¨
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) or (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
(Exact name of Registrant as specified in its charter)
|
N/A
|
|
(Translation of Registrant’s name into English)
|
Bermuda
|
|
(Jurisdiction of incorporation or organization)
|
73 Front Street, 5th Floor, Hamilton, HM 12 Bermuda
|
|
|
(Name, Telephone, Email and/or Facsimile number and Address of Company Contact Person)
|
Title of each class
|
|
Name of each exchange on which registered
|
Limited Partnership Units
Limited Partnership Units
|
|
Nasdaq Stock Market
Toronto Stock Exchange
|
Yes
x
|
No
¨
|
Yes
¨
|
No
x
|
Yes
x
|
No
¨
|
Yes
x
|
No
¨
|
Large accelerated filer
x
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
Emerging growth company
¨
|
U.S. GAAP
¨
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
|
x
|
Other
¨
|
Item 17
¨
|
Item 18
¨
|
Yes
¨
|
No
x
|
|
|
Page
|
|
|
|
|
|
|
|
||
|
|
|
ITEM 1.
|
||
|
|
|
ITEM 2.
|
||
|
|
|
ITEM 3.
|
||
|
|
|
3.A.
|
||
|
|
|
3.B.
|
||
|
|
|
3.C.
|
||
|
|
|
3.D.
|
||
|
|
|
ITEM 4.
|
||
|
|
|
4.A.
|
||
|
|
|
4.B.
|
||
|
|
|
4.C.
|
||
|
|
|
4.D.
|
||
|
|
|
ITEM 4A.
|
||
|
|
|
ITEM 5.
|
||
|
|
|
5.A.
|
||
|
|
|
5.B.
|
||
|
|
|
5.C.
|
||
|
|
|
5.D.
|
||
|
|
|
5.E.
|
|
|
|
5.F.
|
||
|
|
|
ITEM 6.
|
||
|
|
|
6.A.
|
||
|
|
|
6.B.
|
||
|
|
|
6.C.
|
||
|
|
|
6.D.
|
||
|
|
|
6.E.
|
||
|
|
|
ITEM 7.
|
||
|
|
|
7.A.
|
||
|
|
|
7.B.
|
||
|
|
|
7.C.
|
||
|
|
|
ITEM 8.
|
||
|
|
|
8.A.
|
||
|
|
|
8.B.
|
||
|
|
|
ITEM 9.
|
||
|
|
|
9.A.
|
||
|
|
|
9.B.
|
||
|
|
|
9.C.
|
||
|
|
|
9.D.
|
||
|
|
|
9.E.
|
||
|
|
|
9.F.
|
||
|
|
|
ITEM 10.
|
||
|
|
|
10.A.
|
•
|
all operating and other statistical information is presented as if we own 100% of each property in our portfolio, regardless of whether we own all of the interests in each property; and
|
•
|
all information on financial results is presented in accordance with International Financial Reporting Standards, or IFRS, as issued by the International Accounting Standards Board, or IASB, other than certain non-IFRS financial measures which are defined under “Use of Non-IFRS Measures” below.
|
•
|
“assets under management” are to assets managed by us or by Brookfield on behalf of our third party investors, as well as our own assets, and also include capital commitments that have not yet been drawn. Our calculation of assets under management may differ from that employed by other asset managers and, as a result, this measure may not be comparable to similar measures presented by other asset managers;
|
•
|
the “BPY General Partner” are to the general partner of our company, which is Brookfield Property Partners Limited, an indirect wholly-owned subsidiary of Brookfield Asset Management;
|
•
|
“Brookfield” are to Brookfield Asset Management and any subsidiary of Brookfield Asset Management, other than us;
|
•
|
“Brookfield Asset Management” are to Brookfield Asset Management Inc.;
|
•
|
the “Class A Preferred Unitholder” or “QIA” are to Qatar Investment Authority;
|
•
|
the “Class A Preferred Units” or “Preferred Equity Units” are to the Class A preferred limited partnership units of the Property Partnership that are exchangeable for units of our company pursuant to the Preferred Unit Exchange Mechanism;
|
•
|
“our business” are to our business of owning, operating and investing in commercial property, both directly and through our operating entities;
|
•
|
“commercial property” or “commercial properties” are to commercial and other real property that generates or has the potential to generate income, including office, retail, multifamily, triple net lease, industrial, hospitality, self-storage, student housing and manufactured housing assets, but does not include, among other things, residential land development, home building, construction, real estate advisory and other similar operations or services;
|
•
|
“our company”, “BPY” or “our partnership” are to Brookfield Property Partners L.P., a Bermuda exempted limited partnership;
|
•
|
“fully-exchanged basis” assume the exchange of all of the issued and outstanding securities that are exchangeable into our units, including the exchange of the issued and outstanding Redemption-Exchange Units in accordance with the Redemption-Exchange Mechanism, the exchange of the issued and outstanding Class A Preferred Units in accordance with the Preferred Unit Exchange Mechanism and the exchange of the issued and outstanding exchangeable limited partnership units of Brookfield Office Properties Exchange LP not held by us;
|
•
|
“GGP” are to GGP Inc.;
|
•
|
“Holding Entities” are to the primary holding subsidiaries of the Property Partnership, from time to time, through which it indirectly holds all of our interests in our operating entities;
|
•
|
“our limited partnership agreement” are to the second amended and restated limited partnership agreement of our company;
|
•
|
“Master Services Agreement” are to the amended and restated master services agreement among the Service Recipients, the Service Providers, and certain other subsidiaries of Brookfield Asset Management who are parties thereto;
|
•
|
“operating entities” are to the entities in which the Holding Entities hold interests and that directly or indirectly hold our real estate assets or that perform real estate management services for our real estate assets other than entities in which the Holding Entities hold interests for investment purposes only of less than 5% of the equity securities;
|
•
|
“our portfolio” are to the commercial property assets in our Core Office, Core Retail and Opportunistic segments, as applicable;
|
•
|
the “Preferred Unit Exchange Mechanism” are to the mechanism by which the Preferred Unitholder may exchange the Class A Preferred Units for units of our company, as more fully described in Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement - Preferred Unit-Exchange Mechanism”
;
|
•
|
the “Preferred Units” are to the limited partnership units of the Property Partnership, including the Class A Preferred Units;
|
•
|
the “Preferred Unitholders” are to holders of Preferred Units;
|
•
|
the “Property Partnership” or the “Operating Partnership” are to Brookfield Property L.P.;
|
•
|
“Property Special LP” are to Brookfield Property Special L.P., an indirect wholly-owned subsidiary of Brookfield Asset Management, which is the sole special limited partner of the Property Partnership;
|
•
|
the “Redemption-Exchange Mechanism” are to the mechanism by which Brookfield may request redemption of its Redemption-Exchange Units in whole or in part in exchange for cash, subject to the right of our company to acquire such interests (in lieu of such redemption) in exchange for units of our company, as more fully described in Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement - Redemption-Exchange Mechanism”
;
|
•
|
the “Redemption-Exchange Units” or “Redeemable/Exchangeable Partnership Units” are to the non-voting limited partnership interests in the Property Partnership that are redeemable for cash, subject to the right of our company to acquire such interests (in lieu of such redemption) in exchange for units of our company, pursuant to the Redemption-Exchange Mechanism;
|
•
|
the “Service Providers” are to the subsidiaries of Brookfield Asset Management that provide services to us pursuant to our Master Services Agreement, and unless the context otherwise requires, any other affiliate of Brookfield that is appointed from time to time to act as a service provider pursuant to our Master Services Agreement or to whom any service provider has subcontracted for the provision of such services;
|
•
|
the “Service Recipients” are to our company, the Property Partnership, the Holding Entities and, at the option of the Holding Entities, any wholly-owned subsidiary of a Holding Entity excluding any operating entity;
|
•
|
“Spin-off” are to the special dividend of our units by Brookfield Asset Management on April 15, 2013 as described under Item 4.A.
“Information on the Company - History and Development of the Company”
; and
|
•
|
“our units”, “LP Units” and “units of our company” are to the non-voting limited partnership units in our company and references to “our unitholders” and “our limited partners” are to the holders of our units. References to “Unitholders” are to holders of general partnership units of our partnership, or GP Units, LP Units, Redemption-Exchange Units, special limited partnership units of the Property Partnership, or Special LP Units, and exchangeable limited partnership units of Brookfield Office Properties Exchange L.P., or Exchange LP Units.
|
•
|
NOI:
revenues from our commercial properties operations less direct commercial property expenses, or Commercial property NOI, and revenues from our hospitality operations less direct hospitality expenses, or Hospitality NOI.
|
•
|
Same-property NOI:
a subset of NOI, which excludes NOI that is earned from assets acquired, disposed or developed during the periods presented, or not of a recurring nature, and from opportunistic assets.
|
•
|
FFO:
net income, prior to fair value gains, net, depreciation and amortization of real estate assets, and income taxes less non-controlling interests of others in operating subsidiaries and properties share of these items. When determining FFO, we include our proportionate share of the FFO of unconsolidated partnerships and joint ventures and associates, as well as gains (or losses) related to properties developed for sale.
|
•
|
Company FFO:
FFO before the impact of depreciation and amortization of non-real estate assets, transaction costs, gains (losses) associated with non-investment properties, imputed interest and the FFO that would have been attributable to the partnership’s shares of GGP if all outstanding warrants of GGP were exercised. Prior to the third quarter of 2017, the adjustment assumed net settlement of the outstanding warrants. For the third quarter of 2017, the adjustment is based on the cash settlement for all applicable warrants to reflect the partnership's settlement of the warrants on such basis which occurred in the fourth quarter of 2017.
|
•
|
Fair value changes:
includes the increase or decrease in the value of investment properties, as well as our proportionate share of the increase or decrease in the value of investment property held within our unconsolidated partnerships and joint ventures and associates, that is reflected in the consolidated statements of income.
|
•
|
Net Income Attributable to Unitholders:
net income attributable to holders of GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
•
|
Equity Attributable to Unitholders:
equity attributable to holders of our GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units and Exchange LP Units.
|
|
Years ended Dec. 31,
|
||||||||||||||
(US$ Millions, except per unit information)
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
(3)
|
|
|||||
Total revenue
|
$
|
6,135
|
|
$
|
5,352
|
|
$
|
4,853
|
|
$
|
4,473
|
|
$
|
4,287
|
|
Net income
|
2,468
|
|
2,717
|
|
3,766
|
|
4,420
|
|
1,763
|
|
|||||
Net income attributable to LP units
|
136
|
|
660
|
|
1,064
|
|
1,154
|
|
118
|
|
|||||
Net income attributable to GP Units
|
—
|
|
—
|
|
1
|
|
1
|
|
—
|
|
|||||
Net income attributable to Brookfield Asset Management
|
—
|
|
—
|
|
—
|
|
—
|
|
232
|
|
|||||
Net income per LP Unit
(1)
|
0.48
|
|
2.30
|
|
3.72
|
|
5.59
|
|
1.41
|
|
|||||
Distributions per LP Unit
|
1.18
|
|
1.12
|
|
1.06
|
|
1.00
|
|
0.63
|
|
|||||
FFO
(2)
|
873
|
|
895
|
|
710
|
|
714
|
|
582
|
|
(1)
|
Net income per LP Unit has been presented effective for the period from the date of the Spin-off on April 15, 2013, as this is the date of legal entitlement of earnings to the LP Units.
|
(2)
|
FFO is a non-IFRS measure. See “Introduction and Use of Certain Terms - Use of Non-IFRS Measures” and Item 5.A, “Operating Results - Financial Statements Analysis - Review of Consolidated Financial Results”.
|
(3)
|
For periods prior to April 15, 2013, the date of the Spin-off, the financial information reflected is that of Brookfield Asset Management’s commercial property operations.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Dec. 31, 2015
|
|
Dec. 31, 2014
|
|
Dec. 31, 2013
(2)
|
|
|||||
Investment properties
|
$
|
51,357
|
|
$
|
48,784
|
|
$
|
41,599
|
|
$
|
41,141
|
|
$
|
34,153
|
|
Equity accounted investments
|
19,761
|
|
16,844
|
|
17,638
|
|
10,356
|
|
9,281
|
|
|||||
Total assets
|
84,347
|
|
78,127
|
|
71,866
|
|
65,575
|
|
52,446
|
|
|||||
Debt obligations
|
36,884
|
|
33,519
|
|
30,526
|
|
27,006
|
|
21,640
|
|
|||||
Capital securities
|
4,165
|
|
4,171
|
|
4,031
|
|
4,011
|
|
2,369
|
|
|||||
Total equity
|
35,124
|
|
34,161
|
|
30,933
|
|
28,299
|
|
24,990
|
|
|||||
Equity attributable to Unitholders
(1)
|
22,186
|
|
22,358
|
|
21,958
|
|
20,208
|
|
13,624
|
|
(1)
|
As at December 31, 2017, 2016, 2015 and 2014, refers to holders of our units, GP Units, Redemption-Exchange Units, Special LP Units and Exchange LP Units. As of December 31, 2013, refers to holders of our units, GP units, Redemption-Exchange Units and Special LP Units.
|
(2)
|
For periods prior to April 15, 2013, the date of the Spin-off, the financial information reflected is that of Brookfield Asset Management’s commercial property operations.
|
•
|
downturns and trends in the national, regional and local economic conditions where our properties and other assets are located;
|
•
|
the cyclical nature of the real estate industry;
|
•
|
local real estate market conditions, such as an oversupply of commercial properties, including space available by sublease, or a reduction in demand for such properties;
|
•
|
changes in interest rates and the availability of financing;
|
•
|
competition from other properties;
|
•
|
changes in market rental rates and our ability to rent space on favorable terms;
|
•
|
the bankruptcy, insolvency, credit deterioration or other default of our tenants;
|
•
|
the need to periodically renovate, repair and re-lease space and the costs thereof;
|
•
|
increases in maintenance, insurance and operating costs;
|
•
|
civil disturbances, earthquakes and other natural disasters, or terrorist acts or acts of war which may result in uninsured or underinsured losses;
|
•
|
the decrease in the attractiveness of our properties to tenants;
|
•
|
the decrease in the underlying value of our properties; and
|
•
|
certain significant expenditures, including property taxes, maintenance costs, mortgage payments, insurance costs and related charges that must be made regardless of whether a property is producing sufficient income to service these expenses.
|
•
|
cash flows may be insufficient to meet required payments of principal and interest;
|
•
|
payments of principal and interest on borrowings may leave insufficient cash resources to pay operating expenses;
|
•
|
we may not be able to refinance indebtedness on our properties at maturity due to business and market factors, including: disruptions in the capital and credit markets; the estimated cash flows of our properties and other assets; the value of our properties and other assets; and financial, competitive, business and other factors, including factors beyond our control; and
|
•
|
if refinanced, the terms of a refinancing may not be as favorable as the original terms of the related indebtedness.
|
•
|
we may not be able to complete construction on schedule or within budget, resulting in increased debt service expense and construction costs and delays in leasing the properties;
|
•
|
we may not have sufficient capital to proceed with planned redevelopment or expansion activities;
|
•
|
we may abandon redevelopment or expansion activities already under way, which may result in additional cost recognition;
|
•
|
we may not be able to obtain, or may experience delays in obtaining, all necessary zoning, land-use, building, occupancy and other governmental permits and authorizations;
|
•
|
we may not be able to lease properties at all or on favorable terms, or occupancy rates and rents at a completed project might not meet projections and, therefore, the project might not be profitable;
|
•
|
construction costs, total investment amounts and our share of remaining funding may exceed our estimates and projects may not be completed and delivered as planned; and
|
•
|
upon completion of construction, we may not be able to obtain, or obtain on advantageous terms, permanent financing for activities that we have financed through construction loans.
|
•
|
changes in government policies or personnel;
|
•
|
restrictions on currency transfer or convertibility;
|
•
|
changes in labor relations;
|
•
|
political instability and civil unrest;
|
•
|
less developed or efficient financial markets than in North America;
|
•
|
fluctuations in foreign exchange rates;
|
•
|
the absence of uniform accounting, auditing and financial reporting standards, practices and disclosure requirements;
|
•
|
less government supervision and regulation;
|
•
|
a less developed legal or regulatory environment;
|
•
|
heightened exposure to corruption risk;
|
•
|
political hostility to investments by foreign investors; and
|
•
|
difficulty in enforcing contractual obligations and expropriation or confiscation of assets.
|
•
|
Brookfield will only recommend acquisition opportunities that it believes are suitable for us;
|
•
|
the same professionals within Brookfield’s organization who are involved in acquisitions of commercial property have other responsibilities within Brookfield’s broader asset management business. Limits on the availability of such individuals will likewise result in a limitation on the availability of acquisition opportunities for us;
|
•
|
Brookfield may consider certain assets or operations that have both infrastructure related characteristics and commercial property related characteristics to be infrastructure and not commercial property;
|
•
|
Brookfield may not consider an acquisition of commercial property that comprises part of a broader enterprise to be suitable for us, unless the primary purpose of such acquisition, as determined by Brookfield acting in good faith, is to acquire the underlying commercial property;
|
•
|
legal, regulatory, tax and other commercial considerations will be an important factor in determining whether an opportunity is suitable for us; and
|
•
|
in addition to structural limitations, the determination of whether a particular acquisition is suitable for us is highly subjective and is dependent on a number of factors including our liquidity position at the time, the risk profile of the opportunity, its fit with the balance of our business and other factors.
