XML 165 R100.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
SEGMENTED INFORMATION - FFO reconciliation (Details) - USD ($)
$ in Millions
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Disclosure of operating segments [line items]      
Revenues $ 2,980 $ 2,982 $ 2,625
Other income 57 50 47
Direct operating costs (1,012) (1,036) (978)
Share of Adjusted EBITDA from equity accounted investments 11 68 2
Management service costs (108) (80) (82)
Interest expense - borrowings (682) (705) (632)
Current (65) (30) (39)
Depreciation (798) (819) (782)
Gains (losses) on change in fair value of derivatives (33) (34) (46)
Deferred income tax (recovery) expense (14) (89) 49
Other (91) (82) (15)
Share of net income 11 68 2
Net income attributable to participating non-controlling interests 262 297 (53)
Solar      
Disclosure of operating segments [line items]      
Net Income Loss Attributable To Unit Holders   33  
Attributable to Unitholders      
Disclosure of operating segments [line items]      
Revenues 2,021 1,930 1,679
Other income 88 46 40
Direct operating costs (665) (653) (577)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 1,444 1,323 1,142
Management service costs (108) (80) (82)
Interest expense - borrowings (470) (486) (407)
Current (35) (17) (18)
Preferred limited partners equity (44) (38) (28)
Preferred equity (26) (26) (26)
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 761 676 581
Depreciation (650) (630) (539)
Gains (losses) on change in fair value of derivatives (30) (2) (47)
Deferred income tax (recovery) expense 69 85 (25)
Other (209) (87) (26)
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders (59) 42 (56)
Attributable to Unitholders | Brazil      
Disclosure of operating segments [line items]      
Deferred income tax (recovery) expense     0
Attributable to Unitholders | Hydroelectric | North America      
Disclosure of operating segments [line items]      
Revenues 905 893 945
Other income 13 12 1
Direct operating costs (286) (286) (281)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 632 619 665
Management service costs 0 0 0
Interest expense - borrowings (156) (172) (180)
Current (7) (4) 1
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 469 443 486
Depreciation (227) (231) (220)
Gains (losses) on change in fair value of derivatives 11 (1) (12)
Deferred income tax (recovery) expense (27) (1) (67)
Other (76) (21) (17)
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders 150 189 170
Attributable to Unitholders | Hydroelectric | Brazil      
Disclosure of operating segments [line items]      
Revenues 234 244 243
Other income 19 5 12
Direct operating costs (72) (76) (77)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 181 173 178
Management service costs 0 0 0
Interest expense - borrowings (20) (22) (18)
Current (11) (9) (12)
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 150 142 148
Depreciation (84) (136) (142)
Gains (losses) on change in fair value of derivatives (5) (1) (3)
Deferred income tax (recovery) expense 4 1 2
Other (6) (3) (8)
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders 59 3 (3)
Attributable to Unitholders | Hydroelectric | Colombia      
Disclosure of operating segments [line items]      
Revenues 237 216 191
Other income 0 4 2
Direct operating costs (93) (94) (94)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 144 126 99
Management service costs 0 0 0
Interest expense - borrowings (34) (38) (42)
Current (9) (2) (5)
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 101 86 52
Depreciation (21) (18) (26)
Gains (losses) on change in fair value of derivatives (2) 7 (3)
Deferred income tax (recovery) expense (4) 18 (10)
Other (2) (6) 6
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders 72 87 19
Attributable to Unitholders | Wind      
Disclosure of operating segments [line items]      
Management service costs   0  
Attributable to Unitholders | Wind | North America      
Disclosure of operating segments [line items]      
Revenues 223 219 161
Other income 2 2 0
Direct operating costs (62) (64) (42)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 163 157 119
Management service costs 0   0
Interest expense - borrowings (66) (63) (45)
Current (3) (1) 0
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 94 93 74
Depreciation (157) (122) (90)
Gains (losses) on change in fair value of derivatives (2) 2 1
Deferred income tax (recovery) expense 24 20 28
Other (23) (11) (4)
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders (64) (18) 9
Attributable to Unitholders | Wind | Brazil      
Disclosure of operating segments [line items]      
Revenues 37 42 26
Other income 0 0 0
Direct operating costs (9) (9) (4)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 28 33 22
Management service costs 0 0 0
Interest expense - borrowings (8) (9) (6)
Current (1) 0 0
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 19 24 16
Depreciation (17) (13) (7)
Gains (losses) on change in fair value of derivatives (3) (10) 0
Deferred income tax (recovery) expense 0 0  
Other 2 0 2
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders 1 1 11
Attributable to Unitholders | Wind | Europe      
Disclosure of operating segments [line items]      
Revenues 95 73 46
Other income 4 11 0
Direct operating costs (32) (27) (20)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 67 57 26
Management service costs 0 0 0
Interest expense - borrowings (17) (17) (10)
Current (2) (2) (1)
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 48 38 15
Depreciation (47) (43) (25)
Gains (losses) on change in fair value of derivatives (10) 9 (14)
Deferred income tax (recovery) expense 11 2 5
Other (9) (1) 4
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders (7) 5 (15)
Attributable to Unitholders | Wind | Asia      
Disclosure of operating segments [line items]      
