|
|
|
|
|
BROOKFIELD ASSET MANAGEMENT INC.
|
|
|
|
|
Date: November 14, 2019
|
By:
|
/s/ Justin Beber
|
|
Name:
|
Justin Beber
|
|
Title:
|
Head of Corporate Strategy and
Chief Legal Officer
|
Exhibit
|
|
Description
|
|
Interim Report to Shareholders
|
|
|
|
Interim Report to Shareholders of Brookfield Asset Management Inc. for the quarter ended September 30, 2019
|
|
Certification of Chief Executive Officer pursuant to Canadian Law
|
|
|
Certification of Chief Financial Officer pursuant to Canadian Law
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
FOR THE PERIODS ENDED SEP. 30
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
TOTAL (MILLIONS)
|
|
|
|
|
|
|
|
||||||||
Revenues
|
$
|
17,875
|
|
|
$
|
14,858
|
|
|
$
|
50,007
|
|
|
$
|
40,765
|
|
Net income
|
1,756
|
|
|
941
|
|
|
3,716
|
|
|
4,460
|
|
||||
Funds from operations1
|
826
|
|
|
1,085
|
|
|
2,985
|
|
|
3,045
|
|
||||
PER SHARE
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
0.91
|
|
|
$
|
0.11
|
|
|
$
|
1.85
|
|
|
$
|
1.53
|
|
Funds from operations1
|
0.80
|
|
|
1.07
|
|
|
2.94
|
|
|
3.00
|
|
||||
Dividends2
|
|
|
|
|
|
|
|
||||||||
Cash
|
0.16
|
|
|
0.15
|
|
|
0.48
|
|
|
0.45
|
|
||||
|
|
|
|
|
|
|
|
||||||||
AS AT SEP. 30, 2019 AND DEC. 31, 2018
|
|
|
|
|
2019
|
|
|
2018
|
|
||||||
TOTAL (MILLIONS, EXCEPT PER SHARE AMOUNTS)
|
|
|
|
|
|
|
|
||||||||
Assets under management1
|
|
|
|
|
$
|
510,565
|
|
|
$
|
354,736
|
|
||||
Consolidated results
|
|
|
|
|
|
|
|
||||||||
Balance sheet assets
|
|
|
|
|
291,408
|
|
|
256,281
|
|
||||||
Equity
|
|
|
|
|
107,601
|
|
|
97,150
|
|
||||||
Common equity
|
|
|
|
|
29,427
|
|
|
25,647
|
|
||||||
Diluted number of common shares outstanding
|
|
|
|
|
1,054
|
|
|
997
|
|
||||||
Market trading price – NYSE
|
|
|
|
|
$
|
53.09
|
|
|
$
|
38.35
|
|
1.
|
See definition in the MD&A Glossary of Terms beginning on page 54.
|
2.
|
See Corporate Dividends on page 27.
|
|
CONTENTS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookfield at a Glance
|
|
|||
|
Letter to Shareholders
|
|
|||
|
Management’s Discussion & Analysis
|
|
|||
|
PART 1 – Our Business and Strategy
|
|
|||
|
PART 2 – Review of Consolidated Financial Results
|
|
|||
|
PART 3 – Operating Segment Results
|
|
|||
|
PART 4 – Capitalization and Liquidity
|
|
|||
|
PART 5 – Accounting Policies and Internal Controls
|
|
|||
|
Glossary of Terms
|
|
|||
|
Consolidated Financial Statements
|
|
|||
|
Shareholder Information
|
|
|||
|
Board of Directors and Officers
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset Management
|
Real
Estate
|
Renewable Power
|
Infrastructure
|
Private
Equity
|
Residential Development
|
Corporate Activities
|
•
|
Investment focus – real estate, infrastructure, renewable power and private equity
|
•
|
Diverse product offering – Core, value-add, opportunistic and credit strategies in both closed-end and long-life vehicles
|
•
|
Focused investment strategies – We invest where we have a competitive advantage, such as our strong capabilities as an owner-operator, our large scale capital and our global reach
|
•
|
Disciplined financing approach – Debt is carefully employed to enhance returns while preserving capital throughout business cycles
|
AS AT AND FOR THE TWELVE MONTHS
ENDED SEPTEMBER 30 (MILLIONS)
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
CAGR
|
|||||
Total assets under management1
|
$
|
220,383
|
|
$
|
238,015
|
|
$
|
268,987
|
|
$
|
331,622
|
|
$
|
510,565
|
|
23%
|
Gross annual run rate of fees plus target carry1
|
1,399
|
|
1,992
|
|
2,210
|
|
2,700
|
|
5,387
|
|
40%
|
|||||
Fee related earnings (before performance fees)
|
448
|
|
690
|
|
720
|
|
823
|
|
1,034
|
|
23%
|
|||||
Cash available for reinvestment or distribution to BAM shareholders
|
|
|
|
|
|
|
||||||||||
– Total
|
1,068
|
|
1,622
|
|
1,795
|
|
2,449
|
|
2,448
|
|
23%
|
|||||
– Per share
|
1.10
|
|
1.66
|
|
1.84
|
|
2.50
|
|
2.50
|
|
23%
|
1.
|
2019 includes 100% of Oaktree assets under management, annualized fee revenues and target carried interest.
|
PART 1 – OUR BUSINESS AND STRATEGY
|
Renewable Power
|
||
Overview
|
Infrastructure
|
||
PART 2 – REVIEW OF CONSOLIDATED
|
|
Private Equity
|
|
FINANCIAL RESULTS
|
|
Residential Development
|
|
Overview
|
Corporate Activities
|
||
Income Statement Analysis
|
PART 4 – CAPITALIZATION AND LIQUIDITY
|
|
|
Balance Sheet Analysis
|
Capitalization
|
||
Foreign Currency Translation
|
Liquidity
|
||
Summary of Quarterly Results
|
Review of Consolidated Statements of Cash Flows
|
||
Corporate Dividends
|
PART 5 – ACCOUNTING POLICIES AND INTERNAL
|
|
|
PART 3 – OPERATING SEGMENT RESULTS
|
CONTROLS
|
|
|
Basis of Presentation
|
Accounting Policies, Estimates and Judgments
|
||
Summary of Results by Operating Segment
|
Management Representations and Internal Controls
|
||
Asset Management
|
GLOSSARY OF TERMS
|
|
|
Real Estate
|
|
|
ü
|
Investment focus
|
ü
|
Diverse products offering
|
ü
|
Focused investment strategies
|
ü
|
Disciplined financing approach
|
1.
|
Large-scale capital
|
2.
|
Operating expertise
|
3.
|
Global presence
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
1.
|
Diversified and long-term base management fees1 which are based on closed-end and long-life fund capital. Closed-end fund capital is typically committed for 10 years with two one-year extension options, and our long-life funds are perpetual vehicles that can continually raise new capital.
|
2.
|
Carried interest1, which enables us to receive a portion of overall fund profits provided that investors receive a minimum prescribed preferred return. Carried interest is recognized once it is no longer subject to clawback.
|
1.
|
Long-term perpetual base management fees, which are based on our listed vehicles’ total capitalization.
|
2.
|
Stable incentive distribution fees1 which are linked to cash distributions (BPY, BEP and BIP). These cash distributions have exceeded pre-determined thresholds and have a historic annual growth rate of 5%-9%.
|
3.
|
Performance fees1 based on unit price performance (BBU).
|
•
|
Transparent – approximately 80% of our invested capital is in our listed partnerships (BPY, BEP, BIP, BBU) and other smaller publicly traded investments. The remaining is primarily held in a residential homebuilding business, and a few other directly held investments.
|
•
|
Diversified, long-term, stable cash flows – received from our underlying public investments. These cash flows are underpinned by investments in real assets which should provide inflation protection and less volatility compared to traditional equities, and higher yields compared to fixed income.
|
•
|
Strong alignment of interests – the Corporation is the largest investor into each of our listed partnerships, and in turn, the listed partnerships are typically the largest investor in each of our private funds.
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
•
|
operating income from recently acquired businesses and same-store1 growth across our operations;
|
•
|
higher equity accounted income as a result of valuation gains on some of our core retail properties;
|
•
|
an income tax recovery of $180 million, compared to an income tax expense of $144 million, primarily due to deferred tax recoveries in the current period; and
|
•
|
appraisal gains from our investment properties; partially offset by
|
•
|
higher depreciation expense primarily as a result of recent acquisitions; and
|
•
|
interest expense related to recently issued corporate debt and the consolidation debt held within recently acquired investments.
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
FOR THE PERIODS ENDED SEP. 30
(MILLIONS, EXCEPT PER SHARE AMOUNTS) |
2019
|
|
|
2018
|
|
|
Change
|
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
||||||
Revenues
|
$
|
17,875
|
|
|
$
|
14,858
|
|
|
$
|
3,017
|
|
|
$
|
50,007
|
|
|
$
|
40,765
|
|
|
$
|
9,242
|
|
Direct costs
|
(13,910
|
)
|
|
(11,967
|
)
|
|
(1,943
|
)
|
|
(38,880
|
)
|
|
(32,839
|
)
|
|
(6,041
|
)
|
||||||
|
3,965
|
|
|
2,891
|
|
|
1,074
|
|
|
11,127
|
|
|
7,926
|
|
|
3,201
|
|
||||||
Other income and gains
|
51
|
|
|
144
|
|
|
(93
|
)
|
|
972
|
|
|
581
|
|
|
391
|
|
||||||
Equity accounted income
|
414
|
|
|
50
|
|
|
364
|
|
|
1,761
|
|
|
680
|
|
|
1,081
|
|
||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest
|
(1,926
|
)
|
|
(1,274
|
)
|
|
(652
|
)
|
|
(5,375
|
)
|
|
(3,377
|
)
|
|
(1,998
|
)
|
||||||
Corporate costs
|
(23
|
)
|
|
(25
|
)
|
|
2
|
|
|
(72
|
)
|
|
(76
|
)
|
|
4
|
|
||||||
Fair value changes
|
394
|
|
|
132
|
|
|
262
|
|
|
(835
|
)
|
|
1,537
|
|
|
(2,372
|
)
|
||||||
Depreciation and amortization
|
(1,299
|
)
|
|
(833
|
)
|
|
(466
|
)
|
|
(3,567
|
)
|
|
(2,175
|
)
|
|
(1,392
|
)
|
||||||
Income tax recovery (expense)
|
180
|
|
|
(144
|
)
|
|
324
|
|
|
(295
|
)
|
|
(636
|
)
|
|
341
|
|
||||||
Net income
|
1,756
|
|
|
941
|
|
|
815
|
|
|
3,716
|
|
|
4,460
|
|
|
(744
|
)
|
||||||
Non-controlling interests
|
(809
|
)
|
|
(778
|
)
|
|
(31
|
)
|
|
(1,755
|
)
|
|
(2,760
|
)
|
|
1,005
|
|
||||||
Net income attributable to shareholders
|
$
|
947
|
|
|
$
|
163
|
|
|
$
|
784
|
|
|
$
|
1,961
|
|
|
$
|
1,700
|
|
|
$
|
261
|
|
Net income per share
|
$
|
0.91
|
|
|
$
|
0.11
|
|
|
$
|
0.80
|
|
|
$
|
1.85
|
|
|
$
|
1.53
|
|
|
$
|
0.32
|
|
•
|
$4.4 billion of additional revenues from acquisitions during the last twelve months; and
|
•
|
same-store growth attributable largely to the utilities and transport operations in our Infrastructure segment, strong leasing activity in our core office assets held by the Real Estate segment and higher realized pricing in our Renewable Power segment; partially offset by
|
•
|
unrealized mark-to-market losses in our financial asset portfolio; and
|
•
|
the absence of $749 million of revenues from businesses sold since the prior year quarter as well as the impact of foreign exchange.
|
•
|
the recent acquisitions and growth initiatives; partially offset by
|
•
|
the impact of adopting IFRS 16, the new lease accounting standard, which reallocated operating lease expenses previously reported through direct costs to interest expense and depreciation and amortization. Please refer to Note 2 of the consolidated financial statements for further information on the impact of IFRS 16 on our financial results.
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
•
|
valuation gains in certain of our equity accounted investment properties; and
|
•
|
the absence of a maintenance adjustment within an equity accounted investment at our Infrastructure segment last year; partially offset by
|
•
|
decreases in Norbord’s1 earnings due to lower product pricing compared to the prior year quarter.
|
•
|
higher appraisal gains on investment properties in our Real Estate segment; partially offset by
|
•
|
transaction related expenses, primarily attributable to expenses incurred on our investment in Oaktree.
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||
FOR THE PERIODS ENDED SEP. 30
(MILLIONS) |
2019
|
|
|
2018
|
|
|
Change
|
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
||||||
Investment properties
|
$
|
780
|
|
|
$
|
409
|
|
|
$
|
371
|
|
|
$
|
681
|
|
|
$
|
1,273
|
|
|
$
|
(592
|
)
|
Transaction related gains, net of deal costs
|
(241
|
)
|
|
(133
|
)
|
|
(108
|
)
|
|
(487
|
)
|
|
844
|
|
|
(1,331
|
)
|
||||||
Financial contracts
|
85
|
|
|
103
|
|
|
(18
|
)
|
|
(140
|
)
|
|
86
|
|
|
(226
|
)
|
||||||
Impairment and provisions
|
(44
|
)
|
|
(214
|
)
|
|
170
|
|
|
(408
|
)
|
|
(265
|
)
|
|
(143
|
)
|
||||||
Other fair value changes
|
(186
|
)
|
|
(33
|
)
|
|
(153
|
)
|
|
(481
|
)
|
|
(401
|
)
|
|
(80
|
)
|
||||||
Total fair value changes
|
$
|
394
|
|
|
$
|
132
|
|
|
$
|
262
|
|
|
$
|
(835
|
)
|
|
$
|
1,537
|
|
|
$
|
(2,372
|
)
|
•
|
improved leasing assumptions on properties in U.K. as they near substantial completion, updated cash flow assumptions and compressed discount rates; and
|
•
|
rate compression from historical low interest rates and improved market outlook in Brazil and improved market conditions in Australia.
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
2019
|
|
|
2018
|
|
|
Change
|
|
|||
Assets
|
|
|
|
|
|
||||||
Investment properties
|
$
|
85,993
|
|
|
$
|
84,309
|
|
|
$
|
1,684
|
|
Property, plant and equipment
|
77,413
|
|
|
67,294
|
|
|
10,119
|
|
|||
Equity accounted investments
|
40,008
|
|
|
33,647
|
|
|
6,361
|
|
|||
Cash and cash equivalents
|
7,595
|
|
|
8,390
|
|
|
(795
|
)
|
|||
Accounts receivable and other
|
19,080
|
|
|
16,931
|
|
|
2,149
|
|
|||
Intangible assets
|
24,599
|
|
|
18,762
|
|
|
5,837
|
|
|||
Goodwill
|
11,594
|
|
|
8,815
|
|
|
2,779
|
|
|||
Other assets
|
25,126
|
|
|
18,133
|
|
|
6,993
|
|
|||
Total assets
|
$
|
291,408
|
|
|
$
|
256,281
|
|
|
$
|
35,127
|
|
Liabilities
|
|
|
|
|
|
||||||
Corporate borrowings
|
$
|
7,035
|
|
|
$
|
6,409
|
|
|
$
|
626
|
|
Non-recourse borrowings of managed entities
|
123,204
|
|
|
111,809
|
|
|
11,395
|
|
|||
Other non-current financial liabilities
|
20,229
|
|
|
13,528
|
|
|
6,701
|
|
|||
Other liabilities
|
33,339
|
|
|
27,385
|
|
|
5,954
|
|
|||
Equity
|
|
|
|
|
|
|
|||||
Preferred equity
|
4,145
|
|
|
4,168
|
|
|
(23
|
)
|
|||
Non-controlling interests
|
74,029
|
|
|
67,335
|
|
|
6,694
|
|
|||
Common equity
|
29,427
|
|
|
25,647
|
|
|
3,780
|
|
|||
Total equity
|
107,601
|
|
|
97,150
|
|
|
10,451
|
|
|||
|
$
|
291,408
|
|
|
$
|
256,281
|
|
|
$
|
35,127
|
|
•
|
additions of $6.0 billion primarily through purchases of investment properties during the year and the enhancement or expansion of numerous properties through capital expenditures, including the acquisition of $211 million of investment properties through a business combination completed in our Infrastructure segment;
|
•
|
the recognition of $928 million of ROU investment properties, primarily land leases on which some of our investment properties are built, on the adoption of IFRS 16;
|
•
|
net valuation gains of $681 million, largely driven by revaluation of certain core office developments as they near completion and by our LP investments portfolios, where properties benefited from improved market conditions in Brazil and India. These gains were partially offset by losses in our core retail portfolio; partially offset by
|
•
|
the negative impact of foreign currency translation of $684 million; and
|
•
|
asset sales and reclassifications to assets held for sale of $5.4 billion, including multiple investment properties held within our diversified U.S. REIT, Australian and North American office properties and various multifamily assets.
|
•
|
recognition of property, plant and equipment ROU assets which increased our balance by $3.4 billion upon adopting IFRS 16;
|
•
|
acquisitions of $10.1 billion, most notably the global automotive battery business, the Australian private healthcare provider and a Brazilian heavy equipment and light vehicle fleet management company in our Private Equity segment, a North American solar portfolio within our Renewable Power segment, and a natural gas pipeline in India within our Infrastructure segment; and
|
•
|
additions of $2.6 billion primarily related to growth capital expenditures across our operating segments; partially offset
|
•
|
dispositions of $1.8 billion related to assets that have been reclassified to held for sale;
|
•
|
the negative impact of foreign currency translation of $1.3 billion; and
|
•
|
depreciation of $2.8 billion in the period.
|
•
|
the $5.3 billion interest in Oaktree, as well as a Brazilian data center operation and an Australian telecommunications company in our Infrastructure segment and an equity accounted investment within the global automotive battery business in our Private Equity segment;
|
•
|
appraisal gains in our core retail equity accounted investment; and
|
•
|
our proportionate share of the comprehensive income reported by our investees; partially offset by
|
•
|
the sale of an office property in Boston within our Real Estate segment.
|
•
|
a $2.7 billion increase in inventory primarily due to acquisitions completed in our Private Equity segment;
|
•
|
an increase in assets held for sale of $1.6 billion, primarily attributable to the reclassification of investment properties within our diversified U.S. REIT and an Australian office property since year end, as well as a Colombian regulated distribution business and an Australian district energy operation within our Infrastructure segment, partially offset by assets sold during the period, including an equity accounted investment within the LP investments portfolio and core office properties within our Real Estate segment; and
|
•
|
a $1.7 billion increase in other financial assets due primarily to the additions and appreciation of financial asset portfolios as the stock market recovered since year end.
|
•
|
borrowings raised and acquired for the acquisitions of the global automotive battery business, the Australia private healthcare provider and the Brazilian heavy equipment and light vehicle fleet management company in our Private Equity segment; partially offset by
|
•
|
the partial repayment of credit facilities within our Real Estate segment as well as dispositions and reclassification of businesses to held for sale.
|
AS AT AND FOR THE NINE MONTHS ENDED SEP. 30 , 2019
(MILLIONS) |
2019
|
|
|
Common equity, beginning of period
|
$
|
25,647
|
|
Changes in period
|
|
||
Net income to shareholders
|
1,961
|
|
|
Common dividends
|
(459
|
)
|
|
Preferred dividends
|
(113
|
)
|
|
Foreign currency translation
|
(488
|
)
|
|
Other comprehensive income
|
91
|
|
|
Share issuances, net of repurchases
|
2,610
|
|
|
Ownership changes and other
|
178
|
|
|
|
3,780
|
|
|
Common equity, end of period
|
$
|
29,427
|
|
•
|
net income attributable to shareholders of $2.0 billion;
|
•
|
distributions of $572 million to shareholders as common and preferred share dividends;
|
•
|
foreign currency translation losses of $488 million;
|
•
|
other comprehensive income of $91 million relates primarily to gains on financial instruments held in our Corporate and Infrastructure segments. These gains were partially offset by losses on our cash flow hedges;
|
•
|
share issuances, net of repurchases, of $2.6 billion, which included $2.8 billion of common equity issued on the acquisition of Oaktree during the current quarter. This issuance was netted against the impact of share purchases for our escrowed stock plan, repurchases through our normal course issuer bid and our restricted share plans; and
|
•
|
ownership changes and other primarily relate to:
|
◦
|
dilution gain from BBU’s equity issuance, which new equity units were issued at a premium to our book value of BBU’s equity on a per unit basis;
|
◦
|
a gain recorded directly in equity for the partial sale of our interest in a Chilean toll road operation which we are continuing to consolidate; in addition to
|
◦
|
dilution gain from BPY’s repurchase of shares held by third parties other than the Corporation on the open market; this triggered a gain recorded directly to equity which accrued to Brookfield as the shares were purchased at a discount to book value.
