|
|
(380
|
)
|
|
34
|
|
|
(37
|
)
|
|
(8
|
)
|
|
—
|
|
|
44
|
|
|
(347
|
)
|
||||||||
Other items
(1)
|
(450
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(450
|
)
|
||||||||
Balance at June 30, 2018
|
$
|
526
|
|
|
$
|
(1,215
|
)
|
|
$
|
62
|
|
|
$
|
(63
|
)
|
|
$
|
(8
|
)
|
|
$
|
(27
|
)
|
|
$
|
792
|
|
|
$
|
67
|
|
US$ MILLIONS
|
Revaluation
surplus
|
|
|
Foreign
currency
translation
|
|
|
Net
investment
hedges
|
|
|
Cash flow
hedges
|
|
|
Marketable securities
|
|
|
Unrealized
actuarial
losses
|
|
|
Equity
accounted
investments
|
|
|
Accumulated
other
comprehensive
income
|
|
||||||||
Balance at January 1, 2019
|
$
|
5
|
|
|
$
|
(9
|
)
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
3
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Balance at June 30, 2019
|
$
|
5
|
|
|
$
|
(9
|
)
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
3
|
|
US$ MILLIONS
|
Revaluation
surplus
|
|
|
Foreign
currency
translation
|
|
|
Net
investment
hedges
|
|
|
Cash flow
hedges
|
|
|
Marketable securities
|
|
|
Unrealized
actuarial
losses
|
|
|
Equity
accounted
investments
|
|
|
Accumulated
other
comprehensive
income
|
|
||||||||
Balance at January 1, 2018
|
$
|
7
|
|
|
$
|
(6
|
)
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
6
|
|
Other comprehensive (loss) income
(1)
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||||||
Other items
(1)
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
||||||||
Balance at June 30, 2018
|
$
|
4
|
|
|
$
|
(8
|
)
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4
|
|
|
$
|
1
|
|
US$ MILLIONS
|
Revaluation
surplus
|
|
|
Foreign
currency
translation
|
|
|
Net
investment
hedges
|
|
|
Cash flow
hedges
|
|
|
Marketable securities
|
|
|
Unrealized
actuarial
losses
|
|
|
Equity
accounted
investments
|
|
|
Accumulated
other
comprehensive
income
|
|
||||||||
Balance at January 1, 2019
|
$
|
296
|
|
|
$
|
(552
|
)
|
|
$
|
40
|
|
|
$
|
(43
|
)
|
|
$
|
(16
|
)
|
|
$
|
(4
|
)
|
|
$
|
391
|
|
|
$
|
112
|
|
Other comprehensive income (loss)
|
—
|
|
|
12
|
|
|
(8
|
)
|
|
6
|
|
|
8
|
|
|
(1
|
)
|
|
(21
|
)
|
|
(4
|
)
|
||||||||
Other items
|
—
|
|
|
9
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
||||||||
Balance at June 30, 2019
|
$
|
296
|
|
|
$
|
(531
|
)
|
|
$
|
35
|
|
|
$
|
(37
|
)
|
|
$
|
(8
|
)
|
|
$
|
(5
|
)
|
|
$
|
370
|
|
|
$
|
120
|
|
US$ MILLIONS
|
Revaluation
surplus
|
|
|
Foreign
currency
translation
|
|
|
Net
investment
hedges
|
|
|
Cash flow
hedges
|
|
|
Marketable securities
|
|
|
Unrealized
actuarial
losses
|
|
|
Equity
accounted
investments
|
|
|
Accumulated
other
comprehensive
income
|
|
||||||||
Balance at January 1, 2018
|
$
|
425
|
|
|
$
|
(339
|
)
|
|
$
|
11
|
|
|
$
|
(14
|
)
|
|
$
|
(2
|
)
|
|
$
|
(8
|
)
|
|
$
|
314
|
|
|
$
|
387
|
|
Other comprehensive (loss) income
(1)
|
—
|
|
|
(159
|
)
|
|
13
|
|
|
(16
|
)
|
|
(4
|
)
|
|
—
|
|
|
19
|
|
|
(147
|
)
|
||||||||
Other items
(1)
|
(188
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(188
|
)
|
||||||||
Balance at June 30, 2018
|
$
|
237
|
|
|
$
|
(498
|
)
|
|
$
|
24
|
|
|
$
|
(30
|
)
|
|
$
|
(6
|
)
|
|
$
|
(8
|
)
|
|
$
|
333
|
|
|
$
|
52
|
|
US$ MILLIONS
|
Revaluation
surplus
|
|
|
Foreign
currency
translation
|
|
|
Net
investment
hedges
|
|
|
Cash flow
hedges
|
|
|
Marketable securities
|
|
|
Unrealized
actuarial
losses
|
|
|
Equity
accounted
investments
|
|
|
Accumulated
other
comprehensive
income
|
|
||||||||
Balance at January 1, 2019
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
4
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Balance at June 30, 2019
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
$
|
4
|
|
1.
|
In relation to the sale of our Chilean electricity transmission business,
$641 million
of revaluation surplus previously recognized within accumulated other comprehensive income was reclassified directly to retained earnings in the Consolidated Statements of Partnership Capital. Additionally,
$127 million
of deferred tax expense previously recognized within accumulated other comprehensive income was reclassified as current income tax expense within accumulated other comprehensive income.
|
|
|
|
|
|
Operating Segment
|
|
Asset Type
|
|
Primary Location
|
Utilities
|
|
|
|
|
Regulated or contractual businesses
which earn a return on their asset base |
|
• Regulated Transmission
|
|
• North & South America
|
|
• Regulated Distribution
|
|
• Europe & South America
|
|
|
• Regulated Terminal
|
|
• Asia Pacific
|
|
|
|
|
||
Transport
|
|
|
|
|
Provide transportation for freight,
bulk commodities and passengers |
|
• Rail
|
|
• Asia Pacific & South America
|
|
• Toll Roads
|
|
• Asia Pacific & South America
|
|
|
• Ports
|
|
• Europe, North America & Asia
Pacific
|
|
|
|
|
|
|
Energy
|
|
|
|
|
Systems that provide energy transmission, gathering, processing and storage services
|
|
• Natural Gas Midstream
|
|
• North America & Asia Pacific
|
|
• Distributed Energy
|
|
• North America & Asia Pacific
|
|
|
|
|
|
|
Data Infrastructure
(1)
|
|
|
|
|
Provide critical infrastructure and services to global communication companies
|
|
• Data Transmission & Distribution
|
|
• Europe, Asia Pacific
|
|
• Data Storage
|
|
• North & South America, Asia
Pacific
|
1.
|
During the second quarter of 2018, our Communications Infrastructure segment was renamed to Data Infrastructure. There was no concurrent change in the operations which comprise the segment.
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS, EXCEPT PER UNIT INFORMATION
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Summary Statements of Operating Results
|
|
|
|
|
|
|
|
||||||||
Revenues
|
$
|
1,685
|
|
|
$
|
1,044
|
|
|
$
|
3,278
|
|
|
$
|
2,057
|
|
Direct operating costs
|
(840
|
)
|
|
(467
|
)
|
|
(1,638
|
)
|
|
(876
|
)
|
||||
General and administrative expenses
|
(64
|
)
|
|
(54
|
)
|
|
(125
|
)
|
|
(112
|
)
|
||||
Depreciation and amortization expense
|
(323
|
)
|
|
(188
|
)
|
|
(615
|
)
|
|
(381
|
)
|
||||
Interest expense
|
(241
|
)
|
|
(125
|
)
|
|
(453
|
)
|
|
(239
|
)
|
||||
Share of earnings (losses) from investments in associates and joint ventures
|
34
|
|
|
1
|
|
|
52
|
|
|
(4
|
)
|
||||
Mark-to-market on hedging items
|
52
|
|
|
63
|
|
|
34
|
|
|
27
|
|
||||
Gain on sale of associate
|
—
|
|
|
—
|
|
|
—
|
|
|
338
|
|
||||
Income tax expense
|
(61
|
)
|
|
(72
|
)
|
|
(136
|
)
|
|
(257
|
)
|
||||
Net income
|
254
|
|
|
219
|
|
|
419
|
|
|
546
|
|
||||
Net income attributable to our partnership
(1)
|
98
|
|
|
125
|
|
|
128
|
|
|
334
|
|
||||
Net income per limited partnership unit
|
$
|
0.12
|
|
|
$
|
0.21
|
|
|
$
|
0.07
|
|
|
$
|
0.63
|
|
1.
|
Includes net income attributable to non-controlling interests—Redeemable Partnership Units held by Brookfield, non-controlling interests—Exchange LP Units, general partner and limited partners.