|
•
|
changes in our financial performance and prospects, or in the financial performance and prospects of companies engaged in businesses that are similar to us;
|
•
|
public announcements about our business, including our development projects, pending investments and significant transactions, our significant tenants and properties or any negative publicity;
|
•
|
changes in laws or regulations, or new interpretations or applications of laws and regulations, that are applicable to us;
|
•
|
sales of our units by our unitholders, including by Brookfield and/or other significant holders of our units;
|
•
|
general economic trends and other external factors, including those resulting from actual or threatened acts of war, incidents of terrorism or responses to such events;
|
•
|
speculation in the press or investment community regarding us or factors or events that may directly or indirectly affect us;
|
•
|
our access to capital or other funding sources and our ability to raise capital on favorable terms; and
|
•
|
a loss of any major funding source.
|
•
|
Core Office segment, which includes our 100% common equity interest in Brookfield Office Properties Inc., or BPO, and our 50% interest in Canary Wharf Group plc, or Canary Wharf;
|
•
|
Core Retail segment, which includes our
34%
interest in GGP; and
|
•
|
Opportunistic segment through investments in Brookfield-sponsored real estate funds.
|
•
|
147
office properties totaling
over
100 million
square feet primarily located in the world’s leading commercial markets such as New York, London, Los Angeles, Washington, D.C., Sydney, Toronto, and Berlin;
|
•
|
Office and urban multifamily development sites that enable the construction of
approximately
30 million
square feet of new properties;
|
•
|
125
regional malls and urban retail properties containing
over
122 million
square feet in the United States;
|
•
|
139
opportunistic office properties comprising
approximately
43 million
square feet of office space in the United States, United Kingdom, Brazil and Asia;
|
•
|
Approximately
29 million
square feet of opportunistic retail space across
45
properties throughout the United States and in select Brazilian markets;
|
•
|
Over
31 million
square feet of industrial space across
112
properties, primarily consisting of modern logistics assets in North America, with an additional
7 million
square feet currently under construction;
|
•
|
Over
26,200
multifamily units across
88
properties throughout the United States;
|
•
|
Twenty
hospitality assets with
over
15,200
rooms across North America, Europe and Australia;
|
•
|
326
properties that are leased to automotive dealerships across North America on a triple net lease basis;
|
•
|
206
self-storage facilities comprising
over
15 million
square feet throughout the United States;
|
•
|
Twenty-nine
student housing properties with
over
11,000
beds in the United Kingdom; and
|
•
|
136
manufactured housing communities with
over
32,400
sites across the United States.
|
•
|
Through our operating entities around the globe, we receive real-time information regarding market conditions and opportunities, which helps us identify the investments that offer the best risk-adjusted returns and give us competitive advantages in the marketplace.
|
•
|
Our teams in each of the regions that we target have developed strong local relationships and partnerships. Through these local networks, we originate proprietary transactions that are generally priced at more favorable valuations than competitive processes.
|
•
|
Brookfield has a long history of leading multi-faceted transactions such as recapitalizations. We utilize our structuring expertise to execute these types of transactions, whereby we can acquire high quality assets at a discount to their intrinsic value.
|
•
|
Within our operating entities, we pursue opportunities to maximize revenues in each market, such as optimizing tenant relationships to increase occupancy and raise rents.
|
•
|
We also identify opportunities to redevelop our existing assets that offer premium risk-adjusted returns.
|
•
|
Finally, we make add-on acquisitions that can be integrated into our operating entities.
|
•
|
In markets where asset valuations are at a premium to development cost, we selectively pursue development projects that offer attractive risk-adjusted returns.
|
•
|
Our development strategy is relatively low risk. Before investing a material amount of capital, we generally meet prudent pre-leasing hurdles and secure construction financing and maximum-price contracts. We bring in capital partners on a project-specific basis in order to mitigate risk and manage our cash flow profile. Finally, we monetize land parcels in order to reduce our investment in land.
|
•
|
Once we have stabilized an asset, we will consider a full or partial sale in order to recycle capital from these assets, which effectively have low costs of capital, for re-investment in new opportunities with higher rates of return.
|
•
|
For core assets, our preference is to sell down interests in assets to institutional investors, which enables us to preserve our operating entities and earn incremental fee income.
|
•
|
We predominantly utilize asset-level debt. We size the non-recourse debt with investment grade metrics in order to provide broad access to capital throughout market cycles and optimize our cost of capital.
|
•
|
In order to mitigate risk, we generally raise debt financing in local currency, and our debt portfolio is largely fixed rate through issuance of fixed coupon debt or use of interest rate derivatives.
|
•
|
We seek to ladder maturities in order to reduce refinancing risk.
|
•
|
Global Scale
. With approximately
17,000
employees involved in Brookfield’s real estate business globally, we have operating entities with scale in each of our targeted sectors and geographies. With the real-time information that we receive regarding market conditions and opportunities, we are well-positioned to opportunistically originate transactions that offer the highest risk-adjusted returns.
|
•
|
Sector and Geographic Diversification
. With a portfolio of assets in the office, retail, multifamily, industrial, hospitality, triple net lease, self-storage, student housing and manufactured housing asset classes located primarily in North America, Europe and Australia, with a growing presence in Brazil and Asia, we have diversified cash flows that increase stability and over time should lower our cost of capital. As a result of this diversity, combined with Brookfield’s sponsorship and
|
•
|
Superior Record of Executing Transactions
. Brookfield’s real estate group has a long track record of leading multi-faceted transactions, such as the recapitalization of GGP, whereby it utilized its structuring capabilities to invest in high-quality assets on a value basis. Additionally, Brookfield has demonstrated an ability to develop “best-in-class” assets in markets where asset valuations are in excess of development costs, earning attractive returns on equity.
|
•
|
Strong Organic Cash Flow Growth
. As a result of escalation provisions in a majority of our leases, the mark-to-market of rents as long-term leases expire and our ability to increase occupancy/permanent occupancy primarily in our Core Office and Core Retail sectors, we have a strong foundation for organic cash flow growth. We will have flexibility to utilize this incremental cash flow to increase our distribution to our unitholders or fund other growth initiatives.
|
•
|
Attractive Portfolio of Development/Redevelopment Opportunities
. Within our Core Office, Core Retail and Opportunistic businesses we have a portfolio of development and redevelopment opportunities that offer premium returns on invested capital. We will seek to capture the value of this pipeline through a combination of investment of capital to build-out such projects and sell-downs to partners at values that reflect the development value that has been created.
|
•
|
Relationship with Brookfield
. As Brookfield’s flagship public commercial property entity, we are the primary vehicle through which it invests in real estate on a global basis. As a result, our unitholders benefit from Brookfield’s global presence, operating experience, execution capabilities and relationships. Furthermore, with Brookfield’s substantial liquidity and strong relationships with banks and institutional investors, we may be able to participate in attractive investments that we could not have executed on a stand-alone basis.
|
(1)
|
Represents assets and equity attributable to Unitholders related to our operating segments and excludes corporate assets and obligations.
|
•
|
Realizing value from our properties through proactive leasing and select redevelopment and repositioning initiatives to convert assets to higher yielding (or cash flow generating) properties;
|
•
|
Managing capital prudently, by utilizing conservative financing structures, including the disposition of select mature or non-core assets; and
|
•
|
Advancing development projects to create “best-in-class” new stock in premium locations.
|
Tenant
|
Primary Location
|
Credit Rating
(1)
|
Exposure (%)
(2)
|
|
Government and Government Agencies
|
Various
|
AA+/AAA
|
8.7
|
%
|
Barclays
|
London
|
BBB
|
2.5
|
%
|
Morgan Stanley
|
NY/Toronto
|
A-
|
2.4
|
%
|
Suncor Energy Inc.
|
Calgary/Houston/Sydney
|
BBB+
|
2.0
|
%
|
CIBC World Markets
(3)
|
Calgary/NY/Toronto
|
A+
|
1.8
|
%
|
Bank of Montreal
|
Calgary/Toronto
|
A+
|
1.4
|
%
|
Bank of America | Merrill Lynch
|
Various
|
A-
|
1.4
|
%
|
Deloitte
|
Calgary/Houston/LA/Toronto
|
Not Rated
|
1.3
|
%
|
Amazon
|
NY/London
|
BBB+
|
1.3
|
%
|
Royal Bank of Canada
|
Various
|
A+
|
1.1
|
%
|
Total
|
|
|
23.9
|
%
|
(1)
|
From Standard & Poor’s Rating Services, Moody’s Investment Services, Inc. or DBRS Limited.
|
(2)
|
Prior to considering partnership interests in partially-owned properties.
|
(3)
|
CIBC World Markets leases 1.1 million square feet at 300 Madison Avenue in New York, of which they sublease 925,000 square feet to PricewaterhouseCoopers LLP and approximately 100,000 square feet to Sumitomo Corporation of America.
|
•
|
Increasing the permanent occupancy of our regional mall portfolio by converting temporary leases to permanent leases and leasing vacant space;
|
•
|
Renewing or replacing expiring leases at greater rental rates;
|
•
|
Actively recycling capital through the disposition of strip centers and lower quality regional malls and investing in whole or partial interests in high-quality regional malls and anchor pads; and
|
•
|
Continuing to execute on our existing redevelopment projects and seeking additional opportunities within our portfolio for redevelopment.
|
•
|
Strategically arrange the physical location of the merchants within each mall to enforce a merchandising strategy that promotes cross-shopping and maximizes sales;
|
•
|
Introduce new concepts to the mall which may include restaurants, theaters, new retailers;
|
•
|
Implement marketing campaigns to attract people to the mall; and
|
•
|
Invest capital to maintain and improve the malls’ aesthetics and infrastructure, including major redevelopments to further establish the malls as a destination.
|
•
|
We are subject to various laws relating to environmental matters. We could be liable under these laws for the costs of removal and remediation of certain hazardous substances or wastes existing in, or released or deposited on or in our properties or disposed of at other locations.
|
•
|
We must comply with regulations under building codes and human rights codes that generally require that public buildings be made accessible to disabled persons.
|
•
|
We must comply with laws and regulations concerning zoning, design, construction and similar matters, including regulations which impose restrictive zoning and density requirements.
|
•
|
We are also subject to state, provincial and local fire and life safety requirements.
|
•
|
Commit to the principle that our business decisions will take into consideration the long term sustainability of communities, including the current and future environmental, safety, health and economic conditions;
|
•
|
Ensure that effective management systems are in place in our facilities to minimize risks to the environment;
|
•
|
Comply with applicable legislation, regulation and best practices;
|
•
|
Establish clear objectives and targets to meet and/or exceed regional standards;
|
•
|
Communicate openly on a timely basis with employees, the public, government officials, and other stakeholders on activities involving environment, safety and health; and
|
•
|
Conduct regular assurance audits and self-evaluations of our management systems, programs and activities.
|
(1)
|
As of
December 31, 2017
, public holders own units of our company representing an
80%
limited partnership interest in our company, and Brookfield owns the remaining units of our company, representing a
20%
limited partnership interest in our company. Assuming the exchange of the Redemption-Exchange Units in accordance with the Redemption-Exchange Mechanism and the exchange of the issued and outstanding Exchange LP Units not held by us, Brookfield has a
69%
interest in our company. On a fully-exchanged basis, public holders (excluding
|
(2)
|
The Property Partnership owns, directly or indirectly, all of the common shares or equity interests, as applicable, of the Holding Entities. Brookfield holds
$1.25 billion
of redeemable preferred shares of CanHoldco, which it received as partial consideration for causing the Property Partnership to directly acquire substantially all of Brookfield Asset Management’s commercial property operations. In addition, on the Spin-off, Brookfield was issued
$5 million
of preferred shares of each of CanHoldco and four wholly-owned subsidiaries of other Holding Entities, $10 million of which were redeemed during the year ended December 31, 2016, which preferred shares are entitled to vote with the common shares of the applicable entity. Brookfield has an aggregate of
3%
of the votes to be cast in respect of CanHoldco and
1%
of the votes to be cast in respect of any of the other applicable entities. See Item 7.B. “Major Shareholders and Related Party Transactions - Related Party Transactions - Relationship with Brookfield - Preferred Shares of Certain Holding Entities”.
|
(3)
|
Certain of the operating entities and intermediate holding companies that are directly or indirectly owned by the Holding Entities and that directly or indirectly hold our real estate assets are not shown on the chart. All percentages listed represent our economic interest in the applicable entity or group of assets, which may not be the same as our voting interest in those entities and groups of assets. All interests are rounded to the nearest one percent and are calculated as at
December 31, 2017
.
|
(4)
|
Our interest in BPO consists of
100%
of its outstanding common shares and outstanding voting preferred shares as well as interests in certain series of its non-voting preferred shares.
|
(5)
|
Our Australian office business consists of our economic interest in certain of our Australian office properties not held through BPO.
|
(6)
|
Our interest in Canary Wharf is held through a joint venture owned 50% by our company and 50% by the Class A Preferred Unitholder, or the Canary JV.
|
(7)
|
Our Brazilian office business, includes
67%
ownership of an office building in Rio de Janeiro, Brazil and our interest in an office building in the Faria Lima section of São Paulo, Brazil.
|
(8)
|
As at
December 31, 2017
, our interest in GGP consists of an interest in approximately
34%
of the outstanding shares of common stock.
|
(9)
|
Our economic interest set forth above is reflected as a range because our Opportunistic investments are held through Brookfield-sponsored real estate funds in which we hold varying interests.
|
(10)
|
Our interest in one of our opportunistic real estate finance funds is owned by the Property Partnership.
|
Name
|
Economic Interest
(1)
|
Voting Interest
(1)
|
|
Core Office
|
|
|
|
BPO
(2)
|
100%
|
100%
|
|
Australia
(3)
|
100%
|
—
|
|
Europe
|
100%
|
100%
|
|
Canary Wharf
|
50%
|
50%
|
|
Brazil
|
51% - 67%
|
51% - 67%
|
|
Core Retail
|
|
|
|
GGP
(4)
|
34%
|
34%
|
|
Opportunistic
|
|
|
|
Opportunistic Office
(5,6)
|
22% - 82%
|
—
|
|
Rouse
|
50%
|
33%
|
|
Brazil Retail Fund
(5)
|
40%
|
—
|
|
Opportunistic Retail
|
26%
|
—
|
|
Industrial
(5,6)
|
30% - 34%
|
—
|
|
Multifamily
(5,6)
|
13% - 61%
|
—
|
|
Hospitality
(5,6)
|
26% - 33%
|
—
|
|
Triple Net Lease
(5,6)
|
29%
|
—
|
|
Self-storage
(5,6)
|
26%
|
—
|
|
Student Housing
(5,6)
|
26%
|
—
|
|
Manufactured Housing
(5,6)
|
26%
|
—
|
|
Finance Funds
(5,6)
|
12% - 18%
|
—
|
|
(1)
|
All interests are rounded to the nearest one percent and are calculated as at
December 31, 2017
.
|
(2)
|
Our interest in BPO consists of
100%
of its outstanding common shares and outstanding voting preferred shares, as well as interests in certain series of its non-voting preferred shares.
|
(3)
|
Our Australian office business consists of our economic interest in certain of our Australian office properties not held through BPO. This economic interest is held in the form of participating loan agreements with Brookfield, which are hybrid instruments comprising an interest bearing note, a total return swap, and an option to acquire direct or indirect legal ownership in the properties. The participating loan interests provide the holding entities (or their wholly owned subsidiaries) with an economic interest in the results of operations and changes in fair value of the properties. Brookfield retains the legal title to the properties through a wholly-owned subsidiary that is not part of the business in order to preserve existing financing arrangements. We have control or significant influence over the properties via the participating loan interests. Accordingly, the assets, liabilities and results of the entities that have direct ownership of such properties are consolidated or accounted for under the equity method by the holding entities (or their wholly owned subsidiaries).
|
(4)
|
We control approximately
34%
of the outstanding shares of common stock of GGP. In addition, we are entitled to appoint three directors to GGP’s board of directors.
|
(5)
|
We hold our economic interest in these assets primarily through limited partnership interests in Brookfield-sponsored real estate funds. By their nature, limited partnership interests do not have any voting rights.
|
(6)
|
Our economic interest set forth above is reflected as a range because our Opportunistic investments are primarily held through Brookfield-sponsored real estate funds in which we hold varying interests.
|
•
|
Core Office segment, which includes our 100% common equity interest in Brookfield Office Properties Inc. (“BPO”) and our 50% interest in Canary Wharf Group plc (“Canary Wharf”);
|
•
|
Core Retail segment, which includes our
34%
interest in GGP Inc. (“GGP”); and
|
•
|
Opportunistic segment through investments in Brookfield Asset Management-sponsored real estate funds.