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
2019
|
|
|
2018
|
|
||
Brookfield Property Partners L.P.
|
$
|
29,799
|
|
|
$
|
31,580
|
|
Brookfield Renewable Partners L.P.
|
12,078
|
|
|
12,457
|
|
||
Brookfield Infrastructure Partners L.P.
|
14,229
|
|
|
12,752
|
|
||
Brookfield Business Partners L.P.
|
7,029
|
|
|
4,477
|
|
||
Other participating interests
|
10,894
|
|
|
6,069
|
|
||
|
$
|
74,029
|
|
|
$
|
67,335
|
|
•
|
net equity issuances to non-controlling interests totaling $10.3 billion; partially offset by
|
•
|
comprehensive income attributable to non-controlling interests which totaled $660 million; this is inclusive of foreign currency translation gains as average foreign currency rates in the jurisdictions where we hold the majority of our non-U.S. dollar investments strengthened relative to the U.S. dollar;
|
•
|
ownership changes attributable to non-controlling interests of $1.4 billion; and
|
•
|
$5.6 billion of distributions to non-controlling interests.
|
1.
|
Using Brazilian real as the price currency.
|
FOR THE PERIODS ENDED SEP. 30
(MILLIONS) |
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||
Australian dollar
|
$
|
(246
|
)
|
|
$
|
(154
|
)
|
|
$
|
(281
|
)
|
|
$
|
(489
|
)
|
Brazilian real
|
(1,077
|
)
|
|
(436
|
)
|
|
(936
|
)
|
|
(2,563
|
)
|
||||
British pound
|
(275
|
)
|
|
(131
|
)
|
|
(321
|
)
|
|
(342
|
)
|
||||
Canadian dollar
|
(114
|
)
|
|
(133
|
)
|
|
181
|
|
|
(397
|
)
|
||||
Other
|
(940
|
)
|
|
(199
|
)
|
|
(719
|
)
|
|
(277
|
)
|
||||
Total cumulative translation adjustments
|
(2,652
|
)
|
|
(1,053
|
)
|
|
(2,076
|
)
|
|
(4,068
|
)
|
||||
Currency hedges1
|
706
|
|
|
143
|
|
|
444
|
|
|
775
|
|
||||
Total cumulative translation adjustments net of currency hedges
|
$
|
(1,946
|
)
|
|
$
|
(910
|
)
|
|
$
|
(1,632
|
)
|
|
$
|
(3,293
|
)
|
Attributable to:
|
|
|
|
|
|
|
|
||||||||
Shareholders
|
$
|
(501
|
)
|
|
$
|
(437
|
)
|
|
$
|
(488
|
)
|
|
$
|
(1,176
|
)
|
Non-controlling interests
|
(1,445
|
)
|
|
(473
|
)
|
|
(1,144
|
)
|
|
(2,117
|
)
|
||||
|
$
|
(1,946
|
)
|
|
$
|
(910
|
)
|
|
$
|
(1,632
|
)
|
|
$
|
(3,293
|
)
|
1.
|
Net of deferred income tax expense of $13 million for the three months ended September 30, 2019 and a deferred income tax expense of $10 million for the nine months ended September 30, 2019.
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||
FOR THE PERIODS ENDED
(MILLIONS, EXCEPT PER SHARE AMOUNTS) |
Q3
|
|
|
Q2
|
|
|
Q1
|
|
|
Q4
|
|
|
Q3
|
|
|
Q2
|
|
|
Q1
|
|
|
Q4
|
|
||||||||
Revenues1
|
$
|
17,875
|
|
|
$
|
16,924
|
|
|
$
|
15,208
|
|
|
$
|
16,006
|
|
|
$
|
14,858
|
|
|
$
|
13,276
|
|
|
$
|
12,631
|
|
|
$
|
13,065
|
|
Net income
|
1,756
|
|
|
704
|
|
|
1,256
|
|
|
3,028
|
|
|
941
|
|
|
1,664
|
|
|
1,855
|
|
|
2,083
|
|
||||||||
Net income to shareholders
|
947
|
|
|
399
|
|
|
615
|
|
|
1,884
|
|
|
163
|
|
|
680
|
|
|
857
|
|
|
1,046
|
|
||||||||
Per share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
– diluted
|
$
|
0.91
|
|
|
$
|
0.36
|
|
|
$
|
0.58
|
|
|
$
|
1.87
|
|
|
$
|
0.11
|
|
|
$
|
0.62
|
|
|
$
|
0.84
|
|
|
$
|
1.02
|
|
– basic
|
0.93
|
|
|
0.37
|
|
|
0.59
|
|
|
1.91
|
|
|
0.11
|
|
|
0.64
|
|
|
0.85
|
|
|
1.05
|
|
1.
|
2017 revenues have not been restated as we adopted IFRS 15 using the modified retrospective method as at January 1, 2018.
|
|
2019
|
|
2018
|
|
2017
|
||||||||||||||||||||||||||
FOR THE PERIODS ENDED
(MILLIONS) |
Q3
|
|
|
Q2
|
|
|
Q1
|
|
|
Q4
|
|
|
Q3
|
|
|
Q2
|
|
|
Q1
|
|
|
Q4
|
|
||||||||
Fair value changes
|
$
|
394
|
|
|
$
|
(1,398
|
)
|
|
$
|
169
|
|
|
$
|
257
|
|
|
$
|
132
|
|
|
$
|
833
|
|
|
$
|
572
|
|
|
$
|
280
|
|
Income taxes
|
180
|
|
|
(239
|
)
|
|
(236
|
)
|
|
884
|
|
|
(144
|
)
|
|
(339
|
)
|
|
(153
|
)
|
|
(110
|
)
|
||||||||
Net impact
|
$
|
574
|
|
|
$
|
(1,637
|
)
|
|
$
|
(67
|
)
|
|
$
|
1,141
|
|
|
$
|
(12
|
)
|
|
$
|
494
|
|
|
$
|
419
|
|
|
$
|
170
|
|
•
|
In the third quarter of 2019, revenues increased from a full quarter contribution from our global automotive battery business and Australian private healthcare provider, which we acquired in the second quarter of 2019. In addition, net income increased from the prior quarter due to the recognition of deferred income tax recoveries and valuation gains in our core office and LP investment properties.
|
•
|
In the second quarter of 2019, revenues increased due to recent acquisitions across a number of segments, in particular industrials and infrastructure services in the Private Equity segment. The increase in revenue was offset by higher direct operating costs, interest expense from incremental borrowing, as well as valuation losses on some of our core retail properties and our service provider to the offshore oil production industry in the Private Equity segment.
|
•
|
In the first quarter of 2019, revenues decreased slightly from the prior quarter primarily due to seasonality at our residential homebuilding business and certain of our private equity operations as well as a decrease in sales volumes at our road fuel distribution business. In addition, the absence of a deferred tax recovery in our Corporate segment, as well as higher depreciation and amortization expenses due to the impact of revaluation gains reported in the fourth quarter contributed to the decrease in net income.
|
•
|
The increase in revenues in the fourth quarter of 2018 is due primarily to recent acquisitions, including a full quarter of revenues from GGP following the privatization, as well as the impact of same-store growth across the business. Consolidated net income is higher than prior period due to gains on sales of businesses, fair value valuation gains on investment properties and a deferred tax recovery in our Corporate segment. These increases were partially offset by higher interest expense from new borrowings to fund acquisitions and debts assumed from acquired businesses.
|
•
|
Revenues increased in the third quarter of 2018 primarily due to recent acquisitions across all segments, including the privatization of GGP, and same-store growth, in particular improved pricing at our graphite electrode manufacturing business. Higher interest and depreciation expenses associated with recent acquisitions, and the recognition of a deferred tax expense associated with the GGP privatization, more than offset the increase in revenues.
|
•
|
The increase in revenues in the second quarter of 2018 is primarily attributable to acquisitions, additional home closings in our North American residential business and improved pricing at our graphite electrodes manufacturing business. Increases in direct costs offset these changes in revenue. While net income also benefited from strong performance at Norbord and valuation and transaction-related gains in our Real Estate segment, results were more than offset by higher income tax expenses and the absence of a one-time gain recognized on the sale of a business in the first quarter.
|
•
|
In the first quarter of 2018, revenues decreased due to the seasonality of our residential homebuilding and construction services businesses, partially offset by a full quarter of revenues contributed by recent acquisitions in our Renewable Power segment. Net income benefited from investment property valuation gains and other fair value gains recognized.
|
•
|
The increase in revenues in the fourth quarter of 2017 is attributable to same-store growth in existing operations across our business and acquisitions throughout the year. Net income benefited from gains from the sale of the European logistics company and from a change in basis of accounting for Norbord.
|
|
Distribution per Security
|
||||||||||
|
2019
|
|
|
2018
|
|
|
2017
|
|
|||
Class A and B1 Limited Voting Shares (“Class A and B shares”)
|
$
|
0.48
|
|
|
$
|
0.45
|
|
|
$
|
0.42
|
|
Special distribution to Class A and B shares2
|
—
|
|
|
—
|
|
|
0.11
|
|
|||
Class A Preferred Shares
|
|
|
|
|
|
||||||
Series 2
|
0.39
|
|
|
0.35
|
|
|
0.28
|
|
|||
Series 4 + Series 7
|
0.39
|
|
|
0.35
|
|
|
0.28
|
|
|||
Series 8
|
0.56
|
|
|
0.50
|
|
|
0.40
|
|
|||
Series 9
|
0.39
|
|
|
0.40
|
|
|
0.39
|
|
|||
Series 13
|
0.39
|
|
|
0.35
|
|
|
0.28
|
|
|||
Series 15
|
0.35
|
|
|
0.29
|
|
|
0.19
|
|
|||
Series 17
|
0.67
|
|
|
0.69
|
|
|
0.68
|
|
|||
Series 18
|
0.67
|
|
|
0.69
|
|
|
0.68
|
|
|||
Series 24
|
0.42
|
|
|
0.44
|
|
|
0.43
|
|
|||
Series 253
|
0.56
|
|
|
0.50
|
|
|
0.41
|
|
|||
Series 264
|
0.49
|
|
|
0.51
|
|
|
0.55
|
|
|||
Series 285
|
0.38
|
|
|
0.40
|
|
|
0.57
|
|
|||
Series 306
|
0.66
|
|
|
0.68
|
|
|
0.69
|
|
|||
Series 327
|
0.71
|
|
|
0.66
|
|
|
0.65
|
|
|||
Series 348
|
0.61
|
|
|
0.61
|
|
|
0.60
|
|
|||
Series 36
|
0.68
|
|
|
0.71
|
|
|
0.70
|
|
|||
Series 37
|
0.69
|
|
|
0.71
|
|
|
0.70
|
|
|||
Series 38
|
0.62
|
|
|
0.64
|
|
|
0.63
|
|
|||
Series 40
|
0.63
|
|
|
0.66
|
|
|
0.65
|
|
|||
Series 42
|
0.63
|
|
|
0.66
|
|
|
0.65
|
|
|||
Series 44
|
0.71
|
|
|
0.73
|
|
|
0.72
|
|
|||
Series 469
|
0.68
|
|
|
0.70
|
|
|
0.79
|
|
|||
Series 4810
|
0.67
|
|
|
0.46
|
|
|
—
|
|
1.
|
Class B Limited Voting Shares (“Class B shares”).
|
2.
|
Distribution of one common share of Trisura Group Ltd. for every 170 Class A Shares and Class B Shares held as of the close of business on June 1, 2017.
|
3.
|
Dividend rate reset commenced the last day of each quarter.
|
4.
|
Dividend rate reset commenced March 31, 2017.
|
5.
|
Dividend rate reset commenced June 30, 2017.
|
6.
|
Dividend rate reset commenced December 31, 2017.
|
7.
|
Dividend rate reset commenced September 30, 2018.
|
8.
|
Dividend rate reset commenced March 31, 2019.
|
9.
|
Issued November 18, 2016.
|
10.
|
Issued September 13, 2017.
|
i.
|
Asset management operations include managing our listed partnerships, private funds and public securities on behalf of our investors and ourselves, as well as our share of the asset management activities of Oaktree. We generate contractual base management fees for these activities as well as incentive distributions and performance income, including performance fees, transaction fees and carried interest.
|
ii.
|
Real estate operations include the ownership, operation and development of core office, core retail, LP investments and other properties.
|
iii.
|
Renewable power operations include the ownership, operation and development of hydroelectric, wind, solar, storage and other power generating facilities.
|
iv.
|
Infrastructure operations include the ownership, operation and development of utilities, transport, energy, data infrastructure and sustainable resource assets.
|
v.
|
Private equity operations include a broad range of industries, and are mostly focused on business services, infrastructure services and industrials.
|
vi.
|
Residential development operations consist of homebuilding, condominium development and land development.
|
vii.
|
Corporate activities include the investment of cash and financial assets, as well as the management of our corporate leverage, including corporate borrowings and preferred equity, which fund a portion of the capital invested in our other operations. Certain corporate costs such as technology and operations are incurred on behalf of our operating segments and allocated to each operating segment based on an internal pricing framework.
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018 AND FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
Revenues1
|
|
FFO2
|
|
Common Equity
|
||||||||||||||||||||||||||||||
2019
|
|
|
2018
|
|
|
Change
|
|
2019
|
|
|
2018
|
|
|
Change
|
|
2019
|
|
|
2018
|
|
|
Change
|
|||||||||||||
Asset Management
|
$
|
527
|
|
|
$
|
463
|
|
|
$
|
64
|
|
|
$
|
345
|
|
|
$
|
320
|
|
|
$
|
25
|
|
|
$
|
4,978
|
|
|
$
|
328
|
|
|
$
|
4,650
|
|
Real Estate
|
2,705
|
|
|
2,039
|
|
|
666
|
|
|
271
|
|
|
464
|
|
|
(193
|
)
|
|
17,482
|
|
|
17,423
|
|
|
59
|
|
|||||||||
Renewable Power
|
926
|
|
|
933
|
|
|
(7
|
)
|
|
44
|
|
|
48
|
|
|
(4
|
)
|
|
4,937
|
|
|
5,302
|
|
|
(365
|
)
|
|||||||||
Infrastructure
|
1,758
|
|
|
1,257
|
|
|
501
|
|
|
103
|
|
|
80
|
|
|
23
|
|
|
2,617
|
|
|
2,887
|
|
|
(270
|
)
|
|||||||||
Private Equity
|
12,021
|
|
|
10,010
|
|
|
2,011
|
|
|
154
|
|
|
247
|
|
|
(93
|
)
|
|
4,657
|
|
|
4,279
|
|
|
378
|
|
|||||||||
Residential Development
|
597
|
|
|
640
|
|
|
(43
|
)
|
|
42
|
|
|
16
|
|
|
26
|
|
|
2,703
|
|
|
2,606
|
|
|
97
|
|
|||||||||
Corporate Activities
|
(28
|
)
|
|
54
|
|
|
(82
|
)
|
|
(133
|
)
|
|
(90
|
)
|
|
(43
|
)
|
|
(7,947
|
)
|
|
(7,178
|
)
|
|
(769
|
)
|
|||||||||
Total segments
|
$
|
18,506
|
|
|
$
|
15,396
|
|
|
$
|
3,110
|
|
|
$
|
826
|
|
|
$
|
1,085
|
|
|
$
|
(259
|
)
|
|
$
|
29,427
|
|
|
$
|
25,647
|
|
|
$
|
3,780
|
|
•
|
strong performance in our Asset Management segment where we benefited from fees earned on new capital raised within the latest series of flagship fund closes and higher market capitalization of our listed partnerships. Our total fee related earnings increased by 35%, excluding the impact of a $94 million performance fee recognized in the prior year, to $306 million;
|
•
|
realized carried interest of $39 million, net of direct costs, recognized in the quarter. We did not recognize carry in the prior year period; and
|
•
|
same-store growth from higher pricing as we benefitted from inflation indexation at our Infrastructure segment, improved realized pricing and strong generation at BEP and increased sales volumes at our service provider to the power generation industry within our Private Equity segment; partially offset by
|
•
|
our reduced ownership interest in BPY following the privatization of GGP by the end of the third quarter in 2018; and
|
•
|
unrealized losses from our financial asset portfolio and lower product pricing from Norbord and our energy contracts.
|
1.
|
Revenues include inter-segment revenues which are adjusted to arrive at external revenues for IFRS purposes. Please refer to Note 3(c) of the consolidated financial statements.
|
2.
|
Total FFO is a non-IFRS measure – see definition in Glossary of Terms beginning on page 54.
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
Private Funds
|
|
|
Listed
Partnerships
|
|
|
Public
Securities
|
|
|
Total 2019
|
|
|
Total 2018
|
|
|||||
Real estate
|
$
|
33,928
|
|
|
$
|
24,132
|
|
|
$
|
—
|
|
|
$
|
58,060
|
|
|
$
|
53,653
|
|
Renewable power
|
12,400
|
|
|
19,696
|
|
|
—
|
|
|
32,096
|
|
|
21,419
|
|
|||||
Infrastructure
|
25,092
|
|
|
23,246
|
|
|
—
|
|
|
48,338
|
|
|
33,712
|
|
|||||
Private equity
|
13,685
|
|
|
4,596
|
|
|
—
|
|
|
18,281
|
|
|
15,367
|
|
|||||
Diversified
|
102,061
|
|
|
—
|
|
|
15,257
|
|
|
117,318
|
|
|
13,377
|
|
|||||
September 30, 2019
|
$
|
187,166
|
|
|
$
|
71,670
|
|
|
$
|
15,257
|
|
|
$
|
274,093
|
|
|
n/a
|
|
|
December 31, 2018
|
$
|
69,812
|
|
|
$
|
54,339
|
|
|
$
|
13,377
|
|
|
n/a
|
|
|
$
|
137,528
|
|
AS AT AND FOR THE THREE MONTHS ENDED SEP. 30, 2019
(MILLIONS) |
Private Funds
|
|
|
Listed
Partnerships
|
|
|
Public
Securities
|
|
|
Total
|
|
||||
Balance, June 30, 2019
|
$
|
83,666
|
|
|
$
|
64,796
|
|
|
$
|
15,593
|
|
|
$
|
164,055
|
|
Inflows
|
1,507
|
|
|
1,637
|
|
|
908
|
|
|
4,052
|
|
||||
Outflows
|
—
|
|
|
—
|
|
|
(1,537
|
)
|
|
(1,537
|
)
|
||||
Distributions
|
(106
|
)
|
|
(879
|
)
|
|
—
|
|
|
(985
|
)
|
||||
Market valuation
|
51
|
|
|
7,114
|
|
|
293
|
|
|
7,458
|
|
||||
Other
|
102,048
|
|
|
(998
|
)
|
|
—
|
|
|
101,050
|
|
||||
Change
|
103,500
|
|
|
6,874
|
|
|
(336
|
)
|
|
110,038
|
|
||||
Balance, September 30, 2019
|
$
|
187,166
|
|
|
$
|
71,670
|
|
|
$
|
15,257
|
|
|
$
|
274,093
|
|
•
|
$102.1 billion relating to the privatization of Oaktree completed on September 30, 2019; and
|
•
|
$1.5 billion of inflows, including $760 million and $120 million of additional commitments to our fourth flagship infrastructure and fifth flagship private equity fund, respectively, as well as additional capital deployed in our long-life funds and co-investments.
|
•
|
$7.1 billion increase in the market valuation of our listed partnerships as a result of increased unit prices; and
|
•
|
$1.6 billion of inflows, including $830 million of equity issued by BIP, preferred share issuances by BPY and a green bond issued by BEP; partially offset by
|
•
|
$0.9 billion of distributions, including quarterly distributions paid to unitholders and unit repurchases; and
|
•
|
$1.0 billion of decreased capitalization as a result of changes in net debt of the listed partnerships during the quarter.
|
•
|
$293 million increase in the net asset value of investments across our mutual funds and separately managed accounts; more than offset by
|
•
|
$629 million of net redemptions, primarily within our real estate public funds.
|
FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
|
|
Revenues
|
|
FFO
|
||||||||||||
Ref.