|
US$ MILLIONS
Summary Statements of Financial Position Key Metrics
|
As of
|
||||||
June 30, 2019
|
|
December 31, 2018
|
|||||
Cash and cash equivalents
|
$
|
715
|
|
|
$
|
540
|
|
Total assets
|
41,465
|
|
|
36,580
|
|
||
Corporate borrowings
|
1,546
|
|
|
1,993
|
|
||
Non-recourse borrowings
|
14,200
|
|
|
13,113
|
|
||
Total liabilities
|
25,232
|
|
|
21,912
|
|
||
Limited Partners’ capital
|
4,521
|
|
|
4,513
|
|
||
General Partner capital
|
23
|
|
|
22
|
|
||
Non-controlling interest – Redeemable Partnership Units held by Brookfield
|
1,815
|
|
|
1,823
|
|
||
Non-controlling interest – Exchange LP Units
|
21
|
|
|
71
|
|
||
Non-controlling interest – in operating subsidiaries
|
8,918
|
|
|
7,303
|
|
||
Preferred unitholders
|
935
|
|
|
936
|
|
|
Period End Rate
|
|
Average Rate
|
|||||||||||||||||
|
As of
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
|||||||||||||||
|
June 30, 2019
|
|
December 31, 2018
|
|
Change
|
|
|
2019
|
|
2018
|
|
Change
|
|
|
2019
|
|
2018
|
|
Change
|
|
Australian dollar
|
0.7020
|
|
0.7050
|
|
—
|
%
|
|
0.7002
|
|
0.7566
|
|
(7
|
)%
|
|
0.7063
|
|
0.7712
|
|
(8
|
)%
|
Brazilian real
|
0.2609
|
|
0.2581
|
|
1
|
%
|
|
0.2550
|
|
0.2773
|
|
(8
|
)%
|
|
0.2600
|
|
0.2918
|
|
(11
|
)%
|
British pound
|
1.2695
|
|
1.2760
|
|
(1
|
)%
|
|
1.2853
|
|
1.3600
|
|
(5
|
)%
|
|
1.2938
|
|
1.3760
|
|
(6
|
)%
|
Canadian dollar
|
0.7635
|
|
0.7331
|
|
4
|
%
|
|
0.7476
|
|
0.7749
|
|
(4
|
)%
|
|
0.7498
|
|
0.7828
|
|
(4
|
)%
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Australian dollar
|
$
|
(19
|
)
|
|
$
|
(61
|
)
|
|
(7
|
)
|
|
(95
|
)
|
||
Brazilian real
|
81
|
|
|
(915
|
)
|
|
54
|
|
|
(946
|
)
|
||||
British pound
|
(47
|
)
|
|
(96
|
)
|
|
(8
|
)
|
|
(36
|
)
|
||||
Canadian dollar
|
61
|
|
|
17
|
|
|
137
|
|
|
40
|
|
||||
Other
|
39
|
|
|
(120
|
)
|
|
57
|
|
|
(25
|
)
|
||||
|
115
|
|
|
(1,175
|
)
|
|
233
|
|
|
(1,062
|
)
|
||||
Currency hedges
|
(48
|
)
|
|
70
|
|
|
(84
|
)
|
|
(11
|
)
|
||||
|
$
|
67
|
|
|
$
|
(1,105
|
)
|
|
$
|
149
|
|
|
$
|
(1,073
|
)
|
Attributable to:
|
|
|
|
|
|
|
|
||||||||
Unitholders
|
$
|
25
|
|
|
$
|
(569
|
)
|
|
$
|
32
|
|
|
$
|
(547
|
)
|
Non-controlling interests
|
42
|
|
|
(536
|
)
|
|
117
|
|
|
(526
|
)
|
||||
|
$
|
67
|
|
|
$
|
(1,105
|
)
|
|
$
|
149
|
|
|
$
|
(1,073
|
)
|
US$ MILLIONS, EXCEPT PER UNIT AMOUNTS
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||
Three-month period ended
|
Q2
|
|
|
Q1
|
|
|
Q4
|
|
|
Q3
|
|
|
Q2
|
|
|
Q1
|
|
|
Q4
|
|
|
Q3
|
|
||||||||
Revenues
|
$
|
1,685
|
|
|
$
|
1,593
|
|
|
$
|
1,428
|
|
|
$
|
1,167
|
|
|
$
|
1,044
|
|
|
$
|
1,013
|
|
|
$
|
984
|
|
|
$
|
961
|
|
Direct operating costs
|
(840
|
)
|
|
(798
|
)
|
|
(729
|
)
|
|
(603
|
)
|
|
(467
|
)
|
|
(409
|
)
|
|
(399
|
)
|
|
(394
|
)
|
||||||||
Earnings (losses) from investment in associates and joint ventures
|
34
|
|
|
18
|
|
|
23
|
|
|
(32
|
)
|
|
1
|
|
|
(5
|
)
|
|
35
|
|
|
24
|
|
||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest
|
(241
|
)
|
|
(212
|
)
|
|
(176
|
)
|
|
(140
|
)
|
|
(125
|
)
|
|
(114
|
)
|
|
(113
|
)
|
|
(114
|
)
|
||||||||
General and administrative expenses
|
(64
|
)
|
|
(61
|
)
|
|
(54
|
)
|
|
(57
|
)
|
|
(54
|
)
|
|
(58
|
)
|
|
(66
|
)
|
|
(63
|
)
|
||||||||
Valuation items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Fair value changes and other
|
64
|
|
|
(8
|
)
|
|
(45
|
)
|
|
5
|
|
|
80
|
|
|
(60
|
)
|
|
6
|
|
|
(18
|
)
|
||||||||
Depreciation and amortization
|
(323
|
)
|
|
(292
|
)
|
|
(232
|
)
|
|
(188
|
)
|
|
(188
|
)
|
|
(193
|
)
|
|
(130
|
)
|
|
(215
|
)
|
||||||||
Gain on sale of associates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
338
|
|
|
—
|
|
|
—
|
|
||||||||
Income tax expense
|
(61
|
)
|
|
(75
|
)
|
|
(42
|
)
|
|
(65
|
)
|
|
(72
|
)
|
|
(185
|
)
|
|
(75
|
)
|
|
(30
|
)
|
||||||||
Net income
|
254
|
|
|
165
|
|
|
173
|
|
|
87
|
|
|
219
|
|
|
327
|
|
|
242
|
|
|
151
|
|
||||||||
Net income attributable to others
|
212
|
|
|
171
|
|
|
147
|
|
|
107
|
|
|
155
|
|
|
205
|
|
|
212
|
|
|
156
|
|
||||||||
Net income (loss) attributable to limited partners
|
42
|
|
|
(6
|
)
|
|
26
|
|
|
(20
|
)
|
|
64
|
|
|
122
|
|
|
30
|
|
|
(5
|
)
|
||||||||
Net income (loss) per limited partnership unit
|
$
|
0.12
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.06
|
|
|
$
|
(0.10
|
)
|
|
$
|
0.21
|
|
|
$
|
0.42
|
|
|
$
|
0.09
|
|
|
$
|
(0.04
|
)
|
US$ MILLIONS, EXCEPT PER UNIT INFORMATION
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
|
||||||||||||
Key Metrics
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
||||
Net income attributable to partnership
(1)
|
$
|
98
|
|
|
$
|
125
|
|
|
$
|
128
|
|
|
$
|
334
|
|
|
Net income per limited partnership unit
(2)
|
0.12
|
|
|
0.21
|
|
|
0.07
|
|
|
0.63
|
|
|
||||
Funds from Operations (FFO)
(3)
|
337
|
|
|
294
|
|
|
688
|
|
|
627
|
|
|
||||
Per unit FFO
(4)
|
0.85
|
|
|
0.75
|
|
|
1.73
|
|
|
1.60
|
|
|
||||
Adjusted Funds from Operations (AFFO)
(5)
|
264
|
|
|
236
|
|
|
561
|
|
|
520
|
|
|
||||
Return on invested capital
(6)
|
12
|
|
%
|
11
|
|
%
|
12
|
|
%
|
12
|
|
%
|
||||
Adjusted EBITDA
(7)
|
472
|
|
|
388
|
|
|
944
|
|
|
813
|
|
|
||||
Adjusted earnings
(8)
|
145
|
|
|
140
|
|
|
309
|
|
|
294
|
|
|
||||
Adjusted earnings per unit
(4)
|
0.36
|
|
|
0.36
|
|
|
0.77
|
|
|
0.75
|
|
|
||||
Distributions per unit
|
0.50
|
|
|
0.47
|
|
|
1.00
|
|
|
0.94
|
|
|
||||
Payout ratio
(9)
|
74
|
|
%
|
78
|
|
%
|
73
|
|
%
|
73
|
|
%
|
1.
|
Net income attributable to partnership includes net income attributable to non-controlling interests—Redeemable Partnership Units held by Brookfield, non-controlling interests—Exchange LP Units, general partner and limited partners.
|
2.
|
Average number of limited partnership units outstanding on a time weighted average basis for the
three and six
-month periods were
279.7 million
and
|
3.
|
FFO is defined as net income excluding the impact of depreciation and amortization, deferred income taxes, breakage and transaction costs, and non-cash valuation gains or losses. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” section of this MD&A for reconciliation from net income to FFO.
|
4.
|
Average units outstanding during the
three and six
-month periods were
398.5 million
and
398.6 million
, respectively (
2018
:
394.1 million
for the three and six-month periods) being inclusive of limited partnership units, the Redeemable Partnership Units, the Exchange LP Units and the general partner units.
|
5.
|
AFFO is defined as FFO less maintenance capital expenditures. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” section of this MD&A for reconciliation from net income to AFFO.
|
6.
|
Return on invested capital is calculated as AFFO adjusted for an estimate of the portion of earnings that represent a return of capital on concession-based businesses, divided by Invested Capital. The return of capital estimate for the
three and six
-month periods ended
June 30, 2019
were
$27 million
and
$53 million
, respectively (
2018
:
$22 million
and
$47 million
). Refer to the “
Reconciliation of Non-IFRS Financial Measures
” section of this MD&A for reconciliation from partnership capital to Invested Capital.
|
7.
|
Adjusted EBITDA is defined as net income excluding the impact of depreciation and amortization, interest expense, current and deferred income taxes, breakage and transaction costs, and non-cash valuation gains or losses. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” section of this MD&A for reconciliation from net income to Adjusted EBITDA.
|
8.
|
Adjusted Earnings is defined as net income attributable to our partnership, excluding the impact of depreciation and amortization expense from revaluing property, plant and equipment and the effects of purchase price accounting, mark-to-market on hedging items and disposition gains or losses. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” section of this MD&A for reconciliation from net income to Adjusted Earnings.
|
9.
|
Payout ratio is defined as distributions paid per unit (inclusive of GP incentive and preferred unit distributions) divided by FFO.