|
•
|
147
office properties totaling
over
100 million
square feet primarily located in the world’s leading commercial markets such as New York, London, Los Angeles, Washington, D.C., Sydney, Toronto, and Berlin;
|
•
|
Office and urban multifamily development sites that enable the construction of
approximately
30 million
square feet of new properties;
|
•
|
125
regional malls and urban retail properties containing
over
122 million
square feet in the United States;
|
•
|
139
opportunistic office properties comprising
approximately
43 million
square feet of office space in the United States, United Kingdom, Brazil and Asia;
|
•
|
Approximately
29 million
square feet of opportunistic retail space across
45
properties throughout the United States and in select Brazilian markets;
|
•
|
Over
31 million
square feet of industrial space across
112
properties, primarily consisting of modern logistics assets in North America, with an additional
seven million
square feet currently under construction;
|
•
|
Over
26,200
multifamily units across
88
properties throughout the United States;
|
•
|
Twenty
hospitality assets with
over
15,200
rooms across North America, Europe and Australia;
|
•
|
326
properties that are leased to automotive dealerships across North America on a triple net lease basis;
|
•
|
206
self-storage facilities comprising
over
15 million
square feet throughout the United States;
|
•
|
Twenty-nine
student housing properties with
over
11,000
beds in the United Kingdom; and
|
•
|
136
manufactured housing communities with
over
32,400
sites across the United States.
|
•
|
NOI
: revenues from our commercial properties operations less direct commercial property expenses (“Commercial property NOI”) and revenues from our hospitality operations less direct hospitality expenses (“Hospitality NOI”).
|
•
|
Same-property NOI
: a subset of NOI, which excludes NOI that is earned from assets acquired, disposed of or developed during the periods presented, or not of a recurring nature, and from opportunistic assets.
|
•
|
FFO
: net income, prior to fair value gains, net, depreciation and amortization of real estate assets, and income taxes less non-controlling interests of others in operating subsidiaries and properties therein. When determining FFO, we include our proportionate share of the FFO of unconsolidated partnerships and joint ventures and associates, as well as gains (or losses) related to properties developed for sale.
|
•
|
Company FFO
: FFO before the impact of depreciation and amortization of non-real estate assets, transaction costs, gains (losses) associated with non-investment properties, imputed interest and the FFO that would have been attributable to the partnership’s shares of GGP if all outstanding warrants of GGP were exercised. Prior to the third quarter of 2017, the adjustment assumed net settlement of the outstanding warrants. For the third quarter of 2017, the adjustment is based on the cash settlement for all applicable warrants to reflect the partnership's settlement of the warrants on such basis which occurred in the fourth quarter of 2017.
|
•
|
Fair value changes
: includes the increase or decrease in the value of investment properties, as well as our proportionate share of the increase or decrease in the value of investment property held within our unconsolidated partnerships and joint ventures and associates, that is reflected in the consolidated statements of income.
|
•
|
Net income attributable to Unitholders
: net income attributable to holders of GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units and Exchange LP Units.
|
•
|
Equity attributable to Unitholders
: equity attributable to holders of GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units and Exchange LP Units.
|
•
|
Increases in occupancies by leasing vacant space and pre-leasing pending developments;
|
•
|
Increases in rental rates through maintaining or enhancing the quality of our assets and as market conditions permit; and
|
•
|
Reductions in operating costs through achieving economies of scale and diligently managing contracts.
|
•
|
Debt capital at a cost and on terms conducive to our goals;
|
•
|
Equity capital at a reasonable cost;
|
•
|
New property acquisitions and other investments that fit into our strategic plan; and
|
•
|
Investors for dispositions of peak value or non-core assets.
|
•
|
During the first quarter of 2017, we acquired a portfolio of manufactured housing communities across the U.S. for consideration of approximately $768 million in our Opportunistic segment, including the assumption of debt.
|
•
|
We also acquired a portfolio of office properties across the U.S. for consideration of approximately $214 million in our Opportunistic segment in the first quarter of 2017.
|
•
|
In our Core Office segment, we sold a 50% interest in the Principal Place - Commercial development for £346 million ($429 million) and realized a gain of £164 million ($203 million). We retained joint control of the resulting joint venture and account for our remaining interest as an equity accounted investment.
|
•
|
During the second quarter of 2017, we entered into an amended management agreement with our co-investors in our Brazilian retail portfolio, Brookfield Brazil Retail Fundo de Investimento em Participações (“Brazil Retail”). As a result of the terms of the agreement, we now jointly control the portfolio with our co-investors. As such, we no longer consolidate this investment and account for our investment in Brazil Retail as an equity accounted investment.
|
•
|
In our Core Office segment, we sold our equity accounted investment in 245 Park Avenue in Midtown New York for net proceeds of approximately $680 million in the second quarter of 2017.
|
•
|
We redeemed all of the outstanding public units of Brookfield Canada Office Properties (“BOX”), not held by us for C$32.50 per unit, or approximately C$516 million ($384 million) in the second quarter of 2017.
|
•
|
In our Opportunistic segment, we acquired an additional portfolio of student housing properties in the United Kingdom for £299 million ($385 million) in the second quarter of 2017.
|
•
|
During the third quarter of 2017, in our Core Office segment, we sold 20 Canada Square in London for approximately £410 million ($537 million) and realized a gain of approximately £71 million ($93 million).
|
•
|
During the fourth quarter of 2017, in our Core Retail segment, we exercised all of our outstanding warrants of GGP. Of these warrants, 16 million were exercised on a cashless basis and the remaining 43 million warrants on a full share settlement basis for approximately $462 million of cash. The exercise resulted in our acquisition of an additional 68 million common shares of GGP, increasing our ownership from 29% to 34%.
|
•
|
In our Opportunistic segment, we sold an industrial portfolio in Europe for approximately €$2.4 billion ($2.8 billion) and a realized gain of approximately €1.0 billion ($1.2 billion) during the fourth quarter of 2017.
|
•
|
During the fourth quarter of 2017, in our Opportunistic segment, we acquired a portfolio of office assets in Mumbai for consideration of Rs6,623 million ($102 million), a mixed-use complex in Houston for consideration of $819 million, a hotel property in Toronto for consideration of C$335 million ($270 million), and two office assets in San Jose, California for consideration of $127 million.
|
•
|
In our Core Office segment, we sold a 49% interest in One Liberty Plaza in New York for approximately $742 million and a realized gain of $171 million during the fourth quarter of 2017.
|
•
|
During the first quarter of 2016, we acquired a portfolio of self-storage facilities across the United States for consideration of approximately $320 million in our Opportunistic segment, including the assumption of debt.
|
•
|
In our Core Office segment, we sold World Square Retail in Sydney for A$285 million ($206 million) and a realized gain of A$147 million ($112 million) and Royal Centre in Vancouver for C$428 million ($312 million) and a realized gain of C$234 million ($171 million), in the first quarter of 2016.
|
•
|
During the second quarter of 2016, we acquired a portfolio of student housing properties in the United Kingdom for approximately £273 million ($397 million), the Vintage Estate hotel and specialty retail center in Napa Valley, CA for $197 million and an additional portfolio of self-storage facilities for consideration of $151 million in our Opportunistic segment.
|
•
|
In our Core Office segment, we sold One Shelley Street in Sydney for A$525 million ($398 million) for a realized gain of A$174 million ($132 million), in the third quarter of 2016.
|
•
|
In our Opportunistic segment, we sold a portfolio of hotel assets in Germany for net proceeds of approximately €240 million ($268 million) and a realized gain of €96 million ($107 million), in the third quarter of 2016.
|
•
|
In the fourth quarter of 2016, we acquired the International Finance Center Seoul (“IFC”), a 5.4 million square feet mixed-use complex (office, retail, hotel) for consideration of approximately ₩2,497 billion ($2,112 million) in our Opportunistic segment.
|
•
|
In the fourth quarter of 2016, we closed on our first open-ended fund. We contributed eight high-quality office and multifamily properties across the United States for net proceeds of $337 million and an 18.7% interest in the fund.
|
•
|
In our Core Office segment, we, in conjunction with our joint venture partner QIA, acquired 100% of Canary Wharf (the “Canary Wharf Transaction”) in London, in the first quarter of 2015.
|
•
|
During the second quarter of 2015, we formed Brookfield D.C. Office Partners (“D.C. Fund”) within our Core Office segment, to which we contributed three directly held assets and interests in an additional six assets from our Washington, D.C. office portfolio. We retained a 40% economic interest in the D.C. Fund.
|
•
|
In our Opportunistic segment, we acquired an interest in Center Parcs Group (“Center Parcs UK”), which operates five short-break destinations across the United Kingdom, in the third quarter of 2015.
|
•
|
We acquired an interest in Associated Estates Realty Corp. (“Associated Estates”), a real estate investment trust focused on apartment communities across the U.S., in our Opportunistic segment in the third quarter of 2015.
|
•
|
During the fourth quarter of 2015, we disposed of a 44% interest in the Manhattan West development project in New York City to Qatar Investment Authority (“QIA”) in our Core Office segment, thereby reducing our exposure to development risk.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Commercial property revenue
|
$
|
4,192
|
|
$
|
3,624
|
|
$
|
3,216
|
|
Hospitality revenue
|
1,648
|
|
1,561
|
|
1,276
|
|
|||
Investment and other revenue
|
295
|
|
167
|
|
361
|
|
|||
Total revenue
|
6,135
|
|
5,352
|
|
4,853
|
|
|||
Direct commercial property expense
|
1,617
|
|
1,394
|
|
1,281
|
|
|||
Direct hospitality expense
|
1,079
|
|
1,036
|
|
902
|
|
|||
Investment and other expense
|
138
|
|
1
|
|
135
|
|
|||
Interest expense
|
1,967
|
|
1,681
|
|
1,528
|
|
|||
Depreciation and amortization
|
275
|
|
240
|
|
180
|
|
|||
General and administrative expense
|
614
|
|
569
|
|
559
|
|
|||
Total expenses
|
5,690
|
|
4,921
|
|
4,585
|
|
|||
Fair value gains, net
|
1,254
|
|
692
|
|
2,007
|
|
|||
Share of net earnings from equity accounted investments
|
961
|
|
1,019
|
|
1,591
|
|
|||
Income before income taxes
|
2,660
|
|
2,142
|
|
3,866
|
|
|||
Income tax (benefit) expense
|
192
|
|
(575
|
)
|
100
|
|
|||
Net income
|
2,468
|
|
2,717
|
|
3,766
|
|
|||
Net income attributable to non-controlling interests of others in operating
subsidiaries and properties |
2,093
|
|
924
|
|
851
|
|
|||
Net income attributable to Unitholders
(1)
|
$
|
375
|
|
$
|
1,793
|
|
$
|
2,915
|
|
|
|
|
|
||||||
NOI
(1)
|
$
|
3,144
|
|
$
|
2,755
|
|
$
|
2,309
|
|
FFO
(1)
|
$
|
873
|
|
$
|
895
|
|
$
|
710
|
|
Company FFO
(1)
|
$
|
1,017
|
|
$
|
967
|
|
$
|
839
|
|
(1)
|
This is a non-IFRS measure our partnership uses to assess the performance of its operations as described in the “Performance Measures” section on page 56. An analysis of the measures and reconciliation to IFRS measures is included in the “Reconciliation of Non-IFRS measures” section starting on page 66.
|
(US$ Millions, except per units information) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income attributable to Unitholders – basic
(1)
|
$
|
375
|
|
$
|
1,793
|
|
$
|
2,915
|
|
Dilutive effect of conversion of capital securities – corporate and options
(2)
|
—
|
|
39
|
|
48
|
|
|||
Net income attributable to Unitholders – diluted
|
375
|
|
1,832
|
|
2,963
|
|
|||
Weighted average number of units outstanding – basic
(1)
|
774.7
|
|
780.8
|
|
782.6
|
|
|||
Conversion of capital securities – corporate and options
(2)
|
1.2
|
|
34.8
|
|
40.4
|
|
|||
Weighted average number of units outstanding – diluted
|
775.9
|
|
815.6
|
|
823.0
|
|
|||
Net income attributable to Unitholders per unit – basic
(1)(3)
|
$
|
0.48
|
|
$
|
2.30
|
|
$
|
3.72
|
|
Net income attributable to Unitholders per unit – diluted
(2)(3)
|
$
|
0.48
|
|
$
|
2.25
|
|
$
|
3.60
|
|
(1)
|
Basic net income attributable to Unitholders per unit requires the inclusion of preferred shares of the Operating Partnership that are mandatorily convertible into LP Units without an add back to earnings of the associated carry on the preferred shares.
|
(2)
|
The
effect of the conversion of capital securities is anti-dilutive for the year ended December 31, 2017.
|
(3)
|
Net income attributable to Unitholders is a non-IFRS measure as described in the “Performance Measures” section on page 56.
|
Fair value losses, net for our Core Office segment in the year ended December 31, 2017 were $807 million. These losses primarily related to valuation losses at properties in Downtown New York as a result of changes in valuation metrics and a slowdown in leasing velocity, and valuation losses on properties in the energy-dependent market of Houston. These valuation losses were partially offset by fair value gains in Sydney and Toronto as a result of rate compression and strong leasing activity.
In the year ended December 31, 2016, we recorded gains related to realized gains on property dispositions during the year primarily in New York, Sydney, London and Vancouver. These gains were offset by losses in Los Angeles and New York, due to changes in cash flow assumptions and rental curves as well as the impact of lower energy prices on cities with large exposure to the industry, including Houston and Calgary.
In the year ended December 31, 2015, we recorded gains primarily related to capitalization and discount rate compression and positive impact from leases signed during the year, primarily in New York, London, Melbourne, Vancouver and Toronto.
|
Fair value losses, net for the Core Retail segment relate to the depreciation of our warrants in GGP which fluctuate with changes in the market price of the underlying shares. In 2017, the loss of $268 million is reflective of the loss in the fair value of the warrants up until October 6, 2017, when we exercised our warrants.
|
We recognized fair value gains, net of $2.3 billion in our Opportunistic segment. These gains were driven by a $1.2 billion fair value gain recognized on the sale of an industrial portfolio in Europe. Additionally, we recorded fair value gains in our India office portfolio, as a result of improved market conditions and IFC in South Korea as a result of improved leasing activity. Fair value gains, net include $162 million of bargain purchase gains, of which $149 million resulted from changes in underlying market conditions between the date of agreeing the transaction price and closing of the acquisition and $13 million resulted from our ability to execute on a portfolio acquisition.
In the year ended December 31, 2016, we recognized gains primarily related to the sale of Hard Rock trademarks and the sale of a portfolio of hospitality assets in Germany. Additionally, we recorded valuation gains in our office, self-storage and triple net lease portfolios due to strengthened valuation metrics, as supported by comparable market and transaction data.
In the year ended December 31, 2015, we recognized fair value gains, net of $602 million, primarily related to our industrial and multifamily portfolios, where, in the former, we have seen improved market conditions and, in the latter, our renovation program is well underway and completed units have resulted in asset appreciation.
|
Our share of net earnings from equity accounted investments was $961 million for the year ended December 31, 2017. This represents a decrease of $58 million compared to prior year. The decrease was primarily driven by fair value losses recognized on our Core Retail portfolio as a result of changes in cash flow assumptions. This was partially offset by a $442 million gain on recognition of our additional interest in GGP following exercise of the warrants, lower fair value losses in the current year from mark-to-market adjustment on certain interest rate derivative contracts, increased earnings on Five Manhattan West from higher occupancy and the inclusion of Principal Place Commercial and One Liberty Plaza as equity accounted investments due to partial sales.
