Exhibit 99.1
UNAUDITED PRO FORMA FINANCIAL STATEMENTS
These Unaudited Pro Forma Financial Statements of Brookfield Business Partners L.P. (the “partnership”) are prepared based on the historical consolidated financial statements of the partnership, and have been prepared to illustrate the pro forma effects of the consummated disposition of our offshore oil services’ shuttle tanker operation on the consolidated financial statements of the partnership.
On January 16, 2025, the partnership’s offshore oil services completed the previously announced sale of its shuttle tanker operation for consideration of approximately $484 million (the “Transaction”, or “shuttle tanker disposition”). The consummated disposition is considered to be significant to the partnership.
The information in the Unaudited Pro Forma Statements of Operating Results for the year ended December 31, 2023 and for the nine months ended September 30, 2024 gives effect to the pro forma adjustments as if the shuttle tanker disposition had been consummated on January 1, 2023.
The information in the Unaudited Pro Forma Statement of Financial Position as at September 30, 2024 gives effect to the pro forma adjustments as if the shuttle tanker disposition had been consummated on September 30, 2024.
All financial data in the Unaudited Pro Forma Financial Statements is presented in U.S. dollars, unless otherwise noted, and the Unaudited Pro Forma Financial Statements have been prepared in accordance with Article 11 of Regulation S-X using accounting policies that are consistent with International Financial Reporting Standards as issued by the International Accounting Standards Board (“IFRS Accounting Standards”).
The Unaudited Pro Forma Financial Statements are based on preliminary estimates, accounting judgments and currently available information and assumptions that management believes are reasonable. All financial data for the shuttle tanker disposition has been derived from the historical financial information of the business disposed, which were included in the audited consolidated financial statements of the partnership as at December 31, 2023 and 2022 and for the years ended December 31, 2023, 2022, and 2021, and the unaudited interim consolidated financial statements of the partnership as at September 30, 2024 and for the three and nine months ended September 30, 2024 and 2023. The notes to the Unaudited Pro Forma Financial Statements provide a detailed discussion of how such adjustments were derived and presented in the Unaudited Pro Forma Financial Statements. The Unaudited Pro Forma Financial Statements should be read in conjunction with the audited consolidated financial statements of the partnership as at December 31, 2023 and 2022 and for the years ended December 31, 2023, 2022 and 2021, and the unaudited interim consolidated financial statements of the partnership as at September 30, 2024 and for the three and nine months ended September 30, 2024 and 2023.
The Unaudited Pro Forma Financial Statements have been prepared for illustrative purposes only and are not necessarily indicative of the financial position or operating results of the partnership had the shuttle tanker disposition occurred on the dates indicated, nor is such pro forma financial information necessarily indicative of the results to be expected for any future period. The actual financial position and operating results may differ significantly from the pro forma amounts reflected herein due to a variety of factors.
1
UNAUDITED PRO FORMA STATEMENT OF FINANCIAL POSITION
| Transaction Accounting Adjustments | ||||||||||||||||
US$ MILLIONS As at September 30, 2024 | Brookfield Business Partners L.P. (historical) | Shuttle tanker (consummated disposition) | Notes | Pro Forma - Combined | ||||||||||||
| (1a) | ||||||||||||||||
| Assets | ||||||||||||||||
| Current Assets | ||||||||||||||||
| Cash and cash equivalents | $ | 3,003 | $ | 415 | (1f) | $ | 3,418 | |||||||||
| Financial assets | 1,344 | (2 | ) | 1,342 | ||||||||||||
| Accounts and other receivable, net | 5,530 | (18 | ) | 5,512 | ||||||||||||