|
US$ MILLIONS
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
Statements of Operating Results
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Net income (loss) by segment
|
|
|
|
|
|
|
|
||||||||
Utilities
|
$
|
116
|
|
|
$
|
74
|
|
|
$
|
184
|
|
|
$
|
123
|
|
Transport
|
9
|
|
|
24
|
|
|
23
|
|
|
36
|
|
||||
Energy
|
9
|
|
|
(5
|
)
|
|
41
|
|
|
8
|
|
||||
Data Infrastructure
|
(10
|
)
|
|
3
|
|
|
(9
|
)
|
|
4
|
|
||||
Corporate
|
(26
|
)
|
|
29
|
|
|
(111
|
)
|
|
163
|
|
||||
Net income
|
$
|
98
|
|
|
$
|
125
|
|
|
$
|
128
|
|
|
$
|
334
|
|
Adjusted EBITDA by segment
|
|
|
|
|
|
|
|
||||||||
Utilities
|
$
|
190
|
|
|
$
|
177
|
|
|
$
|
371
|
|
|
$
|
380
|
|
Transport
|
184
|
|
|
173
|
|
|
373
|
|
|
351
|
|
||||
Energy
|
123
|
|
|
69
|
|
|
250
|
|
|
148
|
|
||||
Data Infrastructure
|
39
|
|
|
23
|
|
|
75
|
|
|
46
|
|
||||
Corporate
|
(64
|
)
|
|
(54
|
)
|
|
(125
|
)
|
|
(112
|
)
|
||||
Adjusted EBITDA
|
$
|
472
|
|
|
$
|
388
|
|
|
$
|
944
|
|
|
$
|
813
|
|
FFO by segment
|
|
|
|
|
|
|
|
||||||||
Utilities
|
$
|
143
|
|
|
$
|
139
|
|
|
$
|
280
|
|
|
$
|
308
|
|
Transport
|
135
|
|
|
133
|
|
|
274
|
|
|
270
|
|
||||
Energy
|
96
|
|
|
54
|
|
|
203
|
|
|
120
|
|
||||
Data Infrastructure
|
30
|
|
|
19
|
|
|
58
|
|
|
38
|
|
||||
Corporate
|
(67
|
)
|
|
(51
|
)
|
|
(127
|
)
|
|
(109
|
)
|
||||
FFO
|
$
|
337
|
|
|
$
|
294
|
|
|
$
|
688
|
|
|
$
|
627
|
|
US$ MILLIONS
|
As of
|
||||||
Statements of Financial Position
|
June 30, 2019
|
|
December 31, 2018
|
||||
Total assets by segment
|
|
|
|
||||
Utilities
|
$
|
4,981
|
|
|
$
|
4,864
|
|
Transport
|
6,203
|
|
|
6,424
|
|
||
Energy
|
5,211
|
|
|
4,722
|
|
||
Data Infrastructure
|
1,804
|
|
|
1,446
|
|
||
Corporate
|
(1,965
|
)
|
|
(929
|
)
|
||
Total assets
|
$
|
16,234
|
|
|
$
|
16,527
|
|
Net debt by segment
|
|
|
|
||||
Utilities
|
$
|
3,131
|
|
|
$
|
3,077
|
|
Transport
|
2,718
|
|
|
2,797
|
|
||
Energy
|
2,109
|
|
|
1,905
|
|
||
Data Infrastructure
|
668
|
|
|
564
|
|
||
Corporate
|
1,228
|
|
|
1,755
|
|
||
Net debt
|
$
|
9,854
|
|
|
$
|
10,098
|
|
Partnership capital by segment
|
|
|
|
||||
Utilities
|
$
|
1,850
|
|
|
$
|
1,787
|
|
Transport
|
3,485
|
|
|
3,627
|
|
||
Energy
|
3,102
|
|
|
2,817
|
|
||
Data Infrastructure
|
1,136
|
|
|
882
|
|
||
Corporate
|
(3,193
|
)
|
|
(2,684
|
)
|
||
Partnership capital
|
$
|
6,380
|
|
|
$
|
6,429
|
|
•
|
Approximately
2,000
kilometers of natural gas pipelines in Brazil
|
•
|
Approximately
2,200
kilometers of operating transmission lines in North and South America along with an additional
3,600
kilometers of greenfield electricity transmission under development in South America
|
•
|
Approximately
6.8 million
connections, predominantly electricity and natural gas, and approximately
1.2 million
acquired smart meters
|
•
|
One of the world’s largest metallurgical coal export terminals, with
85 million
tons per annum (“mtpa”) of capacity
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
|
||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
||||
Rate base
|
$
|
4,770
|
|
|
$
|
4,583
|
|
|
$
|
4,770
|
|
|
$
|
4,583
|
|
|
Funds from Operations (FFO)
(1)
|
143
|
|
|
139
|
|
|
280
|
|
|
308
|
|
|
||||
Maintenance capital expenditures
|
(5
|
)
|
|
(4
|
)
|
|
(8
|
)
|
|
(9
|
)
|
|
||||
Adjusted Funds from Operations (AFFO)
(1)
|
$
|
138
|
|
|
$
|
135
|
|
|
$
|
272
|
|
|
$
|
299
|
|
|
Return on rate base
(2),(3)
|
12
|
|
%
|
11
|
|
%
|
12
|
|
%
|
11
|
|
%
|
1.
|
Non-IFRS measure. Refer to the
“
Reconciliation of Non-IFRS Financial Measures
”
and
“
Reconciliation of Operating Segment Measures
”
sections of this MD&A for reconciliation from net income.
|
2.
|
Return on rate base is Adjusted EBITDA divided by time weighted average rate base.
|
3.
|
Return on rate base excludes impact of connections revenues at our U.K. regulated distribution operation.
|
1.
|
Non-IFRS measure. Refer to the
“
Reconciliation of Non-IFRS Financial Measures
”
and
“
Reconciliation of Operating Segment Measures
”
sections of this MD&A for reconciliation from net income.
|
US$ MILLIONS
|
For the three-month period
ended June 30, 2019
|
|
For the six-month period
ended June 30, 2019
|
|
For the 12 month period
ended December 31, 2018
|
||||||
Rate base, start of period
|
$
|
4,728
|
|
|
4,511
|
|
|
$
|
5,638
|
|
|
Acquisitions
|
—
|
|
|
—
|
|
|
63
|
|
|||
Impact of asset sales
|
—
|
|
|
—
|
|
|
(969
|
)
|
|||
Capital expenditures commissioned
|
66
|
|
|
130
|
|
|
395
|
|
|||
Inflation and other indexation
|
15
|
|
|
139
|
|
|
65
|
|
|||
Regulatory depreciation
|
(11
|
)
|
|
(22
|
)
|
|
(68
|
)
|
|||
Foreign exchange and other
|
(28
|
)
|
|
12
|
|
|
(613
|
)
|
|||
Rate base, end of period
|
$
|
4,770
|
|
|
$
|
4,770
|
|
|
$
|
4,511
|
|
US$ MILLIONS
|
For the three-month period
ended June 30, 2019
|
|
For the six-month period
ended June 30, 2019
|
|
For the 12 month period
ended December 31, 2018
|
||||||
Capital backlog, start of period
|
$
|
844
|
|
|
$
|
815
|
|
|
$
|
1,140
|
|
Impact of asset sales
|
—
|
|
|
—
|
|
|
(124
|
)
|
|||
Additional capital project mandates
|
167
|
|
|
299
|
|
|
365
|
|
|||
Less: capital expenditures
|
(100
|
)
|
|
(192
|
)
|
|
(402
|
)
|
|||
Foreign exchange and other
|
(57
|
)
|
|
(68
|
)
|
|
(164
|
)
|
|||
Capital backlog, end of period
|
854
|
|
|
854
|
|
|
815
|
|
|||
Construction work in progress
|
251
|
|
|
251
|
|
|
190
|
|
|||
Total capital to be commissioned
|
$
|
1,105
|
|
|
$
|
1,105
|
|
|
$
|
1,005
|
|
•
|
Sole provider of rail network in southern half of Western Australia with approximately
5,500
kilometers of track and operator of approximately
4,800
kilometers of rail in South America
|
•
|
Approximately
4,200
kilometers of motorways in Brazil, Chile, Peru and India
|
•
|
13
terminals in North America, U.K., and Australia
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
|
||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
||||
Growth capital expenditures
|
$
|
41
|
|
|
$
|
41
|
|
|
$
|
94
|
|
|
$
|
85
|
|
|
Adjusted EBITDA margin
(1)
|
48
|
|
%
|
42
|
|
%
|
48
|
|
%
|
42
|
|
%
|
||||
Funds from Operations (FFO)
(2)
|
135
|
|
|
133
|
|
|
274
|
|
|
270
|
|
|
||||
Maintenance capital expenditures
|
(40
|
)
|
|
(36
|
)
|
|
(81
|
)
|
|
(72
|
)
|
|
||||
Adjusted Funds from Operations (AFFO)
(2)
|
$
|
95
|
|
|
$
|
97
|
|
|
$
|
193
|
|
|
$
|
198
|
|
|
1.
|
Adjusted EBITDA margin is Adjusted EBITDA divided by revenues. It is calculated net of construction revenues and costs which are incurred at our Peruvian toll road operation during the construction of our toll roads. Adjusted EBITDA margin is a non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income to Adjusted EBITDA.
|
2.
|
Non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income.
|
|
Adjusted EBITDA
(1)
|
|
FFO
(1)
|
||||||||||||||||||||||||||||
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||||||
Rail
|
$
|
72
|
|
|
$
|
72
|
|
|
$
|
144
|
|
|
$
|
139
|
|
|
$
|
55
|
|
|
$
|
56
|
|
|
$
|
110
|
|
|
$
|
107
|
|
Toll Roads
|
75
|
|
|
75
|
|
|
154
|
|
|
165
|
|
|
54
|
|
|
55
|
|
|
110
|
|
|
122
|
|
||||||||
Ports
|
37
|
|
|
26
|
|
|
75
|
|
|
47
|
|
|
26
|
|
|
22
|
|
|
54
|
|
|
41
|
|
||||||||
Total
|
$
|
184
|
|
|
$
|
173
|
|
|
$
|
373
|
|
|
$
|
351
|
|
|
$
|
135
|
|
|
$
|
133
|
|
|
$
|
274
|
|
|
$
|
270
|
|
1.
|
Non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income.