Our share of net earnings from equity accounted investments was $1,019 million for the year ended December 31, 2016, which represents a decrease of $572 million compared to 2015. The decrease was driven by our Core Office segment as a result of higher comparative fair value gains on properties in the United States and London in 2015. Also contributing to the decrease were higher fair value gains in our Core Retail segment in 2015, which were partially offset by realized gains on asset dispositions.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Commercial property revenue
|
$
|
4,192
|
|
$
|
3,624
|
|
$
|
3,216
|
|
Direct commercial property expense
|
(1,617
|
)
|
(1,394
|
)
|
(1,281
|
)
|
|||
Commercial property NOI
|
2,575
|
|
2,230
|
|
1,935
|
|
|||
Hospitality revenue
|
1,648
|
|
1,561
|
|
1,276
|
|
|||
Direct hospitality expense
|
(1,079
|
)
|
(1,036
|
)
|
(902
|
)
|
|||
Hospitality NOI
|
569
|
|
525
|
|
374
|
|
|||
Total NOI
|
3,144
|
|
2,755
|
|
2,309
|
|
|||
Investment and other revenue
|
295
|
|
167
|
|
361
|
|
|||
Share of net earnings from equity accounted investments
|
961
|
|
1,019
|
|
1,591
|
|
|||
Interest expense
|
(1,967
|
)
|
(1,681
|
)
|
(1,528
|
)
|
|||
Depreciation and amortization
|
(275
|
)
|
(240
|
)
|
(180
|
)
|
|||
General and administrative expenses
|
(614
|
)
|
(569
|
)
|
(559
|
)
|
|||
Investment and other expense
|
(138
|
)
|
(1
|
)
|
(135
|
)
|
|||
Fair value gains, net
|
1,254
|
|
692
|
|
2,007
|
|
|||
Income before income taxes
|
2,660
|
|
2,142
|
|
3,866
|
|
|||
Income tax (expense) benefit
|
(192
|
)
|
575
|
|
(100
|
)
|
|||
Net income
|
2,468
|
|
2,717
|
|
3,766
|
|
|||
Net income attributable to non-controlling interests of others in operating subsidiaries and properties
|
2,093
|
|
924
|
|
851
|
|
|||
Net income attributable to Unitholders
|
$
|
375
|
|
$
|
1,793
|
|
$
|
2,915
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income
|
$
|
2,468
|
|
$
|
2,717
|
|
$
|
3,766
|
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value gains, net
|
(1,254
|
)
|
(692
|
)
|
(2,007
|
)
|
|||
Share of equity accounted fair value gains, net
|
(82
|
)
|
(139
|
)
|
(867
|
)
|
|||
Depreciation and amortization of real-estate assets
|
244
|
|
212
|
|
153
|
|
|||
Income tax expense (benefit)
|
192
|
|
(575
|
)
|
100
|
|
|||
Non-controlling interests in above items
|
(695
|
)
|
(628
|
)
|
(435
|
)
|
|||
FFO
|
873
|
|
895
|
|
710
|
|
|||
Add (deduct):
|
|
|
|
||||||
Depreciation and amortization of real-estate assets, net
(1)
|
27
|
|
26
|
|
27
|
|
|||
Transaction costs, net
(1)
|
41
|
|
44
|
|
69
|
|
|||
Gains/losses associated with non-investment properties, net
(1)
|
—
|
|
(46
|
)
|
(12
|
)
|
|||
Imputed interest
(2)
|
38
|
|
—
|
|
—
|
|
|||
Net contribution from GGP warrants
(3)
|
38
|
|
48
|
|
45
|
|
|||
Company FFO
|
$
|
1,017
|
|
$
|
967
|
|
$
|
839
|
|
(1)
|
Presented net of non-controlling interests.
|
(2)
|
Represents imputed interest associated with financing the partnership’s share of commercial developments accounted for under the equity method.
|
(3)
|
Represents incremental FFO that would have been attributable to the partnership’s share of GGP, if all outstanding warrants of GGP had been exercised. Prior to the third quarter of 2017, the adjustment assumed net settlement of the outstanding warrants. For the third quarter of 2017, the adjustment is based on the cash settlement for all applicable warrants to reflect the partnership's settlement of the warrants on such basis which occurred in the fourth quarter of 2017.
|
(US$ Millions, except per unit information)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Investment properties:
|
|
|
|
|
||
Commercial properties
|
$
|
48,780
|
|
$
|
45,699
|
|
Commercial developments
|
2,577
|
|
3,085
|
|
||
Equity accounted investments
|
19,761
|
|
16,844
|
|
||
Property, plant and equipment
|
5,457
|
|
5,357
|
|
||
Cash and cash equivalents
|
1,491
|
|
1,456
|
|
||
Assets held for sale
|
1,433
|
|
147
|
|
||
Total assets
|
84,347
|
|
78,127
|
|
||
Debt obligations
|
36,884
|
|
33,519
|
|
||
Liabilities associated with assets held for sale
|
1,316
|
|
61
|
|
||
Total equity
|
35,124
|
|
34,161
|
|
||
Equity attributable to Unitholders
(1)
|
$
|
22,186
|
|
$
|
22,358
|
|
Equity per unit
(2)
|
$
|
30.74
|
|
$
|
30.72
|
|
(1)
|
Equity attributable to Unitholders is a non-IFRS measure as described in the “Performance Measures” section on page 56.
|
(2)
|
Assumes conversion of mandatorily convertible preferred shares. See page 70 for additional information.
|
|
Dec. 31, 2017
|
|||||
(US$ Millions)
|
Commercial properties
|
|
Commercial developments
|
|
||
Investment properties, beginning of year
|
$
|
45,699
|
|
$
|
3,085
|
|
Acquisitions
|
5,545
|
|
107
|
|
||
Capital expenditures
|
905
|
|
990
|
|
||
Dispositions
(1)
|
(1,240
|
)
|
(675
|
)
|
||
Fair value gains, net
|
347
|
|
202
|
|
||
Foreign currency translation
|
1,121
|
|
159
|
|
||
Transfer between commercial properties and commercial developments
|
1,038
|
|
(1,038
|
)
|
||
Reclassifications to assets held for sale and other changes
(2)
|
(4,635
|
)
|
(253
|
)
|
||
Investment properties, end of year
|
$
|
48,780
|
|
$
|
2,577
|
|
•
|
The reclassification of our Brazil Retail investment after entering into an amended management agreement with our co-investors which resulted in accounting for it under the equity method;
|
•
|
The addition of our remaining interest in Principal Place - Commercial upon sale of a 50% interest in the property in the first quarter of 2017;
|
•
|
In the fourth quarter of 2017, we exercised all of our outstanding warrants of GGP. Of these warrants, 16 million were exercised on a cashless basis and the remaining 43 million warrants on a full share settlement basis. The exercise resulted in our acquisition of an additional 68 million common shares of GGP, increasing our ownership from 29% to 34%.
|
•
|
The addition of our remaining interest in One Liberty Plaza upon the sale of a 49% interest in the property in the fourth quarter of 2017; and
|
•
|
The positive impact of foreign exchange.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
|
Equity accounted investments, beginning of year
|
$
|
16,844
|
|
Additions
|
1,372
|
|
|
Disposals and return of capital distributions
|
(281
|
)
|
|
Share of net earnings from equity accounted investments
(1)
|
961
|
|
|
Distributions received
|
(369
|
)
|
|
Foreign currency translation
|
430
|
|
|
Reclassification to assets held for sale
(2)
|
(712
|
)
|
|
Exercise of warrants
(1)
|
1,448
|
|
|
Other comprehensive income and other
|
68
|
|
|
Equity accounted investments, end of year
|
$
|
19,761
|
|
(1)
|
During the fourth quarter of 2017, in our Core Retail segment, we exercised all of our outstanding warrants of GGP. Of these warrants, 16 million were exercised on a cashless basis and the remaining 43 million warrants on a full share settlement basis for approximately $462 million. The exercise resulted in our acquisition of an additional 68 million common shares of GGP, increasing our ownership from 29% to 34%.
As we acquired the additional shares at a discount to the net fair value of the proportionate interest in the underlying assets acquired and liabilities assumed, we recognized a gain upon exercise within share of net earnings from equity accounted investments.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
|
Balance, beginning of year
|
$
|
147
|
|
Reclassification to/(from) assets held for sale, net
|
4,641
|
|
|
Disposals
|
(3,365
|
)
|
|
Fair value adjustments
|
8
|
|
|
Foreign currency translation
|
7
|
|
|
Other
|
(5
|
)
|
|
Assets held for sale
|
$
|
1,433
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Corporate borrowings
|
$
|
1,359
|
|
$
|
1,152
|
|
Funds subscription facilities
|
432
|
|
828
|
|
||
Non-recourse borrowings:
|
|
|
|
|
||
Property-specific borrowings
|
33,401
|
|
30,070
|
|
||
Subsidiary borrowings
|
1,692
|
|
1,469
|
|
||
Total debt obligations
|
36,884
|
|
33,519
|
|
||
Current
|
6,135
|
|
5,096
|
|
||
Non-current
|
30,749
|
|
28,423
|
|
||
Total debt obligations
|
$
|
36,884
|
|
$
|
33,519
|
|
(US$ Millions, except unit information)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Total equity
|
$
|
35,124
|
|
$
|
34,161
|
|
Less:
|
|
|
|
|
||
Interests of others in operating subsidiaries and properties
|
12,938
|
|
11,803
|
|
||
Equity attributable to Unitholders
|
22,186
|
|
22,358
|
|
||
Mandatorily convertible preferred shares
|
1,597
|
|
1,574
|
|
||
Total equity attributable to unitholders
|
23,783
|
|
23,932
|
|
||
Partnership units
|
703,615,432
|
|
709,133,314
|
|
||
Mandatorily convertible preferred shares
|
70,038,910
|
|
70,038,910
|
|
||
Total partnership units
|
773,654,342
|
|
779,172,224
|
|
||
Equity attributable to Unitholders per unit
|
$
|
30.74
|
|
$
|
30.72
|
|
|
2017
|
2016
|
||||||||||||||||||||||
(US$ Millions, except per unit information)
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
||||||||
Revenue
|
$
|
1,578
|
|
$
|
1,510
|
|
$
|
1,519
|
|
$
|
1,528
|
|
$
|
1,363
|
|
$
|
1,409
|
|
$
|
1,333
|
|
$
|
1,247
|
|
Direct operating costs
|
707
|
|
668
|
|
689
|
|
632
|
|
639
|
|
621
|
|
594
|
|
576
|
|
||||||||
Net income
|
958
|
|
659
|
|
664
|
|
187
|
|
92
|
|
1,616
|
|
569
|
|
440
|
|
||||||||
Net income attributable to Unitholders
|
134
|
|
168
|
|
239
|
|
(166
|
)
|
(62
|
)
|
1,255
|
|
349
|
|
251
|
|
||||||||
Net income attributable to Unitholders per unit – basic
|
$
|
0.17
|
|
$
|
0.22
|
|
$
|
0.31
|
|
$
|
(0.21
|
)
|
$
|
(0.08
|
)
|
$
|
1.61
|
|
$
|
0.45
|
|
$
|
0.32
|
|
Net income attributable to Unitholders per unit – diluted
|
$
|
0.17
|
|
$
|
0.22
|
|
$
|
0.31
|
|
$
|
(0.21
|
)
|
$
|
(0.08
|
)
|
$
|
1.56
|
|
$
|
0.44
|
|
$
|
0.32
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Core Office
|
$
|
534
|
|
$
|
620
|
|
$
|
574
|
|
Core Retail
|
486
|
|
429
|
|
397
|
|
|||
Opportunistic
|
326
|
|
320
|
|
223
|
|
|||
Corporate
|
(473
|
)
|
(474
|
)
|
(484
|
)
|
|||
FFO
|
$
|
873
|
|
$
|
895
|
|
$
|
710
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Core Office
|
$
|
13,913
|
|
$
|
14,626
|
|
Core Retail
|
8,844
|
|
8,707
|
|
||
Opportunistic
|
5,238
|
|
4,653
|
|
||
Corporate
|
(5,809
|
)
|
(5,628
|
)
|
||
Equity attributable to Unitholders
|
$
|
22,186
|
|
$
|
22,358
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
FFO
|
$
|
534
|
|
$
|
620
|
|
$
|
574
|
|
Net income attributable to Unitholders
|
(4
|
)
|
544
|
|
2,700
|
|
(US$ Millions, except where noted)
|
Consolidated
|
Unconsolidated
|
||||||||||
As at and for the years ended Dec. 31,
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
||||
Total portfolio:
|
|
|
|
|
|
|
|
|
||||
NOI
(1)
|
$
|
1,085
|
|
$
|
1,134
|
|
$
|
423
|
|
$
|
467
|
|
Number of properties
|
75
|
|
74
|
|
72
|
|
68
|
|
||||
Leasable square feet (in thousands)
|
50,027
|
|
50,768
|
|
30,887
|
|
29,524
|
|
||||
Occupancy
|
91.4
|
%
|
91.1
|
%
|
94.4
|
%
|
94.3
|
%
|
||||
In-place net rents (per square foot)
(2)
|
$
|
29.06
|
|
$
|
27.96
|
|
$
|
42.34
|
|
$
|
38.12
|
|
Same-property:
|
|
|
|
|
|
|
|
|
||||
NOI
(2)
|
$
|
997
|
|
$
|
962
|
|
$
|
382
|
|
$
|
399
|
|
Number of properties
|
65
|
|
65
|
|
56
|
|
56
|
|
||||
Leasable square feet (in thousands)
|
47,971
|
|
47,874
|
|
25,202
|
|
25,218
|
|
||||
Occupancy
|
91.7
|
%
|
91.3
|
%
|
94.8
|
%
|
93.9
|
%
|
||||
In-place net rents (per square foot)
(2)
|
$
|
28.91
|
|
$
|
28.26
|
|
$
|
45.97
|
|
$
|
43.72
|
|
(1)
|
NOI for unconsolidated properties is presented on a proportionate basis, representing the Unitholders’ interest in the property. See “Reconciliation of Non-IFRS Measures - Core Office” below for a description of the key components of NOI in our Core Office segment.
|
(2)
|
Presented using normalized foreign exchange rates, using the
December 31, 2017
exchange rate.
|
|
Total portfolio year-to-date
|
|||||
(US$ millions, except where noted)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Leasing activity (in thousands of square feet)
|
|
|
|
|
||
New leases
|
5,316
|
|
4,407
|
|
||
Renewal leases
|
4,390
|
|
3,823
|
|
||
Total leasing activity
|
9,706
|
|
8,230
|
|
||
Average term (in years)
|
8.4
|
|
8.2
|
|
||
Year-one leasing net rents (per square foot)
(1)
|
$
|
36.53
|
|
$
|
32.53
|
|
Average leasing net rents (per square foot)
(1)
|
40.34
|
|
35.45
|
|
||
Expiring net rents (per square foot)
(1)
|
29.54
|
|
30.91
|
|
||
Estimated market net rents for similar space
(1)
|
39.48
|
|
39.33
|
|
||
Tenant improvements and leasing costs (per square foot)
|
79.86
|
|
61.64
|
|
(1)
|
Presented using normalized foreign exchange rates, using the
December 31, 2017
exchange rate.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Fair value gains:
|
|
|
|
|
|
|
|||
Consolidated investments
|
$
|
(807
|
)
|
$
|
50
|
|
$
|
1,483
|
|
Unconsolidated investments
(1)
|
222
|
|
(62
|
)
|
599
|
|
|||
Total fair value gains
|
$
|
(585
|
)
|
$
|
(12
|
)
|
$
|
2,082
|
|
(1)
|
Fair value gains for unconsolidated investments are presented on a proportionate basis, representing the Unitholders’ interest in the investments.
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
|||||||||
|
Discount
rate |
|
Terminal
capitalization rate |
|
Investment
horizon |
|
Discount rate
|
|
Terminal
capitalization rate |
|
Investment
horizon |
Consolidated properties:
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
7.0
|
%
|
5.8
|
%
|
13
|
|
6.8
|
%
|
5.6
|
%
|
12
|
Canada
|
6.1
|
%
|
5.5
|
%
|
10
|
|
6.2
|
%
|
5.5
|
%
|
10
|
Australia
|
7.0
|
%
|
6.1
|
%
|
10
|
|
7.3
|
%
|
6.1
|
%
|
10
|
Europe
(1)
|
—
|
%
|
—
|
%
|
—
|
|
6.0
|
%
|
5.0
|
%
|
12
|
Brazil
|
9.7
|
%
|
7.6
|
%
|
7
|
|
9.3
|
%
|
7.5
|
%
|
10
|
Unconsolidated properties:
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
6.5
|
%
|
5.3
|
%
|
11
|
|
6.3
|
%
|
5.3
|
%
|
11
|
Australia
|
7.0
|
%
|
5.8
|
%
|
10
|
|
7.1
|
%
|
6.0
|
%
|
10
|
Europe
(2)
|
4.8
|
%
|
4.8
|
%
|
10
|
|
5.1
|
%
|
4.8
|
%
|
10
|
(1)
|
In the third quarter of 2017, 20 Canada Square in London was sold. The remaining European properties are valued on a residual land value method.