Revenues 20 12  
Other income 0 0  
Direct operating costs (4) (4)  
Share of Adjusted EBITDA from equity accounted investments 0 0  
Adjusted EBITDA 16 8  
Management service costs 0 0  
Interest expense - borrowings (5) (4)  
Current (1) 1  
Preferred limited partners equity 0 0  
Preferred equity 0 0  
Share of interest and cash taxes from equity accounted investments 0 0  
Share of Funds From Operations attributable to non-controlling interests 0 0  
Funds From Operations 10 5  
Depreciation (5) (2)  
Gains (losses) on change in fair value of derivatives 1 3  
Deferred income tax (recovery) expense 0 0  
Other 0 (2)  
Share of earnings from equity accounted investments 0 0  
Net income attributable to non-controlling interests 0 0  
Net Income Loss Attributable To Unit Holders 6 4  
Attributable to Unitholders | Solar      
Disclosure of operating segments [line items]      
Revenues 183 146 8
Other income 17 5 0
Direct operating costs (38) (34) (2)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 162 117 6
Management service costs 0 0 0
Interest expense - borrowings (59) (45) (3)
Current 0 0 (1)
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments 0   0
Share of Funds From Operations attributable to non-controlling interests 0   0
Funds From Operations 103 72 2
Depreciation (65) (40) (4)
Gains (losses) on change in fair value of derivatives 1 (9) (1)
Deferred income tax (recovery) expense 15 21 1
Other (49) (11) (3)
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders 5   (5)
Attributable to Unitholders | Storage and Other      
Disclosure of operating segments [line items]      
Revenues 87 85 59
Other income 0 0 6
Direct operating costs (46) (36) (32)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 41 49 33
Management service costs 0 0 0
Interest expense - borrowings (13) (17) (14)
Current (1) 0 0
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 27 32 19
Depreciation (23) (23) (25)
Gains (losses) on change in fair value of derivatives (3) (2) 0
Deferred income tax (recovery) expense 0 0 0
Other 0 (9) 0
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders 1 (2) (6)
Attributable to Unitholders | Corporate      
Disclosure of operating segments [line items]      
Revenues 0 0 0
Other income 33 7 19
Direct operating costs (23) (23) (25)
Share of Adjusted EBITDA from equity accounted investments 0 0 0
Adjusted EBITDA 10 (16) (6)
Management service costs (108) (80) (82)
Interest expense - borrowings (92) (99) (89)
Current 0 0 0
Preferred limited partners equity (44) (38) (28)
Preferred equity (26) (26) (26)
Share of interest and cash taxes from equity accounted investments 0 0 0
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations (260) (259) (231)
Depreciation (4) (2) 0
Gains (losses) on change in fair value of derivatives (18) 0 (15)
Deferred income tax (recovery) expense 46 24 16
Other (46) (23) (6)
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders (282) (260) (236)
Contribution from equity accounted investments      
Disclosure of operating segments [line items]      
Revenues (379) (286) (74)
Other income (17) (7) (11)
Direct operating costs 108 86 28
Share of Adjusted EBITDA from equity accounted investments 288 207 57
Adjusted EBITDA 0 0 0
Management service costs 0 0 0
Interest expense - borrowings 104 82 21
Current 9 3 1
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments (113) (85) (22)
Share of Funds From Operations attributable to non-controlling interests 0 0 0
Funds From Operations 0 0 0
Depreciation 155 96 22
Gains (losses) on change in fair value of derivatives 9 (3) 2
Deferred income tax (recovery) expense (41) (50) (3)
Other 55 19 12
Share of earnings from equity accounted investments (178) (62) (33)
Net income attributable to non-controlling interests 0 0 0
Net Income Loss Attributable To Unit Holders 0 0 0
Attributable to non- controlling interests      
Disclosure of operating segments [line items]      
Revenues 1,338 1,338 1,020
Other income (14) 11 18
Direct operating costs (455) (469) (429)
Share of Adjusted EBITDA from equity accounted investments 26 20 0
Adjusted EBITDA 895 900 609
Management service costs 0 0 0
Interest expense - borrowings (316) (301) (246)
Current (39) (16) (22)
Preferred limited partners equity 0 0 0
Preferred equity 0 0 0
Share of interest and cash taxes from equity accounted investments (12) (12) 0
Share of Funds From Operations attributable to non-controlling interests (528) (571) (341)
Funds From Operations 0 0 0
Depreciation (303) (285) (265)
Gains (losses) on change in fair value of derivatives (12) (29) (1)
Deferred income tax (recovery) expense (14) 54 (21)
Other 63 (14) (1)
Share of earnings from equity accounted investments 0 0 0
Net income attributable to non-controlling interests 266 274 288
Net Income Loss Attributable To Unit Holders 0 0 0
As per IFRS Financials      
Disclosure of operating segments [line items]      
Revenues 2,980 2,982 2,625
Other income 57 50 47
Direct operating costs (1,012) (1,036) (978)
Share of Adjusted EBITDA from equity accounted investments 314 227 57
Management service costs (108) (80) (82)
Interest expense - borrowings (682) (705) (632)
Current (65) (30) (39)
Preferred limited partners equity (44) (38) (28)
Preferred equity (26) (26) (26)
Share of interest and cash taxes from equity accounted investments (125) (97) (22)
Share of Funds From Operations attributable to non-controlling interests (528) (571) (341)
Depreciation (798) (819) (782)
Gains (losses) on change in fair value of derivatives (33) (34) (46)
Deferred income tax (recovery) expense 14 89 (49)
Other (91) (82) (15)
Share of earnings from equity accounted investments (178) (62) (33)
Net income attributable to non-controlling interests 266 274 288
Net Income Loss Attributable To Unit Holders $ (59) $ 42 $ (56)