|
US$ MILLIONS
|
For the three-month period
ended June 30, 2019
|
|
For the six-month period
ended June 30, 2019
|
|
For the 12 month period
ended December 31, 2018
|
||||||
Capital backlog, start of period
|
$
|
431
|
|
|
$
|
500
|
|
|
$
|
637
|
|
Additional capital project mandates
|
4
|
|
|
8
|
|
|
174
|
|
|||
Less: capital expenditures
|
(41
|
)
|
|
(94
|
)
|
|
(208
|
)
|
|||
Foreign exchange and other
|
(7
|
)
|
|
(27
|
)
|
|
(103
|
)
|
|||
Capital backlog, end of period
|
387
|
|
|
387
|
|
|
500
|
|
|||
Construction work in progress
|
193
|
|
|
193
|
|
|
162
|
|
|||
Total capital to be commissioned
|
$
|
580
|
|
|
$
|
580
|
|
|
$
|
662
|
|
•
|
Approximately
16,500
kilometers of natural gas transmission pipelines in the U.S. and India
|
•
|
Approximately
600
billion cubic feet (“Bcf”) of natural gas storage in the U.S. and Canada
|
•
|
13
natural gas processing plants with approximately
1.0
Bcf per day of total processing capacity and approximately
1,200
kilometers of gas gathering pipelines in Canada
|
•
|
Delivers heating and cooling to customers from centralized systems including heating plants capable of delivering
3,192,000
pounds per hour of steam heating capacity, centralized gas distribution and cogeneration for heating, cooling and energy,
305,000
tons of contracted cooling capacity, as well as servicing approximately
27,000
natural gas, water and wastewater connections
|
•
|
Provides residential energy infrastructure, including water heater rentals, heating, ventilation, and air conditioner (“HVAC”) rentals, as well as other essential home services to approximately
1.6
million customers annually in Canada and the United States, and delivers approximately
270,000
contracted sub-metering services within Canada
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
|
||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
||||
Growth capital expenditures
|
$
|
61
|
|
|
$
|
34
|
|
|
$
|
83
|
|
|
$
|
49
|
|
|
Adjusted EBITDA margin
(1)
|
48
|
|
%
|
52
|
|
%
|
50
|
|
%
|
52
|
|
%
|
||||
Funds from Operations (FFO)
(2)
|
96
|
|
|
54
|
|
|
203
|
|
|
120
|
|
|
||||
Maintenance capital expenditures
|
(26
|
)
|
|
(15
|
)
|
|
(34
|
)
|
|
(20
|
)
|
|
||||
Adjusted Funds from Operations (AFFO)
(2)
|
$
|
70
|
|
|
$
|
39
|
|
|
$
|
169
|
|
|
$
|
100
|
|
|
1.
|
Adjusted EBITDA margin is Adjusted EBITDA divided by revenues. Adjusted EBITDA margin is a non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income to Adjusted EBITDA.
|
2.
|
Non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income.
|
1.
|
Non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income.
|
US$ MILLIONS
|
For the three-month period
ended June 30, 2019 |
|
For the six-month period
ended June 30, 2019
|
|
For the 12 month period
ended December 31, 2018 |
||||||
Capital backlog, start of period
|
$
|
256
|
|
|
$
|
290
|
|
|
$
|
143
|
|
Impact of acquisitions
|
—
|
|
|
—
|
|
|
102
|
|
|||
Additional capital project mandates
|
30
|
|
|
34
|
|
|
195
|
|
|||
Less: capital expenditures
|
(61
|
)
|
|
(83
|
)
|
|
(135
|
)
|
|||
Foreign exchange and other
|
(2
|
)
|
|
(18
|
)
|
|
(15
|
)
|
|||
Capital backlog, end of period
|
223
|
|
|
223
|
|
|
290
|
|
|||
Construction work in progress
|
85
|
|
|
85
|
|
|
72
|
|
|||
Total capital to be commissioned
|
$
|
308
|
|
|
$
|
308
|
|
|
$
|
362
|
|
•
|
Approximately
7,000
multi-purpose towers and active rooftop sites
|
•
|
10,000
kilometers of fiber backbone located in France
|
•
|
49
data centers, with approximately
1.5 million
square feet of raised floors located in the U.S., Brazil and Australia
|
•
|
160
megawatts (“MWs”) of critical load capacity
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
|
||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
||||
Growth capital expenditures
|
$
|
28
|
|
|
$
|
11
|
|
|
$
|
41
|
|
|
$
|
23
|
|
|
Adjusted EBITDA margin
(1)
|
58
|
|
%
|
51
|
|
%
|
58
|
|
%
|
52
|
|
%
|
||||
Funds from Operations (FFO)
(2)
|
30
|
|
|
19
|
|
|
58
|
|
|
38
|
|
|
||||
Maintenance capital expenditures
|
(2
|
)
|
|
(3
|
)
|
|
(4
|
)
|
|
(6
|
)
|
|
||||
Adjusted Funds from Operations (AFFO)
(2)
|
$
|
28
|
|
|
$
|
16
|
|
|
$
|
54
|
|
|
$
|
32
|
|
|
1.
|
Adjusted EBITDA margin is Adjusted EBITDA divided by revenues. Adjusted EBITDA margin is a non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income to Adjusted EBITDA.
|
2.
|
Non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income.
|
|
Adjusted EBITDA
(1)
|
|
FFO
(1)
|
||||||||||||||||||||||||||||
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||||||
Data Transmission & Distribution
|
$
|
25
|
|
|
$
|
23
|
|
|
$
|
50
|
|
|
$
|
46
|
|
|
$
|
21
|
|
|
$
|
19
|
|
|
$
|
42
|
|
|
38
|
|
|
Data Storage
|
14
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
16
|
|
|
—
|
|
||||||||
Total
|
$
|
39
|
|
|
$
|
23
|
|
|
$
|
75
|
|
|
$
|
46
|
|
|
$
|
30
|
|
|
$
|
19
|
|
|
$
|
58
|
|
|
$
|
38
|
|
1.
|
Non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income.
|
US$ MILLIONS
|
For the three-month period
ended June 30, 2019 |
|
For the six-month period
ended June 30, 2019
|
|
For the 12 month period
ended December 31, 2018 |
||||||
Capital backlog, start of period
|
$
|
165
|
|
|
$
|
200
|
|
|
$
|
198
|
|
Impact of acquisitions
|
—
|
|
|
—
|
|
|
—
|
|
|||
Additional capital project mandates
|
23
|
|
|
23
|
|
|
109
|
|
|||
Less: capital expenditures
|
(28
|
)
|
|
(41
|
)
|
|
(52
|
)
|
|||
Foreign exchange and other
|
1
|
|
|
(21
|
)
|
|
(55
|
)
|
|||
Capital backlog, end of period
|
161
|
|
|
161
|
|
|
200
|
|
|||
Construction work in progress
|
33
|
|
|
33
|
|
|
14
|
|
|||
Total capital to be commissioned
|
$
|
194
|
|
|
$
|
194
|
|
|
$
|
214
|
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Adjusted EBITDA
(1)
|
$
|
(64
|
)
|
|
$
|
(54
|
)
|
|
$
|
(125
|
)
|
|
$
|
(112
|
)
|
Funds from Operations (FFO)
(1)
|
(67
|
)
|
|
(51
|
)
|
|
(127
|
)
|
|
(109
|
)
|
1.
|
Non-IFRS measure. Refer to the “
Reconciliation of Non-IFRS Financial Measures
” and “
Reconciliation of Operating Segment Measures
” sections of this MD&A for reconciliation from net income.
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Corporate cash and financial assets
|
$
|
318
|
|
|
$
|
238
|
|
Committed corporate credit facility
|
1,975
|
|
|
1,975
|
|
||
Subordinate corporate credit facility
|
500
|
|
|
500
|
|
||
Draws under corporate credit facility
|
—
|
|
|
(510
|
)
|
||
Commitments under corporate credit facility
|
(48
|
)
|
|
(47
|
)
|
||
Deposit from parent
|
(823
|
)
|
|
—
|
|
||
Proportionate cash retained in businesses
|
391
|
|
|
404
|
|
||
Proportionate availability under subsidiary credit facilities
|
735
|
|
|
817
|
|
||
Group-wide liquidity
|
$
|
3,048
|
|
|
$
|
3,377
|
|
US$ MILLIONS
|
Average
Term
(years)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Beyond
|
|
Total
|
|
||||||||||||||
Recourse borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Corporate borrowings
|
5
|
|
$
|
—
|
|
|
$
|
286
|
|
|
$
|
—
|
|
|
$
|
344
|
|
|
$
|
—
|
|
|
$
|
916
|
|
|
$
|
1,546
|
|
|
Total recourse borrowings
|
5
|
|
—
|
|
|
286
|
|
|
—
|
|
|
344
|
|
|
—
|
|
|
916
|
|
|
1,546
|
|
|
|||||||
Non-recourse borrowings
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Utilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Regulated Transmission
|
6
|
|
30
|
|
|
52
|
|
|
7
|
|
|
7
|
|
|
384
|
|
|
125
|
|
|
605
|
|
|
|||||||
Regulated Distribution
|
10
|
|
11
|
|
|
10
|
|
|
21
|
|
|
131
|
|
|
269
|
|
|
1,204
|
|
|
1,646
|
|
|
|||||||
Regulated Terminal
|
3
|
|
—
|
|
|
149
|
|
|
288
|
|
|
172
|
|
|
149
|
|
|
217
|
|
|
975
|
|
|
|||||||
|
7
|
|
41
|
|
|
211
|
|
|
316
|
|
|
310
|
|
|
802
|
|
|
1,546
|
|
|
3,226
|
|
|
|||||||
Transport
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Rail
|
4
|
|
20
|
|
|
104
|
|
|
114
|
|
|
164
|
|
|
179
|
|
|
466
|
|
|
1,047
|
|
|
|||||||
Toll Roads
|
7
|
|
107
|
|
|
189
|
|
|
170
|
|
|
183
|
|
|
122
|
|
|
774
|
|
|
1,545
|
|
|
|||||||
Ports
|
4
|
|
49
|
|
|
47
|
|
|
56
|
|
|
58
|
|
|
11
|
|
|
93
|
|
|
314
|
|
|
|||||||
|
6
|
|
176
|
|
|
340
|
|
|
340
|
|
|
405
|
|
|
312
|
|
|
1,333
|
|
|
2,906
|
|
|
|||||||
Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Energy Transmission, Distribution & Storage
|
7
|
|
1
|
|
|
9
|
|
|
8
|
|
|
353
|
|
|
160
|
|
|
1,065
|
|
|
1,596
|
|
|
|||||||
Distributed Energy
|
7
|
|
—
|
|
|
87
|
|
|
—
|
|
|
62
|
|
|
174
|
|
|
262
|
|
|
585
|
|
|
|||||||
|
7
|
|
1
|
|
|
96
|
|
|
8
|
|
|
415
|
|
|
334
|
|
|
1,327
|
|
|
2,181
|
|
|
|||||||
Data Infrastructure
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Data Transmission & Distribution
|
4
|
|
—
|
|
|
106
|
|
|
—
|
|
|
144
|
|
|
—
|
|
|
191
|
|
|
441
|
|
|
|||||||
Data Storage
|
5
|
|
1
|
|
|
2
|
|
|
46
|
|
|
20
|
|
|
45
|
|
|
149
|
|
|
263
|
|
|
|||||||
|
5
|
|
1
|
|
|
108
|
|
|
46
|
|
|
164
|
|
|
45
|
|
|
340
|
|
|
704
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total non-recourse borrowings
(1)
|
7
|
|
219
|
|
|
755
|
|
|
710
|
|
|
1,294
|
|
|
1,493
|
|
|
4,546
|
|
|
9,017
|
|
|
|||||||
Total borrowings
(2)
|
6
|
|
$
|
219
|
|
|
$
|
1,041
|
|
|
$
|
710
|
|
|
$
|
1,638
|
|
|
$
|
1,493
|
|
|
$
|
5,462
|
|
|
$
|
10,563
|
|
|
Cash retained in businesses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Utilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
95
|
|
|
||||||||||||
Transport
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
188
|
|
|
|||||||||||||
Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
72
|
|
|
|||||||||||||
Data Infrastructure
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36
|
|
|
|||||||||||||
Corporate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
318
|
|
|
|||||||||||||
Total cash retained
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
709
|
|
|
||||||||||||
Net debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Utilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
3,131
|
|
|
||||||||||||
Transport
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,718
|
|
|
|||||||||||||
Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,109
|
|
|
|||||||||||||
Data Infrastructure
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
668
|
|
|
|||||||||||||
Corporate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,228
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
9,854
|
|
|
||||||||||||
Total net debt
|
|
|
2
|
|
%
|
10
|
|
%
|
7
|
|
%
|
16
|
|
%
|
14
|
|
%
|
51
|
|
%
|
100
|
|
%
|
1.