| Inventory, net | 2,730 | (11 | ) | 2,719 | ||||||||||||
| Other assets | 1,620 | (20 | ) | 1,600 | ||||||||||||
| 14,227 | 364 | 14,591 | ||||||||||||||
| Non-Current Assets | ||||||||||||||||
| Financial assets | 12,040 | — | 12,040 | |||||||||||||
| Accounts and other receivable, net | 950 | (24 | ) | 926 | ||||||||||||
| Other assets | 365 | (19 | ) | 346 | ||||||||||||
| Property, plant and equipment | 15,527 | (1,496 | ) | 14,031 | ||||||||||||
| Deferred income tax assets | 1,909 | — | 1,909 | |||||||||||||
| Intangible assets | 19,334 | — | 19,334 | |||||||||||||
| Equity accounted investments | 2,364 | — | 2,364 | |||||||||||||
| Goodwill | 13,540 | — | 13,540 | |||||||||||||
| $ | 80,256 | $ | (1,175 | ) | $ | 79,081 | ||||||||||
| Liabilities and Equity | ||||||||||||||||
| Current Liabilities | ||||||||||||||||
| Accounts payable and other | $ | 10,063 | $ | (33 | ) | (1e) | $ | 10,030 | ||||||||
| Non-recourse borrowings in subsidiaries of the partnership | 2,096 | (62 | ) | 2,034 | ||||||||||||
| 12,159 | (95 | ) | 12,064 | |||||||||||||
| Non-Current Liabilities | ||||||||||||||||
| Accounts payable and other | 6,397 | (279 | ) | 6,118 | ||||||||||||
| Corporate borrowings | 1,978 | — | 1,978 | |||||||||||||
| Non-recourse borrowings in subsidiaries of the partnership | 37,475 | (1,073 | ) | 36,402 | ||||||||||||
| Deferred income tax liabilities | 2,886 | (3 | ) | 2,883 | ||||||||||||
| 60,895 | (1,450 | ) | 59,445 | |||||||||||||
| Equity | ||||||||||||||||
| Limited partners | 1,980 | 50 | (1c) | 2,030 | ||||||||||||
| Non-controlling interests attributable to: | ||||||||||||||||
| Redemption-exchange units | 1,858 | 47 | (1c) | 1,905 | ||||||||||||
| Special limited partner | — | — | — | |||||||||||||
| BBUC exchangeable shares | 1,945 | 49 | (1c) | 1,994 | ||||||||||||
| Preferred securities | 740 | — | 740 | |||||||||||||
| Interest of others in operating subsidiaries | 12,838 | 129 | (1c) | 12,967 | ||||||||||||
| $ | 19,361 | $ | 275 | $ | 19,636 | |||||||||||
| $ | 80,256 | $ | (1,175 | ) | $ | 79,081 | ||||||||||
See the accompanying notes to the Unaudited Pro Forma Financial Statements.
2
UNAUDITED PRO FORMA STATEMENTS OF OPERATING RESULTS
| Transaction Accounting Adjustments | ||||||||||||
US$ MILLIONS (except as noted) For the nine months ended September 30, 2024 | Brookfield Business Partners L.P. (historical) | Shuttle tanker (consummated disposition) | Pro Forma - Combined | |||||||||
| (1b) | ||||||||||||
| Revenues | $ | 33,193 | $ | (368 | ) | $ | 32,825 | |||||
| Direct operating costs | (28,875 | ) | 261 | (28,614 | ) | |||||||
| General and administrative expenses | (943 | ) | 16 | (927 | ) | |||||||
| Interest income (expense), net | (2,352 | ) | 95 | (2,257 | ) | |||||||
| Equity accounted income (loss) | 55 | — | 55 | |||||||||
| Impairment reversal (expense), net | 10 | — | 10 | |||||||||
| Gain (loss) on acquisitions/dispositions, net | 692 | — | 692 | |||||||||
| Other income (expense), net | (213 | ) | (18 | ) | (231 | ) | ||||||
| Income (loss) before income tax | 1,567 | (14 | ) | 1,553 | ||||||||
| Income tax (expense) recovery | ||||||||||||
| Current | (488 | ) | 2 | (486 | ) | |||||||
| Deferred | 924 | 1 | 925 | |||||||||
| Net income (loss) | $ | 2,003 | $ | (11 | ) | $ | 1,992 | |||||
| Attributable to: | ||||||||||||
| Limited partners | $ | 113 | $ | (2 | ) | $ | 111 | |||||
| Non-controlling interests attributable to: | ||||||||||||
| Redemption-exchange units | 106 | (2 | ) | 104 | ||||||||
| Special limited partner | — | — | — | |||||||||
| BBUC exchangeable shares | 110 | (2 | ) | 108 | ||||||||
| Preferred securities | 39 | — | 39 | |||||||||
| Interest of others in operating subsidiaries | 1,635 | (5 | ) | 1,630 | ||||||||
| $ | 2,003 | $ | (11 | ) | $ | 1,992 | ||||||
| Basic and diluted earnings (loss) per limited partner unit | $ | 1.52 | $ | 1.49 | ||||||||
| Weighted-average LP Units (millions) | 74.3 | 74.3 | ||||||||||
See the accompanying notes to the Unaudited Pro Forma Financial Statements.