|
(2)
|
Certain properties in Europe accounted for under the equity method are valued using both discounted cash flow and yield models. For comparative purposes, the discount and terminal capitalization rates and investment horizon calculated under the discounted cash flow method are presented in the table above.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Investment properties:
|
|
|
|
|
||
Commercial properties
|
$
|
21,671
|
|
$
|
23,102
|
|
Commercial developments
|
1,598
|
|
2,297
|
|
||
Equity accounted investments
|
8,235
|
|
7,390
|
|
||
Participating loan interests
|
517
|
|
471
|
|
||
Accounts receivable and other
|
766
|
|
869
|
|
||
Cash and cash equivalents
|
360
|
|
398
|
|
||
Assets held for sale
|
648
|
|
—
|
|
||
Total assets
|
33,795
|
|
34,527
|
|
||
Debt obligations
|
13,124
|
|
13,328
|
|
||
Capital securities
|
813
|
|
1,091
|
|
||
Accounts payable and other liabilities
|
1,404
|
|
1,403
|
|
||
Deferred tax liability
|
1,162
|
|
1,310
|
|
||
Liabilities associated with assets held for sale
|
288
|
|
—
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
3,091
|
|
2,769
|
|
||
Equity attributable to Unitholders
|
$
|
13,913
|
|
$
|
14,626
|
|
Active developments:
|
Square feet under construction (in 000’s)
|
|
Proportionate square feet under construction in (000’s)
|
|
Expected
date of accounting stabilization |
Percent
pre- leased |
|
Cost
|
Construction Loan
|
||||||||||
(Millions, except where noted)
|
Total
(1)
|
|
To-date
|
|
Total
|
|
Drawn
|
|
|||||||||||
Office:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100 Bishopsgate, London
|
938
|
|
938
|
|
Q2 2020
|
63
|
%
|
£
|
875
|
|
£
|
602
|
|
£
|
515
|
|
£
|
332
|
|
655 New York Avenue, Washington, D.C.
(2)
|
766
|
|
383
|
|
Q3 2020
|
70
|
%
|
$
|
285
|
|
$
|
173
|
|
$
|
200
|
|
$
|
76
|
|
One Manhattan West, Midtown New York
(2)
|
2,117
|
|
1,186
|
|
Q3 2020
|
84
|
%
|
$
|
1,063
|
|
$
|
564
|
|
$
|
698
|
|
$
|
175
|
|
1 Bank Street, London
(2)
|
715
|
|
358
|
|
Q4 2020
|
40
|
%
|
£
|
257
|
|
£
|
128
|
|
£
|
225
|
|
£
|
35
|
|
ICD Brookfield Place, Dubai
(2)
|
1,104
|
|
552
|
|
Q1 2021
|
—%
|
|
AED
|
1,256
|
|
AED
|
656
|
|
AED
|
775
|
|
AED
|
142
|
|
New District - Office, London
(2)
|
423
|
|
211
|
|
Q2 2021
|
33
|
%
|
£
|
125
|
|
£
|
9
|
|
£
|
—
|
|
£
|
—
|
|
Multifamily:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Principal Place - Residential, London
(2)(3)
|
303
|
|
152
|
|
Q1 2019
|
n/a
|
|
£
|
190
|
|
£
|
109
|
|
£
|
122
|
|
£
|
49
|
|
Camarillo, California
(2)
|
413
|
|
409
|
|
Q2 2019
|
n/a
|
|
$
|
127
|
|
$
|
90
|
|
$
|
82
|
|
$
|
30
|
|
New District - 10 Park Drive, London
(2)(3)
|
269
|
|
135
|
|
Q4 2019
|
n/a
|
|
$
|
118
|
|
$
|
96
|
|
$
|
98
|
|
$
|
20
|
|
Studio Plaza, Maryland
(2)
|
343
|
|
296
|
|
Q4 2019
|
n/a
|
|
$
|
106
|
|
$
|
50
|
|
$
|
69
|
|
$
|
2
|
|
Greenpoint Landing Building G, New York
(2)
|
250
|
|
238
|
|
Q4 2019
|
n/a
|
|
$
|
273
|
|
$
|
163
|
|
$
|
162
|
|
$
|
—
|
|
Southbank Place
(2)(3)
|
669
|
|
167
|
|
Q4 2019
|
n/a
|
|
£
|
224
|
|
£
|
110
|
|
£
|
79
|
|
£
|
17
|
|
New District - 8 Water Street & 2 George Street, London
(2)
|
371
|
|
186
|
|
Q4 2020
|
n/a
|
|
£
|
151
|
|
£
|
111
|
|
£
|
117
|
|
£
|
26
|
|
Newfoundland, London
(2)
|
545
|
|
273
|
|
Q1 2021
|
n/a
|
|
£
|
249
|
|
£
|
131
|
|
£
|
154
|
|
£
|
15
|
|
Greenpoint Landing Building F, New York
(2)
|
310
|
|
295
|
|
Q2 2021
|
n/a
|
|
$
|
358
|
|
$
|
95
|
|
$
|
42
|
|
$
|
—
|
|
New District - One Park Drive, London
(2)(3)
|
430
|
|
215
|
|
Q2 2021
|
n/a
|
|
$
|
221
|
|
$
|
68
|
|
$
|
131
|
|
$
|
—
|
|
Total
|
9,966
|
|
5,994
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Net of NOI earned during stabilization.
|
(2)
|
Cost and construction loan information is presented on a proportionate basis at our ownership in these developments.
|
(3)
|
Represents condominium/market sale developments.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
|
Equity accounted investment, beginning of period
|
$
|
7,390
|
|
Additions
|
668
|
|
|
Disposals and return of capital distributions
|
—
|
|
|
Share of net income, including fair value gains (losses)
|
523
|
|
|
Distributions received
|
(51
|
)
|
|
Foreign exchange
|
400
|
|
|
Reclassification to assets held for sale
(1)
|
(704
|
)
|
|
Other
|
9
|
|
|
Equity accounted investments, end of year
|
$
|
8,235
|
|
(1)
|
Our interest in 245 Park Avenue in Midtown New York was reclassified to assets held for sale in the first quarter of 2017 and sold in the second quarter of 2017.
|
(US$ Millions, except where noted)
|
Shares
outstanding |
|
Cumulative
dividend rate |
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
BPO Class AAA Preferred Shares:
|
|
|
|
|
||||||
Series G
(1)
|
—
|
|
5.25
|
%
|
—
|
|
$
|
81
|
|
|
Series J
(1)
|
—
|
|
5.00
|
%
|
—
|
|
123
|
|
||
Series K
(1)
|
—
|
|
5.20
|
%
|
—
|
|
93
|
|
||
BPO Class B Preferred Shares:
|
|
|
|
|
||||||
Series 1
(2)
|
3,600,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Series 2
(2)
|
3,000,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Capital Securities – Fund Subsidiaries
|
|
|
813
|
|
794
|
|
||||
Total capital securities
|
|
|
$
|
813
|
|
$
|
1,091
|
|
(1)
|
In the second quarter of 2017, BPO redeemed all of its 4,239,857 shares of Series G, 7,592,443 shares of Series J, and 6,000,000 shares of Series K Class AAA preferred shares of BPO for $25.00, C$25.00, and C$25.00 plus accrued and unpaid dividends, respectively, outstanding as of December 31, 2016. BPY and its subsidiaries held
1,003,549
,
1,000,000
, and
1,004,586
shares of Series G, Series J, and Series K, respectively, prior to redemption during the second quarter of 2017.
|
(2)
|
BPO Class B Preferred Shares, Series 1 and 2 capital securities - corporate are owned by Brookfield Asset Management. BPO has an offsetting loan receivable against these securities earning interest at 95% of bank prime.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Commercial property revenue
|
$
|
2,020
|
|
$
|
2,094
|
|
$
|
2,200
|
|
Hospitality revenue
(1)
|
26
|
|
—
|
|
—
|
|
|||
Direct commercial property expense
|
(948
|
)
|
(960
|
)
|
(997
|
)
|
|||
Direct hospitality expense
(1)
|
(13
|
)
|
—
|
|
—
|
|
|||
Total NOI
|
$
|
1,085
|
|
$
|
1,134
|
|
$
|
1,203
|
|
(1)
|
Hospitality revenue and Direct hospitality expense within our Core Office segment primarily consists of revenue and expenses incurred at a hotel adjacent to the Allen Center in Houston.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Same-property NOI
|
$
|
924
|
|
$
|
888
|
|
$
|
844
|
|
Currency variance
|
—
|
|
(6
|
)
|
2
|
|
|||
NOI related to acquisitions and dispositions
|
161
|
|
252
|
|
357
|
|
|||
Total NOI
|
1,085
|
|
1,134
|
|
1,203
|
|
|||
Investment and other revenue
|
101
|
|
109
|
|
112
|
|
|||
Interest expense
|
(641
|
)
|
(640
|
)
|
(674
|
)
|
|||
Depreciation and amortization on non-real estate assets
|
(14
|
)
|
(16
|
)
|
(17
|
)
|
|||
Investment and other expense
|
—
|
|
(1
|
)
|
—
|
|
|||
General and administrative expense
|
(164
|
)
|
(150
|
)
|
(142
|
)
|
|||
Fair value gains, net
|
(807
|
)
|
50
|
|
1,483
|
|
|||
Share of net earnings from equity accounted investments
|
523
|
|
259
|
|
814
|
|
|||
Income before income taxes
|
83
|
|
745
|
|
2,779
|
|
|||
Income tax benefit (expense)
|
42
|
|
(68
|
)
|
97
|
|
|||
Net income
|
125
|
|
677
|
|
2,876
|
|
|||
Net income attributable to non-controlling interests
|
129
|
|
133
|
|
176
|
|
|||
Net income attributable to Unitholders
|
$
|
(4
|
)
|
$
|
544
|
|
$
|
2,700
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income
|
$
|
125
|
|
$
|
677
|
|
$
|
2,876
|
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value gains, net
|
807
|
|
(50
|
)
|
(1,483
|
)
|
|||
Share of equity accounted fair value gains, net
|
(222
|
)
|
62
|
|
(599
|
)
|
|||
Depreciation and amortization of real estate assets
|
1
|
|
—
|
|
—
|
|
|||
Income tax (benefit) expense
|
(42
|
)
|
68
|
|
(97
|
)
|
|||
Non-controlling interests in above items
|
(135
|
)
|
(137
|
)
|
(123
|
)
|
|||
FFO
|
$
|
534
|
|
$
|
620
|
|
$
|
574
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Unconsolidated properties NOI
|
$
|
423
|
|
$
|
467
|
|
$
|
379
|
|
Unconsolidated properties fair value gains, net and income tax expense
|
222
|
|
(62
|
)
|
599
|
|
|||
Other
|
(122
|
)
|
(146
|
)
|
(164
|
)
|
|||
Share of net earnings from equity accounted investments
|
$
|
523
|
|
$
|
259
|
|
$
|
814
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
FFO
|
$
|
486
|
|
$
|
429
|
|
$
|
397
|
|
Net income attributable to Unitholders
|
(89
|
)
|
366
|
|
494
|
|
(US$ Millions, except where noted)
|
Unconsolidated
|
|||||
As at and for the years ended Dec. 31,
|
2017
|
|
2016
|
|
||
NOI:
|
|
|
|
|
||
Total portfolio
(1)
|
$
|
701
|
|
$
|
676
|
|
Same-property
(1)(2)
|
771
|
|
759
|
|
||
Total portfolio:
|
|
|
|
|
||
Number of malls and urban retail properties
|
125
|
|
127
|
|
||
Leasable square feet (in thousands)
|
122,385
|
|
125,225
|
|
||
Occupancy
(2)
|
96.2
|
%
|
96.6
|
%
|
||
In-place net rents (per square foot)
(2)
|
$
|
62.57
|
|
$
|
62.65
|
|
Tenant sales (per square foot)
(2)
|
$
|
587
|
|
$
|
583
|
|
(1)
|
NOI for unconsolidated properties is presented on a proportionate basis, representing the Unitholders’ interest in the investments.
|
(2)
|
Presented on a same-property basis. Same-property NOI presented as if owned at current ownership percentage, 34%, in both periods.
|
|
Total portfolio
|
|||||
(US$ Millions, except where noted)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Number of leases
|
1,514
|
|
2,213
|
|
||
Leasing activity (in thousands of square feet)
|
4,550
|
|
6,796
|
|
||
Average term in years
|
6.4
|
|
6.8
|
|
||
Initial rent (per square foot)
(1)
|
$
|
58.29
|
|
$
|
64.13
|
|
Expiring rent (per square foot)
(2)
|
53.36
|
|
58.46
|
|
||
Initial rent spread (per square foot)
|
4.93
|
|
5.67
|
|
||
% Change
|
9.3
|
%
|
9.7
|
%
|
||
Tenant allowances and leasing costs
|
$
|
184
|
|
$
|
156
|
|
(1)
|
Represents initial rent over the term consisting of base minimum rent and common area costs.
|
(2)
|
Represents expiring rent at end of lease consisting of base minimum rent and common area costs.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Fair value (losses), net from GGP warrants
|
$
|
(268
|
)
|
$
|
(110
|
)
|
$
|
(30
|
)
|
Fair value (losses) gains, net from GGP
(1)
|
(307
|
)
|
47
|
|
130
|
|
|||
Total fair value (losses) gains
|
$
|
(575
|
)
|
$
|
(63
|
)
|
$
|
100
|
|
(1)
|
Fair value gains for unconsolidated properties are presented on a proportionate basis, representing the Unitholders’ interest in the investments.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Equity accounted investments
|
8,844
|
|
7,453
|
|
||
GGP warrants
|
—
|
|
1,254
|
|
||
Total assets
|
8,844
|
|
8,707
|
|
||
Total liabilities
|
—
|
|
—
|
|
||
Total equity attributable to Unitholders
|
$
|
8,844
|
|
$
|
8,707
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
|
Equity accounted investments, beginning of year
|
$
|
7,453
|
|
Share of net earnings from equity accounted investments
(1)
|
179
|
|
|
Distributions received
|
(240
|
)
|
|
Warrant exercise and other
(1)
|
1,452
|
|
|
Equity accounted investments, end of year
|
$
|
8,844
|
|
(1)
|
During the fourth quarter of 2017, in our Core Retail segment, we exercised all of our outstanding warrants of GGP. Of these warrants, 16 million were exercised on a cashless basis and the remaining 43 million warrants on a full share settlement basis for approximately $462 million. The exercise resulted in our acquisition of an additional 68 million common shares of GGP, increasing our ownership from 29% to 34%.
As we acquired the additional shares at a discount to fair value to the net fair value of proportionate interest in the underlying assets acquired and liabilities assumed, we recognized a gain of $442 upon exercise within share of net earnings from equity accounted investments.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income
|
$
|
(89
|
)
|
$
|
366
|
|
$
|
496
|
|
Net income attributable to non-controlling interests of others in operating
subsidiaries and properties |
—
|
|
—
|
|
2
|
|
|||
Net income attributable to Unitholders
|
$
|
(89
|
)
|
$
|
366
|
|
$
|
494
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income
|
$
|
(89
|
)
|
$
|
366
|
|
$
|
496
|
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value (gains) losses, net
|
268
|
|
110
|
|
30
|
|
|||
Share of equity accounted fair value gains, net
|
307
|
|
(47
|
)
|
(130
|
)
|
|||
Non-controlling interests in above items
|
—
|
|
—
|
|
1
|
|
|||
FFO
|
$
|
486
|
|
$
|
429
|
|
$
|
397
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Unconsolidated properties NOI
|
$
|
701
|
|
$
|
676
|
|
$
|
670
|
|
Unconsolidated properties fair value gains, net and income tax expense
|
(307
|
)
|
47
|
|
130
|
|
|||
Other
|
(215
|
)
|
(247
|
)
|
(274
|
)
|
|||
Share of net earnings from equity accounted investments
|
$
|
179
|
|
$
|
476
|
|
$
|
526
|
|
•
|
139
office properties comprising
approximately
43 million
square feet of office space in the United States, United Kingdom, Brazil and Asia;
|
•
|
Approximately
29 million
square feet of retail space across
45
properties throughout the United States and in select Brazilian markets;
|
•
|
Over
31 million
square feet of industrial space across
112
industrial properties, primarily consisting of modern logistics assets in North America, with an additional
seven million
square feet currently under construction;
|
•
|
Over
26,200
multifamily units across
88
properties throughout the United States;
|
•
|
Twenty
hospitality assets with
15,200
rooms in North America, Europe and Australia;
|
•
|
326
properties that are leased to automotive dealerships across North America on a triple net lease basis;
|
•
|
206
self-storage facilities comprising of
over
15 million
square feet throughout the United States;
|
•
|
Twenty-nine
student housing properties with
over
11,000
beds in the United Kingdom; and
|
•
|
136
manufactured housing communities with
over
32,400
sites across the United States.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
NOI
(1)
|
$
|
2,059
|
|
$
|
1,621
|
|
$
|
1,106
|
|
FFO
|
326
|
|
320
|
|
223
|
|
|||
Net income attributable to Unitholders
|
960
|
|
607
|
|
402
|
|
(1)
|
See “Reconciliation of Non-IFRS Measures - Opportunistic” below for a description of the key components of NOI in our Opportunistic segment.
|
•
|
Acquired a hotel property in Toronto in the fourth quarter of 2017;
|
•
|
Acquired two office buildings in California in the fourth quarter of 2017;
|
•
|
Acquired a portfolio of 14 office assets in India in the fourth quarter of 2017;
|
•
|
Acquired the Houston Center, a 4.2 million square feet mixed-use complex in the fourth quarter of 2017;
|
•
|
Acquired a portfolio of 13 student housing properties in the second quarter of 2017;
|
•
|
Acquired a manufactured housing portfolio in the first quarter of 2017;
|
•
|
Acquired the IFC in South Korea, a 5.4 million square feet mixed-use complex in the fourth quarter of 2016;
|
•
|
Acquired the remaining common shares of Rouse in the third quarter of 2016;
|
•
|
Acquired a portfolio of 16 student housing properties across the United Kingdom throughout 2016;
|
•
|
Acquired the Vintage Estate hotel and specialty retail center in Napa Valley, CA in the second quarter of 2016;
|
•
|
Acquired a portfolio of
206
self-storage facilities across the United States throughout 2016 and 2017;
|
•
|
Acquired a portfolio of seven office assets in Brazil in the fourth quarter of 2015 and the first quarter of 2016;
|
•
|
Acquired Center Parcs UK, which operates five short break destinations across the U.K. during the third quarter of 2015;
|
•
|
Acquired Associated Estates, which owns approximately 12,800 multifamily units across the United States, during the third quarter of 2015; and
|
•
|
Converted our interest in convertible preferred equity of CXTD into common equity in the entity during the third quarter of 2015.
|
|
Equity attributable to Unitholders
|
Dec. 31, 2017
|
|||||||||||
(US$ Millions, except where noted)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Number of properties
|
|
Total area (sq. ft. in thousands)
|
|
Units of measure
|
Occupancy %
|
|
||
Opportunistic Office
|
$
|
1,283
|
|
$
|
951
|
|
139
|
|
42,702
|
|
Sq. ft.
|
81.9
|
%
|
Opportunistic Retail
|
1,285
|
|
967
|
|
45
|
|
28,816
|
|
Sq. ft.
|
88.1
|
%
|
||
Industrial
|
358
|
|
558
|
|
112
|
|
31,165
|
|
Sq. ft.
|
97.3
|
%
|
||
Multifamily
|
745
|
|
762
|
|
88
|
|
26,211
|
|
Units
|
95.2
|
%
|
||
Hospitality
|
573
|
|
598
|
|
20
|
|
15,266
|
|
Rooms
|
n/a
|
|
||
Triple Net Lease
|
321
|
|
428
|
|
326
|
|
16,524
|
|
Sq. ft.
|
99.7
|
%
|
||
Self-storage
|
187
|
|
158
|
|
206
|
|
15,240
|
|
Sq. ft.
|
87.4
|
%
|
||
Student Housing
|
172
|
|
69
|
|
29
|
|
11,011
|
|
Beds
|
98.9
|
%
|
||
Manufactured Housing
|
191
|
|
—
|
|
136
|
|
32,413
|
|
Sites
|
85.8
|
%
|
||
Finance Funds
|
123
|
|
162
|
|
n/a
|
|
n/a
|
|
n/a
|
n/a
|
|
||
Total
|
$
|
5,238
|
|
$
|
4,653
|
|
|
|
|
|
(1)
|
Fair value gains for unconsolidated investments are presented on a proportionate basis, representing the Unitholders’ interest in the investments.