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||
Fee related earnings
|
i
|
|
$
|
468
|
|
|
$
|
463
|
|
|
$
|
306
|
|
|
$
|
320
|
|
Realized carried interest
|
ii
|
|
59
|
|
|
—
|
|
|
39
|
|
|
—
|
|
||||
Asset management FFO
|
|
|
$
|
527
|
|
|
$
|
463
|
|
|
$
|
345
|
|
|
$
|
320
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Unrealized carried interest
|
|
|
|
|
|
|
|
|
|
||||||||
Generated
|
|
|
|
|
|
|
$
|
364
|
|
|
$
|
113
|
|
||||
Foreign exchange
|
|
|
|
|
|
|
(64
|
)
|
|
(28
|
)
|
||||||
|
|
|
|
|
|
|
300
|
|
|
85
|
|
||||||
Less: direct costs
|
|
|
|
|
|
|
(68
|
)
|
|
(25
|
)
|
||||||
Unrealized carried interest, net
|
iii
|
|
|
|
|
|
$
|
232
|
|
|
$
|
60
|
|
FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
2019
|
|
|
2018
|
|
||
Fee revenues
|
|
|
|
||||
Base management fees
|
$
|
387
|
|
|
$
|
313
|
|
Incentive distributions
|
67
|
|
|
52
|
|
||
Performance fees
|
—
|
|
|
94
|
|
||
Transaction and advisory fees
|
14
|
|
|
4
|
|
||
|
468
|
|
|
463
|
|
||
Less: direct costs and other
|
(162
|
)
|
|
(143
|
)
|
||
Fee related earnings
|
$
|
306
|
|
|
$
|
320
|
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
•
|
$51 million increase in private fund fees due to private fund capital raised, predominantly in our fourth flagship infrastructure fund and fifth flagship private equity fund; and
|
•
|
$26 million increase in listed partnership fees from higher capitalization across the listed partnerships as a result of unit price appreciation and capital markets activity.
|
•
|
Incentive distributions from BIP, BEP and BPY increased by $15 million to $67 million, a 29% increase from 2018. The growth represents our share as manager of increases in per unit distributions by BIP, BEP and BPY of 7%, 5% and 5%, respectively, as well as the impact of equity issued by BIP.
|
•
|
Performance fees in the prior year quarter were earned from BBU. The BBU fee is equal to 20% of the increase in the quarterly average unit price over the relevant threshold. The threshold is reset each time a fee is paid (e.g. a high water mark). The current threshold is $41.96 (September 30, 2018 – $41.96).
|
•
|
Direct costs and other consist primarily of employee expenses and professional fees, as well as business related technology costs and other shared services. Direct costs increased by $19 million year over year as we continue to build out our organization to support the aforementioned growth in fee bearing capital.
|
|
2019
|
|
2018
|
||||||||||||||||||||
FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
Unrealized
Carried
Interest
|
|
|
Direct
Costs
|
|
|
Net
|
|
|
Unrealized
Carried Interest |
|
|
Direct
Costs |
|
|
Net
|
|
||||||
Accumulated unrealized, beginning of period
|
$
|
2,537
|
|
|
$
|
(765
|
)
|
|
$
|
1,772
|
|
|
$
|
2,527
|
|
|
$
|
(778
|
)
|
|
$
|
1,749
|
|
Oaktree acquisition1
|
1,346
|
|
|
(704
|
)
|
|
642
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
3,883
|
|
|
(1,469
|
)
|
|
2,414
|
|
|
2,527
|
|
|
(778
|
)
|
|
1,749
|
|
||||||
In-period change
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Unrealized in period
|
364
|
|
|
(87
|
)
|
|
277
|
|
|
113
|
|
|
(31
|
)
|
|
82
|
|
||||||
Foreign currency revaluation
|
(64
|
)
|
|
19
|
|
|
(45
|
)
|
|
(28
|
)
|
|
6
|
|
|
(22
|
)
|
||||||
|
300
|
|
|
(68
|
)
|
|
232
|
|
|
85
|
|
|
(25
|
)
|
|
60
|
|
||||||
Less: realized
|
(59
|
)
|
|
20
|
|
|
(39
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
241
|
|
|
(48
|
)
|
|
193
|
|
|
85
|
|
|
(25
|
)
|
|
60
|
|
||||||
Accumulated unrealized, end of period
|
4,124
|
|
|
(1,517
|
)
|
|
2,607
|
|
|
2,612
|
|
|
(803
|
)
|
|
1,809
|
|
||||||
Oaktree carried interest not attributable to BAM shareholders
|
(522
|
)
|
|
273
|
|
|
(249
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Accumulated unrealized, end of period
|
$
|
3,602
|
|
|
$
|
(1,244
|
)
|
|
$
|
2,358
|
|
|
$
|
2,612
|
|
|
$
|
(803
|
)
|
|
$
|
1,809
|
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018 AND FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
|
|
Revenues
|
|
FFO
|
|
Common Equity
|
||||||||||||||||||
Ref.
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||||
Brookfield Property Partners
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Equity units1
|
i
|
|
$
|
2,019
|
|
|
$
|
1,811
|
|
|
$
|
168
|
|
|
$
|
159
|
|
|
$
|
15,162
|
|
|
$
|
15,160
|
|
Preferred shares
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
16
|
|
|
16
|
|
|
435
|
|
||||||
|
|
|
2,019
|
|
|
1,827
|
|
|
168
|
|
|
175
|
|
|
15,178
|
|
|
15,595
|
|
||||||
Other real estate investments
|
ii
|
|
686
|
|
|
212
|
|
|
3
|
|
|
8
|
|
|
2,304
|
|
|
1,828
|
|
||||||
Realized disposition gains
|
iii
|
|
—
|
|
|
—
|
|
|
100
|
|
|
281
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
$
|
2,705
|
|
|
$
|
2,039
|
|
|
$
|
271
|
|
|
$
|
464
|
|
|
$
|
17,482
|
|
|
$
|
17,423
|
|
1.
|
Brookfield’s equity units in BPY consist of 432.6 million redemption-exchange units, 81.7 million Class A limited partnership units, 4.8 million special limited partnership units, 0.1 million general partnership units, and 3.0 million BPR Class A shares, together representing an effective economic interest2 of 55% of BPY.
|
2.
|
See “Economic ownership interest” in the Glossary of Terms beginning on page 54.
|
i.
|
Brookfield Property Partners
|
FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
2019
|
|
|
2018
|
|
||
Core office
|
$
|
150
|
|
|
$
|
136
|
|
Core retail
|
201
|
|
|
146
|
|
||
LP investments
|
74
|
|
|
74
|
|
||
Corporate
|
(101
|
)
|
|
(107
|
)
|
||
Attributable to unitholders
|
324
|
|
|
249
|
|
||
Non-controlling interests
|
(146
|
)
|
|
(90
|
)
|
||
Segment reallocation and other1
|
(10
|
)
|
|
—
|
|
||
Brookfield’s interest
|
$
|
168
|
|
|
$
|
159
|
|
1.
|
Reflects fee related earnings, net carried interest and associated asset management expenses not included in FFO reclassified to the Asset Management segment.
|
•
|
the incremental contribution from our step-up acquisition of GGP in August 2018; and
|
•
|
gains on the sale of a land parcel and financial asset as well as incremental lease termination income; partially offset by
|
•
|
timing impacts of re-leasing activities and the adoption of IFRS 16, the new lease accounting standard, in which the lease expenses are partially recognized as depreciation.
|
ii.
|
Other Real Estate Investments
|
iii.
|
Realized Disposition Gains
|
•
|
core office properties in Australia and North America, contributing gains of $34 million and $33 million, respectively; and
|
•
|
a number of multifamily and other LP investment properties.
|
|
|
Revenues
|
|
FFO
|
|
Common Equity
|
|||||||||||||||||||
Ref.
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||||
Brookfield Renewable Partners1
|
i
|
|
$
|
951
|
|
|
$
|
946
|
|
|
$
|
72
|
|
|
$
|
58
|
|
|
$
|
4,320
|
|
|
$
|
4,749
|
|
Energy contracts2
|
ii
|
|
(25
|
)
|
|
(13
|
)
|
|
(31
|
)
|
|
(10
|
)
|
|
617
|
|
|
553
|
|
||||||
Realized disposition gains
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
$
|
926
|
|
|
$
|
933
|
|
|
$
|
44
|
|
|
$
|
48
|
|
|
$
|
4,937
|
|
|
$
|
5,302
|
|
1.
|
Brookfield’s interest in BEP consists of 129.7 million redemption-exchange units, 56.1 million Class A limited partnership units and 2.7 million general partnership units; together representing an economic interest of 61% of BEP. Segment revenues at BEP include $270 million (2018 – $264 million) revenue from TERP.
|
2.
|
Known as Brookfield Energy Marketing prior to the internalization of the function by BEP effective October 31, 2018. Refer to Reference ii below for more information.
|
i.
|
Brookfield Renewable Partners
|
1.
|
Proportionate to BEP; see “Proportionate basis generation” in Glossary of Terms beginning on page 54.
|
2.
|
Includes incentive distributions paid to Brookfield of $12 million (2018 – $10 million) as the general partner of BEP.
|
•
|
$15 million increase in our Brazilian operations primarily from the release of a regulatory provision as the historical generation of our facilities was positively reaffirmed;
|
•
|
$4 million increase in our Colombian business due to cost reduction initiatives and an increase in average revenue per megawatt hour (“MWh”), partially offset by lower generation as we stored water in anticipation of higher pricing in the upcoming dry season; and
|
•
|
$2 million increase in North American FFO as average realized revenue per MWh was higher. This increase was offset by below average hydrology conditions at our Canadian facilities, lower pricing in the northeast United States and the partial sale of several Canadian hydro assets in the fourth quarter of 2018 and the first quarter of 2019.
|
•
|
higher wind capacity, higher average revenue per MWh on our contracts, and higher market prices within our European regulated assets and contributions from acquisitions in Europe and Asia; partially offset by
|
•
|
below average generation at our North American and Brazilian businesses.
|
ii.
|
Energy Contracts
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018 AND FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
|
|
Revenues
|
|
FFO
|
|
Common Equity
|
||||||||||||||||||
Ref.
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||||
Brookfield Infrastructure Partners1
|
i
|
|
$
|
1,714
|
|
|
$
|
1,205
|
|
|
$
|
84
|
|
|
$
|
73
|
|
|
$
|
2,000
|
|
|
$
|
1,916
|
|
Sustainable resources and other
|
ii
|
|
44
|
|
|
52
|
|
|
3
|
|
|
7
|
|
|
617
|
|
|
971
|
|
||||||
Realized disposition gains
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
$
|
1,758
|
|
|
$
|
1,257
|
|
|
$
|
103
|
|
|
$
|
80
|
|
|
$
|
2,617
|
|
|
$
|
2,887
|
|
1.
|
Brookfield’s interest in BIP consists of 122.0 million redemption-exchange units, 0.2 million limited partnership units and 1.6 million general partnership units together representing an economic interest of approximately 30% of BIP.
|
i.
|
Brookfield Infrastructure Partners
|
FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
2019
|
|
|
2018
|
|
||
Utilities
|
$
|
145
|
|
|
$
|
130
|
|
Transport
|
128
|
|
|
119
|
|
||
Energy
|
100
|
|
|
59
|
|
||
Data infrastructure
|
36
|
|
|
19
|
|
||
Corporate
|
(71
|
)
|
|
(49
|
)
|
||
Attributable to unitholders
|
338
|
|
|
278
|
|
||
Segment reallocation
|
(3
|
)
|
|
—
|
|
||
Non-controlling interests and other1
|
(251
|
)
|
|
(205
|
)
|
||
Brookfield’s interest
|
$
|
84
|
|
|
$
|
73
|
|
1.
|
Includes incentive distributions paid to Brookfield of $41 million (2018 – $34 million) as the general partner of BIP.
|
•
|
same-store growth primarily due to inflation-indexation across our portfolio, strong connection activity and additions to rate base at our U.K. regulated distribution business; and
|
•
|
the impact of higher rates on foreign currency contracts, in particular on our Australian dollar contracts.
|
•
|
9% same-store growth from increased rail volumes in Australia and stronger volume growth at our port operations; higher traffic and tariffs across our global toll road portfolio; and
|
•
|
higher hedge rates on our Australian dollar contracts; partially offset by
|
•
|
the partial sale of our interest in our Chilean toll road operation and the sale of our European port operation.
|
•
|
higher transportation volumes and capital commissioned from our North American natural gas transmission business; and
|
•
|
contributions from two North American energy businesses acquired in 2018 and a recently acquired natural gas pipeline in India; partially offset by
|
•
|
lower spreads at our gas storage operations.
|
•
|
contributions from a recently acquired integrated telecommunications business in New Zealand, along with our global data center portfolio and
|
•
|
5% same-store growth contributions from capital expenditure projects commissioned and inflationary price increases at our French telecommunications business.
|
•
|
increase in management fees due to an increase in capitalization; and
|
•
|
increase in interest expense due to higher net debt balances.
|
ii.
|
Sustainable Resources and Other
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018 AND FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
|
|
Revenues
|
|
FFO
|
|
Common Equity
|
||||||||||||||||||
Ref.
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||||
Brookfield Business Partners1
|
i
|
|
$
|
11,862
|
|
|
$
|
9,981
|
|
|
$
|
132
|
|
|
$
|
52
|
|
|
$
|
2,410
|
|
|
$
|
2,017
|
|
Norbord
|
ii
|
|
—
|
|
|
—
|
|
|
15
|
|
|
68
|
|
|
1,202
|
|
|
1,287
|
|
||||||
Other investments
|
iii
|
|
159
|
|
|
29
|
|
|
1
|
|
|
7
|
|
|
1,045
|
|
|
975
|
|
||||||
Realized disposition gains
|
iv
|
|
—
|
|
|
—
|
|
|
6
|
|
|
120
|
|
|
—
|
|
|
—
|
|
||||||
|
|
|
$
|
12,021
|
|
|
$
|
10,010
|
|
|
$
|
154
|
|
|
$
|
247
|
|
|
$
|
4,657
|
|
|
$
|
4,279
|
|
1.
|
Brookfield’s interest in BBU consists of 69.7 million redemption-exchange units, 24.8 million limited partnership units and eight general partnership units together representing an economic interest of 63% of BBU.
|
i.
|
Brookfield Business Partners
|
FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
2019
|
|
|
2018
|
|
||
Business services1
|
$
|
31
|
|
|
$
|
26
|
|
Infrastructure services1
|
95
|
|
|
76
|
|
||
Industrials1
|
103
|
|
|
84
|
|
||
Corporate
|
(10
|
)
|
|
(16
|
)
|
||
Attributable to unitholders
|
219
|
|
|
170
|
|
||
Performance fees
|
—
|
|
|
(94
|
)
|
||
Non-controlling interests
|
(82
|
)
|
|
(24
|
)
|
||
Segment reallocation and other2
|
(5
|
)
|
|
—
|
|
||
Brookfield’s interest
|
$
|
132
|
|
|
$
|
52
|
|
1.
|
BBU reclassified its segments during the prior year. Comparative figures have been restated to conform with the new segment presentation.
|
2.
|
Segment reallocation and other refers to disposition gains, net of NCI, included in BBU’s operating FFO that we reclassify to realized disposition gains. This allows us to present FFO attributable to unitholders on the same basis as BBU.
|
•
|
strong performance from our service provider to the power generation industry; and
|
•
|
increased ownership interest in our service provider to the offshore oil production industry, which took place during the third quarter of the previous year.
|
•
|
contributions from a global automotive battery business acquired in the prior quarter; partially offset by
|
•
|
the absence of contributions from an Australian oil and natural gas business sold during the fourth quarter of the prior year; and
|
•
|
lower sales volume from our graphite electrodes manufacturing business.
|
ii.
|
Norbord
|
iii.
|
Other Investments
|
iv.
|
Realized Disposition Gains
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018 AND FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
Revenues
|
|
FFO
|
|
Common Equity
|
||||||||||||||||||
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||||
North America
|
$
|
479
|
|
|
$
|
516
|
|
|
$
|
41
|
|
|
$
|
40
|
|
|
$
|
1,860
|
|
|
$
|
1,758
|
|
Brazil and other
|
118
|
|
|
124
|
|
|
1
|
|
|
(24
|
)
|
|
843
|
|
|
848
|
|
||||||
|
$
|
597
|
|
|
$
|
640
|
|
|
$
|
42
|
|
|
$
|
16
|
|
|
$
|
2,703
|
|
|
$
|
2,606
|
|
•
|
U.S. housing operations margin decreased by $19 million, primarily due to fewer home closings and a decrease in gross margin; and
|
•
|
Canadian housing operations margin decreased by $8 million due to fewer home closings and a 4.2% decrease in the housing gross margin percentage.
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018 AND FOR THE THREE MONTHS ENDED SEP. 30
(MILLIONS) |
Revenues
|
|
FFO
|
|
Common Equity
|
||||||||||||||||||
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||||
Corporate cash and financial assets, net
|
$
|
(44
|
)
|
|
$
|
24
|
|
|
$
|
(32
|
)
|
|
$
|
19
|
|
|
$
|
1,641
|
|
|
$
|
2,275
|
|
Corporate borrowings
|
—
|
|
|
—
|
|
|
(87
|
)
|
|
(83
|
)
|
|
(7,035
|
)
|
|
(6,409
|
)
|
||||||
Preferred equity1
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,145
|
)
|
|
(4,168
|
)
|
||||||
Other corporate investments
|
16
|
|
|
30
|
|
|
(5
|
)
|
|
1
|
|
|
668
|
|
|
43
|
|
||||||
Corporate costs and taxes/net working capital
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
(27
|
)
|
|
924
|
|
|
1,081
|
|
||||||
|
$
|
(28
|
)
|
|
$
|
54
|
|
|
$
|
(133
|
)
|
|
$
|
(90
|
)
|
|
$
|
(7,947
|
)
|
|
$
|
(7,178
|
)
|
1.
|
FFO excludes preferred share distributions of $38 million (2018 – $38 million).
|
|
|
|
Corporate
|
|
Consolidated
|
|
Our Share
|
||||||||||||||||||
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
Ref.
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||||
Corporate borrowings
|
i
|
|
$
|
7,035
|
|
|
$
|
6,409
|
|
|
$
|
7,035
|
|
|
$
|
6,409
|
|
|
$
|
7,035
|
|
|
$
|
6,409
|
|
Non-recourse borrowings
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Subsidiary borrowings
|
i
|
|
—
|
|
|
—
|
|
|
8,635
|
|
|
8,600
|
|
|
5,734
|
|
|
5,174
|
|
||||||
Property-specific borrowings
|
i
|
|
—
|
|
|
—
|
|
|
114,569
|
|
|
103,209
|
|
|
41,743
|
|
|
35,943
|
|
||||||
|
|
|
7,035
|
|
|
6,409
|
|
|
130,239
|
|
|
118,218
|
|
|
54,512
|
|
|
47,526
|
|
||||||
Accounts payable and other
|
|
|
4,296
|
|
|
2,299
|
|
|
34,174
|
|
|
23,989
|
|
|
13,197
|
|
|
10,297
|
|
||||||
Deferred income tax liabilities
|
|
|
287
|
|
|
197
|
|
|
13,214
|
|
|
12,236
|
|
|
6,131
|
|
|
4,425
|
|
||||||
Subsidiary equity obligations
|
|
|
—
|
|
|
—
|
|
|
4,096
|
|
|
3,876
|
|
|
1,822
|
|
|
1,658
|
|
||||||
Liabilities associated with assets classified as held for sale
|
|
|
—
|
|
|
—
|
|
|
2,084
|
|
|
812
|
|
|
366
|
|
|
262
|
|
||||||
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Non-controlling interests
|
|
|
—
|
|
|
—
|
|
|
74,029
|
|
|
67,335
|
|
|
—
|
|
|
—
|
|
||||||
Preferred equity
|
ii
|
|
4,145
|
|
|
4,168
|
|
|
4,145
|
|
|
4,168
|
|
|
4,145
|
|
|
4,168
|
|
||||||
Common equity
|
iii
|
|
29,427
|
|
|
25,647
|
|
|
29,427
|
|
|
25,647
|
|
|
29,427
|
|
|
25,647
|
|
||||||
|
|
|
33,572
|
|
|
29,815
|
|
|
107,601
|
|
|
97,150
|
|
|
33,572
|
|
|
29,815
|
|
||||||
Total capitalization
|
|
|
$
|
45,190
|
|
|
$
|
38,720
|
|
|
$
|
291,408
|
|
|
$
|
256,281
|
|
|
$
|
109,600
|
|
|
$
|
93,983
|
|
Debt to capitalization
|
|
|
16
|
%
|
|
17
|
%
|
|
45
|
%
|
|
46
|
%
|
|
50
|
%
|
|
51
|
%
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
|
Average Rate
|
|
Average Term (Years)
|
|
Consolidated
|
||||||||||||
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
2019
|
|
|
2018
|
|
|
2019
|
|
2018
|
|
2019
|
|
|
2018
|
|
||
Term debt
|
4.6
|
%
|
|
4.5
|
%
|
|
10
|
|
10
|
|
$
|
7,081
|
|
|
$
|
6,450
|
|
Revolving facilities
|
—
|
%
|
|
—
|
%
|
|
5
|
|
4
|
|
—
|
|
|
—
|
|
||
Deferred financing costs
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
n/a
|
|
(46
|
)
|
|
(41
|
)
|
||
Total
|
|
|
|
|
|
|
|
|
$
|
7,035
|
|
|
$
|
6,409
|
|
Fixed Rate
|
|
Floating Rate
|
|||||||||||||||||||||||||
2019
|
|
2018
|
|
2019
|
|
2018
|
|||||||||||||||||||||
Average Rate
|
|
|
Consolidated
|
|
|
Average Rate
|
|
|
Consolidated
|
|
|
Average Rate
|
|
|
Consolidated
|
|
|
Average Rate
|
|
|
Consolidated
|
|
|||||
Corporate borrowings
|
4.6
|
%
|
|
$
|
7,035
|
|
|
4.5
|
%
|
|
$
|
6,409
|
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
Subsidiary borrowings
|
4.7
|
%
|
|
6,310
|
|
|
4.8
|
%
|
|
5,296
|
|
|
3.9
|
%
|
|
2,325
|
|
|
4.0
|
%
|
|
3,304
|
|
||||
Property-specific borrowings
|
5.3
|
%
|
|
45,748
|
|
|
4.9
|
%
|
|
39,318
|
|
|
4.9
|
%
|
|
68,821
|
|
|
5.1
|
%
|
|
63,891
|
|
||||
Total
|
5.1
|
%
|
|
$
|
59,093
|
|
|
4.9
|
%
|
|
$
|
51,023
|
|
|
4.8
|
%
|
|
$
|
71,146
|
|
|
5.0
|
%
|
|
$
|
67,195
|
|
1.
|
Includes management share option plan and restricted stock plan.
|
•
|
Cash and financial assets, net of deposits and other associated liabilities; and
|
•
|
Undrawn committed credit facilities.