|
Represents non-recourse debt to Brookfield Infrastructure as the holders have recourse only to the underlying operations.
|
2.
|
As of
June 30, 2019
, approximately
32%
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
26%
of our total borrowings. Excluding working capital and capital expenditure facilities, floating rate debt maturities approximate
23%
of our total borrowings, inclusive of the impact of interest rate swaps. Debt maturity weighted average excludes the impact of temporary borrowings on the Partnership’s corporate credit facility.
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Consolidated debt
|
$
|
15,746
|
|
|
$
|
15,106
|
|
Add: proportionate share of debt of investments in associates:
|
|
|
|
||||
Utilities
|
198
|
|
|
180
|
|
||
Transport
|
1,169
|
|
|
1,330
|
|
||
Energy
|
929
|
|
|
929
|
|
||
Data Infrastructure
|
515
|
|
|
445
|
|
||
Less: borrowings attributable to non-controlling interest
|
(7,524
|
)
|
|
(6,346
|
)
|
||
Premium on debt and cross currency swaps
|
(470
|
)
|
|
(904
|
)
|
||
Proportionate debt
|
$
|
10,563
|
|
|
$
|
10,740
|
|
|
Payments due by period
|
||||||||||||||||||
US$ MILLIONS
|
Less than
1 year
|
|
1-2 years
|
|
3-5 years
|
|
5+ years
|
|
Total
contractual
cash flows
|
||||||||||
Accounts payable and other liabilities
|
$
|
2,361
|
|
|
$
|
111
|
|
|
$
|
23
|
|
|
$
|
176
|
|
|
$
|
2,671
|
|
Corporate borrowings
|
—
|
|
|
286
|
|
|
878
|
|
|
382
|
|
|
1,546
|
|
|||||
Non-recourse borrowings
|
1,034
|
|
|
390
|
|
|
5,190
|
|
|
7,635
|
|
|
14,249
|
|
|||||
Financial liabilities
|
175
|
|
|
41
|
|
|
1,073
|
|
|
56
|
|
|
1,345
|
|
|||||
Lease liabilities
|
119
|
|
|
116
|
|
|
277
|
|
|
1,154
|
|
|
1,666
|
|
|||||
Interest expense:
|
|
|
|
|
|
|
|
|
|
||||||||||
Corporate borrowings
|
56
|
|
|
49
|
|
|
104
|
|
|
67
|
|
|
276
|
|
|||||
Non-recourse borrowings
|
546
|
|
|
517
|
|
|
1,350
|
|
|
1,680
|
|
|
4,093
|
|
•
|
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
|
1.
|
By removing cash from operating activities attributable to non-controlling interests, the partnership is able to present AFFO attributable to the partnership. We believe our proportionate financial information, when read in conjunction with the partnership’s reported results under IFRS, provides the most meaningful assessment of how our operations are performing. Please refer to the discussion of the limitations of proportional results as an analytical tool within the “
Reconciliation of Non-IFRS Financial Measures
” section on page
68
.
|
2.
|
The most closely related IFRS measure to AFFO is net income. However, occasionally we believe the alternative reconciliation can be useful and have therefore provided this reconciliation of consolidate cash flow from operations to AFFO. Please see the “
Reconciliation of Non-IFRS Financial Measures
” section on page
68
for a reconciliation of AFFO to net income.
|
•
|
The results from the prior year as well as the budget for the upcoming year and the five-year business plan based on the partnership’s share of Funds from Operations generated by our assets
|
•
|
The partnership’s group-wide liquidity and its ability to fund committed capital investments
|
i)
|
Growth capital expenditures: capital outlays underpinned by incremental revenues that will enhance our partnerships’ returns. These projects are eligible for inclusion in the rate base of our utilities segment, or they are meant to add capacity to further expand our existing infrastructure networks in our transport, energy and data infrastructure operations;
|
ii)
|
Maintenance capital expenditures: required capital outlays to maintain the current operating state and reliability of the system while ensuring regulatory and safety requirements are upheld
|
|
|
|
Actual Capex
|
||||||||||||||||||||
|
Annual Ongoing Estimated
Maintenance Capex
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||||||||
US$ MILLIONS
|
Low
|
|
|
High
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||||
Maintenance capital expenditures by segment
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Utilities
|
$
|
20
|
|
|
$
|
25
|
|
|
$
|
5
|
|
|
$
|
4
|
|
|
$
|
8
|
|
|
$
|
9
|
|
Transport
|
170
|
|
|
180
|
|
|
40
|
|
|
36
|
|
|
81
|
|
|
72
|
|
||||||
Energy
|
110
|
|
|
120
|
|
|
26
|
|
|
15
|
|
|
34
|
|
|
20
|
|
||||||
Data Infrastructure
|
10
|
|
|
15
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
6
|
|
||||||
|
$
|
310
|
|
|
$
|
340
|
|
|
$
|
73
|
|
|
$
|
58
|
|
|
$
|
127
|
|
|
$
|
107
|
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Cash from operating activities
|
$
|
580
|
|
|
$
|
183
|
|
|
$
|
1,141
|
|
|
$
|
649
|
|
Cash from (used by) investing activities
|
586
|
|
|
(697
|
)
|
|
(2,571
|
)
|
|
323
|
|
||||
Cash (used by) from financing activities
|
(1,176
|
)
|
|
440
|
|
|
1,597
|
|
|
(531
|
)
|
|
As of
|
||||
|
June 30, 2019
|
|
December 31, 2018
|
||
Redeemable Partnership Units, held by Brookfield
|
115,824,992
|
|
|
115,824,992
|
|
Special General Partner Units
|
1,600,410
|
|
|
1,600,410
|
|
Managing General Partner Units
|
279,822,641
|
|
|
277,347,890
|
|
Total
|
397,248,043
|
|
|
394,773,292
|
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Partnership units outstanding, end of period
(1)
|
398.5
|
|
|
399.2
|
|
||
Price
(2)
|
$
|
42.94
|
|
|
$
|
34.53
|
|
Market capitalization
|
17,112
|
|
|
13,784
|
|
||
Preferred units and preferred shares
(3)
|
1,007
|
|
|
936
|
|
||
Proportionate net debt
(4)
|
9,854
|
|
|
10,098
|
|
||
Enterprise value
|
$
|
27,973
|
|
|
$
|
24,818
|
|
1.
|
Includes limited partner, general partner and redeemable partnership units held by Brookfield and Exchange LP units.
|
2.
|
Market value of our partnership is calculated based on the closing price of our units on the New York Stock Exchange.
|
3.
|
Preferred units and BIPIC preferred shares on Brookfield Infrastructure’s Consolidated Statements of Financial Position.
|
4.
|
Please see “Capital Resources and Liquidity” for a detailed reconciliation of Brookfield Infrastructure’s proportionate net debt to our partnership’s consolidated debt on the Consolidated Statements of Financial Position.
|
•
|
The amounts shown on the individual line items were derived by applying our overall economic ownership interest percentage determined when applying the equity method of accounting and do not necessarily represent our legal claim to the assets and liabilities, or the revenues and expenses;
|
•
|
Other companies may calculate proportionate results differently than we do.
|
•
|
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; and
|
•
|
FFO does not include certain non-recurring charges such as breakage and transaction costs or non-cash valuation gains, losses and impairment charges.
|
1.
|
Please see “
Reconciliation of Operating Segment Measures
” for a detailed reconciliation of Brookfield Infrastructure’s proportionate results to our partnership’s Consolidated Statements of Operating Results.
|
2.
|
These adjustments have the combined effect of excluding the impact of depreciation and amortization, deferred income taxes, breakage and transaction costs, and non-cash valuation gains or losses recorded within our investments in associates and joint ventures in accordance with our definition of FFO.
|
3.
|
By adjusting FFO attributable to non-controlling interests, the partnership is able to remove the portion of FFO earned at non-wholly owned subsidiaries that is not attributable to the partnership. We believe our proportionate financial information, when read in conjunction with the partnership’s reported results under IFRS, provides the most meaningful assessment of how our operations are performing. Please refer to the discussion of limitations of the proportional results as an analytical tool within the “
Reconciliation of Non-IFRS Financial Measures
” on page
68
.
|
1.
|
Please see “
Reconciliation of Operating Segment Measures
” for a detailed reconciliation of Brookfield Infrastructure’s proportionate results to our partnership’s Consolidated Statements of Operating Results.
|
2.
|
These adjustments have the combined effect of excluding the impact of depreciation and amortization, interest expense, current and deferred income taxes, breakage and transaction costs, and non-cash valuation gains or losses recorded within our investments in associates and joint ventures in accordance with our definition of FFO.
|
3.
|
By adjusting Adjusted EBITDA attributable to non-controlling interests, the partnership is able to remove the portion of Adjusted EBITDA earned at non-wholly owned subsidiaries that is not attributable to the partnership. We believe our proportionate financial information, when read in conjunction with the partnership’s reported results under IFRS, provides the most meaningful assessment of how our operations are performing. Please refer to the discussion of limitations of the proportional results as an analytical tool within the “
Reconciliation of Non-IFRS Financial Measures
” on page
68
.
|
1.
|
Includes net income attributable to non-controlling interest—Redeemable Partnership Units held by Brookfield, non-controlling interests—Exchange LP Units, general partner and limited partners.