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||
|
Discount rate
|
|
Terminal
capitalization rate |
|
Investment
horizon |
Discount rate
|
|
Terminal
capitalization
rate
|
|
Investment
horizon
|
Consolidated properties:
|
|
|
|
|
|
|
|
|
|
|
Opportunistic Office
|
9.7
|
%
|
6.9
|
%
|
8
|
9.9
|
%
|
7.6
|
%
|
7
|
Opportunistic Retail
|
9.0
|
%
|
8.0
|
%
|
10
|
10.2
|
%
|
8.1
|
%
|
12
|
Industrial
|
6.8
|
%
|
6.2
|
%
|
10
|
7.4
|
%
|
6.6
|
%
|
10
|
Multifamily
(1)
|
4.8
|
%
|
n/a
|
|
n/a
|
4.9
|
%
|
n/a
|
|
n/a
|
Triple Net Lease
(1)
|
6.4
|
%
|
n/a
|
|
n/a
|
6.1
|
%
|
n/a
|
|
n/a
|
Self-storage
(1)
|
5.8
|
%
|
n/a
|
|
n/a
|
6.2
|
%
|
n/a
|
|
n/a
|
Student Housing
(1)
|
5.8
|
%
|
n/a
|
|
n/a
|
5.9
|
%
|
n/a
|
|
n/a
|
Manufactured Housing
(1)
|
5.8
|
%
|
n/a
|
|
n/a
|
n/a
|
|
n/a
|
|
n/a
|
Unconsolidated properties
|
|
|
|
|
|
|
|
|
|
|
Opportunistic Office
|
6.6
|
%
|
5.7
|
%
|
10
|
9.0
|
%
|
7.8
|
%
|
5
|
Opportunistic Retail
|
11.5
|
%
|
7.2
|
%
|
11
|
11.0
|
%
|
9.0
|
%
|
10
|
Industrial
|
6.4
|
%
|
5.8
|
%
|
10
|
6.9
|
%
|
6.1
|
%
|
10
|
Multifamily
(1)
|
5.1
|
%
|
n/a
|
|
n/a
|
5.1
|
%
|
n/a
|
|
n/a
|
(1)
|
The valuation method used to value multifamily, triple net lease, self-storage and student housing properties is the direct capitalization method which is presented in the discounted rate column. The terminal capitalization rate and investment horizon are not applicable. under this valuation methodology.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Investment properties
|
$
|
28,088
|
|
$
|
23,385
|
|
Property, plant and equipment
|
5,358
|
|
5,278
|
|
||
Equity accounted investments
|
2,612
|
|
2,001
|
|
||
Accounts receivable and other
|
3,497
|
|
2,899
|
|
||
Cash and cash equivalents
|
962
|
|
808
|
|
||
Assets held for sale
|
785
|
|
147
|
|
||
Total assets
|
41,302
|
|
34,518
|
|
||
Less:
|
|
|
|
|
||
Debt obligations
|
21,970
|
|
18,211
|
|
||
Capital securities
|
431
|
|
183
|
|
||
Accounts payable and other liabilities
|
2,491
|
|
1,980
|
|
||
Liabilities associated with assets held for sale
|
1,028
|
|
61
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
10,144
|
|
9,430
|
|
||
Equity attributable to Unitholders
|
$
|
5,238
|
|
$
|
4,653
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Commercial property revenue
|
$
|
2,172
|
|
$
|
1,530
|
|
$
|
1,016
|
|
Hospitality revenue
|
1,622
|
|
1,561
|
|
1,276
|
|
|||
Direct commercial property expense
|
(669
|
)
|
(434
|
)
|
(284
|
)
|
|||
Direct hospitality expense
|
(1,066
|
)
|
(1,036
|
)
|
(902
|
)
|
|||
Total NOI
|
2,059
|
|
1,621
|
|
1,106
|
|
|||
Investment and other revenue
|
192
|
|
58
|
|
249
|
|
|||
Interest expense
|
(1,026
|
)
|
(751
|
)
|
(574
|
)
|
|||
General and administrative expense
|
(244
|
)
|
(211
|
)
|
(196
|
)
|
|||
Investment and other expense
|
(138
|
)
|
—
|
|
(135
|
)
|
|||
Depreciation and amortization
|
(261
|
)
|
(224
|
)
|
(163
|
)
|
|||
Fair value gains, net
|
2,343
|
|
746
|
|
602
|
|
|||
Share of net earnings from equity accounted investments
|
257
|
|
284
|
|
251
|
|
|||
Income before income taxes
|
3,182
|
|
1,523
|
|
1,140
|
|
|||
Income tax (expense)
|
(234
|
)
|
(101
|
)
|
(48
|
)
|
|||
Net income
|
2,948
|
|
1,422
|
|
1,092
|
|
|||
Net income attributable to non-controlling interests of others in operating subsidiaries and properties
|
1,988
|
|
815
|
|
690
|
|
|||
Net income attributable to Unitholders
|
$
|
960
|
|
$
|
607
|
|
$
|
402
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income
|
$
|
2,948
|
|
$
|
1,422
|
|
$
|
1,092
|
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value (gains), net
|
(2,343
|
)
|
(746
|
)
|
(602
|
)
|
|||
Share of equity accounted fair value gains, net
|
(167
|
)
|
(154
|
)
|
(138
|
)
|
|||
Depreciation and amortization of real estate assets
|
243
|
|
212
|
|
153
|
|
|||
Income tax expense
|
234
|
|
101
|
|
48
|
|
|||
Non-controlling interests in above items
|
(589
|
)
|
(515
|
)
|
(330
|
)
|
|||
FFO
|
$
|
326
|
|
$
|
320
|
|
$
|
223
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
FFO
|
$
|
(473
|
)
|
$
|
(474
|
)
|
$
|
(484
|
)
|
Net income (loss) attributable to Unitholders
|
(492
|
)
|
276
|
|
(681
|
)
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Accounts receivable and other
|
$
|
167
|
|
$
|
125
|
|
Equity accounted investments
|
70
|
|
—
|
|
||
Cash and cash equivalents
|
169
|
|
250
|
|
||
Total assets
|
406
|
|
375
|
|
||
Debt obligations
|
1,790
|
|
1,980
|
|
||
Capital securities
|
2,921
|
|
2,897
|
|
||
Deferred tax liabilities
|
598
|
|
431
|
|
||
Accounts payable and other liabilities
|
1,203
|
|
1,091
|
|
||
Non-controlling interests
|
(297
|
)
|
(396
|
)
|
||
Equity attributable to Unitholders
|
$
|
(5,809
|
)
|
$
|
(5,628
|
)
|
(US$ Millions, except where noted)
|
Shares
outstanding |
|
Cumulative
dividend rate |
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Operating Partnership Class A Preferred Equity Units:
|
|
|
|
|
|
|
|
|
||
Series 1
|
24,000,000
|
|
6.25
|
%
|
$
|
551
|
|
$
|
541
|
|
Series 2
|
24,000,000
|
|
6.50
|
%
|
529
|
|
522
|
|
||
Series 3
|
24,000,000
|
|
6.75
|
%
|
517
|
|
511
|
|
||
Brookfield BPY Holdings Inc. Junior Preferred Shares:
|
|
|
|
|
||||||
Class B Junior Preferred Shares
|
30,000,000
|
|
5.75
|
%
|
750
|
|
750
|
|
||
Class C Junior Preferred Shares
|
20,000,000
|
|
6.75
|
%
|
500
|
|
500
|
|
||
BOP Split Senior Preferred Shares:
|
|
|
|
|
|
|
||||
Series 1
|
924,390
|
|
5.25
|
%
|
23
|
|
24
|
|
||
Series 2
|
699,165
|
|
5.75
|
%
|
14
|
|
13
|
|
||
Series 3
|
909,994
|
|
5.00
|
%
|
18
|
|
17
|
|
||
Series 4
|
940,486
|
|
5.20
|
%
|
19
|
|
19
|
|
||
Total capital securities
|
|
|
|
|
$
|
2,921
|
|
$
|
2,897
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income (loss)
|
$
|
(516
|
)
|
$
|
252
|
|
$
|
(698
|
)
|
Net income attributable to non-controlling interests of others in operating
subsidiaries and properties |
(24
|
)
|
(24
|
)
|
(17
|
)
|
|||
Net income attributable to Unitholders
|
$
|
(492
|
)
|
$
|
276
|
|
$
|
(681
|
)
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income (loss)
|
$
|
(516
|
)
|
$
|
252
|
|
$
|
(698
|
)
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value (gains) losses, net
|
14
|
|
(6
|
)
|
48
|
|
|||
Income tax (benefit) expense
|
—
|
|
(744
|
)
|
149
|
|
|||
Non-controlling interests in above items
|
29
|
|
24
|
|
17
|
|
|||
FFO
|
$
|
(473
|
)
|
$
|
(474
|
)
|
$
|
(484
|
)
|
Tenant
|
Primary Location
|
Credit Rating
(1)
|
Exposure (%)
(2)
|
|
Government and Government Agencies
|
Various
|
AA+/AAA
|
8.7
|
%
|
Barclays
|
London
|
BBB
|
2.5
|
%
|
Morgan Stanley
|
NY/Toronto
|
A-
|
2.4
|
%
|
Suncor Energy Inc.
|
Calgary/Houston/Sydney
|
BBB+
|
2.0
|
%
|
CIBC World Markets
(3)
|
Calgary/NY/Toronto
|
A+
|
1.8
|
%
|
Bank of Montreal
|
Calgary/Toronto
|
A+
|
1.4
|
%
|
Bank of America | Merrill Lynch
|
Various
|
A-
|
1.4
|
%
|
Deloitte
|
Calgary/Houston/LA/Toronto
|
Not Rated
|
1.3
|
%
|
Amazon
|
NY/London
|
BBB+
|
1.3
|
%
|
Royal Bank of Canada
|
Various
|
A+
|
1.1
|
%
|
Total
|
|
|
23.9
|
%
|
(1)
|
From Standard & Poor’s Rating Services, Moody’s Investment Services, Inc. or DBRS Limited.
|
(2)
|
Exposure is a percentage of total leasable square feet.
|
(3)
|
CIBC World Markets leases 1.1 million square feet at 300 Madison Avenue in New York, of which they sublease 925,000 square feet to PricewaterhouseCoopers LLP and
approximately 100,000 square feet to Sumitomo Corporation of America.
|
(1)
|
Exposure is a percentage of minimum rents and tenant recoveries.
|
(Sq. ft. in
thousands) |
Current
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
2024 and
|
|
Total
|
|
|
Beyond
|
|
||||||||||||||||||||
Core Office
|
5,990
|
|
2,697
|
|
3,894
|
|
4,806
|
|
5,941
|
|
5,421
|
|
5,656
|
|
4,425
|
|
42,084
|
|
80,914
|
|
|
Expiring %
|
7.4
|
%
|
3.3
|
%
|
4.8
|
%
|
5.9
|
%
|
7.3
|
%
|
6.7
|
%
|
7.0
|
%
|
5.5
|
%
|
52.1
|
%
|
100.0
|
%
|
|
Core Retail
(1)
|
1,833
|
|
6,037
|
|
6,419
|
|
4,745
|
|
4,624
|
|
5,290
|
|
4,406
|
|
4,060
|
|
16,200
|
|
53,614
|
|
|
Expiring %
|
3.4
|
%
|
11.3
|
%
|
12.0
|
%
|
8.9
|
%
|
8.6
|
%
|
9.9
|
%
|
8.2
|
%
|
7.6
|
%
|
30.1
|
%
|
100.0
|
%
|
|
Opportunistic Office
|
5,903
|
|
2,887
|
|
4,012
|
|
3,860
|
|
4,659
|
|
3,944
|
|
1,025
|
|
992
|
|
5,270
|
|
32,552
|
|
|
Expiring %
|
18.1
|
%
|
8.9
|
%
|
12.3
|
%
|
11.9
|
%
|
14.3
|
%
|
12.1
|
%
|
3.1
|
%
|
3.0
|
%
|
16.3
|
%
|
100.0
|
%
|
|
Opportunistic Retail
|
1,612
|
|
1,766
|
|
1,458
|
|
1,525
|
|
1,363
|
|
1,026
|
|
867
|
|
644
|
|
3,964
|
|
14,225
|
|
|
Expiring %
|
11.3
|
%
|
12.4
|
%
|
10.2
|
%
|
10.7
|
%
|
9.6
|
%
|
7.2
|
%
|
6.1
|
%
|
4.5
|
%
|
28.0
|
%
|
100.0
|
%
|
|
Opportunistic Industrial
|
833
|
|
1,547
|
|
1,822
|
|
6,037
|
|
4,469
|
|
2,398
|
|
2,694
|
|
1,524
|
|
9,840
|
|
31,164
|
|
|
Expiring %
|
2.7
|
%
|
5.0
|
%
|
5.8
|
%
|
19.4
|
%
|
14.3
|
%
|
7.7
|
%
|
8.6
|
%
|
4.9
|
%
|
31.6
|
%
|
100.0
|
%
|
(1)
|
Represents regional malls only and excludes traditional anchor and specialty leasing agreements.
|
|
Dec. 31, 2017
|
||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
|||
Canadian Dollar
(2)
|
C$
|
4
|
|
$
|
—
|
|
$
|
—
|
|
Australian Dollar
|
A$
|
2,679
|
|
(209
|
)
|
—
|
|
||
British Pound
|
£
|
3,719
|
|
(503
|
)
|
—
|
|
||
Euro
|
€
|
213
|
|
(26
|
)
|
—
|
|
||
Brazilian Real
|
R$
|
2,591
|
|
(78
|
)
|
—
|
|
||
Indian Rupee
|
Rs
|
15,904
|
|
(25
|
)
|
—
|
|
||
Hong Kong Dollar
|
HK$
|
(75
|
)
|
1
|
|
—
|
|
||
Chinese Yuan
|
C¥
|
1,207
|
|
(19
|
)
|
—
|
|
||
South Korean Won
|
₩
|
232,345
|
|
(22
|
)
|
—
|
|
||
United Arab Emirates Dirham
|
AED
|
451
|
|
$
|
(12
|
)
|
$
|
—
|
|
Total
|
|
|
$
|
(893
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2017
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(2)
|
Net of Canadian Dollar denominated loans.
|
|
Dec. 31, 2016
|
|||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
||||
Canadian Dollar
(2)
|
C$
|
(329
|
)
|
$
|
25
|
|
$
|
—
|
|
|
Australian Dollar
|
A$
|
2,344
|
|
(169
|
)
|
—
|
|
|||
British Pound
|
£
|
3,749
|
|
(463
|
)
|
—
|
|
|||
Euro
|
€
|
326
|
|
(34
|
)
|
—
|
|
|||
Brazilian Real
|
R$
|
1,941
|
|
(60
|
)
|
—
|
|
|||
Indian Rupee
|
Rs
|
10,436
|
|
(15
|
)
|
—
|
|
|||
Hong Kong Dollar
|
HK$
|
(77
|
)
|
1
|
|
—
|
|
|||
Chinese Yuan
|
C
¥
|
1,001
|
|
(16
|
)
|
—
|
|
|||
South Korean Won
|
₩
|
$
|
147,052
|
|
$
|
(12
|
)
|
$
|
—
|
|
Total
|
|
|
$
|
(743
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2016
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(2)
|
Net of Canadian Dollar denominated loans.