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
Corporate
|
|
|
Real Estate
|
|
|
Renewable Power
|
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Oaktree
|
|
|
Total
2019 |
|
|
Total
2018
|
|
||||||||
Cash and financial assets, net
|
$
|
1,641
|
|
|
$
|
24
|
|
|
$
|
276
|
|
|
$
|
299
|
|
|
$
|
1,122
|
|
|
$
|
380
|
|
|
$
|
3,742
|
|
|
$
|
3,752
|
|
Undrawn committed credit facilities
|
2,524
|
|
|
2,702
|
|
|
1,868
|
|
|
1,355
|
|
|
1,050
|
|
|
500
|
|
|
9,999
|
|
|
7,061
|
|
||||||||
Core liquidity1
|
4,165
|
|
|
2,726
|
|
|
2,144
|
|
|
1,654
|
|
|
2,172
|
|
|
880
|
|
|
13,741
|
|
|
10,813
|
|
||||||||
Uncalled private fund commitments
|
—
|
|
|
14,150
|
|
|
3,636
|
|
|
11,488
|
|
|
5,807
|
|
|
15,690
|
|
|
50,771
|
|
|
23,575
|
|
||||||||
Total liquidity1
|
$
|
4,165
|
|
|
$
|
16,876
|
|
|
$
|
5,780
|
|
|
$
|
13,142
|
|
|
$
|
7,979
|
|
|
$
|
16,570
|
|
|
$
|
64,512
|
|
|
$
|
34,388
|
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
•
|
Fee related earnings from our asset management activities and proceeds in the form of realized carried interest from asset sales within private funds.
|
•
|
Distributions from invested capital, in particular our listed partnerships.
|
•
|
Other invested capital earnings: comprised of our wholly owned investments offset by corporate interest expense, corporate costs and taxes and dividends paid on preferred shares.
|
•
|
$306 million fee related earnings;
|
•
|
$39 million realized carried interest, net; and
|
•
|
$420 million of distributions from our listed partnerships and other investments; partially offset by
|
•
|
other invested capital earnings, including preferred share dividends paid, which resulted in expenses of $133 million.
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
FOR THE PERIODS ENDED SEP. 30
(MILLIONS) |
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
1) Asset management FFO
|
|
|
|
|
|
|
|
||||||||
Fee revenues
|
$
|
468
|
|
|
$
|
463
|
|
|
$
|
1,288
|
|
|
$
|
1,315
|
|
Direct costs
|
(162
|
)
|
|
(143
|
)
|
|
(481
|
)
|
|
(413
|
)
|
||||
Fee related earnings
|
306
|
|
|
320
|
|
|
807
|
|
|
902
|
|
||||
Realized carried interest
|
39
|
|
|
—
|
|
|
261
|
|
|
22
|
|
||||
|
345
|
|
|
320
|
|
|
1,068
|
|
|
924
|
|
||||
2) Distributions from investments
|
|
|
|
|
|
|
|
||||||||
Listed partnerships
|
337
|
|
|
328
|
|
|
1,019
|
|
|
980
|
|
||||
Corporate cash and financial assets
|
55
|
|
|
28
|
|
|
86
|
|
|
92
|
|
||||
Other investments
|
28
|
|
|
150
|
|
|
87
|
|
|
186
|
|
||||
|
420
|
|
|
506
|
|
|
1,192
|
|
|
1,258
|
|
||||
3) Other invested capital earnings
|
|
|
|
|
|
|
|
||||||||
Corporate borrowings
|
(87
|
)
|
|
(83
|
)
|
|
(260
|
)
|
|
(241
|
)
|
||||
Corporate costs and taxes
|
(9
|
)
|
|
(27
|
)
|
|
(82
|
)
|
|
(106
|
)
|
||||
Other wholly owned investments
|
1
|
|
|
18
|
|
|
(68
|
)
|
|
(13
|
)
|
||||
|
(95
|
)
|
|
(92
|
)
|
|
(410
|
)
|
|
(360
|
)
|
||||
Preferred share dividends
|
(38
|
)
|
|
(38
|
)
|
|
(113
|
)
|
|
(114
|
)
|
||||
Cash available for distribution and/or reinvestment
|
$
|
632
|
|
|
$
|
696
|
|
|
$
|
1,737
|
|
|
$
|
1,708
|
|
1.
|
See definition in Glossary of Terms beginning on page 54.
|
AS AT SEP. 30, 2019
(MILLIONS, EXCEPT PER UNIT AMOUNTS) |
Ownership %
|
|
|
Brookfield Owned Units
|
|
|
Distributions
Per Unit1
|
|
|
Quoted Value2
|
|
|
Annualized Distributions (Current Rate)3
|
|
|
YTD Distributions (Actual)
|
|
||||
Distributions from investments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Listed partnerships
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Brookfield Property Partners4
|
55
|
%
|
|
522.3
|
|
|
$
|
1.32
|
|
|
$
|
10,619
|
|
|
$
|
689
|
|
|
$
|
527
|
|
Brookfield Renewable Partners
|
61
|
%
|
|
188.4
|
|
|
2.06
|
|
|
7,652
|
|
|
388
|
|
|
293
|
|
||||
Brookfield Infrastructure Partners
|
30
|
%
|
|
123.8
|
|
|
2.01
|
|
|
6,142
|
|
|
249
|
|
|
184
|
|
||||
Brookfield Business Partners
|
63
|
%
|
|
94.5
|
|
|
0.25
|
|
|
3,713
|
|
|
24
|
|
|
15
|
|
||||
|
|
|
|
|
|
|
|
|
1,350
|
|
|
1,019
|
|
||||||||
Corporate cash and financial assets5
|
various
|
|
|
various
|
|
|
various
|
|
|
1,641
|
|
|
237
|
|
|
86
|
|
||||
Other investments
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Norbord
|
42
|
%
|
|
34.8
|
|
|
0.60
|
|
|
833
|
|
|
21
|
|
|
32
|
|
||||
Other6
|
various
|
|
|
various
|
|
|
various
|
|
|
various
|
|
|
68
|
|
|
55
|
|
||||
|
|
|
|
|
|
|
|
|
89
|
|
|
87
|
|
||||||||
Total
|
$
|
1,676
|
|
|
$
|
1,192
|
|
1.
|
Based on current distribution policies.
|
2.
|
Quoted value represents the value of Brookfield owned units as at market close on September 30, 2019.
|
3.
|
Distributions (current rate) are calculated by multiplying units held as at September 30, 2019 by distributions per unit. Actual dividends may differ due to timing of dividend increases and payment of special dividends, which are not factored into the current rate calculation. See definition in Glossary of Terms beginning on page 54.
|
4.
|
BPY’s quoted value includes $16 million of preferred shares. Fully diluted ownership is 51%, assuming conversion of convertible preferred shares held by a third party. For the three months ended September 30, 2019, BPY’s distributions include $nil of preferred share dividends received by the Corporation. For the nine months ended September 30, 2019, BPY’s distribution include $11 million of preferred share dividends received by the Corporation.
|
5.
|
Includes cash and cash equivalents and financial assets net of deposits.
|
6.
|
Other includes cash distributions from Acadian prior to the sale in the third quarter of 2019, our 27.5% interest in a BAM-sponsored real estate venture in New York and a listed investment in our Private Equity segment.
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
FOR THE PERIODS ENDED SEP. 30
(MILLIONS) |
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Operating activities
|
$
|
1,898
|
|
|
$
|
476
|
|
|
$
|
4,297
|
|
|
$
|
2,671
|
|
Financing activities
|
2,166
|
|
|
6,353
|
|
|
18,773
|
|
|
10,179
|
|
||||
Investing activities
|
(3,777
|
)
|
|
(4,851
|
)
|
|
(23,756
|
)
|
|
(9,926
|
)
|
||||
Change in cash and cash equivalents
|
$
|
287
|
|
|
$
|
1,978
|
|
|
$
|
(686
|
)
|
|
$
|
2,924
|
|
|
Core Office
|
|
Core Retail
|
|
LP Investments
and Other
|
|
Weighted Average
|
||||||||||||||||
AS AT SEP. 30, 2019 AND DEC. 31, 2018
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
Discount rate
|
6.7
|
%
|
|
6.8
|
%
|
|
7.0
|
%
|
|
7.1
|
%
|
|
7.5
|
%
|
|
7.5
|
%
|
|
7.2
|
%
|
|
7.2
|
%
|
Terminal capitalization rate
|
5.6
|
%
|
|
5.7
|
%
|
|
5.6
|
%
|
|
6.0
|
%
|
|
6.4
|
%
|
|
6.9
|
%
|
|
5.9
|
%
|
|
6.1
|
%
|
Investment horizon (years)
|
11
|
|
|
11
|
|
|
10
|
|
|
12
|
|
|
9
|
|
|
8
|
|
|
10
|
|
|
10
|
|
AS AT SEP. 30, 2019
(MILLIONS) |
Fair Value
|
|
Sensitivity
|
|
|||
Core office
|
|
|
|
||||
United States
|
$
|
15,953
|
|
|
$
|
939
|
|
Canada
|
4,560
|
|
|
492
|
|
||
Australia
|
2,168
|
|
|
189
|
|
||
Europe
|
1,747
|
|
|
—
|
|
||
Brazil
|
342
|
|
|
10
|
|
||
Core retail
|
18,789
|
|
|
911
|
|
||
LP investments and other
|
|
|
|
||||
LP investments office
|
8,786
|
|
|
308
|
|
||
LP investments retail
|
2,766
|
|
|
164
|
|
||
Logistics
|
90
|
|
|
3
|
|
||
Mixed-use
|
2,554
|
|
|
118
|
|
||
Multifamily
|
2,900
|
|
|
191
|
|
||
Triple net lease
|
4,454
|
|
|
128
|
|
||
Self-storage
|
972
|
|
|
35
|
|
||
Student housing
|
2,295
|
|
|
95
|
|
||
Manufactured housing
|
2,410
|
|
|
106
|
|
||
Other investment properties1
|
15,207
|
|
|
894
|
|
||
Total
|
$
|
85,993
|
|
|
$
|
4,583
|
|
1.
|
Includes investments in office, mixed-use and student housing properties which are held through our direct investment in BSREP III as well as other directly held investment properties.
|
•
|
The consolidated financial statements accompanied by this MD&A give a true and fair view of the assets, liabilities, financial position, and profit or loss of the company and the undertakings included in the consolidated financial statements taken as whole; and
|
•
|
The management report included in this MD&A gives a true and fair review of the information required under the Dutch Act regarding the company and the undertakings included in the consolidated financial statements taken as a whole as of September 30, 2019, and of the development and performance of the business for the nine months then ended.
|
•
|
We have 40 active funds across major asset classes; real estate, infrastructure/renewable power and private equity. These funds include core, credit, value-add and opportunistic closed-end funds and core long-life funds. We refer to these funds as our private funds.
|
•
|
We refer to BPY, BEP, BIP and BBU as our listed partnerships.
|
•
|
We refer to our public securities group as public securities. This group manages fee bearing capital through numerous funds and separately managed accounts, focused on fixed income and equity securities.
|
•
|
Acadian – Acadian Timber Corp.
|
•
|
BBU – Brookfield Business Partners L.P.
|
•
|
BEMI – Brookfield Energy Marketing Inc.
|
•
|
BEP – Brookfield Renewable Partners L.P.
|
•
|
BIP – Brookfield Infrastructure Partners L.P.
|
•
|
BPY – Brookfield Property Partners L.P.
|
•
|
BPR – Brookfield Property REIT Inc. (formerly GGP Inc.)
|
•
|
GGP – GGP Inc.
|
•
|
Norbord – Norbord Inc.
|
•
|
Oaktree – Oaktree Capital Management
|
•
|
TerraForm Power (“TERP”) – TerraForm Power, Inc.
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
2019
|
|
|
2018
|
|
||
Total consolidated liabilities and equity
|
$
|
291,408
|
|
|
$
|
256,281
|
|
Add: our share of debt of investments in associates
|
11,187
|
|
|
9,533
|
|
||
Less: non-controlling interests’ share of liabilities
|
|
|
|
||||
Non-recourse borrowings
|
(86,914
|
)
|
|
(80,225
|
)
|
||
Liabilities associated with assets held for sale
|
(1,718
|
)
|
|
(550
|
)
|
||
Accounts payable and other
|
(20,977
|
)
|
|
(13,692
|
)
|
||
Deferred tax liabilities
|
(7,083
|
)
|
|
(7,811
|
)
|
||
Subsidiary equity obligations
|
(2,274
|
)
|
|
(2,218
|
)
|
||
Non-controlling interests
|
(74,029
|
)
|
|
(67,335
|
)
|
||
Total capitalization at our share
|
$
|
109,600
|
|
|
$
|
93,983
|
|
AS AT SEP. 30
(MILLIONS) |
2019
|
|
|
2018
|
|
||
Carry eligible capital1
|
$
|
76,130
|
|
|
$
|
49,602
|
|
Less:
|
|
|
|
||||
Uncalled private fund commitments
|
(35,081
|
)
|
|
(20,131
|
)
|
||
Co-investments and other
|
(7,018
|
)
|
|
(3,762
|
)
|
||
Funds not yet at target preferred return
|
(10,287
|
)
|
|
(4,323
|
)
|
||
Adjusted carry eligible capital
|
$
|
23,744
|
|
|
$
|
21,386
|
|
1.
|
Excludes carry eligible capital related to Oaktree.
|
•
|
Inflows include capital commitments and contributions to our private and public securities funds and equity issuances in our listed partnerships.
|
•
|
Outflows represent distributions and redemptions of capital from within the public securities capital.
|
•
|
Distributions represent quarterly distributions from listed partnerships as well as returns of committed capital (excluding market valuation adjustments), redemptions and expiry of uncalled commitments within our private funds.
|
•
|
Market activity includes gains (losses) on portfolio investments, listed partnerships and public securities based on market prices.
|
•
|
Other includes changes in net non-recourse leverage included in the determination of listed partnership capitalization and the impact of foreign exchange fluctuations on non-U.S. dollar commitments.
|
1.
|
Current rate based on most recently announced distribution rates.
|
2.
|
We are also entitled to earn a portion of increases in distributions by TERP, based on distribution hurdles of $0.93 and $1.05. TERP's current annual distribution has not yet reached the first hurdle.
|
AS AT SEP. 30
(MILLIONS) |
Adjusted Carry Eligible Capital1
|
|
|
Adjusted Multiple of Capital2
|
|
Fund Target Carried Interest3
|
|
|
Current Carried Interest4
|
|
|
2019
|
|
|
|
|
|
|
|
||||
Real Estate
|
$
|
8,119
|
|
|
1.7x
|
|
20
|
%
|
|
17
|
%
|
Infrastructure
|
13,261
|
|
|
1.5x
|
|
20
|
%
|
|
16
|
%
|
|
Private Equity
|
2,364
|
|
|
2.7x
|
|
20
|
%
|
|
16
|
%
|
|
|
$
|
23,744
|
|
|
|
|
|
|
|
||
2018
|
|
|
|
|
|
|
|
||||
Real Estate
|
$
|
9,063
|
|
|
1.8x
|
|
20%
|
|
|
17
|
%
|
Infrastructure
|
10,019
|
|
|
1.4x
|
|
20%
|
|
|
16
|
%
|
|
Private Equity
|
2,304
|
|
|
2.5x
|
|
20%
|
|
|
20
|
%
|
|
|
$
|
21,386
|
|
|
|
|
|
|
|
1.
|
Excludes uncalled private fund commitments, co-investment capital and funds that have not met their preferred return.
|
2.
|
Adjusted Multiple of Capital represents the ratio of total distributions plus estimates of remaining value to the equity invested, and reflects performance net of fund management fees and expenses, before carried interest. Our core, credit and value add funds pay management fees of 0.90%-1.50% and our opportunistic and private equity funds pay fees of 1.50%-2.00%. Funds typically incur fund expenses of approximately 0.35% of carry eligible capital annually.
|
3.
|
Fund target carried interest percentage is the target carry average of the funds within adjusted carry eligible capital as at each period end.
|
4.
|
When a fund has achieved its preferred return, we earn an accelerated percentage of the additional fund profit until we have earned the fund target carried interest percentage. Funds in their early stage of earning carry will not yet have earned the full percentage of total fund profit to which we are entitled.
|
|
Accumulated Unrealized Carried Interest
|
|
Accumulated Unrealized Carried Interest
|
||||||||||||||||||||
(MILLIONS)
|
Sep. 30, 2019
|
|
|
Jun. 30, 2019
|
|
|
Change
|
|
|
Sep. 30, 2018
|
|
|
Jun. 30, 2018
|
|
|
Change
|
|
||||||
Real Estate
|
$
|
1,035
|
|
|
$
|
906
|
|
|
$
|
129
|
|
|
$
|
1,169
|
|
|
$
|
1,155
|
|
|
$
|
14
|
|
Infrastructure
|
1,096
|
|
|
992
|
|
|
104
|
|
|
708
|
|
|
683
|
|
|
25
|
|
||||||
Private Equity
|
647
|
|
|
639
|
|
|
8
|
|
|
735
|
|
|
689
|
|
|
46
|
|
||||||
Oaktree
|
824
|
|
|
—
|
|
|
824
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Accumulated unrealized carried interest
|
3,602
|
|
|
2,537
|
|
|
1,065
|
|
|
2,612
|
|
|
2,527
|
|
|
85
|
|
||||||
Less: associated expenses1
|
(1,244
|
)
|
|
(765
|
)
|
|
(479
|
)
|
|
(803
|
)
|
|
(778
|
)
|
|
(25
|
)
|
||||||
Accumulated unrealized carry, net
|
$
|
2,358
|
|
|
$
|
1,772
|
|
|
586
|
|
|
$
|
1,809
|
|
|
$
|
1,749
|
|
|
60
|
|
||
Add: realized carried interest, net
|
|
|
|
|
39
|
|
|
|
|
|
|
—
|
|
||||||||||
Unrealized carried interest, net
|
|
|
|
|
$
|
625
|
|
|
|
|
|
|
|
|
$
|
60
|
|
1.
|
Carried interest generated is subject to taxes and long-term incentive expenses to investment professionals. These expenses are typically 30%-35% of carried interest generated.