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS, EXCEPT PER UNIT AMOUNTS
(1)
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Net income per limited partnership unit
(2)
|
$
|
0.12
|
|
|
$
|
0.21
|
|
|
$
|
0.07
|
|
|
$
|
0.63
|
|
Add back or deduct the following:
|
|
|
|
|
|
|
|
||||||||
Depreciation and amortization
|
0.59
|
|
|
0.46
|
|
|
1.14
|
|
|
0.99
|
|
||||
Deferred income taxes
|
0.05
|
|
|
0.04
|
|
|
0.06
|
|
|
0.05
|
|
||||
Mark-to-market on hedging items
|
(0.09
|
)
|
|
(0.18
|
)
|
|
(0.05
|
)
|
|
(0.09
|
)
|
||||
Gain on sale of associate
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.86
|
)
|
||||
Valuation losses and other
|
0.18
|
|
|
0.22
|
|
|
0.51
|
|
|
0.88
|
|
||||
Per unit FFO
(3)
|
$
|
0.85
|
|
|
$
|
0.75
|
|
|
$
|
1.73
|
|
|
$
|
1.60
|
|
1.
|
Please see “
Reconciliation of Operating Segment Measures
” for a detailed reconciliation of Brookfield Infrastructure’s proportionate results to our partnership’s Consolidated Statements of Operating Results.
|
2.
|
During the
three and six
-month periods ended
June 30, 2019
, on average there were
279.7 million
and
278.9 million
limited partnership units outstanding, respectively (
2018
:
276.7 million
and
276.6 million
).
|
3.
|
During the
three and six
-month periods ended
June 30, 2019
, on average there were
398.5 million
and
398.6 million
units outstanding, respectively (
2018
:
394.1 million
for the three and six-month periods), being inclusive of our units, the Redeemable Partnership Units, the Exchange LP Units and the Special General Partner Units.
|
1.
|
During the
three and six
-month periods ended
June 30, 2019
, on average there were
279.7 million
and
278.9 million
limited partnership units outstanding, respectively (
2018
:
276.7 million
and
276.6 million
).
|
2.
|
During the
three and six
-month periods ended
June 30, 2019
, on average there were
398.5 million
and
398.6 million
units outstanding, respectively (
2018
:
394.1 million
for the three and six-month periods), being inclusive of our units, the Redeemable Partnership Units, the Exchange LP Units and the Special General Partner Units.
|
|
As of
|
||||||
US$ MILLIONS
|
June 30, 2019
|
|
December 31, 2018
|
||||
Partnership Capital
|
$
|
16,233
|
|
|
$
|
14,668
|
|
Remove impact of the following items since inception:
|
|
|
|
||||
Non-controlling interest - in operating subsidiaries
|
(8,918
|
)
|
|
(7,303
|
)
|
||
Deficit
|
1,639
|
|
|
1,228
|
|
||
Accumulated other comprehensive income
|
(352
|
)
|
|
(328
|
)
|
||
Ownership changes and other
|
(398
|
)
|
|
(109
|
)
|
||
Invested Capital
|
$
|
8,204
|
|
|
$
|
8,156
|
|
|
For the three-month
period ended June 30 |
|
For the six-month
period ended June 30 |
||||||||||||
US$ MILLIONS
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Opening balance
|
$
|
8,202
|
|
|
$
|
7,760
|
|
|
$
|
8,156
|
|
|
$
|
7,599
|
|
Issuance of preferred units and preferred shares, net of repurchases
|
—
|
|
|
—
|
|
|
72
|
|
|
157
|
|
||||
Repurchases of limited partnership units and redeemable partnership units, net of issuances
|
2
|
|
|
4
|
|
|
(24
|
)
|
|
8
|
|
||||
Ending balance
|
$
|
8,204
|
|
|
$
|
7,764
|
|
|
$
|
8,204
|
|
|
$
|
7,764
|
|
Weighted Average Invested Capital
|
$
|
8,202
|
|
|
$
|
7,760
|
|
|
$
|
8,192
|
|
|
$
|
7,738
|
|
|
|
Total attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
FOR THE THREE-MONTH PERIOD ENDED
JUNE 30, 2019 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure (1) |
|
|
Corporate
|
|
|
Total
|
|
Contribution
from investments in associates |
|
|
Attributable to non-controlling
interest |
|
|
As per IFRS
financials (2) |
|
||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Revenues
|
|
$
|
278
|
|
|
$
|
386
|
|
|
$
|
256
|
|
|
$
|
67
|
|
|
$
|
—
|
|
|
$
|
987
|
|
|
$
|
(369
|
)
|
|
$
|
1,067
|
|
|
$
|
1,685
|
|
Costs attributed to revenues
|
|
(88
|
)
|
|
(202
|
)
|
|
(133
|
)
|
|
(28
|
)
|
|
—
|
|
|
(451
|
)
|
|
180
|
|
|
(569
|
)
|
|
(840
|
)
|
|||||||||
General and administrative costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(64
|
)
|
|
(64
|
)
|
|
—
|
|
|
—
|
|
|
(64
|
)
|
|||||||||
Adjusted EBITDA
|
|
190
|
|
|
184
|
|
|
123
|
|
|
39
|
|
|
(64
|
)
|
|
472
|
|
|
(189
|
)
|
|
498
|
|
|
|
||||||||||
Other (expense) income
|
|
(9
|
)
|
|
2
|
|
|
6
|
|
|
1
|
|
|
19
|
|
|
19
|
|
|
(1
|
)
|
|
(15
|
)
|
|
3
|
|
|||||||||
Interest expense
|
|
(38
|
)
|
|
(51
|
)
|
|
(33
|
)
|
|
(10
|
)
|
|
(22
|
)
|
|
(154
|
)
|
|
46
|
|
|
(133
|
)
|
|
(241
|
)
|
|||||||||
FFO
|
|
143
|
|
|
135
|
|
|
96
|
|
|
30
|
|
|
(67
|
)
|
|
337
|
|
|
(144
|
)
|
|
350
|
|
|
|
||||||||||
Depreciation and amortization
|
|
(44
|
)
|
|
(94
|
)
|
|
(65
|
)
|
|
(30
|
)
|
|
(1
|
)
|
|
(234
|
)
|
|
105
|
|
|
(194
|
)
|
|
(323
|
)
|
|||||||||
Deferred taxes
|
|
(27
|
)
|
|
5
|
|
|
3
|
|
|
(1
|
)
|
|
1
|
|
|
(19
|
)
|
|
14
|
|
|
6
|
|
|
1
|
|
|||||||||
Mark-to-market on hedging items and other
|
|
44
|
|
|
(37
|
)
|
|
(25
|
)
|
|
(9
|
)
|
|
41
|
|
|
14
|
|
|
(9
|
)
|
|
(6
|
)
|
|
(1
|
)
|
|||||||||
Share of earnings from associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34
|
|
|
—
|
|
|
34
|
|
|||||||||
Net income attributable to non-controlling interest and preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(156
|
)
|
|
(156
|
)
|
|||||||||
Net income (loss) attributable to
partnership
(3)
|
|
$
|
116
|
|
|
$
|
9
|
|
|
$
|
9
|
|
|
$
|
(10
|
)
|
|
$
|
(26
|
)
|
|
$
|
98
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
98
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Total attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
FOR THE THREE-MONTH PERIOD ENDED
JUNE 30, 2018 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure (1) |
|
|
Corporate
|
|
|
Total
|
|
Contribution
from investments in associates |
|
|
Attributable to non-controlling
interest |
|
|
As per IFRS
financials (2) |
|
||||||||||
|
||||||||||||||||||||||||||||||||||||
Revenues
|
|
$
|
245
|
|
|
$
|
410
|
|
|
$
|
137
|
|
|
$
|
45
|
|
|
$
|
—
|
|
|
$
|
837
|
|
|
$
|
(368
|
)
|
|
$
|
575
|
|
|
$
|
1,044
|
|
Costs attributed to revenues
|
|
(68
|
)
|
|
(237
|
)
|
|
(68
|
)
|
|
(22
|
)
|
|
—
|
|
|
(395
|
)
|
|
211
|
|
|
(283
|
)
|
|
(467
|
)
|
|||||||||
General and administrative costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|
(54
|
)
|
|
—
|
|
|
—
|
|
|
(54
|
)
|
|||||||||
Adjusted EBITDA
|
|
177
|
|
|
173
|
|
|
69
|
|
|
23
|
|
|
(54
|
)
|
|
388
|
|
|
(157
|
)
|
|
292
|
|
|
|
||||||||||
Other (expense) income