|
|
Dec. 31, 2015
|
||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
|||
Canadian Dollar
(2)
|
C$
|
(268
|
)
|
$
|
19
|
|
$
|
—
|
|
Australian Dollar
|
A$
|
2,721
|
|
(198
|
)
|
—
|
|
||
British Pound
|
£
|
3,620
|
|
(533
|
)
|
—
|
|
||
Euro
|
€
|
588
|
|
(64
|
)
|
—
|
|
||
Brazilian Real
|
R$
|
1,725
|
|
(44
|
)
|
—
|
|
||
New Zealand Dollar
|
NZ$
|
29
|
|
(2
|
)
|
—
|
|
||
Indian Rupee
|
Rs
|
9,166
|
|
(14
|
)
|
—
|
|
||
Chinese Yuan
|
C
¥
|
1268
|
|
$
|
(20
|
)
|
$
|
—
|
|
Total
|
|
|
|
$
|
(856
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2015
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, and Special LP Units.
|
(2)
|
Net of Canadian Dollar denominated loans.
|
•
|
Foreign currency forward contracts to hedge exposures to Canadian Dollar, Australian Dollar, British Pound, Euro, Chinese Yuan, Brazilian Real, Indian Rupee and South Korean Won denominated investments in foreign subsidiaries and foreign currency denominated financial assets;
|
•
|
Interest rate swaps to manage interest rate risk associated with planned refinancings and existing variable rate debt; and
|
•
|
Interest rate caps to hedge interest rate risk on certain variable rate debt.
|
(US$ Millions)
|
Hedging item
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2017
|
Interest rate caps of US$ LIBOR debt
|
$
|
1,958
|
|
2.3% - 3.5%
|
May 2018 - Oct. 2020
|
$
|
1
|
|
|
Interest rate swaps of US$ LIBOR debt
|
1,692
|
|
0.7% - 2.2%
|
Jun. 2018 - Mar. 2022
|
19
|
|
||
|
Interest rate caps of £ LIBOR debt
|
452
|
|
1.3%
|
Dec. 2019
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
71
|
|
1.5%
|
Apr. 2020
|
1
|
|
||
|
Interest rate swaps of C$ LIBOR debt
|
50
|
|
3.7% - 4.3%
|
Nov. 2021
|
1
|
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
100
|
|
4.0%
|
Jun. 2029
|
(13
|
)
|
||
Dec. 31, 2016
|
Interest rate caps of US$ LIBOR debt
|
$
|
4,933
|
|
2.5% - 5.8%
|
Jan. 2017 - Jun. 2020
|
$
|
—
|
|
|
Interest rate swaps of US$ LIBOR debt
|
502
|
|
1.5% - 2.2%
|
Jun. 2018 - Nov. 2020
|
(6
|
)
|
||
|
Interest rate caps of £ LIBOR debt
|
37
|
|
2.5%
|
Aug. 2017
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
85
|
|
1.0% - 1.5%
|
Apr. 2020 - Jun. 2021
|
2
|
|
||
|
Interest rate swaps of € EURIBOR debt
|
146
|
|
0.3% - 1.4%
|
Oct. 2017 - Apr. 2021
|
(4
|
)
|
||
|
Interest rate swaps of C$ LIBOR debt
|
44
|
|
3.7%
|
Nov. 2021
|
—
|
|
||
|
Interest rate swaps of A$ BBSW/BBSY debt
|
65
|
|
1.9%
|
Jul. 2017
|
(1
|
)
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
300
|
|
3.7% - 4.0%
|
Jun. 2027 - Jun. 2029
|
(34
|
)
|
(US$ Millions)
|
Hedging item
|
Net Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2017
|
Net investment hedges
|
€
|
191
|
|
€0.83/$ - €0.92/$
|
Jan. 2018 - Dec. 2018
|
(7
|
)
|
|
|
Net investment hedges
|
£
|
2,923
|
|
£0.73/$ - £0.81/$
|
Jan. 2018 - Jan. 2019
|
(237
|
)
|
|
|
Net investment hedges
|
A$
|
768
|
|
A$1.26/$ - A$1.38/$
|
Jan. 2018 - Feb. 2019
|
(21
|
)
|
|
|
Net investment hedges
|
C¥
|
1,165
|
|
C¥6.71/$ - C¥7.09/$
|
Jan. 2018 - Dec. 2018
|
(7
|
)
|
|
|
Net investment hedges
|
C$
|
127
|
|
C$1.25/$ - C$1.26/$
|
Oct. 2018 - Dec. 2018
|
—
|
|
|
|
Cash flow hedges
|
C$
|
150
|
|
C$1.27/$
|
Apr. 2018
|
1
|
|
|
|
Net investment hedges
|
₩
|
616,289
|
|
₩1,084.95/$ - ₩1,127.75/$
|
Aug. 2018 - Jan. 2019
|
(26
|
)
|
|
|
Cash flow hedges
|
Rs
|
771
|
|
Rs65.24/$
|
Mar. 2018
|
—
|
|
|
Dec. 31, 2016
|
Net investment hedges
|
€
|
600
|
|
€0.87/$ - €0.94/$
|
Feb. 2017 - Feb. 2018
|
$
|
8
|
|
|
Net investment hedges
|
£
|
3,664
|
|
£0.68/$ - £0.82/$
|
Jan. 2017 - Jan. 2018
|
(18
|
)
|
|
|
Net investment hedges
|
A$
|
1,967
|
|
A$1.32/$ - A$1.41/$
|
Jan. 2017 - Dec. 2017
|
36
|
|
|
|
Net investment hedges
|
C¥
|
1,750
|
|
C¥6.77/$ - C¥7.20/$
|
Feb. 2017 - Dec. 2017
|
7
|
|
|
|
Net investment hedges
|
R$
|
—
|
|
R$3.27/$ - R$3.83/$
|
Jan. 2017 - Feb. 2017
|
(9
|
)
|
|
|
Cash flow hedges
|
R$
|
500
|
|
R$3.35/$
|
Mar. 2017
|
1
|
|
|
|
Net investment hedges
|
₩
|
585,600
|
|
₩1,135.30/$ - ₩1,167.90/$
|
Sep. 2017 - Dec. 2017
|
22
|
|
|
|
Cash flow hedges
|
Rs
|
12,500
|
|
Rs67.84/$ - Rs70.60/$
|
Feb. 2017 - Sep. 2017
|
1
|
|
(US$ millions)
|
Derivative type
|
Notional
|
|
Maturity dates
|
Rates
|
|
Fair value
|
|
||
Dec. 31, 2017
|
Interest rate caps
|
$
|
5,351
|
|
Jan. 2018 - Oct. 2020
|
2.5% - 5.8%
|
|
$
|
1
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
Jun. 2028 - Dec. 2029
|
1.9% - 6.0%
|
|
(194
|
)
|
||
|
Interest rate swaps of US$ LIBOR debt
|
1,050
|
|
Sep. 2018 - Nov. 2020
|
1.4% - 1.6%
|
|
10
|
|
||
|
Interest rate swaptions
|
560
|
|
Jun. 2018 - Nov. 2018
|
1.0
|
%
|
—
|
|
||
Dec. 31, 2016
|
Interest rate swaps on forecasted fixed rate debt
|
$
|
1,460
|
|
Jun. 2018 - Nov. 2028
|
1.9% - 6.0%
|
|
$
|
(172
|
)
|
|
Interest rate caps
|
350
|
|
Jul. 2017
|
3.3
|
%
|
—
|
|
||
|
Interest rate swaptions
|
1,660
|
|
Jun. 2017 - Nov. 2018
|
1.0
|
%
|
2
|
|
(US$ Millions)
|
Derivative type
|
|
Notional
|
|
Maturity dates
|
Strike prices
|
Fair value
|
|
|
Dec. 31, 2015
|
Foreign currency call
|
A$
|
175
|
|
Mar. 2016
|
A$1.22/$
|
$
|
—
|
|
|
Foreign currency call
|
A$
|
275
|
|
Apr. 2016
|
A$1.25/$
|
—
|
|
|
|
Foreign currency put
|
£
|
370
|
|
Jan. 2016
|
£0.71/$
|
—
|
|
|
|
Foreign currency put
|
£
|
200
|
|
Mar. 2016
|
£0.71/$
|
(1
|
)
|
|
|
Foreign currency call
|
A$
|
150
|
|
Apr. 2016
|
A$1.22/$
|
—
|
|
|
|
Foreign currency call
|
A$
|
150
|
|
Apr. 2016
|
A$1.22/$
|
—
|
|
|
|
Foreign currency call
|
A$
|
250
|
|
Apr. 2016
|
A$1.22/$
|
—
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Balances outstanding with related parties:
|
|
|
|
|
||
Participating loan interests
|
$
|
517
|
|
$
|
471
|
|
Net (payables)/receivables within equity accounted investments
|
(49
|
)
|
110
|
|
||
Loans and notes receivable
(1)
|
96
|
|
46
|
|
||
Receivables and other assets
|
11
|
|
71
|
|
||
Deposit and promissory note from Brookfield Asset Management
|
(633
|
)
|
(500
|
)
|
||
Property-specific obligations
|
(415
|
)
|
(323
|
)
|
||
Loans and notes payable and other liabilities
|
(156
|
)
|
(136
|
)
|
||
Capital securities held by Brookfield Asset Management
|
(1,250
|
)
|
(1,250
|
)
|
||
Preferred shares held by Brookfield Asset Management
|
(15
|
)
|
(15
|
)
|
(1)
|
At
December 31, 2017
, includes
$96 million
(
December 31, 2016
-
$46 million
) receivable from Brookfield Asset Management upon the earlier of the partnership’s exercise of its option to convert its participating loan interests into direct ownership of the Australian portfolio or the maturity of the participating loan interests.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Transactions with related parties:
|
|
|
|
|
|
|
|||
Commercial property revenue
|
$
|
19
|
|
$
|
20
|
|
$
|
22
|
|
Management fee income
|
6
|
|
5
|
|
3
|
|
|||
Participating loan interests (including fair value gains, net)
(1)
|
86
|
|
61
|
|
129
|
|
|||
Interest expense on debt obligations
|
29
|
|
28
|
|
55
|
|
|||
Interest on capital securities held by Brookfield Asset Management
|
83
|
|
76
|
|
76
|
|
|||
General and administrative expense
(2)
|
204
|
|
212
|
|
207
|
|
|||
Construction costs
(3)
|
295
|
|
266
|
|
308
|
|
(1)
|
Amounts received from Brookfield Asset Management and its subsidiaries for the rental of office premises.
|
(2)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for management fees, management fees associated with the partnership’s private funds, and administrative services.
|
(3)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for construction costs of development properties.
|
Core Office Property Portfolio
|
|
Assets under management
|
|
Proportionate at subsidiary
level (1) |
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
|||||||||||||||||||||||||
Dec. 31, 2017
|
Number of properties
|
% Leased
|
|
Leasable
|
|
Parking
|
|
Total
|
|
Owned %
|
|
Leasable
|
|
Total
|
|
Leasable
|
|
Total
|
|
Leasable
|
|
Total
|
|||||||||||
(Sq. ft in 000’s)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midtown New York
|
1
|
|
100.0
|
%
|
1,134
|
|
|
14
|
|
|
1,148
|
|
|
100.0
|
%
|
|
1,134
|
|
|
1,148
|
|
|
1,134
|
|
|
1,148
|
|
|
411
|
|
|
416
|
|
Downtown New York
|
5
|
|
95.0
|
%
|
7,937
|
|
|
478
|
|
|
8,415
|
|
|
100.0
|
%
|
|
7,937
|
|
|
8,415
|
|
|
7,937
|
|
|
8,415
|
|
|
2,876
|
|
|
3,049
|
|
Washington, D.C.
|
13
|
|
85.7
|
%
|
3,161
|
|
|
2,039
|
|
|
5,200
|
|
|
92.3
|
%
|
|
2,905
|
|
|
4,797
|
|
|
2,905
|
|
|
4,797
|
|
|
1,052
|
|
|
1,738
|
|
Los Angeles
|
7
|
|
85.5
|
%
|
8,565
|
|
|
4,279
|
|
|
12,844
|
|
|
47.3
|
%
|
|
4,052
|
|
|
6,076
|
|
|
4,052
|
|
|
6,076
|
|
|
1,468
|
|
|
2,201
|
|
Houston
|
5
|
|
81.1
|
%
|
5,052
|
|
|
1,186
|
|
|
6,238
|
|
|
86.6
|
%
|
|
4,389
|
|
|
5,399
|
|
|
4,389
|
|
|
5,399
|
|
|
1,591
|
|
|
1,957
|
|
Denver
|
1
|
|
95.4
|
%
|
1,315
|
|
|
582
|
|
|
1,897
|
|
|
51.0
|
%
|
|
671
|
|
|
968
|
|
|
671
|
|
|
968
|
|
|
243
|
|
|
351
|
|
San Francisco
|
2
|
|
96.3
|
%
|
623
|
|
|
6
|
|
|
629
|
|
|
33.1
|
%
|
|
206
|
|
|
208
|
|
|
206
|
|
|
208
|
|
|
75
|
|
|
76
|
|
|
34
|
|
88.7
|
%
|
27,787
|
|
|
8,584
|
|
|
36,371
|
|
|
74.3
|
%
|
|
21,294
|
|
|
27,011
|
|
|
21,294
|
|
|
27,011
|
|
|
7,716
|
|
|
9,788
|
|
Canada
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Toronto
|
11
|
|
97.6
|
%
|
9,253
|
|
|
1,737
|
|
|
10,990
|
|
|
69.3
|
%
|
|
6,417
|
|
|
7,613
|
|
|
6,417
|
|
|
7,613
|
|
|
2,325
|
|
|
2,758
|
|
Calgary
|
9
|
|
90.9
|
%
|
7,166
|
|
|
1,195
|
|
|
8,361
|
|
|
58.5
|
%
|
|
4,297
|
|
|
4,894
|
|
|
4,297
|
|
|
4,894
|
|
|
1,557
|
|
|
1,773
|
|
Ottawa
|
7
|
|
94.9
|
%
|
1,735
|
|
|
803
|
|
|
2,538
|
|
|
25.1
|
%
|
|
436
|
|
|
637
|
|
|
436
|
|
|
637
|
|
|
158
|
|
|
231
|
|
|
27
|
|
94.4
|
%
|
18,154
|
|
|
3,735
|
|
|
21,889
|
|
|
58.9
|
%
|
|
11,150
|
|
|
13,144
|
|
|
11,150
|
|
|
13,144
|
|
|
4,040
|
|
|
4,762
|
|
Australia and New Zealand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Sydney
|
4
|
|
99.6
|
%
|
790
|
|
|
140
|
|
|
930
|
|
|
82.7
|
%
|
|
665
|
|
|
769
|
|
|
665
|
|
|
769
|
|
|
241
|
|
|
279
|
|
Melbourne
|
1
|
|
100.0
|
%
|
499
|
|
|
15
|
|
|
514
|
|
|
50.0
|
%
|
|
250
|
|
|
257
|
|
|
250
|
|
|
257
|
|
|
90
|
|
|
93
|
|
Brisbane
|
1
|
|
75.7
|
%
|
304
|
|
|
33
|
|
|
337
|
|
|
100.0
|
%
|
|
304
|
|
|
337
|
|
|
304
|
|
|
337
|
|
|
110
|
|
|
122
|
|
Perth
|
4
|
|
94.2
|
%
|
1,889
|
|
|
256
|
|
|
2,145
|
|
|
84.1
|
%
|
|
1,586
|
|
|
1,805
|
|
|
1,586
|
|
|
1,805
|
|
|
575
|
|
|
654
|
|
|
10
|
|
94.7
|
%
|
3,482
|
|
|
444
|
|
|
3,926
|
|
|
80.7
|
%
|
|
2,805
|
|
|
3,168
|
|
|
2,805
|
|
|
3,168
|
|
|
1,016
|
|
|
1,148
|
|
United Kingdom
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
London
|
2
|
|
98.2
|
%
|
124
|
|
|
13
|
|
|
137
|
|
|
100.0
|
%
|
|
124
|
|
|
137
|
|
|
124
|
|
|
137
|
|
|
45
|
|
|
50
|
|
|
2
|
|
98.2
|
%
|
124
|
|
|
13
|
|
|
137
|
|
|
100.0
|
%
|
|
124
|
|
|
137
|
|
|
124
|
|
|
137
|
|
|
45
|
|
|
50
|
|
Brazil
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
São Paulo
|
1
|
|
100.0
|
%
|
276
|
|
|
209
|
|
|
485
|
|
|
51.1
|
%
|
|
141
|
|
|
248
|
|
|
141
|
|
|
248
|
|
|
51
|
|
|
90
|
|
Rio de Janeiro
|
1
|
|
100.0
|
%
|
204
|
|
|
64
|
|
|
268
|
|
|
46.6
|
%
|
|
95
|
|
|
125
|
|
|
95
|
|
|
125
|
|
|
34
|
|
|
45
|
|
|
2
|
|
100.0
|
%
|
480
|
|
|
273
|
|
|
753
|
|
|
49.5
|
%
|
|
236
|
|
|
373
|
|
|
236
|
|
|
373
|
|
|
85
|
|
|
135
|
|
Total Consolidated Properties
|
75
|
|
91.4
|
%
|
50,027
|
|
|
13,049
|
|
|
63,076
|
|
|
69.5
|
%
|
|
35,609
|
|
|
43,833
|
|
|
35,609
|
|
|
43,833
|
|
|
12,902
|
|
|
15,883
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midtown New York
|
4
|
|
93.6
|
%
|
3,860
|
|
|
97
|
|
|
3,957
|
|
|
49.7
|
%
|
|
1,923
|
|
|
1,968
|
|
|
1,923
|
|
|
1,968
|
|
|
697
|
|
|
713
|
|
Downtown New York
|
2
|
|
92.0
|
%
|
4,927
|
|
|
65
|
|
|
4,992
|
|
|
31.9
|
%
|
|
1,584
|
|
|
1,594
|
|
|
1,584
|
|
|
1,594
|
|
|
574
|
|
|
578
|
|
Washington, D.C.