|
(UNAUDITED)
AS AT SEP. 30, 2019 AND DEC. 31, 2018 (MILLIONS) |
Note
|
|
2019
|
|
|
2018
|
|
||
Assets
|
|
|
|
|
|
||||
Cash and cash equivalents
|
5
|
|
$
|
7,595
|
|
|
$
|
8,390
|
|
Other financial assets
|
5,6
|
|
7,975
|
|
|
6,227
|
|
||
Accounts receivable and other
|
5,6
|
|
19,080
|
|
|
16,931
|
|
||
Inventory
|
6
|
|
9,732
|
|
|
6,989
|
|
||
Assets classified as held for sale
|
7
|
|
3,759
|
|
|
2,185
|
|
||
Equity accounted investments
|
8
|
|
40,008
|
|
|
33,647
|
|
||
Investment properties
|
9
|
|
85,993
|
|
|
84,309
|
|
||
Property, plant and equipment
|
10
|
|
77,413
|
|
|
67,294
|
|
||
Intangible assets
|
|
|
24,599
|
|
|
18,762
|
|
||
Goodwill
|
|
|
11,594
|
|
|
8,815
|
|
||
Deferred income tax assets
|
|
|
3,660
|
|
|
2,732
|
|
||
Total assets
|
|
|
$
|
291,408
|
|
|
$
|
256,281
|
|
|
|
|
|
|
|
||||
Liabilities and equity
|
|
|
|
|
|
||||
Corporate borrowings
|
5,6
|
|
$
|
7,035
|
|
|
$
|
6,409
|
|
Accounts payable and other
|
5,6
|
|
34,174
|
|
|
23,989
|
|
||
Liabilities associated with assets classified as held for sale
|
7
|
|
2,084
|
|
|
812
|
|
||
Non-recourse borrowings of managed entities
|
5,6
|
|
123,204
|
|
|
111,809
|
|
||
Deferred income tax liabilities
|
|
|
13,214
|
|
|
12,236
|
|
||
Subsidiary equity obligations
|
5
|
|
4,096
|
|
|
3,876
|
|
||
|
|
|
|
|
|
||||
Equity
|
|
|
|
|
|
||||
Preferred equity
|
|
|
4,145
|
|
|
4,168
|
|
||
Non-controlling interests
|
|
|
74,029
|
|
|
67,335
|
|
||
Common equity
|
12
|
|
29,427
|
|
|
25,647
|
|
||
Total equity
|
|
|
107,601
|
|
|
97,150
|
|
||
Total liabilities and equity
|
|
|
$
|
291,408
|
|
|
$
|
256,281
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
(UNAUDITED)
FOR THE PERIODS ENDED SEP. 30 (MILLIONS, EXCEPT PER SHARE AMOUNTS) |
Note
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||
Revenues
|
13
|
|
$
|
17,875
|
|
|
$
|
14,858
|
|
|
$
|
50,007
|
|
|
$
|
40,765
|
|
Direct costs
|
|
|
(13,910
|
)
|
|
(11,967
|
)
|
|
(38,880
|
)
|
|
(32,839
|
)
|
||||
Other income and gains
|
|
|
51
|
|
|
144
|
|
|
972
|
|
|
581
|
|
||||
Equity accounted income
|
|
|
414
|
|
|
50
|
|
|
1,761
|
|
|
680
|
|
||||
Expenses
|
|
|
|
|
|
|
|
|
|
||||||||
Interest
|
|
|
(1,926
|
)
|
|
(1,274
|
)
|
|
(5,375
|
)
|
|
(3,377
|
)
|
||||
Corporate costs
|
|
|
(23
|
)
|
|
(25
|
)
|
|
(72
|
)
|
|
(76
|
)
|
||||
Fair value changes
|
14
|
|
394
|
|
|
132
|
|
|
(835
|
)
|
|
1,537
|
|
||||
Depreciation and amortization
|
|
|
(1,299
|
)
|
|
(833
|
)
|
|
(3,567
|
)
|
|
(2,175
|
)
|
||||
Income taxes
|
|
|
180
|
|
|
(144
|
)
|
|
(295
|
)
|
|
(636
|
)
|
||||
Net income
|
|
|
$
|
1,756
|
|
|
$
|
941
|
|
|
$
|
3,716
|
|
|
$
|
4,460
|
|
Net income attributable to:
|
|
|
|
|
|
|
|
|
|
||||||||
Shareholders
|
|
|
$
|
947
|
|
|
$
|
163
|
|
|
$
|
1,961
|
|
|
$
|
1,700
|
|
Non-controlling interests
|
|
|
809
|
|
|
778
|
|
|
1,755
|
|
|
2,760
|
|
||||
|
|
|
$
|
1,756
|
|
|
$
|
941
|
|
|
$
|
3,716
|
|
|
$
|
4,460
|
|
Net income per share:
|
|
|
|
|
|
|
|
|
|
||||||||
Diluted
|
12
|
|
$
|
0.91
|
|
|
$
|
0.11
|
|
|
$
|
1.85
|
|
|
$
|
1.53
|
|
Basic
|
12
|
|
0.93
|
|
|
0.11
|
|
|
1.90
|
|
|
1.57
|
|
(UNAUDITED)
FOR THE PERIODS ENDED SEP. 30 (MILLIONS) |
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||
Net income
|
$
|
1,756
|
|
|
$
|
941
|
|
|
$
|
3,716
|
|
|
$
|
4,460
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
Items that may be reclassified to net income
|
|
|
|
|
|
|
|
||||||||
Financial contracts and power sale agreements
|
(106
|
)
|
|
38
|
|
|
(236
|
)
|
|
112
|
|
||||
Marketable securities
|
20
|
|
|
5
|
|
|
61
|
|
|
(5
|
)
|
||||
Equity accounted investments
|
(15
|
)
|
|
14
|
|
|
(93
|
)
|
|
20
|
|
||||
Foreign currency translation
|
(1,932
|
)
|
|
(909
|
)
|
|
(1,621
|
)
|
|
(3,251
|
)
|
||||
Income taxes
|
(21
|
)
|
|
3
|
|
|
(14
|
)
|
|
(68
|
)
|
||||
|
(2,054
|
)
|
|
(849
|
)
|
|
(1,903
|
)
|
|
(3,192
|
)
|
||||
Items that will not be reclassified to net income
|
|
|
|
|
|
|
|
||||||||
Revaluations of property, plant and equipment
|
83
|
|
|
(13
|
)
|
|
85
|
|
|
165
|
|
||||
Revaluation of pension obligations
|
11
|
|
|
4
|
|
|
(4
|
)
|
|
12
|
|
||||
Equity accounted investments
|
2
|
|
|
1
|
|
|
(2
|
)
|
|
3
|
|
||||
Marketable securities
|
145
|
|
|
102
|
|
|
407
|
|
|
404
|
|
||||
Income taxes
|
(29
|
)
|
|
(22
|
)
|
|
(75
|
)
|
|
(105
|
)
|
||||
|
212
|
|
|
72
|
|
|
411
|
|
|
479
|
|
||||
Other comprehensive loss
|
(1,842
|
)
|
|
(777
|
)
|
|
(1,492
|
)
|
|
(2,713
|
)
|
||||
Comprehensive income (loss)
|
$
|
(86
|
)
|
|
$
|
164
|
|
|
$
|
2,224
|
|
|
$
|
1,747
|
|
Attributable to:
|
|
|
|
|
|
|
|
||||||||
Shareholders
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
947
|
|
|
$
|
163
|
|
|
$
|
1,961
|
|
|
$
|
1,700
|
|
Other comprehensive loss
|
(457
|
)
|
|
(339
|
)
|
|
(397
|
)
|
|
(843
|
)
|
||||
Comprehensive income (loss)
|
$
|
490
|
|
|
$
|
(176
|
)
|
|
$
|
1,564
|
|
|
$
|
857
|
|
|
|
|
|
|
|
|
|
||||||||
Non-controlling interests
|
|
|
|
|
|
|
|
||||||||
Net income
|
$
|
809
|
|
|
$
|
778
|
|
|
$
|
1,755
|
|
|
$
|
2,760
|
|
Other comprehensive loss
|
(1,385
|
)
|
|
(438
|
)
|
|
(1,095
|
)
|
|
(1,870
|
)
|
||||
Comprehensive income (loss)
|
$
|
(576
|
)
|
|
$
|
340
|
|
|
$
|
660
|
|
|
$
|
890
|
|
|
|
|
|
|
|
|
|
|
Accumulated Other
Comprehensive Income
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
(UNAUDITED)
FOR THE THREE MONTHS ENDED SEP. 30, 2019 |
Common
Share
Capital
|
|
|
Contributed
Surplus
|
|
|
Retained
Earnings
|
|
|
Ownership
Changes1
|
|
|
Revaluation
Surplus
|
|
|
Currency
Translation
|
|
|
Other
Reserves2
|
|
|
Total Common
Equity
|
|
|
Preferred
Equity
|
|
|
Non-
controlling
Interests
|
|
|
Total
Equity
|
|
|||||||||||
Balance as at
June 30, 2019 |
$
|
4,482
|
|
|
$
|
279
|
|
|
$
|
14,870
|
|
|
$
|
1,113
|
|
|
$
|
7,348
|
|
|
$
|
(1,768
|
)
|
|
$
|
335
|
|
|
$
|
26,659
|
|
|
$
|
4,146
|
|
|
$
|
72,324
|
|
|
$
|
103,129
|
|
Changes in period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Net income
|
—
|
|
|
—
|
|
|
947
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
947
|
|
|
—
|
|
|
809
|
|
|
1,756
|
|
|||||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
(501
|
)
|
|
31
|
|
|
(457
|
)
|
|
—
|
|
|
(1,385
|
)
|
|
(1,842
|
)
|
|||||||||||
Comprehensive income (loss)
|
—
|
|
|
—
|
|
|
947
|
|
|
—
|
|
|
13
|
|
|
(501
|
)
|
|
31
|
|
|
490
|
|
|
—
|
|
|
(576
|
)
|
|
(86
|
)
|
|||||||||||
Shareholder distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Common equity
|
—
|
|
|
—
|
|
|
(153
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(153
|
)
|
|
—
|
|
|
—
|
|
|
(153
|
)
|
|||||||||||
Preferred equity
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|||||||||||
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,233
|
)
|
|
(1,233
|
)
|
|||||||||||
Other items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Equity issuances, net of redemptions
|
2,819
|
|
|
(9
|
)
|
|
(122
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,688
|
|
|
(1
|
)
|
|
3,655
|
|
|
6,342
|
|
|||||||||||
Share-based compensation
|
—
|
|
|
13
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|||||||||||
Ownership changes
|
—
|
|
|
—
|
|
|
18
|
|
|
(209
|
)
|
|
(21
|
)
|
|
—
|
|
|
3
|
|
|
(209
|
)
|
|
—
|
|
|
(141
|
)
|
|
(350
|
)
|
|||||||||||
Total change in period
|
2,819
|
|
|
4
|
|
|
629
|
|
|
(209
|
)
|
|
(8
|
)
|
|
(501
|
)
|
|
34
|
|
|
2,768
|
|
|
(1
|
)
|
|
1,705
|
|
|
4,472
|
|
|||||||||||
Balance as at
September 30, 2019 |
$
|
7,301
|
|
|
$
|
283
|
|
|
$
|
15,499
|
|
|
$
|
904
|
|
|
$
|
7,340
|
|
|
$
|
(2,269
|
)
|
|
$
|
369
|
|
|
$
|
29,427
|
|
|
$
|
4,145
|
|
|
$
|
74,029
|
|
|
$
|
107,601
|
|
1.
|
Includes gains or losses on changes in ownership interests of consolidated subsidiaries.
|
2.
|
Includes changes in fair value of marketable securities, cash flow hedges, actuarial changes on pension plans and equity accounted other comprehensive income, net of associated income taxes.
|
|
|
|
|
|
|
|
|
|
Accumulated Other
Comprehensive Income
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
(UNAUDITED)
FOR THE THREE MONTHS ENDED SEP. 30, 2018 |
Common
Share Capital |
|
|
Contributed
Surplus |
|
|
Retained
Earnings |
|
|
Ownership
Changes1 |
|
|
Revaluation
Surplus |
|
|
Currency
Translation |
|
|
Other
Reserves2 |
|
|
Total Common
Equity |
|
|
Preferred
Equity |
|
|
Non-
controlling Interests |
|
|
Total
Equity |
|
|||||||||||
Balance as at
June 30, 2018 |
$
|
4,452
|
|
|
$
|
257
|
|
|
$
|
12,774
|
|
|
$
|
1,567
|
|
|
$
|
6,704
|
|
|
$
|
(1,615
|
)
|
|
$
|
242
|
|
|
$
|
24,381
|
|
|
$
|
4,192
|
|
|
$
|
50,597
|
|
|
$
|
79,170
|
|
Changes in period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Net income
|
—
|
|
|
—
|
|
|
163
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
163
|
|
|
—
|
|
|
778
|
|
|
941
|
|
|||||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(437
|
)
|
|
98
|
|
|
(339
|
)
|
|
—
|
|
|
(438
|
)
|
|
(777
|
)
|
|||||||||||
Comprehensive income (loss)
|
—
|
|
|
—
|
|
|
163
|
|
|
—
|
|
|
—
|
|
|
(437
|
)
|
|
98
|
|
|
(176
|
)
|
|
—
|
|
|
340
|
|
|
164
|
|
|||||||||||
Shareholder distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Common equity
|
—
|
|
|
—
|
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(144
|
)
|
|
—
|
|
|
—
|
|
|
(144
|
)
|
|||||||||||
Preferred equity
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|||||||||||
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(662
|
)
|
|
(662
|
)
|
|||||||||||
Other items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Equity issuances, net of redemptions
|
15
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
2,335
|
|
|
2,341
|
|
|||||||||||
Share-based compensation
|
—
|
|
|
13
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
(1
|
)
|
|
4
|
|
|||||||||||
Ownership changes
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
(1,297
|
)
|
|
(1
|
)
|
|
—
|
|
|
(1
|
)
|
|
(1,343
|
)
|
|
—
|
|
|
8,767
|
|
|
7,424
|
|
|||||||||||
Total change in period
|
15
|
|
|
4
|
|
|
(71
|
)
|
|
(1,297
|
)
|
|
(1
|
)
|
|
(437
|
)
|
|
97
|
|
|
(1,690
|
)
|
|
—
|
|
|
10,779
|
|
|
9,089
|
|
|||||||||||
Balance as at
September 30, 2018 |
$
|
4,467
|
|
|
$
|
261
|
|
|
$
|
12,703
|
|
|
$
|
270
|
|
|
$
|
6,703
|
|
|
$
|
(2,052
|
)
|
|
$
|
339
|
|
|
$
|
22,691
|
|
|
$
|
4,192
|
|
|
$
|
61,376
|
|
|
$
|
88,259
|
|
1.
|
Includes gains or losses on changes in ownership interests of consolidated subsidiaries.
|
2.
|
Includes changes in fair value of marketable securities, cash flow hedges, actuarial changes on pension plans and equity accounted other comprehensive income, net of associated income taxes.
|
|
|
|
|
|
|
|
|
|
Accumulated Other
Comprehensive Income
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
(UNAUDITED)
FOR THE NINE MONTHS ENDED SEP. 30 , 2019 |
Common
Share
Capital
|
|
|
Contributed
Surplus
|
|
|
Retained
Earnings
|
|
|
Ownership
Changes1
|
|
|
Revaluation
Surplus
|
|
|
Currency
Translation
|
|
|
Other
Reserves2
|
|
|
Total Common
Equity
|
|
|
Preferred
Equity
|
|
|
Non-
controlling
Interests
|
|
|
Total
Equity
|
|
|||||||||||
Balance as at
December 31, 2018 |
$
|
4,457
|
|
|
$
|
271
|
|
|
$
|
14,244
|
|
|
$
|
645
|
|
|
$
|
7,556
|
|
|
$
|
(1,833
|
)
|
|
$
|
307
|
|
|
$
|
25,647
|
|
|
$
|
4,168
|
|
|
$
|
67,335
|
|
|
$
|
97,150
|
|
Changes in period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Net income
|
—
|
|
|
—
|
|
|
1,961
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,961
|
|
|
—
|
|
|
1,755
|
|
|
3,716
|
|
|||||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
(488
|
)
|
|
76
|
|
|
(397
|
)
|
|
—
|
|
|
(1,095
|
)
|
|
(1,492
|
)
|
|||||||||||
Comprehensive income(loss)
|
—
|
|
|
—
|
|
|
1,961
|
|
|
—
|
|
|
15
|
|
|
(488
|
)
|
|
76
|
|
|
1,564
|
|
|
—
|
|
|
660
|
|
|
2,224
|
|
|||||||||||
Shareholder distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Common equity
|
—
|
|
|
—
|
|
|
(459
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(459
|
)
|
|
—
|
|
|
—
|
|
|
(459
|
)
|
|||||||||||
Preferred equity
|
—
|
|
|
—
|
|
|
(113
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(113
|
)
|
|
—
|
|
|
—
|
|
|
(113
|
)
|
|||||||||||
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,640
|
)
|
|
(5,640
|
)
|
|||||||||||
Other items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Equity issuances, net of redemptions
|
2,844
|
|
|
(27
|
)
|
|
(207
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,610
|
|
|
(23
|
)
|
|
10,312
|
|
|
12,899
|
|
|||||||||||
Share-based compensation
|
—
|
|
|
39
|
|
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||||||||
Ownership changes
|
—
|
|
|
—
|
|
|
121
|
|
|
259
|
|
|
(231
|
)
|
|
52
|
|
|
(14
|
)
|
|
187
|
|
|
—
|
|
|
1,362
|
|
|
1,549
|
|
|||||||||||
Total change in period
|
2,844
|
|
|
12
|
|
|
1,255
|
|
|
259
|
|
|
(216
|
)
|
|
(436
|
)
|
|
62
|
|
|
3,780
|
|
|
(23
|
)
|
|
6,694
|
|
|
10,451
|
|
|||||||||||
Balance as at
September 30, 2019 |
$
|
7,301
|
|
|
$
|
283
|
|
|
$
|
15,499
|
|
|
$
|
904
|
|
|
$
|
7,340
|
|
|
$
|
(2,269
|
)
|
|
$
|
369
|
|
|
$
|
29,427
|
|
|
$
|
4,145
|
|
|
$
|
74,029
|
|
|
$
|
107,601
|
|
1.
|
Includes gains or losses on changes in ownership interests of consolidated subsidiaries.
|
2.
|
Includes changes in fair value of marketable securities, cash flow hedges, actuarial changes on pension plans and equity accounted other comprehensive income, net of associated income taxes.
|
|
|
|
|
|
|
|
|
|
Accumulated Other
Comprehensive Income
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
(UNAUDITED)
FOR THE NINE MONTHS ENDED SEP. 30 , 2018 |
Common
Share Capital |
|
|
Contributed
Surplus |
|
|
Retained
Earnings |
|
|
Ownership
Changes1 |
|
|
Revaluation
Surplus |
|
|
Currency
Translation |
|
|
Other
Reserves2 |
|
|
Total Common
Equity |
|
|
Preferred
Equity |
|
|
Non-
controlling Interests |
|
|
Total
Equity |
|
|||||||||||
Balance as at
December 31, 2017 |
$
|
4,428
|
|
|
$
|
263
|
|
|
$
|
11,864
|
|
|
$
|
1,459
|
|
|
$
|
6,881
|
|
|
$
|
(878
|
)
|
|
$
|
35
|
|
|
$
|
24,052
|
|
|
$
|
4,192
|
|
|
$
|
51,628
|
|
|
$
|
79,872
|
|
Changes in accounting policies3
|
—
|
|
|
—
|
|
|
(215
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(218
|
)
|
|
—
|
|
|
(84
|
)
|
|
(302
|
)
|
|||||||||||
Adjusted balance as at January 1, 2018
|
4,428
|
|
|
263
|
|
|
11,649
|
|
|
1,459
|
|
|
6,881
|
|
|
(878
|
)
|
|
32
|
|
|
23,834
|
|
|
4,192
|
|
|
51,544
|
|
|
79,570
|
|
|||||||||||
Changes in period:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Net income
|
—
|
|
|
—
|
|
|
1,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,700
|
|
|
—
|
|
|
2,760
|
|
|
4,460
|
|
|||||||||||
Other comprehensive income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
(1,176
|
)
|
|
319
|
|
|
(843
|
)
|
|
—
|
|
|
(1,870
|
)
|
|
(2,713
|
)
|
|||||||||||
Comprehensive income (loss)
|
—
|
|
|
—
|
|
|
1,700
|
|
|
—
|
|
|
14
|
|
|
(1,176
|
)
|
|
319
|
|
|
857
|
|
|
—
|
|
|
890
|
|
|
1,747
|
|
|||||||||||
Shareholder distributions
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Common equity
|
—
|
|
|
—
|
|
|
(431
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(431
|
)
|
|
—
|
|
|
—
|
|
|
(431
|
)
|
|||||||||||
Preferred equity
|
—
|
|
|
—
|
|
|
(114
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(114
|
)
|
|
—
|
|
|
—
|
|
|
(114
|
)
|
|||||||||||
Non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,072
|
)
|
|
(4,072
|
)
|
|||||||||||
Other items
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Equity issuances, net of redemptions
|
39
|
|
|
(41
|
)
|
|
(188
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(190
|
)
|
|
—
|
|
|
3,839
|
|
|
3,649
|
|
|||||||||||
Share-based compensation
|
—
|
|
|
39
|
|
|
(27
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|||||||||||
Ownership changes
|
—
|
|
|
—
|
|
|
114
|
|
|
(1,189
|
)
|
|
(192
|
)
|
|
2
|
|
|
(12
|
)
|
|
(1,277
|
)
|
|
—
|
|
|
9,175
|
|
|
7,898
|
|
|||||||||||
Total change in period
|
39
|
|
|
(2
|
)
|
|
1,054
|
|
|
(1,189
|
)
|
|
(178
|
)
|
|
(1,174
|
)
|
|
307
|
|
|
(1,143
|
)
|
|
—
|
|
|
9,832
|
|
|
8,689
|
|
|||||||||||
Balance as at
September, 2018 |
$
|
4,467
|
|
|
$
|
261
|
|
|
$
|
12,703
|
|
|
$
|
270
|
|
|
$
|
6,703
|
|
|
$
|
(2,052
|
)
|
|
$
|
339
|
|
|
$
|
22,691
|
|
|
$
|
4,192
|
|
|
$
|
61,376
|
|
|
$
|
88,259
|
|
1.