3
| Transaction Accounting Adjustments | ||||||||||||||||
US$ MILLIONS (except as noted) For the year ended December 31, 2023 | Brookfield Business Partners L.P. (historical) | Shuttle tanker (consummated disposition) | Notes | Pro Forma - Combined | ||||||||||||
| (1b) | ||||||||||||||||
| Revenues | $ | 55,068 | $ | (523 | ) | $ | 54,545 | |||||||||
| Direct operating costs | (50,021 | ) | 407 | (49,614 | ) | |||||||||||
| General and administrative expenses | (1,538 | ) | 23 | (1,515 | ) | |||||||||||
| Interest income (expense), net | (3,596 | ) | 135 | (3,461 | ) | |||||||||||
| Equity accounted income (loss), net | 132 | — | 132 | |||||||||||||
| Impairment reversal (expense), net | (831 | ) | — | (831 | ) | |||||||||||
| Gain (loss) on acquisitions/dispositions, net | 4,686 | 275 | (1c) | 4,961 | ||||||||||||
| Other income (expense), net | (178 | ) | (7 | ) | (185 | ) | ||||||||||
| Income (loss) before income tax | 3,722 | 310 | 4,032 | |||||||||||||
| Income tax (expense) recovery | ||||||||||||||||
| Current | (775 | ) | (1 | ) | (1d) | (776 | ) | |||||||||
| Deferred | 830 | 2 | (1d) | 832 | ||||||||||||
| Net income (loss) | $ | 3,777 | $ | 311 | $ | 4,088 | ||||||||||
| Attributable to: | ||||||||||||||||
| Limited partners | $ | 482 | $ | 57 | $ | 539 | ||||||||||
| Non-controlling interests attributable to: | ||||||||||||||||
| Redemption-exchange units | 451 | 53 | 504 | |||||||||||||
| Special limited partner | — | — | — | |||||||||||||
| BBUC exchangeable shares | 472 | 55 | 527 | |||||||||||||
| Preferred securities | 83 | — | 83 | |||||||||||||
| Interest of others in operating subsidiaries | 2,289 | 146 | 2,435 | |||||||||||||
| $ | 3,777 | $ | 311 | $ | 4,088 | |||||||||||
| Basic and diluted earnings (loss) per limited partner unit | $ | 6.49 | $ | 7.23 | ||||||||||||
| Weighted-average LP Units (millions) | 74.5 | 74.5 | ||||||||||||||
See the accompanying notes to the Unaudited Pro Forma Financial Statements.
4
NOTES TO THE UNAUDITED PRO FORMA FINANCIAL STATEMENTS
| 1. | Altera shuttle tanker operation disposition |
| (1a) | On January 16, 2025, the partnership’s offshore oil services completed the previously announced sale of its shuttle tanker operation. The adjustment to the Unaudited Pro Forma Statement of Financial Position includes the derecognition of total assets of $1.7 billion and the derecognition of total liabilities of $1.5 billion. The pro forma adjustment to the Unaudited Pro Forma Statement of Financial Position to reflect the shuttle tanker disposition also includes other effects discussed in note (1c), (1d), (1e) and (1f). |
| (1b) | These pro forma adjustments include the elimination of the historical operating results of the shuttle tanker operation for the nine months ended September 30, 2024 and for the year ended December 31, 2023. |
| (1c) | The estimated pre-tax net gain of approximately $275 million from the disposition is reflected as an adjustment on the Unaudited Pro Forma Statement of Operating Results for the year ended December 31, 2023. The estimated net gain on disposition is based on the historical carrying value of the net assets as of September 30, 2024. The actual gain will be calculated based on the net book value as of the closing of the transaction and therefore, could differ from the current estimate. |
| (1d) | There are no current or deferred income tax impacts expected in relation to the pro forma adjustments reflected in the Unaudited Pro Forma Statement of Operating Results for the year ended December 31, 2023. |
| (1e) | Includes the accrual of approximately $14 million of transaction costs incurred by the partnership upon the disposition of the shuttle tanker operation. |
| (1f) | Includes estimated cash proceeds of approximately $484 million, included in cash and cash equivalents. |
5