|
|
(8
|
)
|
|
—
|
|
|
3
|
|
|
(1
|
)
|
|
16
|
|
|
10
|
|
|
4
|
|
|
(26
|
)
|
|
(12
|
)
|
|||||||||
Interest expense
|
|
(30
|
)
|
|
(40
|
)
|
|
(18
|
)
|
|
(3
|
)
|
|
(13
|
)
|
|
(104
|
)
|
|
30
|
|
|
(51
|
)
|
|
(125
|
)
|
|||||||||
FFO
|
|
139
|
|
|
133
|
|
|
54
|
|
|
19
|
|
|
(51
|
)
|
|
294
|
|
|
(123
|
)
|
|
215
|
|
|
|
||||||||||
Depreciation and amortization
|
|
(43
|
)
|
|
(85
|
)
|
|
(38
|
)
|
|
(17
|
)
|
|
—
|
|
|
(183
|
)
|
|
91
|
|
|
(96
|
)
|
|
(188
|
)
|
|||||||||
Deferred taxes
|
|
(12
|
)
|
|
(1
|
)
|
|
(1
|
)
|
|
—
|
|
|
1
|
|
|
(13
|
)
|
|
(3
|
)
|
|
(10
|
)
|
|
(26
|
)
|
|||||||||
Mark-to-market on hedging items and other
|
|
(10
|
)
|
|
(23
|
)
|
|
(20
|
)
|
|
1
|
|
|
79
|
|
|
27
|
|
|
34
|
|
|
(15
|
)
|
|
46
|
|
|||||||||
Share of earnings from associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||||
Net income attributable to non-controlling interest and preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(94
|
)
|
|
(94
|
)
|
|||||||||
Net income (loss) attributable to
partnership
(3)
|
|
$
|
74
|
|
|
$
|
24
|
|
|
$
|
(5
|
)
|
|
$
|
3
|
|
|
$
|
29
|
|
|
$
|
125
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
125
|
|
|
|
Total attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
FOR THE SIX-MONTH PERIOD ENDED
JUNE 30, 2019 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data Infrastructure
(1)
|
|
|
Corporate
|
|
|
Total
|
|
Contribution
from investments in associates |
|
|
Attributable to non-controlling
interest |
|
|
As per IFRS
financials (2) |
|
||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Revenues
|
|
$
|
547
|
|
|
$
|
775
|
|
|
$
|
501
|
|
|
$
|
129
|
|
|
$
|
—
|
|
|
$
|
1,952
|
|
|
$
|
(737
|
)
|
|
$
|
2,063
|
|
|
$
|
3,278
|
|
Costs attributed to revenues
|
|
(176
|
)
|
|
(402
|
)
|
|
(251
|
)
|
|
(54
|
)
|
|
—
|
|
|
(883
|
)
|
|
357
|
|
|
(1,112
|
)
|
|
(1,638
|
)
|
|||||||||
General and administrative costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
(125
|
)
|
|||||||||
Adjusted EBITDA
|
|
371
|
|
|
373
|
|
|
250
|
|
|
75
|
|
|
(125
|
)
|
|
944
|
|
|
(380
|
)
|
|
951
|
|
|
|
||||||||||
Other (expense) income
|
|
(19
|
)
|
|
1
|
|
|
14
|
|
|
2
|
|
|
40
|
|
|
38
|
|
|
2
|
|
|
(53
|
)
|
|
(13
|
)
|
|||||||||
Interest expense
|
|
(72
|
)
|
|
(100
|
)
|
|
(61
|
)
|
|
(19
|
)
|
|
(42
|
)
|
|
(294
|
)
|
|
87
|
|
|
(246
|
)
|
|
(453
|
)
|
|||||||||
FFO
|
|
280
|
|
|
274
|
|
|
203
|
|
|
58
|
|
|
(127
|
)
|
|
688
|
|
|
(291
|
)
|
|
652
|
|
|
|
||||||||||
Depreciation and amortization
|
|
(89
|
)
|
|
(185
|
)
|
|
(124
|
)
|
|
(55
|
)
|
|
(1
|
)
|
|
(454
|
)
|
|
203
|
|
|
(364
|
)
|
|
(615
|
)
|
|||||||||
Deferred taxes
|
|
(40
|
)
|
|
11
|
|
|
1
|
|
|
3
|
|
|
4
|
|
|
(21
|
)
|
|
10
|
|
|
—
|
|
|
(11
|
)
|
|||||||||
Mark-to-market on hedging items and other
|
|
33
|
|
|
(77
|
)
|
|
(39
|
)
|
|
(15
|
)
|
|
13
|
|
|
(85
|
)
|
|
26
|
|
|
3
|
|
|
(56
|
)
|
|||||||||
Share of earnings from associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
52
|
|
|
—
|
|
|
52
|
|
|||||||||
Net income attributable to non-controlling interest and preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(291
|
)
|
|
(291
|
)
|
|||||||||
Net income (loss) attributable to
partnership
(3)
|
|
$
|
184
|
|
|
$
|
23
|
|
|
$
|
41
|
|
|
$
|
(9
|
)
|
|
$
|
(111
|
)
|
|
$
|
128
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
128
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Total attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
FOR THE SIX-MONTH PERIOD ENDED
JUNE 30, 2018 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data Infrastructure
(1)
|
|
|
Corporate
|
|
|
Total
|
|
Contribution
from investments in associates |
|
|
Attributable to non-controlling
interest |
|
|
As per IFRS
financials (2) |
|
||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Revenues
|
|
$
|
517
|
|
|
$
|
834
|
|
|
$
|
290
|
|
|
$
|
88
|
|
|
$
|
—
|
|
|
$
|
1,729
|
|
|
$
|
(791
|
)
|
|
$
|
1,119
|
|
|
$
|
2,057
|
|
Costs attributed to revenues
|
|
(137
|
)
|
|
(483
|
)
|
|
(142
|
)
|
|
(42
|
)
|
|
—
|
|
|
(804
|
)
|
|
431
|
|
|
(503
|
)
|
|
(876
|
)
|
|||||||||
General and administrative costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|
(112
|
)
|
|
—
|
|
|
—
|
|
|
(112
|
)
|
|||||||||
Adjusted EBITDA
|
|
380
|
|
|
351
|
|
|
148
|
|
|
46
|
|
|
(112
|
)
|
|
813
|
|
|
(360
|
)
|
|
616
|
|
|
|
||||||||||
Other (expense) income
|
|
(11
|
)
|
|
2
|
|
|
8
|
|
|
(2
|
)
|
|
33
|
|
|
30
|
|
|
4
|
|
|
(51
|
)
|
|
(17
|
)
|
|||||||||
Interest expense
|
|
(61
|
)
|
|
(83
|
)
|
|
(36
|
)
|
|
(6
|
)
|
|
(30
|
)
|
|
(216
|
)
|
|
72
|
|
|
(95
|
)
|
|
(239
|
)
|
|||||||||
FFO
|
|
308
|
|
|
270
|
|
|
120
|
|
|
38
|
|
|
(109
|
)
|
|
627
|
|
|
(284
|
)
|
|
470
|
|
|
|
||||||||||
Depreciation and amortization
|
|
(101
|
)
|
|
(184
|
)
|
|
(71
|
)
|
|
(37
|
)
|
|
—
|
|
|
(393
|
)
|
|
202
|
|
|
(190
|
)
|
|
(381
|
)
|
|||||||||
Deferred taxes
|
|
(27
|
)
|
|
12
|
|
|
(3
|
)
|
|
2
|
|
|
1
|
|
|
(15
|
)
|
|
(12
|
)
|
|
(14
|
)
|
|
(41
|
)
|
|||||||||
Mark-to-market on hedging items and other
|
|
(57
|
)
|
|
(62
|
)
|
|
(38
|
)
|
|
1
|
|
|
(67
|
)
|
|
(223
|
)
|
|
98
|
|
|
(54
|
)
|
|
(179
|
)
|
|||||||||
Gain on sale of associate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
338
|
|
|
338
|
|
|
—
|
|
|
—
|
|
|
338
|
|
|||||||||
Share of losses from associates
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
(4
|
)
|
|||||||||
Net income attributable to non-controlling interest and preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(212
|
)
|
|
(212
|
)
|
|||||||||
Net income attributable to
partnership
(3)
|
|
$
|
123
|
|
|
$
|
36
|
|
|
$
|
8
|
|
|
$
|
4
|
|
|
$
|
163
|
|
|
$
|
334
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
334
|
|
1.
|
During the second quarter of 2018, our Communications Infrastructure segment was renamed to Data Infrastructure. There was no concurrent change in the operations which comprise the segment.
|
2.
|
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 our partnership’s Consolidated Statements of Operating Results on a line by line basis by aggregating the components comprising the earnings from our partnership’s investments in associates and reflecting the portion of each line item attributable to non-controlling interests.
|
3.
|
Includes net income (loss) attributable to non-controlling interests - Redeemable Partnership Units held by Brookfield, non-controlling interests—Exchange LP Units, general partners and limited partners.