|
Includes gains or losses on changes in ownership interests of consolidated subsidiaries.
|
2.
|
Includes changes in fair value of marketable securities, cash flow hedges, actuarial changes on pension plans and equity accounted other comprehensive income, net of associated income taxes.
|
3.
|
Relates to adoption of IFRS 9 Financial Instruments and IFRS 15 Revenue from Contracts with Customers.
|
(UNAUDITED)
FOR THE PERIODS ENDED SEP. 30 (MILLIONS) |
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
Note
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|||||
Operating activities
|
|
|
|
|
|
|
|
|
|
||||||||
Net income
|
|
|
$
|
1,756
|
|
|
$
|
941
|
|
|
$
|
3,716
|
|
|
$
|
4,460
|
|
Other income and gains
|
|
|
(51
|
)
|
|
(144
|
)
|
|
(972
|
)
|
|
(581
|
)
|
||||
Share of undistributed equity accounted earnings
|
|
|
(143
|
)
|
|
(218
|
)
|
|
(1,193
|
)
|
|
(17
|
)
|
||||
Fair value changes
|
14
|
|
(394
|
)
|
|
(132
|
)
|
|
835
|
|
|
(1,537
|
)
|
||||
Depreciation and amortization
|
|
|
1,299
|
|
|
833
|
|
|
3,567
|
|
|
2,175
|
|
||||
Deferred income taxes
|
|
|
(464
|
)
|
|
25
|
|
|
(408
|
)
|
|
154
|
|
||||
Investments in residential inventory
|
|
|
(44
|
)
|
|
(120
|
)
|
|
(78
|
)
|
|
(98
|
)
|
||||
Net change in non-cash working capital balances
|
|
|
(61
|
)
|
|
(709
|
)
|
|
(1,170
|
)
|
|
(1,885
|
)
|
||||
|
|
|
1,898
|
|
|
476
|
|
|
4,297
|
|
|
2,671
|
|
||||
Financing activities
|
|
|
|
|
|
|
|
|
|
||||||||
Corporate borrowings arranged
|
|
|
—
|
|
|
—
|
|
|
992
|
|
|
1,003
|
|
||||
Corporate borrowings repaid
|
|
|
—
|
|
|
—
|
|
|
(450
|
)
|
|
—
|
|
||||
Commercial paper and bank borrowings, net
|
|
|
—
|
|
|
186
|
|
|
—
|
|
|
83
|
|
||||
Non-recourse borrowings arranged
|
|
|
8,979
|
|
|
9,749
|
|
|
41,101
|
|
|
28,686
|
|
||||
Non-recourse borrowings repaid
|
|
|
(6,764
|
)
|
|
(6,254
|
)
|
|
(24,250
|
)
|
|
(19,875
|
)
|
||||
Non-recourse credit facilities, net
|
|
|
(2,159
|
)
|
|
1,210
|
|
|
(2,421
|
)
|
|
1,479
|
|
||||
Subsidiary equity obligations issued
|
|
|
—
|
|
|
11
|
|
|
182
|
|
|
199
|
|
||||
Subsidiary equity obligations redeemed
|
|
|
—
|
|
|
(42
|
)
|
|
(30
|
)
|
|
(416
|
)
|
||||
Capital provided from non-controlling interests
|
|
|
3,647
|
|
|
2,408
|
|
|
11,546
|
|
|
5,125
|
|
||||
Capital repaid to non-controlling interests
|
|
|
8
|
|
|
(73
|
)
|
|
(1,234
|
)
|
|
(1,286
|
)
|
||||
Repayment of lease liability
|
|
|
(99
|
)
|
|
—
|
|
|
(327
|
)
|
|
—
|
|
||||
Preferred equity redemptions
|
|
|
(1
|
)
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
||||
Common shares issued
|
|
|
3
|
|
|
2
|
|
|
9
|
|
|
9
|
|
||||
Common shares repurchased
|
|
|
(24
|
)
|
|
—
|
|
|
(117
|
)
|
|
(211
|
)
|
||||
Distributions to non-controlling interests
|
|
|
(1,233
|
)
|
|
(662
|
)
|
|
(5,640
|
)
|
|
(4,072
|
)
|
||||
Distributions to shareholders
|
|
|
(191
|
)
|
|
(182
|
)
|
|
(572
|
)
|
|
(545
|
)
|
||||
|
|
|
2,166
|
|
|
6,353
|
|
|
18,773
|
|
|
10,179
|
|
||||
Investing activities
|
|
|
|
|
|
|
|
|
|
||||||||
Acquisitions
|
|
|
|
|
|
|
|
|
|
||||||||
Investment properties
|
|
|
(1,305
|
)
|
|
(756
|
)
|
|
(3,331
|
)
|
|
(1,744
|
)
|
||||
Property, plant and equipment
|
|
|
(783
|
)
|
|
(516
|
)
|
|
(1,973
|
)
|
|
(1,265
|
)
|
||||
Equity accounted investments
|
|
|
(2,957
|
)
|
|
(291
|
)
|
|
(4,222
|
)
|
|
(708
|
)
|
||||
Financial assets and other
|
|
|
(2,889
|
)
|
|
(1,647
|
)
|
|
(7,016
|
)
|
|
(3,842
|
)
|
||||
Acquisition of subsidiaries
|
|
|
(914
|
)
|
|
(4,697
|
)
|
|
(20,233
|
)
|
|
(9,639
|
)
|
||||
Dispositions
|
|
|
|
|
|
|
|
|
|
||||||||
Investment properties
|
|
|
1,447
|
|
|
1,316
|
|
|
3,147
|
|
|
2,085
|
|
||||
Property, plant and equipment
|
|
|
22
|
|
|
30
|
|
|
99
|
|
|
586
|
|
||||
Equity accounted investments
|
|
|
746
|
|
|
3
|
|
|
1,840
|
|
|
1,486
|
|
||||
Financial assets and other
|
|
|
2,621
|
|
|
1,735
|
|
|
6,322
|
|
|
3,109
|
|
||||
Disposition of subsidiaries
|
|
|
222
|
|
|
91
|
|
|
1,369
|
|
|
90
|
|
||||
Restricted cash and deposits
|
|
|
13
|
|
|
(119
|
)
|
|
242
|
|
|
(84
|
)
|
||||
|
|
|
(3,777
|
)
|
|
(4,851
|
)
|
|
(23,756
|
)
|
|
(9,926
|
)
|
||||
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
|
||||||||
Change in cash and cash equivalents
|
|
|
287
|
|
|
1,978
|
|
|
(686
|
)
|
|
2,924
|
|
||||
Net change in cash classified within assets held for sale
|
|
|
—
|
|
|
7
|
|
|
(22
|
)
|
|
(22
|
)
|
||||
Foreign exchange revaluation
|
|
|
(139
|
)
|
|
(59
|
)
|
|
(87
|
)
|
|
(202
|
)
|
||||
Balance, beginning of period
|
|
|
7,447
|
|
|
5,913
|
|
|
8,390
|
|
|
5,139
|
|
||||
Balance, end of period
|
|
|
$
|
7,595
|
|
|
$
|
7,839
|
|
|
$
|
7,595
|
|
|
$
|
7,839
|
|
1.
|
CORPORATE INFORMATION
|
2.
|
SIGNIFICANT ACCOUNTING POLICIES
|
(MILLIONS)
|
Balance at
Dec. 31, 2018
|
|
|
IFRS 16 Adjustments
|
|
|
Balance at
Jan. 1, 2019
|
|
|||
Assets
|
|
|
|
|
|
||||||
Inventory
|
$
|
6,989
|
|
|
$
|
22
|
|
|
$
|
7,011
|
|
Investment properties
|
84,309
|
|
|
928
|
|
|
85,237
|
|
|||
Property, plant and equipment
|
67,294
|
|
|
3,416
|
|
|
70,710
|
|
|||
Other assets
|
97,689
|
|
|
—
|
|
|
97,689
|
|
|||
Total assets
|
$
|
256,281
|
|
|
$
|
4,366
|
|
|
$
|
260,647
|
|
|
|
|
|
|
|
||||||
Liabilities
|
|
|
|
|
|
||||||
Accounts payable and other
|
$
|
23,989
|
|
|
$
|
4,366
|
|
|
$
|
28,355
|
|
Other liabilities
|
135,142
|
|
|
—
|
|
|
135,142
|
|
|||
Total liabilities
|
159,131
|
|
|
4,366
|
|
|
163,497
|
|
|||
|
|
|
|
|
|
||||||
Equity
|
|
|
|
|
|
||||||
Preferred equity
|
4,168
|
|
|
—
|
|
|
4,168
|
|
|||
Non-controlling interests
|
67,335
|
|
|
—
|
|
|
67,335
|
|
|||
Common equity
|
25,647
|
|
|
—
|
|
|
25,647
|
|
|||
Total equity
|
97,150
|
|
|
—
|
|
|
97,150
|
|
|||
Total liabilities and equity
|
$
|
256,281
|
|
|
$
|
4,366
|
|
|
$
|
260,647
|
|
•
|
investment property ground leases of $928 million on certain buildings classified as investment properties within our Real Estate segment; and
|
•
|
leases of ROU property, plant and equipment of $3.4 billion across our operating segments, including wind farm ground leases in our renewable power operations, ports in our infrastructure operations, hospitality assets in our real estate operations, fuel tanks and other equipment leases in certain of our private equity operations as well as various corporate office leases.
|
3.
|
SEGMENTED INFORMATION
|
a)
|
Operating Segments
|
i.
|
Asset management operations include managing our listed partnerships, private funds and public securities on behalf of our investors and ourselves, as well as our share of the asset management activities of Oaktree Capital Management (“Oaktree”). We generate contractual base management fees for these activities as well as incentive distributions and performance income, including performance fees, transaction fees and carried interest.
|
ii.
|
Real estate operations include the ownership, operation and development of core office, core retail, LP investments and other properties.
|
iii.
|
Renewable power operations include the ownership, operation and development of hydroelectric, wind, solar, storage and other power generating facilities.
|
iv.
|
Infrastructure operations include the ownership, operation and development of utilities, transport, energy, data infrastructure and sustainable resource assets.
|
v.
|
Private equity operations include a broad range of industries, and are mostly focused on business services, infrastructure services and industrials.
|
vi.
|
Residential development operations consist of homebuilding, condominium development and land development.
|
vii.
|
Corporate activities include the investment of cash and financial assets, as well as the management of our corporate leverage, including corporate borrowings and preferred equity, which fund a portion of the capital invested in our other operations. Certain corporate costs such as technology and operations are incurred on behalf of our operating segments and allocated to each operating segment based on an internal pricing framework.
|
b)
|
Segment Financial Measures
|
c)
|
Reportable Segment Measures
|
AS AT AND FOR THE THREE MONTHS ENDED SEP. 30, 2019 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Segments |
|
|
Note
|
||||||||
External revenues
|
$
|
52
|
|
|
$
|
2,700
|
|
|
$
|
926
|
|
|
$
|
1,758
|
|
|
$
|
11,861
|
|
|
$
|
597
|
|
|
$
|
(19
|
)
|
|
$
|
17,875
|
|
|
|
Inter-segment revenues
|
475
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
160
|
|
|
—
|
|
|
(9
|
)
|
|
631
|
|
|
i
|
||||||||
Segmented revenues
|
527
|
|
|
2,705
|
|
|
926
|
|
|
1,758
|
|
|
12,021
|
|
|
597
|
|
|
(28
|
)
|
|
18,506
|
|
|
|
||||||||
FFO from equity accounted investments
|
—
|
|
|
206
|
|
|
12
|
|
|
285
|
|
|
77
|
|
|
13
|
|
|
1
|
|
|
594
|
|
|
ii
|
||||||||
Interest expense
|
—
|
|
|
(896
|
)
|
|
(226
|
)
|
|
(236
|
)
|
|
(489
|
)
|
|
(16
|
)
|
|
(88
|
)
|
|
(1,951
|
)
|
|
iii
|
||||||||
Current income taxes
|
—
|
|
|
(95
|
)
|
|
(11
|
)
|
|
(55
|
)
|
|
(108
|
)
|
|
(14
|
)
|
|
(1
|
)
|
|
(284
|
)
|
|
iv
|
||||||||
Funds from operations
|
345
|
|
|
271
|
|
|
44
|
|
|
103
|
|
|
154
|
|
|
42
|
|
|
(133
|
)
|
|
826
|
|
|
v
|
||||||||
Common equity
|
4,978
|
|
|
17,482
|
|
|
4,937
|
|
|
2,617
|
|
|
4,657
|
|
|
2,703
|
|
|
(7,947
|
)
|
|
29,427
|
|
|
|
||||||||
Equity accounted investments
|
4,654
|
|
|
22,859
|
|
|
689
|
|
|
8,135
|
|
|
2,573
|
|
|
425
|
|
|
673
|
|
|
40,008
|
|
|
|
||||||||
Additions to non-current assets1
|
4,654
|
|
|
2,121
|
|
|
1,181
|
|
|
897
|
|
|
1,159
|
|
|
48
|
|
|
615
|
|
|
10,675
|
|
|
|
1.
|
Includes equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill. Excludes non-current assets recognized on adoption of IFRS 16.
|
AS AT DEC. 31, 2018
AND FOR THE THREE MONTHS ENDED SEP. 30, 2018 (MILLIONS) |
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Segments |
|
|
Note
|
||||||||
External revenues
|
$
|
48
|
|
|
$
|
2,030
|
|
|
$
|
930
|
|
|
$
|
1,257
|
|
|
$
|
9,888
|
|
|
$
|
640
|
|
|
$
|
65
|
|
|
$
|
14,858
|
|
|
|
Inter-segment revenues
|
415
|
|
|
9
|
|
|
3
|
|
|
—
|
|
|
122
|
|
|
—
|
|
|
(11
|
)
|
|
538
|
|
|
i
|
||||||||
Segmented revenues
|
463
|
|
|
2,039
|
|
|
933
|
|
|
1,257
|
|
|
10,010
|
|
|
640
|
|
|
54
|
|
|
15,396
|
|
|
|
||||||||
FFO from equity accounted investments
|
—
|
|
|
175
|
|
|
11
|
|
|
197
|
|
|
108
|
|
|
5
|
|
|
—
|
|
|
496
|
|
|
ii
|
||||||||
Interest expense
|
—
|
|
|
(629
|
)
|
|
(241
|
)
|
|
(147
|
)
|
|
(167
|
)
|
|
(13
|
)
|
|
(83
|
)
|
|
(1,280
|
)
|
|
iii
|
||||||||
Current income taxes
|
—
|
|
|
1
|
|
|
(8
|
)
|
|
(56
|
)
|
|
(43
|
)
|
|
(11
|
)
|
|
(2
|
)
|
|
(119
|
)
|
|
iv
|
||||||||
Funds from operations
|
320
|
|
|
464
|
|
|
48
|
|
|
80
|
|
|
247
|
|
|
16
|
|
|
(90
|
)
|
|
1,085
|
|
|
v
|
||||||||
Common equity
|
328
|
|
|
17,423
|
|
|
5,302
|
|
|
2,887
|
|
|
4,279
|
|
|
2,606
|
|
|
(7,178
|
)
|
|
25,647
|
|
|
|
||||||||
Equity accounted investments
|
—
|
|
|
22,949
|
|
|
685
|
|
|
7,636
|
|
|
1,943
|
|
|
395
|
|
|
39
|
|
|
33,647
|
|
|
|
||||||||
Additions to non-current assets1
|
—
|
|
|
32,039
|
|
|
50
|
|
|
808
|
|
|
8,903
|
|
|
219
|
|
|
6
|
|
|
42,025
|
|
|
|
1.
|
Includes equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill.
|
FOR THE NINE MONTHS ENDED SEP. 30 , 2019 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Segments |
|
|
Note
|
||||||||
External revenues
|
$
|
159
|
|
|
$
|
7,850
|
|
|
$
|
2,986
|
|
|
$
|
5,295
|
|
|
$
|
31,743
|
|
|
$
|
1,630
|
|
|
$
|
344
|
|
|
$
|
50,007
|
|
|
|
Inter-segment revenues
|
1,497
|
|
|
25
|
|
|
15
|
|
|
—
|
|
|
361
|
|
|
—
|
|
|
(32
|
)
|
|
1,866
|
|
|
i
|
||||||||
Segmented revenues
|
1,656
|
|
|
7,875
|
|
|
3,001
|
|
|
5,295
|
|
|
32,104
|
|
|
1,630
|
|
|
312
|
|
|
51,873
|
|
|
|
||||||||
FFO from equity accounted investments
|
—
|
|
|
721
|
|
|
35
|
|
|
787
|
|
|
229
|
|
|
30
|
|
|
11
|
|
|
1,813
|
|
|
ii
|
||||||||
Interest expense
|
—
|
|
|
(2,660
|
)
|
|
(692
|
)
|
|
(705
|
)
|
|
(1,068
|
)
|
|
(41
|
)
|
|
(261
|
)
|
|
(5,427
|
)
|
|
iii
|
||||||||
Current income taxes
|
—
|
|
|
(156
|
)
|
|
(52
|
)
|
|
(184
|
)
|
|
(232
|
)
|
|
(19
|
)
|
|
(60
|
)
|
|
(703
|
)
|
|
iv
|
||||||||
Funds from operations
|
1,068
|
|
|
837
|
|
|
267
|
|
|
359
|
|
|
655
|
|
|
38
|
|
|
(239
|
)
|
|
2,985
|
|
|
v
|
||||||||
Additions to non-current assets1
|
4,654
|
|
|
5,776
|
|
|
1,447
|
|
|
5,211
|
|
|
18,893
|
|
|
78
|
|
|
628
|
|
|
36,687
|
|
|
|
1.
|
Includes equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill. Excludes non-current assets recognized on adoption of IFRS 16.
|
FOR THE NINE MONTHS ENDED SEP. 30, 2018
(MILLIONS) |
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Segments |
|
|
Note
|
||||||||
External revenues
|
$
|
129
|
|
|
$
|
5,700
|
|
|
$
|
2,767
|
|
|
$
|
3,514
|
|
|
$
|
26,681
|
|
|
$
|
1,785
|
|
|
$
|
189
|
|
|
$
|
40,765
|
|
|
|
Inter-segment revenues
|
1,213
|
|
|
27
|
|
|
9
|
|
|
3
|
|
|
353
|
|
|
—
|
|
|
(35
|
)
|
|
1,570
|
|
|
i
|
||||||||
Segmented revenues
|
1,342
|
|
|
5,727
|
|
|
2,776
|
|
|
3,517
|
|
|
27,034
|
|
|
1,785
|
|
|
154
|
|
|
42,335
|
|
|
|
||||||||
FFO from equity accounted investments
|
—
|
|
|
621
|
|
|
31
|
|
|
629
|
|
|
449
|
|
|
12
|
|
|
—
|
|
|
1,742
|
|
|
ii
|
||||||||
Interest expense
|
—
|
|
|
(1,703
|
)
|
|
(688
|
)
|
|
(402
|
)
|
|
(318
|
)
|
|
(44
|
)
|
|
(241
|
)
|
|
(3,396
|
)
|
|
iii
|
||||||||
Current income taxes
|
—
|
|
|
(6
|
)
|
|
(24
|
)
|
|
(275
|
)
|
|
(123
|
)
|
|
(24
|
)
|
|
(30
|
)
|
|
(482
|
)
|
|
iv
|
||||||||
Funds from operations
|
924
|
|
|
1,109
|
|
|
214
|
|
|
507
|
|
|
583
|
|
|
(3
|
)
|
|
(289
|
)
|
|
3,045
|
|
|
v
|
||||||||
Additions to non-current assets1
|
—
|
|
|
38,063
|
|
|
3,534
|
|
|
2,564
|
|
|
9,706
|
|
|
328
|
|
|
185
|
|
|
54,380
|
|
|
|
1.
|
Includes equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill.
|
ii.
|
FFO from Equity Accounted Investments
|
1.
|
Adjustment to back out non-FFO expenses (income) that are included in consolidated equity accounted income including depreciation and amortization, deferred taxes and fair value changes from equity accounted investments.
|
iii.
|
Interest Expense
|
iv.
|
Current Income Taxes
|
v.
|
Reconciliation of Net Income to Total FFO
|
vi.
|
Realized Disposition Gains
|
d)
|
Geographic Allocation
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
2019
|
|
|
2018
|
|
||
United States
|
$
|
142,671
|
|
|
$
|
128,808
|
|
Canada
|
28,488
|
|
|
27,850
|
|
||
United Kingdom
|
24,419
|
|
|
23,093
|
|
||
Brazil
|
23,580
|
|
|
22,539
|
|
||
Other Europe
|
18,259
|
|
|
13,250
|
|
||
Australia
|
17,301
|
|
|
13,309
|
|
||
Asia
|
17,079
|
|
|
10,479
|
|
||
Colombia
|
9,599
|
|
|
9,862
|
|
||
Other
|
10,012
|
|
|
7,091
|
|
||
|
$
|
291,408
|
|
|
$
|
256,281
|
|
4.
|
ACQUISITIONS OF CONSOLIDATED ENTITIES
|
(MILLIONS)
|
Private Equity
|
|
|
Infrastructure
|
|
|
Renewable Power and Other
|
|
|
Total
|
|
||||
Cash and cash equivalents
|
$
|
89
|
|
|
$
|
17
|
|
|
$
|
6
|
|
|
$
|
112
|
|
Accounts receivable and other
|
1,918
|
|
|
73
|
|
|
202
|
|
|
2,193
|
|
||||
Inventory
|
2,230
|
|
|
28
|
|
|
8
|
|
|
2,266
|
|
||||
Equity accounted investments
|
847
|
|
|
—
|
|
|
—
|
|
|
847
|
|
||||
Investment properties
|
—
|
|
|
211
|
|
|
—
|
|
|
211
|
|
||||
Property, plant and equipment
|
6,645
|
|
|
2,134
|
|
|
1,356
|
|
|
10,135
|
|
||||
Intangible assets
|
6,813
|
|
|
717
|
|
|
—
|
|
|
7,530
|
|
||||
Goodwill
|
3,329
|
|
|
83
|
|
|
—
|
|
|
3,412
|
|
||||
Deferred income tax assets
|
309
|
|
|
—
|
|
|
6
|
|
|
315
|
|
||||
Total assets
|
22,180
|
|
|
3,263
|
|
|
1,578
|
|
|
27,021
|
|
||||
Less:
|
|
|
|
|
|
|
|
||||||||
Accounts payable and other
|
(2,886
|
)
|
|
(84
|
)
|
|
(101
|
)
|
|
(3,071
|
)
|
||||
Non-recourse borrowings
|
(741
|
)
|
|
(217
|
)
|
|
(322
|
)
|
|
(1,280
|
)
|
||||
Deferred income tax liabilities
|
(1,088
|
)
|
|
(61
|
)
|
|
(34
|
)
|
|
(1,183
|
)
|
||||
Non-controlling interests1
|
(470
|
)
|
|
(578
|
)
|
|
—
|
|
|
(1,048
|
)
|
||||
|
(5,185
|
)
|
|
(940
|
)
|
|
(457
|
)
|
|
(6,582
|
)
|
||||
Net assets acquired
|
$
|
16,995
|
|
|
$
|
2,323
|
|
|
$
|
1,121
|
|
|
$
|
20,439
|
|
|
|
|
|
|
|
|
|
||||||||
Consideration2
|
$
|
16,995
|
|
|
$
|
2,323
|
|
|
$
|
1,121
|
|
|
$
|
20,439
|
|
1.
|
Includes non-controlling interests recognized on business combinations measured as the proportionate share of fair value of the identifiable assets and liabilities on the date of acquisition.
|
2.
|
Total consideration, including amounts paid by non-controlling interests that participated in the acquisition as investors in Brookfield-sponsored private funds or as co-investors.
|
5.
|
FAIR VALUE OF FINANCIAL INSTRUMENTS
|
|
2019
|
|
2018
|
||||||||||||
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
Carrying
Value
|
|
|
Fair Value
|
|
|
Carrying
Value
|
|
|
Fair Value
|
|
||||
Financial assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
7,595
|
|
|
$
|
7,595
|
|
|
$
|
8,390
|
|
|
$
|
8,390
|
|
Other financial assets
|
|
|
|
|
|
|
|
||||||||
Government bonds
|
127
|
|
|
127
|
|
|
88
|
|
|
88
|
|
||||
Corporate bonds
|
1,590
|
|
|
1,590
|
|
|
905
|
|
|
905
|
|
||||
Fixed income securities and other
|
893
|
|
|
893
|
|
|
1,037
|
|
|
1,037
|
|
||||
Common shares and warrants
|
3,766
|
|
|
3,766
|
|
|
2,379
|
|
|
2,379
|
|
||||
Loans and notes receivable
|
1,599
|
|
|
1,599
|
|
|
1,818
|
|
|
1,818
|
|
||||
|
7,975
|
|
|
7,975
|
|
|
6,227
|
|
|
6,227
|
|
||||
Accounts receivable and other
|
14,243
|
|
|
14,243
|
|
|
12,562
|
|
|
12,562
|
|
||||
|
$
|
29,813
|
|
|
$
|
29,813
|
|
|
$
|
27,179
|
|
|
$
|
27,179
|
|
Financial liabilities
|
|
|
|
|
|
|
|
||||||||
Corporate borrowings
|
$
|
7,035
|
|
|
$
|
7,785
|
|
|
$
|
6,409
|
|
|
$
|
6,467
|
|
Non-recourse borrowings of managed entities
|
|
|
|
|
|
|
|
||||||||
Property-specific borrowings
|
114,569
|
|
|
116,622
|
|
|
103,209
|
|
|
104,291
|
|
||||
Subsidiary borrowings
|
8,635
|
|
|
8,830
|
|
|
8,600
|
|
|
8,557
|
|
||||
|
123,204
|
|
|
125,452
|
|
|
111,809
|
|
|
112,848
|
|
||||
Accounts payable and other
|
28,865
|
|
|
28,865
|
|
|
23,989
|
|
|
23,989
|
|
||||
Subsidiary equity obligations
|
4,096
|
|
|
4,096
|
|
|
3,876
|
|
|
3,876
|
|
||||
|
$
|
163,200
|
|
|
$
|
166,198
|
|
|
$
|
146,083
|
|
|
$
|
147,180
|
|
|
2019
|
|
2018
|
||||||||||||||||||||
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
|
Level 1
|
|
|
Level 2
|
|
|
Level 3
|
|
||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Other financial assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Government bonds
|
$
|
—
|
|
|
$
|
127
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
88
|
|
|
$
|
—
|
|
Corporate bonds
|
—
|
|
|
993
|
|
|
266
|
|
|
—
|
|
|
632
|
|
|
—
|
|
||||||
Fixed income securities and other
|
34
|
|
|
393
|
|
|
466
|
|
|
22
|
|
|
369
|
|
|
490
|
|
||||||
Common shares and warrants
|
2,703
|
|
|
393
|
|
|
670
|
|
|
1,928
|
|
|
229
|
|
|
222
|
|
||||||
Loans and notes receivables
|
—
|
|
|
75
|
|
|
3
|
|
|
—
|
|
|
46
|
|
|
4
|
|
||||||
Accounts receivable and other
|
22
|
|
|
2,419
|
|
|
212
|
|
|
44
|
|
|
1,990
|
|
|
79
|
|
||||||
|
$
|
2,759
|
|
|
$
|
4,400
|
|
|
$
|
1,617
|
|
|
$
|
1,994
|
|
|
$
|
3,354
|
|
|
$
|
795
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Accounts payable and other
|
$
|
77
|
|
|
$
|
3,512
|
|
|
$
|
774
|
|
|
$
|
81
|
|
|
$
|
2,622
|
|
|
$
|
659
|
|
Subsidiary equity obligations
|
—
|
|
|
38
|
|
|
1,830
|
|
|
—
|
|
|
85
|
|
|
1,640
|
|
||||||
|
$
|
77
|
|
|
$
|
3,550
|
|
|
$
|
2,604
|
|
|
$
|
81
|
|
|
$
|
2,707
|
|
|
$
|
2,299
|
|
(MILLIONS)
Type of Asset/Liability
|
|
Carrying Value
Sep. 30, 2019 |
|
Valuation
Techniques
|
|
Significant
Unobservable Inputs
|
|
Relationship of Unobservable
Inputs to Fair Value
|
||
Fixed income securities and other
|
|
$
|
466
|
|
|
Discounted cash flows
|
|
• Future cash flows
|
|
• Increases (decreases) in future cash flows increase (decrease) fair value
|
|
|
|
|
|
|
• Discount rate
|
|
• Increases (decreases) in discount rate decrease (increase) fair value
|
||
Corporate bonds
|
|
266
|
|
|
Discounted cash flows
|
|
• Future cash flows
|
|
• Increases (decreases) in future cash flows increase (decrease) fair value
|
|
|
|
|
|
|
|
• Discount rate
|
|
• Increases (decreases) in discount rate decrease (increase) fair value
|
||
Common shares (common shares and warrants)
|
|
670
|
|
|
Black-Scholes model
|
|
• Volatility
|
|
• Increases (decreases) in volatility increase (decreases) fair value
|
|
|
|
|
|
|
|
• Term to maturity
|
|
• Increases (decreases) in term to maturity increase (decrease) fair value
|
||
Limited-life funds (subsidiary equity obligations)
|
|
(1,830
|
)
|
|
Discounted cash flows
|
|
• Future cash flows
|
|
• Increases (decreases) in future cash flows increase (decrease) fair value
|
|
|
|
|
|
|
|
• Discount rate
|
|
• Increases (decreases) in discount rate decrease (increase) fair value
|
||
|
|
|
|
|
|
• Terminal capitalization rate
|
|
• Increases (decreases) in terminal capitalization rate decrease (increase) fair value
|
||
|
|
|
|
|
|
• Investment horizon
|
|
• Increases (decreases) in the investment horizon decrease (increase) fair value
|
||
Derivative assets/Derivative liabilities (accounts receivable/payable)
|
|
212
|
/
|
|
Discounted cash flows
|
|
• Future cash flows
|
|
• Increases (decreases) in future cash flows increase (decrease) fair value
|
|
|
(774
|
)
|
|
|
|
|||||
|
|
|
|
|
|
• Discount rate
|
|
• Increases (decreases) in discount rate decrease (increase) fair value
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
AS AT AND FOR THE PERIODS ENDED SEP. 30, 2019
|
Financial
Assets |
|
|
Financial
Liabilities |
|
|
Financial
Assets |
|
|
Financial
Liabilities |
|
||||
Balance, beginning of period
|
$
|
1,669
|
|
|
$
|
2,494
|
|
|
$
|
795
|
|
|
$
|
2,299
|
|
Fair value changes in net income
|
92
|
|
|
(15
|
)
|
|
227
|
|
|
(9
|
)
|
||||
Fair value changes in other comprehensive income1
|
(38
|
)
|
|
21
|
|
|
(1
|
)
|
|
23
|
|
||||
Additions, net of disposals
|
(106
|
)
|
|
104
|
|
|
596
|
|
|
291
|
|
||||
Balance, end of period
|
$
|
1,617
|
|
|
$
|
2,604
|
|
|
$
|
1,617
|
|
|
$
|
2,604
|
|
1.
|
Includes foreign currency translation.
|
|
Other Financial Assets
|
|
Accounts Receivable
and Other
|
|
Inventory
|
||||||||||||||||||
AS AT SEP. 30, 2019 AND DEC. 31, 2018 (MILLIONS)
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||||
Current portion
|
$
|
3,844
|
|
|
$
|
3,382
|
|
|
$
|
14,485
|
|
|
$
|
11,911
|
|
|
$
|
6,433
|
|
|
$
|
4,578
|
|
Non-current portion
|
4,131
|
|
|
2,845
|
|
|
4,595
|
|
|
5,020
|
|
|
3,299
|
|
|
2,411
|
|
||||||
|
$
|
7,975
|
|
|
$
|
6,227
|
|
|
$
|
19,080
|
|
|
$
|
16,931
|
|
|
$
|
9,732
|
|
|
$
|
6,989
|
|
|
Accounts Payable
and Other1
|
|
Corporate Borrowings
|
|
Non-Recourse Borrowings of Managed Entities
|
||||||||||||||||||
AS AT SEP. 30, 2019 AND DEC. 31, 2018 (MILLIONS)
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
||||||
Current portion
|
$
|
18,041
|
|
|
$
|
14,337
|
|
|
$
|
—
|
|
|
$
|
440
|
|
|
$
|
12,457
|
|
|
$
|
11,159
|
|
Non-current portion
|
16,133
|
|
|
9,652
|
|
|
7,035
|
|
|
5,969
|
|
|
110,747
|
|
|
100,650
|
|
||||||
|
$
|
34,174
|
|
|
$
|
23,989
|
|
|
$
|
7,035
|
|
|
$
|
6,409
|
|
|
$
|
123,204
|
|
|
$
|
111,809
|
|
1.
|
The increase in accounts payable and other is primarily due to the adoption of IFRS 16, the new lease accounting standard. Refer to Note 2 for additional information.
|
7.
|
HELD FOR SALE
|
AS AT SEP. 30, 2019
(MILLIONS) |
Real Estate
|
|
|
Infrastructure
|
|
|
Renewable and Other
|
|
|
Total
|
|
||||
Assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
|
$
|
9
|
|
|
$
|
16
|
|
|
$
|
19
|
|
|
$
|
44
|
|
Accounts receivable and other
|
30
|
|
|
73
|
|
|
59
|
|
|
162
|
|
||||
Investment properties
|
1,839
|
|
|
—
|
|
|
—
|
|
|
1,839
|
|
||||
Property, plant and equipment
|
—
|
|
|
921
|
|
|
766
|
|
|
1,687
|
|
||||
Equity accounted investments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other long-term assets
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
||||
Deferred income tax assets
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
||||
Assets classified as held for sale
|
$
|
1,878
|
|
|
$
|
1,035
|
|
|
$
|
846
|
|
|
$
|
3,759
|
|
Liabilities
|
|
|
|
|
|
|
|
||||||||
Accounts payable and other
|
$
|
52
|
|
|
$
|
311
|
|
|
$
|
56
|
|
|
$
|
419
|
|
Non-recourse borrowings of managed entities
|
1,135
|
|
|
191
|
|
|
259
|
|
|
1,585
|
|
||||
Deferred income tax liabilities
|
—
|
|
|
—
|
|
|
80
|
|
|
80
|
|
||||
Liabilities associated with assets classified as held for sale
|
$
|
1,187
|
|
|
$
|
502
|
|
|
$
|
395
|
|
|
$
|
2,084
|
|
8.
|
EQUITY ACCOUNTED INVESTMENTS
|
AS AT AND FOR THE NINE MONTHS ENDED SEP. 30 , 2019
(MILLIONS) |
2019
|
|
|
Balance, beginning of period
|
$
|
33,647
|
|
Additions, net of disposals1
|
5,416
|
|
|
Acquisitions through business combinations
|
847
|
|
|
Share of comprehensive income
|
1,665
|
|
|
Distributions received
|
(568
|
)
|
|
Return of capital
|
(336
|
)
|
|
Foreign exchange and other
|
(663
|
)
|
|
Balance, end of period
|
$
|
40,008
|
|
1.
|
Includes assets sold, amounts reclassified to held for sale and investments no longer accounted for using the equity method.
|
9.
|
INVESTMENT PROPERTIES
|
AS AT AND FOR THE NINE MONTHS ENDED SEP. 30 , 2019
(MILLIONS) |
2019
|
|
|
Fair value, beginning of period
|
$
|
84,309
|
|
Additions
|
5,959
|
|
|
Acquisitions through business combinations
|
211
|
|
|
Increase attributable to adoption of accounting standards1
|
928
|
|
|
Dispositions2
|
(5,411
|
)
|
|
Fair value changes
|
681
|
|
|
Foreign currency translation
|
(684
|
)
|
|
Fair value, end of period
|
$
|
85,993
|
|
1.
|
The company’s adoption of IFRS 16 resulted in the recognition of ROU investment properties that were previously off-balance sheet items. Refer to Note 2 for additional information.
|
2.
|
Includes amounts reclassified to held for sale.
|
10.
|
PROPERTY, PLANT AND EQUIPMENT
|
AS AT AND FOR THE NINE MONTHS ENDED SEP. 30 , 2019 (MILLIONS)
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Real Estate
|
|
|
Private Equity
and Other |
|
|
Total
|
|
|||||
Balance, beginning of period
|
$
|
38,871
|
|
|
$
|
13,650
|
|
|
$
|
7,652
|
|
|
$
|
7,121
|
|
|
$
|
67,294
|
|
Additions
|
216
|
|
|
785
|
|
|
430
|
|
|
1,138
|
|
|
2,569
|
|
|||||
Acquisitions through business combinations
|
1,218
|
|
|
2,134
|
|
|
138
|
|
|
6,645
|
|
|
10,135
|
|
|||||
Increase attributable to adoption of accounting standards1
|
408
|
|
|
1,207
|
|
|
769
|
|
|
1,032
|
|
|
3,416
|
|
|||||
Dispositions2
|
(467
|
)
|
|
(994
|
)
|
|
(45
|
)
|
|
(308
|
)
|
|
(1,814
|
)
|
|||||
Depreciation and impairment
|
(923
|
)
|
|
(610
|
)
|
|
(331
|
)
|
|
(977
|
)
|
|
(2,841
|
)
|
|||||
Foreign currency translation
|
(613
|
)
|
|
(334
|
)
|
|
(150
|
)
|
|
(249
|
)
|
|
(1,346
|
)
|
|||||
Total change
|
(161
|
)
|
|
2,188
|
|
|
811
|
|
|
7,281
|
|
|
10,119
|
|
|||||
Balance, end of period
|
$
|
38,710
|
|
|
$
|
15,838
|
|
|
$
|
8,463
|
|
|
$
|
14,402
|
|
|
$
|
77,413
|
|
1.
|
The company’s adoption of IFRS 16 resulted in the recognition of ROU property, plant and equipment that were previously off-balance sheet items. Refer to Note 2 for additional information.
|
2.
|
Includes amounts reclassified to held for sale.
|
11.