|
|
|
Total Attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
AS OF JUNE 30, 2019
US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
|
|
|
Corporate
|
|
|
Total
|
|
|
Contribution
from
investments
in associates
|
|
|
Attributable
to non-
controlling
interest
|
|
|
Working
capital
adjustment
and other
|
|
|
As per
IFRS
financials
|
|
||||||||||
Total assets
|
|
$
|
4,981
|
|
|
$
|
6,203
|
|
|
$
|
5,211
|
|
|
$
|
1,804
|
|
|
$
|
(1,965
|
)
|
|
$
|
16,234
|
|
|
$
|
(2,324
|
)
|
|
$
|
21,064
|
|
|
$
|
6,491
|
|
|
$
|
41,465
|
|
|
|
Total Attributable to Brookfield Infrastructure
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
AS OF DECEMBER 31, 2018
US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
|
|
|
Corporate
|
|
|
Total
|
|
|
Contribution
from
investments
in associates
|
|
|
Attributable
to non-
controlling
interest
|
|
|
Working
capital
adjustment
and other
|
|
|
As per
IFRS
financials
|
|
||||||||||
Total assets
|
|
$
|
4,864
|
|
|
$
|
6,424
|
|
|
$
|
4,722
|
|
|
$
|
1,446
|
|
|
$
|
(929
|
)
|
|
$
|
16,527
|
|
|
$
|
(2,350
|
)
|
|
$
|
17,545
|
|
|
$
|
4,858
|
|
|
$
|
36,580
|
|
FOR THE THREE-MONTH PERIOD ENDED
JUNE 30, 2019 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
|
|
|
Corporate
|
|
|
Total
|
|
||||||
Adjustments to items comprising Adjusted EBITDA
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investments in associates
|
|
$
|
(13
|
)
|
|
$
|
(96
|
)
|
|
$
|
(54
|
)
|
|
$
|
(26
|
)
|
|
$
|
—
|
|
|
$
|
(189
|
)
|
Attribution to non-controlling interest
|
|
256
|
|
|
62
|
|
|
166
|
|
|
14
|
|
|
—
|
|
|
498
|
|
||||||
Adjusted EBITDA
|
|
243
|
|
|
(34
|
)
|
|
112
|
|
|
(12
|
)
|
|
—
|
|
|
309
|
|
||||||
Adjustments to items comprising FFO
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investments in associates
|
|
4
|
|
|
21
|
|
|
14
|
|
|
6
|
|
|
—
|
|
|
45
|
|
||||||
Attribution to non-controlling interest
|
|
(62
|
)
|
|
(31
|
)
|
|
(39
|
)
|
|
(16
|
)
|
|
—
|
|
|
(148
|
)
|
||||||
FFO
|
|
185
|
|
|
(44
|
)
|
|
87
|
|
|
(22
|
)
|
|
—
|
|
|
206
|
|
||||||
Adjustments to items comprising net income attributable to partnership
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investment in associates
|
|
9
|
|
|
75
|
|
|
40
|
|
|
20
|
|
|
—
|
|
|
144
|
|
||||||
Attribution to non-controlling interest
|
|
(194
|
)
|
|
(31
|
)
|
|
(127
|
)
|
|
2
|
|
|
—
|
|
|
(350
|
)
|
||||||
Net income attributable to partnership
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
FOR THE THREE-MONTH PERIOD ENDED
JUNE 30, 2018 US$ MILLIONS |
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
|
|
|
Corporate
|
|
|
Total
|
|
||||||
Adjustments to items comprising Adjusted EBITDA
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investment in associates
|
|
$
|
(5
|
)
|
|
$
|
(81
|
)
|
|
$
|
(49
|
)
|
|
$
|
(22
|
)
|
|
$
|
—
|
|
|
$
|
(157
|
)
|
Attribution to non-controlling interest
|
|
232
|
|
|
36
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
292
|
|
||||||
Adjusted EBITDA
|
|
227
|
|
|
(45
|
)
|
|
(25
|
)
|
|
(22
|
)
|
|
—
|
|
|
135
|
|
||||||
Adjustments to items comprising FFO
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investments in associates
|
|
2
|
|
|
18
|
|
|
12
|
|
|
2
|
|
|
—
|
|
|
34
|
|
||||||
Attribution to non-controlling interest
|
|
(52
|
)
|
|
(17
|
)
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
(77
|
)
|
||||||
FFO
|
|
177
|
|
|
(44
|
)
|
|
(21
|
)
|
|
(20
|
)
|
|
—
|
|
|
92
|
|
||||||
Adjustments to items comprising net income attributable to partnership
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investment in associates
|
|
3
|
|
|
63
|
|
|
37
|
|
|
20
|
|
|
—
|
|
|
123
|
|
||||||
Attribution to non-controlling interest
|
|
(180
|
)
|
|
(19
|
)
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
(215
|
)
|
||||||
Net income attributable to partnership
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
|
|
|
Corporate
|
|
|
Total
|
|
|||||||
Adjustments to items comprising Adjusted EBITDA
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investment in associates
|
|
$
|
(18
|
)
|
|
$
|
(192
|
)
|
|
$
|
(119
|
)
|
|
$
|
(51
|
)
|
|
$
|
—
|
|
|
$
|
(380
|
)
|
Attribution to non-controlling interest
|
|
510
|
|
|
121
|
|
|
278
|
|
|
42
|
|
|
—
|
|
|
951
|
|
||||||
Adjusted EBITDA
|
|
492
|
|
|
(71
|
)
|
|
159
|
|
|
(9
|
)
|
|
—
|
|
|
571
|
|
||||||
Adjustments to items comprising FFO
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investments in associates
|
|
7
|
|
|
46
|
|
|
27
|
|
|
9
|
|
|
—
|
|
|
89
|
|
||||||
Attribution to non-controlling interest
|
|
(131
|
)
|
|
(59
|
)
|
|
(72
|
)
|
|
(37
|
)
|
|
—
|
|
|
(299
|
)
|
||||||
FFO
|
|
368
|
|
|
(84
|
)
|
|
114
|
|
|
(37
|
)
|
|
—
|
|
|
361
|
|
||||||
Adjustments to items comprising net income attributable to partnership
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investment in associates
|
|
11
|
|
|
146
|
|
|
92
|
|
|
42
|
|
|
—
|
|
|
291
|
|
||||||
Attribution to non-controlling interest
|
|
(379
|
)
|
|
(62
|
)
|
|
(206
|
)
|
|
(5
|
)
|
|
—
|
|
|
(652
|
)
|
||||||
Net income attributable to partnership
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Utilities
|
|
|
Transport
|
|
|
Energy
|
|
|
Data
Infrastructure
|
|
|
Corporate
|
|
|
Total
|
|
|||||||
Adjustments to items comprising Adjusted EBITDA
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investment in associates
|
|
$
|
(38
|
)
|
|
$
|
(173
|
)
|
|
$
|
(104
|
)
|
|
$
|
(45
|
)
|
|
$
|
—
|
|
|
$
|
(360
|
)
|
Attribution to non-controlling interest
|
|
476
|
|
|
80
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
616
|
|
||||||
Adjusted EBITDA
|
|
438
|
|
|
(93
|
)
|
|
(44
|
)
|
|
(45
|
)
|
|
—
|
|
|
256
|
|
||||||
Adjustments to items comprising FFO
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investments in associates
|
|
8
|
|
|
39
|
|
|
23
|
|
|
6
|
|
|
—
|
|
|
76
|
|
||||||
Attribution to non-controlling interest
|
|
(88
|
)
|
|
(37
|
)
|
|
(22
|
)
|
|
1
|
|
|
—
|
|
|
(146
|
)
|
||||||
FFO
|
|
358
|
|
|
(91
|
)
|
|
(43
|
)
|
|
(38
|
)
|
|
—
|
|
|
186
|
|
||||||
Adjustments to items comprising net income attributable to partnership
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Contributions from investment in associates
|
|
30
|
|
|
134
|
|
|
81
|
|
|
39
|
|
|
—
|
|
|
284
|
|
||||||
Attribution to non-controlling interest
|
|
(388
|
)
|
|
(43
|
)
|
|
(38
|
)
|
|
(1
|
)
|
|
—
|
|
|
(470
|
)
|
||||||
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.
|
•
|
The accounting for operating leases with a remaining lease term of less than 12 months as of January 1, 2019 as short-term leases; and
|
•
|
The application of a single discount rate to a portfolio of leases with reasonably similar characteristics. Furthermore, the partnership has applied the policy choice options on adoption to measure right-of-use assets at an amount equal to the lease liability.
|
•
|
To not allocate contract consideration between lease and non-lease components, but rather account for each lease and non-lease component as a single lease component;
|
•
|
To recognize the payments associated with short-term and low-value leases on a straight-line basis as an expense over the lease term.
|
1.
|
Review:
I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Brookfield Infrastructure Partners L.P. (the “issuer”) for the interim period ended
June 30, 2019
.
|
2.
|
No misrepresentations:
Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation:
Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4.
|
Responsibility:
The issuer’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109
Certification of Disclosure in Issuers’ Annual and Interim Filings
, for the issuer.
|
5.
|
Design:
Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer and I have, as at the end of the period covered by the interim filings
|
a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
i)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
ii)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
5.1.
|
Control framework:
The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is the Internal Control - Integrated Framework (COSO 2013 Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).
|
5.2.
|
ICFR – material weakness relating to design:
N/A
|
5.3.
|
Limitation on scope of design:
The issuer has disclosed in its interim MD&A
|
a)
|
the fact that the issuer’s other certifying officer(s) and I have limited scope of our design of the DC&P and ICFR to exclude controls, policies and procedures of
|
i)
|
a business that the issuer acquired not more than 365 days before the last day of the period covered by the interim filings; and
|
b)
|
summary financial information about the proportionately consolidated entity, special purpose entity or business that the issuer acquired that has been proportionately consolidated or consolidated in the issuer’s financial statements
|
6.
|
Reporting changes in ICFR:
The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on January 1, 2019 and ended on
June 30, 2019
, that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
|
1.
|
Review:
I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Brookfield Infrastructure Partners L.P. (the “issuer”) for the interim period ended
June 30, 2019
.
|
2.
|
No misrepresentations:
Based on my knowledge, having exercised reasonable diligence, the interim filings do not contain any untrue statement of a material fact or omit to state a material fact required to be stated or that is necessary to make a statement not misleading in light of the circumstances under which it was made, with respect to the period covered by the interim filings.
|
3.
|
Fair presentation:
Based on my knowledge, having exercised reasonable diligence, the interim financial report together with the other financial information included in the interim filings fairly present in all material respects the financial condition, financial performance and cash flows of the issuer, as of the date of and for the periods presented in the interim filings.
|
4.
|
Responsibility:
The issuer’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109
Certification of Disclosure in Issuers’ Annual and Interim Filings
, for the issuer.
|
5.
|
Design:
Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer and I have, as at the end of the period covered by the interim filings
|
a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
i)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
ii)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
5.1.
|
Control framework:
The control framework the issuer’s other certifying officer and I used to design the issuer’s ICFR is the Internal Control - Integrated Framework (COSO 2013 Framework) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).
|
5.2.
|
ICFR – material weakness relating to design:
N/A
|
5.3.
|
Limitation on scope of design:
The issuer has disclosed in its interim MD&A
|
a)
|
the fact that the issuer’s other certifying officer(s) and I have limited scope of our design of the DC&P and ICFR to exclude controls, policies and procedures of
|
i)
|
a business that the issuer acquired not more than 365 days before the last day of the period covered by the interim filings; and
|
b)
|
summary financial information about the proportionately consolidated entity, special purpose entity or business that the issuer acquired that has been proportionately consolidated or consolidated in the issuer’s financial statements
|
6.
|
Reporting changes in ICFR:
The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning on January 1, 2019 and ended on
June 30, 2019
, that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
|