|
SUBSIDIARY PUBLIC ISSUERS AND FINANCE SUBSIDIARY
|
AS AT AND FOR THE THREE MONTHS ENDED SEP. 30, 2019
(MILLIONS) |
The Corporation1
|
|
|
BFI
|
|
|
BFL
|
|
|
BIC
|
|
|
Subsidiaries of the Corporation
Other than BFI, BFL and BIC2 |
|
|
Consolidating
Adjustments3
|
|
|
The Company
Consolidated
|
|
|||||||
Revenues
|
$
|
96
|
|
|
$
|
38
|
|
|
$
|
—
|
|
|
$
|
27
|
|
|
$
|
18,933
|
|
|
$
|
(1,219
|
)
|
|
$
|
17,875
|
|
Net income attributable to shareholders
|
947
|
|
|
(24
|
)
|
|
—
|
|
|
35
|
|
|
827
|
|
|
(838
|
)
|
|
947
|
|
|||||||
Total assets
|
66,640
|
|
|
5,359
|
|
|
—
|
|
|
3,560
|
|
|
297,719
|
|
|
(81,870
|
)
|
|
291,408
|
|
|||||||
Total liabilities
|
33,068
|
|
|
3,953
|
|
|
—
|
|
|
2,239
|
|
|
175,868
|
|
|
(31,321
|
)
|
|
183,807
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
AS AT DEC. 31, 2018
AND FOR THE THREE MONTHS ENDED SEP. 30, 2018 (MILLIONS) |
The Corporation1
|
|
|
BFI
|
|
|
BFL
|
|
|
BIC
|
|
|
Subsidiaries of the Corporation
Other than BFI, BFL and BIC2 |
|
|
Consolidating
Adjustments3
|
|
|
The Company
Consolidated
|
|
|||||||
Revenues
|
$
|
46
|
|
|
$
|
7
|
|
|
$
|
14
|
|
|
$
|
79
|
|
|
$
|
17,717
|
|
|
$
|
(3,005
|
)
|
|
$
|
14,858
|
|
Net income attributable to shareholders
|
163
|
|
|
(16
|
)
|
|
—
|
|
|
69
|
|
|
2,280
|
|
|
(2,333
|
)
|
|
163
|
|
|||||||
Total assets
|
59,105
|
|
|
4,330
|
|
|
13
|
|
|
3,296
|
|
|
271,534
|
|
|
(81,997
|
)
|
|
256,281
|
|
|||||||
Total liabilities
|
29,290
|
|
|
2,909
|
|
|
6
|
|
|
2,198
|
|
|
154,458
|
|
|
(29,730
|
)
|
|
159,131
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
FOR THE NINE MONTHS
ENDED SEP. 30, 2019 (MILLIONS) |
The Corporation1
|
|
|
BFI
|
|
|
BFL
|
|
|
BIC
|
|
|
Subsidiaries of the Corporation
Other than BFI, BFL and BIC2 |
|
|
Consolidating
Adjustments3
|
|
|
The Company
Consolidated
|
|
|||||||
Revenues
|
$
|
75
|
|
|
$
|
110
|
|
|
$
|
—
|
|
|
$
|
81
|
|
|
$
|
54,237
|
|
|
$
|
(4,496
|
)
|
|
$
|
50,007
|
|
Net income attributable to shareholders
|
1,961
|
|
|
10
|
|
|
—
|
|
|
51
|
|
|
2,796
|
|
|
(2,857
|
)
|
|
1,961
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
FOR THE NINE MONTHS
ENDED SEP. 30, 2018 (MILLIONS) |
The Corporation1
|
|
|
BFI
|
|
|
BFL
|
|
|
BIC
|
|
|
Subsidiaries of the Corporation
Other than BFI, BFL and BIC2 |
|
|
Consolidating
Adjustments3
|
|
|
The Company
Consolidated
|
|
|||||||
Revenues
|
$
|
441
|
|
|
$
|
29
|
|
|
$
|
40
|
|
|
$
|
137
|
|
|
$
|
45,382
|
|
|
$
|
(5,264
|
)
|
|
$
|
40,765
|
|
Net income attributable to shareholders
|
1,700
|
|
|
(37
|
)
|
|
(1
|
)
|
|
108
|
|
|
3,244
|
|
|
(3,314
|
)
|
|
1,700
|
|
1.
|
This column accounts for investments in all subsidiaries of the Corporation under the equity method.
|
2.
|
This column accounts for investments in all subsidiaries of the Corporation other than BFI, BFL and BIC on a combined basis.
|
3.
|
This column includes the necessary amounts to present the company on a consolidated basis.
|
12.
|
EQUITY
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018
(MILLIONS) |
2019
|
|
|
2018
|
|
||
Common shares
|
$
|
7,301
|
|
|
$
|
4,457
|
|
Contributed surplus
|
283
|
|
|
271
|
|
||
Retained earnings
|
15,499
|
|
|
14,244
|
|
||
Ownership changes
|
904
|
|
|
645
|
|
||
Accumulated other comprehensive income
|
5,440
|
|
|
6,030
|
|
||
Common equity
|
$
|
29,427
|
|
|
$
|
25,647
|
|
AS AT SEP. 30, 2019 AND DEC. 31, 2018
|
2019
|
|
|
2018
|
|
Class A shares1
|
1,007,150,547
|
|
|
955,057,721
|
|
Class B shares
|
85,120
|
|
|
85,120
|
|
Shares outstanding1
|
1,007,235,667
|
|
|
955,142,841
|
|
Unexercised options and other share-based plans2
|
47,118,104
|
|
|
42,086,712
|
|
Total diluted shares
|
1,054,353,771
|
|
|
997,229,553
|
|
1.
|
Net of 39,888,231 Class A shares held by the company in respect of long-term compensation agreements as at September 30, 2019 (December 31, 2018 – 37,538,531).
|
2.
|
Includes management share option plan and escrowed stock plan.
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
FOR THE PERIODS ENDED SEP. 30
|
2019
|
|
|
2018
|
|
|
2019
|
|
|
2018
|
|
Outstanding, beginning of period1
|
955,865,196
|
|
|
957,482,297
|
|
|
955,142,841
|
|
|
958,773,120
|
|
Issued (repurchased)
|
|
|
|
|
|
|
|
||||
Issuances
|
52,757,437
|
|
|
—
|
|
|
52,757,437
|
|
|
—
|
|
Repurchases
|
(2,631,890
|
)
|
|
(3,442
|
)
|
|
(4,774,698
|
)
|
|
(5,246,562
|
)
|
Long-term share ownership plans2
|
1,214,129
|
|
|
1,353,014
|
|
|
4,001,372
|
|
|
5,198,707
|
|
Dividend reinvestment plan and others
|
30,795
|
|
|
43,617
|
|
|
108,715
|
|
|
150,221
|
|
Outstanding, end of period3
|
1,007,235,667
|
|
|
958,875,486
|
|
|
1,007,235,667
|
|
|
958,875,486
|
|
1.
|
Net of 38,928,757 Class A shares held by the company in respect of long-term compensation agreements as at June 30, 2019 (June 30, 2018 – 34,000,896) and 37,538,531 as at December 31, 2018 (December 31, 2017 – 30,569,215).
|
2.
|
Includes management share option plan and restricted stock plan.
|
3.
|
Net of 39,888,231 Class A shares held by the company in respect of long-term compensation agreements as at September 30, 2019 (September 30, 2018 – 34,000,896).
|
13.
|
REVENUES
|
FOR THE THREE MONTHS ENDED SEP. 30, 2019 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Revenues |
|
||||||||
Revenue from contracts with customers
|
$
|
52
|
|
|
$
|
843
|
|
|
$
|
899
|
|
|
$
|
1,701
|
|
|
$
|
11,564
|
|
|
$
|
587
|
|
|
$
|
2
|
|
|
$
|
15,648
|
|
Other revenue
|
—
|
|
|
1,857
|
|
|
27
|
|
|
57
|
|
|
297
|
|
|
10
|
|
|
(21
|
)
|
|
2,227
|
|
||||||||
|
$
|
52
|
|
|
$
|
2,700
|
|
|
$
|
926
|
|
|
$
|
1,758
|
|
|
$
|
11,861
|
|
|
$
|
597
|
|
|
$
|
(19
|
)
|
|
$
|
17,875
|
|
FOR THE NINE MONTHS ENDED SEP. 30 , 2019 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Revenues |
|
||||||||
Revenue from contracts with customers
|
$
|
159
|
|
|
$
|
2,681
|
|
|
$
|
2,886
|
|
|
$
|
5,119
|
|
|
$
|
31,073
|
|
|
$
|
1,605
|
|
|
$
|
3
|
|
|
$
|
43,526
|
|
Other revenue
|
—
|
|
|
5,169
|
|
|
100
|
|
|
176
|
|
|
670
|
|
|
25
|
|
|
341
|
|
|
6,481
|
|
||||||||
|
$
|
159
|
|
|
$
|
7,850
|
|
|
$
|
2,986
|
|
|
$
|
5,295
|
|
|
$
|
31,743
|
|
|
$
|
1,630
|
|
|
$
|
344
|
|
|
$
|
50,007
|
|
FOR THE THREE MONTHS ENDED SEP. 30, 2018 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Revenues |
|
|||||||||||
Revenue from contracts with customers
|
$
|
48
|
|
|
$
|
812
|
|
|
$
|
889
|
|
|
$
|
1,212
|
|
|
$
|
9,859
|
|
|
$
|
636
|
|
|
$
|
2
|
|
|
$
|
13,458
|
|
|||
Other revenue
|
—
|
|
|
1,218
|
|
|
41
|
|
|
45
|
|
|
29
|
|
|
4
|
|
|
63
|
|
|
1,400
|
|
|||||||||||
|
$
|
48
|
|
|
$
|
2,030
|
|
|
$
|
930
|
|
|
$
|
1,257
|
|
|
$
|
9,888
|
|
—
|
|
$
|
640
|
|
—
|
|
$
|
65
|
|
—
|
|
$
|
14,858
|
|
FOR THE NINE MONTHS ENDED SEP. 30 , 2018 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Revenues |
|
|||||||||||
Revenue from contracts with customers
|
$
|
129
|
|
|
$
|
2,260
|
|
|
$
|
2,666
|
|
|
$
|
3,401
|
|
|
$
|
26,571
|
|
|
$
|
1,774
|
|
|
$
|
4
|
|
|
$
|
36,805
|
|
|||
Other revenue
|
—
|
|
|
3,440
|
|
|
101
|
|
|
113
|
|
|
110
|
|
|
11
|
|
|
185
|
|
|
3,960
|
|
|||||||||||
|
$
|
129
|
|
|
$
|
5,700
|
|
|
$
|
2,767
|
|
|
$
|
3,514
|
|
|
$
|
26,681
|
|
—
|
|
$
|
1,785
|
|
—
|
|
$
|
189
|
|
—
|
|
$
|
40,765
|
|
FOR THE THREE MONTHS ENDED SEP. 30, 2019 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Revenues |
|
||||||||
Goods and services provided at a point in time
|
$
|
—
|
|
|
$
|
255
|
|
|
$
|
19
|
|
|
$
|
28
|
|
|
$
|
9,667
|
|
|
$
|
585
|
|
|
$
|
2
|
|
|
$
|
10,556
|
|
Services transferred over a period of time
|
52
|
|
|
588
|
|
|
880
|
|
|
1,673
|
|
|
1,897
|
|
|
2
|
|
|
—
|
|
|
5,092
|
|
||||||||
|
$
|
52
|
|
|
$
|
843
|
|
|
$
|
899
|
|
|
$
|
1,701
|
|
|
$
|
11,564
|
|
|
$
|
587
|
|
|
$
|
2
|
|
|
$
|
15,648
|
|
FOR THE NINE MONTHS ENDED SEP. 30 , 2019 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Revenues |
|
||||||||
Goods and services provided at a point in time
|
$
|
—
|
|
|
$
|
903
|
|
|
$
|
58
|
|
|
$
|
181
|
|
|
$
|
24,757
|
|
|
$
|
1,597
|
|
|
$
|
3
|
|
|
$
|
27,499
|
|
Services transferred over a period of time
|
159
|
|
|
1,778
|
|
|
2,828
|
|
|
4,938
|
|
|
6,316
|
|
|
8
|
|
|
—
|
|
|
16,027
|
|
||||||||
|
$
|
159
|
|
|
$
|
2,681
|
|
|
$
|
2,886
|
|
|
$
|
5,119
|
|
|
$
|
31,073
|
|
|
$
|
1,605
|
|
|
$
|
3
|
|
|
$
|
43,526
|
|
FOR THE THREE MONTHS ENDED SEP. 30, 2018 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Revenues |
|
||||||||
Goods and services provided at a point in time
|
$
|
—
|
|
|
$
|
277
|
|
|
$
|
14
|
|
|
$
|
55
|
|
|
$
|
7,393
|
|
|
$
|
636
|
|
|
$
|
2
|
|
|
$
|
8,377
|
|
Services transferred over a period of time
|
48
|
|
|
535
|
|
|
875
|
|
|
1,157
|
|
|
2,466
|
|
|
—
|
|
|
—
|
|
|
5,081
|
|
||||||||
|
$
|
48
|
|
|
$
|
812
|
|
|
$
|
889
|
|
|
$
|
1,212
|
|
|
$
|
9,859
|
|
|
$
|
636
|
|
|
$
|
2
|
|
|
$
|
13,458
|
|
FOR THE NINE MONTHS ENDED SEP. 30 , 2018 (MILLIONS)
|
Asset
Management |
|
|
Real Estate
|
|
|
Renewable
Power |
|
|
Infrastructure
|
|
|
Private Equity
|
|
|
Residential Development
|
|
|
Corporate
Activities |
|
|
Total
Revenues |
|
||||||||
Goods and services provided at a point in time
|
$
|
—
|
|
|
$
|
857
|
|
|
$
|
55
|
|
|
$
|
180
|
|
|
$
|
21,088
|
|
|
$
|
1,774
|
|
|
$
|
4
|
|
|
$
|
23,958
|
|
Services transferred over a period of time
|
129
|
|
|
1,403
|
|
|
2,611
|
|
|
3,221
|
|
|
5,483
|
|
|
—
|
|
|
—
|
|
|
12,847
|
|
||||||||
|
$
|
129
|
|
|
$
|
2,260
|
|
|
$
|
2,666
|
|
|
$
|
3,401
|
|
|
$
|
26,571
|
|
|
$
|
1,774
|
|
|
$
|
4
|
|
|
$
|
36,805
|
|
14.
|
FAIR VALUE CHANGES
|
Shareholder Enquiries
Shareholder enquiries should be directed to our Investor Relations group at:
Brookfield Asset Management Inc.
Suite 300, Brookfield Place, Box 762, 181 Bay Street
Toronto, Ontario M5J 2T3
T: 416-363-9491 or toll free in North America: 1-866-989-0311
F: 416-363-2856
E: enquiries@brookfield.com
www.bam.brookfield.com
Shareholder enquiries relating to dividends, address changes and share certificates should be directed to our Transfer Agent:
AST Trust Company (Canada)
P.O. Box 700, Station B
Montreal, Quebec H3B 3K3
T: 1-877 715-0498 (North America)
416-682-3860 (Outside North America)
F: 1-888-249-6189
E: inquiries@astfinancial.com
www.astfinancial.com/ca-en
|
|
Investor Relations and Communications
We are committed to informing our shareholders of our progress through our comprehensive communications program which includes publication of materials such as our annual report, quarterly interim reports and news releases. We also maintain a website that provides ready access to these materials, as well as statutory filings, stock and dividend information and other presentations.
Meeting with shareholders is an integral part of our communications program. Directors and management meet with Brookfield’s shareholders at our annual meeting and are available to respond to questions. Management is also available to investment analysts, financial advisors and media.
The text of our 2018 Annual Report is available in French on request from the company and is filed with and available through SEDAR at www.sedar.com.
Dividends
The quarterly dividend payable on Class A shares is declared in U.S. dollars. Registered shareholders who are U.S. residents receive their dividends in U.S. dollars, unless they request the Canadian dollar equivalent. Registered shareholders who are Canadian residents receive their dividends in the Canadian dollar equivalent, unless they request to receive dividends in U.S. dollars. The Canadian dollar equivalent of the quarterly dividend is based on the Bank of Canada daily average exchange rate exactly two weeks (or 14 days) prior to the payment date for the dividend.
Dividend Reinvestment Plan
The Corporation has a Dividend Reinvestment Plan which enables registered holders of Class A Shares who are resident in Canada and the United States to receive their dividends in the form of newly issued Class A shares.
Registered shareholders of our Class A shares who are resident in the United States may elect to receive their dividends in the form of newly issued Class A shares at a price equal to the volume-weighted average price (in U.S. dollars) at which the shares traded on the New York Stock Exchange based on the average closing price during each of the five trading days immediately preceding the relevant dividend payment date (the “NYSE VWAP”).
Registered shareholders of our Class A shares who are resident in Canada may also elect to receive their dividends in the form of newly issued Class A shares at a price equal to the NYSE VWAP multiplied by an exchange factor which is calculated as the average of the daily average exchange rates as reported by the Bank of Canada during each of the five trading days immediately preceding the relevant dividend payment date.
Our Dividend Reinvestment Plan allows current shareholders of the Corporation who are resident in Canada and the United States to increase their investment in the Corporation free of commissions. Further details on the Dividend Reinvestment Plan and a Participation Form can be obtained from our Toronto office, our transfer agent or from our website.
|
||
Stock Exchange Listings
|
|
|||
|
Symbol
|
Stock Exchange
|
|
|
Class A Limited Voting Shares
|
BAM
|
New York
|
|
|
|
BAM.A
|
Toronto
|
|
|
Class A Preference Shares
|
|
|
|
|
Series 2
|
BAM.PR.B
|
Toronto
|
|
|
Series 4
|
BAM.PR.C
|
Toronto
|
|
|
Series 8
|
BAM.PR.E
|
Toronto
|
|
|
Series 9
|
BAM.PR.G
|
Toronto
|
|
|
Series 13
|
BAM.PR.K
|
Toronto
|
|
|
Series 17
|
BAM.PR.M
|
Toronto
|
|
|
Series 18
|
BAM.PR.N
|
Toronto
|
|
|
Series 24
|
BAM.PR.R
|
Toronto
|
|
|
Series 25
|
BAM.PR.S
|
Toronto
|
|
|
Series 26
|
BAM.PR.T
|
Toronto
|
|
|
Series 28
|
BAM.PR.X
|
Toronto
|
|
|
Series 30
|
BAM.PR.Z
|
Toronto
|
|
|
Series 32
|
BAM.PF.A
|
Toronto
|
|
|
Series 34
|
BAM.PF.B
|
Toronto
|
|
|
Series 36
|
BAM.PF.C
|
Toronto
|
|
|
Series 37
|
BAM.PF.D
|
Toronto
|
|
|
Series 38
|
BAM.PF.E
|
Toronto
|
|
|
Series 40
|
BAM.PF.F
|
Toronto
|
|
|
Series 42
|
BAM.PF.G
|
Toronto
|
|
|
Series 44
|
BAM.PF.H
|
Toronto
|
|
|
Series 46
|
BAM.PF.I
|
Toronto
|
|
|
Series 48
|
BAM.PF.J
|
Toronto
|
|
M. Elyse Allan, C.M.
Former President and Chief Executive Officer, General Electric Canada Company Inc. and former Vice-President, General Electric Co.
Jeffrey M. Blidner
Vice Chair,
Brookfield Asset Management Inc.
Angela F. Braly
Former Chair of the Board, President and Chief Executive Officer, WellPoint Inc. (now known as Anthem, Inc.)
Jack L. Cockwell, C.M.
Corporate Director
Marcel R. Coutu
Former President and
Chief Executive Officer,
Canadian Oil Sands Limited and
former Chair of Syncrude Canada Ltd.
|
Murilo Ferreira
Former Chief Executive Officer, Vale SA
J. Bruce Flatt
Chief Executive Officer,
Brookfield Asset Management Inc.
Robert J. Harding, C.M., F.C.A.
Former Chair,
Brookfield Asset Management Inc.
Maureen Kempston Darkes, O.C., O.ONT.
Former President, Latin America, Africa and Middle East, General Motors Corporation
Brian D. Lawson
Chief Financial Officer,
Brookfield Asset Management Inc.
Hon. Frank J. McKenna, P.C., O.C., O.N.B.
Chair, Brookfield Asset Management Inc. and Deputy Chair, TD Bank Group
Rafael Miranda
Corporate Director and former Chief Executive Officer of Endesa, S.A.
|
Timothy R. Price
Corporate Director
Lord O’Donnell
Chair, Frontier Economics Limited
Seek Ngee Huat
Former Chair of the Latin American Business Group, Government of Singapore Investment Corporation
Diana L. Taylor
Vice Chair, Solera Capital LLC
|
1.
|
Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Brookfield Asset Management Inc. (the “issuer”) for the interim period ended September 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(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
|
5.
|
Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
i.
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
ii.
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
5.1
|
Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework (2013) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).
|
5.2
|
N/A
|
5.3
|
N/A
|
6.
|
Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning July 1, 2019 and ended on September 30, 2019 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
|
/s/ J. Bruce Flatt
|
J. Bruce Flatt
|
Chief Executive Officer
|
1.
|
Review: I have reviewed the interim financial report and interim MD&A (together, the “interim filings”) of Brookfield Asset Management Inc. (the “issuer”) for the interim period ended September 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(s) and I are responsible for establishing and maintaining disclosure controls and procedures (DC&P) and internal control over financial reporting (ICFR), as those terms are defined in National Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings, for the issuer.
|
5.
|
Design: Subject to the limitations, if any, described in paragraphs 5.2 and 5.3, the issuer’s other certifying officer(s) and I have, as at the end of the period covered by the interim filings
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
i.
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
ii.
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
5.1
|
Control framework: The control framework the issuer’s other certifying officer(s) and I used to design the issuer’s ICFR is the Internal Control – Integrated Framework (2013) published by The Committee of Sponsoring Organizations of the Treadway Commission (COSO).
|
5.2
|
N/A
|
5.3
|
N/A
|
6.
|
Reporting changes in ICFR: The issuer has disclosed in its interim MD&A any change in the issuer’s ICFR that occurred during the period beginning July 1, 2019 and ended on September 30, 2019 that has materially affected, or is reasonably likely to materially affect, the issuer’s ICFR.
|
/s/ Brian D. Lawson
|
Brian D. Lawson
|
Chief Financial Officer
|