|
12
|
|
95.9
|
%
|
2,583
|
|
|
904
|
|
|
3,487
|
|
|
35.2
|
%
|
|
912
|
|
|
1,228
|
|
|
912
|
|
|
1,228
|
|
|
330
|
|
|
445
|
|
Boston
|
2
|
|
97.4
|
%
|
910
|
|
|
245
|
|
|
1,155
|
|
|
27.7
|
%
|
|
255
|
|
|
320
|
|
|
255
|
|
|
320
|
|
|
93
|
|
|
117
|
|
Los Angeles
|
2
|
|
93.1
|
%
|
371
|
|
|
389
|
|
|
760
|
|
|
42.2
|
%
|
|
157
|
|
|
321
|
|
|
157
|
|
|
321
|
|
|
57
|
|
|
116
|
|
Houston
|
1
|
|
97.9
|
%
|
1,135
|
|
|
699
|
|
|
1,834
|
|
|
10.0
|
%
|
|
113
|
|
|
183
|
|
|
113
|
|
|
183
|
|
|
41
|
|
|
66
|
|
Denver
|
1
|
|
83.0
|
%
|
1,338
|
|
|
511
|
|
|
1,849
|
|
|
50.0
|
%
|
|
669
|
|
|
924
|
|
|
669
|
|
|
924
|
|
|
243
|
|
|
335
|
|
|
24
|
|
93.1
|
%
|
15,124
|
|
|
2,910
|
|
|
18,034
|
|
|
36.3
|
%
|
|
5,613
|
|
|
6,538
|
|
|
5,613
|
|
|
6,538
|
|
|
2,035
|
|
|
2,370
|
|
Australia and New Zealand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Sydney
|
6
|
|
97.9
|
%
|
2,931
|
|
|
554
|
|
|
3,485
|
|
|
51.7
|
%
|
|
1,515
|
|
|
1,803
|
|
|
1,515
|
|
|
1,803
|
|
|
549
|
|
|
653
|
|
Melbourne
|
1
|
|
100.0
|
%
|
858
|
|
|
341
|
|
|
1,199
|
|
|
50.0
|
%
|
|
429
|
|
|
599
|
|
|
429
|
|
|
599
|
|
|
156
|
|
|
218
|
|
|
7
|
|
98.4
|
%
|
3,789
|
|
|
895
|
|
|
4,684
|
|
|
51.3
|
%
|
|
1,944
|
|
|
2,402
|
|
|
1,944
|
|
|
2,402
|
|
|
705
|
|
|
871
|
|
United Kingdom
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
London
|
25
|
|
95.9
|
%
|
9,497
|
|
|
1,110
|
|
|
10,607
|
|
|
43.5
|
%
|
|
4,070
|
|
|
4,618
|
|
|
4,070
|
|
|
4,618
|
|
|
1,475
|
|
|
1,674
|
|
|
25
|
|
95.9
|
%
|
9,497
|
|
|
1,110
|
|
|
10,607
|
|
|
43.5
|
%
|
|
4,070
|
|
|
4,618
|
|
|
4,070
|
|
|
4,618
|
|
|
1,475
|
|
|
1,674
|
|
Germany
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Berlin
|
16
|
|
91.1
|
%
|
2,477
|
|
|
1,170
|
|
|
3,647
|
|
|
25.0
|
%
|
|
620
|
|
|
912
|
|
|
620
|
|
|
912
|
|
|
225
|
|
|
331
|
|
|
16
|
|
91.1
|
%
|
2,477
|
|
|
1,170
|
|
|
3,647
|
|
|
25.0
|
%
|
|
620
|
|
|
912
|
|
|
620
|
|
|
912
|
|
|
225
|
|
|
331
|
|
Total Unconsolidated Properties
|
72
|
|
94.4
|
%
|
30,887
|
|
|
6,085
|
|
|
36,972
|
|
|
39.1
|
%
|
|
12,247
|
|
|
14,470
|
|
|
12,247
|
|
|
14,470
|
|
|
4,440
|
|
|
5,246
|
|
Total Core Office Properties
|
147
|
|
92.6
|
%
|
80,914
|
|
|
19,134
|
|
|
100,048
|
|
|
58.3
|
%
|
|
47,856
|
|
|
58,303
|
|
|
47,856
|
|
|
58,303
|
|
|
17,342
|
|
|
21,129
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Opportunistic Office Property Portfolio
|
|
Assets under management
|
|
Proportionate at subsidiary
level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
|||||||||||||||||||||||||
Dec. 31, 2017
|
Number of properties
|
% Leased
|
|
Leasable
|
|
Parking
|
|
Total
|
|
Owned %
|
|
Leasable
|
|
Total
|
|
Leasable
|
|
Total
|
|
Leasable
|
|
Total
|
|||||||||||
(Sq. ft in 000’s)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Los Angeles
|
13
|
|
55.8
|
%
|
2,978
|
|
|
936
|
|
|
3,914
|
|
|
100.0
|
%
|
|
2,978
|
|
|
3,914
|
|
|
894
|
|
|
1,174
|
|
|
324
|
|
|
425
|
|
San Diego
|
1
|
|
56.9
|
%
|
177
|
|
|
—
|
|
|
177
|
|
|
100.0
|
%
|
|
177
|
|
|
177
|
|
|
53
|
|
|
53
|
|
|
19
|
|
|
19
|
|
San Francisco/San Jose
|
35
|
|
79.4
|
%
|
1,416
|
|
|
—
|
|
|
1,416
|
|
|
100.0
|
%
|
|
1,416
|
|
|
1,416
|
|
|
392
|
|
|
392
|
|
|
142
|
|
|
142
|
|
Washington, D.C.
|
8
|
|
81.5
|
%
|
2,048
|
|
|
—
|
|
|
2,048
|
|
|
99.8
|
%
|
|
2,044
|
|
|
2,044
|
|
|
533
|
|
|
533
|
|
|
193
|
|
|
193
|
|
Houston
|
5
|
|
71.1
|
%
|
4,208
|
|
|
570
|
|
|
4,778
|
|
|
99.8
|
%
|
|
4,199
|
|
|
4,769
|
|
|
926
|
|
|
1,074
|
|
|
336
|
|
|
389
|
|
Dallas
|
6
|
|
80.3
|
%
|
466
|
|
|
—
|
|
|
466
|
|
|
100.0
|
%
|
|
466
|
|
|
466
|
|
|
140
|
|
|
140
|
|
|
51
|
|
|
51
|
|
|
68
|
|
70.1
|
%
|
11,293
|
|
|
1,506
|
|
|
12,799
|
|
|
99.9
|
%
|
|
11,280
|
|
|
12,786
|
|
|
2,938
|
|
|
3,366
|
|
|
1,065
|
|
|
1,219
|
|
United Kingdom
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
London
|
2
|
|
93.4
|
%
|
816
|
|
|
90
|
|
|
906
|
|
|
30.1
|
%
|
|
246
|
|
|
273
|
|
|
246
|
|
|
273
|
|
|
89
|
|
|
99
|
|
|
2
|
|
93.4
|
%
|
816
|
|
|
90
|
|
|
906
|
|
|
30.1
|
%
|
|
246
|
|
|
273
|
|
|
246
|
|
|
273
|
|
|
89
|
|
|
99
|
|
Brazil
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rio de Janeiro
|
3
|
|
98.9
|
%
|
1,223
|
|
|
618
|
|
|
1,841
|
|
|
32.0
|
%
|
|
391
|
|
|
589
|
|
|
391
|
|
|
589
|
|
|
142
|
|
|
213
|
|
São Paulo
|
5
|
|
88.3
|
%
|
1,470
|
|
|
1,352
|
|
|
2,822
|
|
|
32.0
|
%
|
|
471
|
|
|
903
|
|
|
471
|
|
|
903
|
|
|
171
|
|
|
327
|
|
|
8
|
|
98.9
|
%
|
2,693
|
|
|
1,970
|
|
|
4,663
|
|
|
32.0
|
%
|
|
862
|
|
|
1,492
|
|
|
862
|
|
|
1,492
|
|
|
313
|
|
|
540
|
|
India
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NCR (Delhi region)
|
33
|
|
90.9
|
%
|
9,272
|
|
|
4,491
|
|
|
13,763
|
|
|
89.3
|
%
|
|
8,253
|
|
|
12,295
|
|
|
3,060
|
|
|
4,542
|
|
|
1,109
|
|
|
1,646
|
|
Kolkata
|
10
|
|
94.9
|
%
|
2,523
|
|
|
904
|
|
|
3,427
|
|
|
100.0
|
%
|
|
2,523
|
|
|
3,427
|
|
|
833
|
|
|
1,131
|
|
|
302
|
|
|
410
|
|
Mumbai
|
14
|
|
90.9
|
%
|
2,699
|
|
|
—
|
|
|
2,699
|
|
|
100.0
|
%
|
|
2,699
|
|
|
2,699
|
|
|
870
|
|
|
870
|
|
|
315
|
|
|
315
|
|
|
57
|
|
91.6
|
%
|
14,494
|
|
|
5,395
|
|
|
19,889
|
|
|
92.6
|
%
|
|
13,475
|
|
|
18,421
|
|
|
4,763
|
|
|
6,543
|
|
|
1,726
|
|
|
2,371
|
|
South Korea
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Seoul
|
4
|
|
67.0
|
%
|
3,256
|
|
|
1,189
|
|
|
4,445
|
|
|
63.0
|
%
|
|
2,052
|
|
|
2,801
|
|
|
716
|
|
|
978
|
|
|
259
|
|
|
354
|
|
|
4
|
|
67.0
|
%
|
3,256
|
|
|
1,189
|
|
|
4,445
|
|
|
63.0
|
%
|
|
2,052
|
|
|
2,801
|
|
|
716
|
|
|
978
|
|
|
259
|
|
|
354
|
|
Total Consolidated Properties
|
139
|
|
81.9
|
%
|
32,552
|
|
|
10,150
|
|
|
42,702
|
|
|
83.8
|
%
|
|
27,915
|
|
|
35,773
|
|
|
9,525
|
|
|
12,652
|
|
|
3,452
|
|
|
4,583
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total Opportunistic Office Properties
|
139
|
|
81.9
|
%
|
32,552
|
|
|
10,150
|
|
|
42,702
|
|
|
83.8
|
%
|
|
27,915
|
|
|
35,773
|
|
|
9,525
|
|
|
12,652
|
|
|
3,452
|
|
|
4,583
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Core Retail Property Portfolio
(1)
|
|
|
|
|
|
Assets under
management |
|
Proportionate at subsidiary level
(2)
|
|
Proportionate to Unitholders
(3)
|
|
Proportionate to LP Unitholders
(4)
|
|||||||||
Dec. 31, 2017
|
|
Number of
properties |
|
|
% Leased
|
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
|||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
|
||||||||||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific region
|
|
19
|
|
|
96.3
|
%
|
|
16,189
|
|
|
74.7
|
%
|
|
12,086
|
|
|
4,087
|
|
|
1,481
|
|
Southwest region
|
|
17
|
|
|
98.2
|
%
|
|
21,098
|
|
|
85.6
|
%
|
|
18,063
|
|
|
6,109
|
|
|
2,214
|
|
East North Central region
|
|
14
|
|
|
96.9
|
%
|
|
14,340
|
|
|
80.5
|
%
|
|
11,541
|
|
|
3,903
|
|
|
1,415
|
|
Southeast region
|
|
17
|
|
|
95.0
|
%
|
|
16,590
|
|
|
79.4
|
%
|
|
13,170
|
|
|
4,454
|
|
|
1,614
|
|
Mideast region
|
|
16
|
|
|
97.3
|
%
|
|
15,583
|
|
|
84.3
|
%
|
|
13,142
|
|
|
4,445
|
|
|
1,611
|
|
Mountain region
|
|
12
|
|
|
97.2
|
%
|
|
13,250
|
|
|
82.4
|
%
|
|
10,913
|
|
|
3,691
|
|
|
1,337
|
|
Northeast region
|
|
19
|
|
|
97.5
|
%
|
|
15,071
|
|
|
89.4
|
%
|
|
13,461
|
|
|
4,552
|
|
|
1,650
|
|
West North Central region
|
|
11
|
|
|
95.9
|
%
|
|
10,263
|
|
|
94.9
|
%
|
|
9,738
|
|
|
3,293
|
|
|
1,193
|
|
Total Unconsolidated Properties
|
|
125
|
|
|
96.7
|
%
|
|
122,384
|
|
|
83.4
|
%
|
|
102,114
|
|
|
34,534
|
|
|
12,515
|
|
Total Core Retail Properties
|
|
125
|
|
|
96.7
|
%
|
|
122,384
|
|
|
83.4
|
%
|
|
102,114
|
|
|
34,534
|
|
|
12,515
|
|
(1)
|
Does not include non-regional malls
|
(2)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(3)
|
Reflects our partnership’s interest net of non-controlling interests described in note (2) above.
|
(4)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (3) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Opportunistic Retail Property Portfolio
(1)
|
|
|
|
|
|
Assets under
management |
|
Proportionate at subsidiary level
(2)
|
|
Proportionate to Unitholders
(3)
|
|
Proportionate to LP Unitholders
(4)
|
|||||||||
Dec. 31, 2017
|
|
Number of
properties |
|
|
% Leased
|
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
|||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
|
||||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific region
|
|
9
|
|
|
88.7
|
%
|
|
7,008
|
|
|
100.0
|
%
|
|
7,008
|
|
|
3,527
|
|
|
1,278
|
|
Southwest region
|
|
6
|
|
|
80.2
|
%
|
|
3,198
|
|
|
100.0
|
%
|
|
3,198
|
|
|
1,556
|
|
|
564
|
|
East North Central region
|
|
6
|
|
|
89.9
|
%
|
|
4,514
|
|
|
100.0
|
%
|
|
4,514
|
|
|
2,272
|
|
|
823
|
|
Southeast region
|
|
3
|
|
|
92.3
|
%
|
|
2,786
|
|
|
86.9
|
%
|
|
2,421
|
|
|
1,218
|
|
|
441
|
|
Mideast region
|
|
5
|
|
|
88.8
|
%
|
|
4,265
|
|
|
100.0
|
%
|
|
4,265
|
|
|
2,147
|
|
|
778
|
|
Mountain region
|
|
5
|
|
|
92.7
|
%
|
|
1,832
|
|
|
100.0
|
%
|
|
1,832
|
|
|
922
|
|
|
334
|
|
Northeast region
|
|
4
|
|
|
79.4
|
%
|
|
2,355
|
|
|
61.0
|
%
|
|
1,436
|
|
|
623
|
|
|
226
|
|
|
|
38
|
|
|
87.7
|
%
|
|
25,958
|
|
|
95.0
|
%
|
|
24,674
|
|
|
12,265
|
|
|
4,444
|
|
Total Consolidated Properties
|
|
38
|
|
|
87.7
|
%
|
|
25,958
|
|
|
95.0
|
%
|
|
24,674
|
|
|
12,265
|
|
|
4,444
|
|
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Brazil
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
São Paulo
|
|
4
|
|
|
93.8
|
%
|
|
1,511
|
|
|
46.7
|
%
|
|
705
|
|
|
325
|
|
|
118
|
|
Rio de Janeiro
|
|
2
|
|
|
97.5
|
%
|
|
959
|
|
|
73.2
|
%
|
|
702
|
|
|
324
|
|
|
117
|
|
|
|
6
|
|
|
95.3
|
%
|
|
2,470
|
|
|
57.0
|
%
|
|
1,407
|
|
|
649
|
|
|
235
|
|
U.S. Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Mountain region
|
|
1
|
|
|
71.7
|
%
|
|
382
|
|
|
100.0
|
%
|
|
382
|
|
|
45
|
|
|
16
|
|
|
|
1
|
|
|
71.7
|
%
|
|
382
|
|
|
100.0
|
%
|
|
382
|
|
|
45
|
|
|
16
|
|
Total Unconsolidated Properties
|
|
7
|
|
|
92.1
|
%
|
|
2,852
|
|
|
62.7
|
%
|
|
1,789
|
|
|
694
|
|
|
251
|
|
Total Opportunistic Retail Properties
|
|
45
|
|
|
88.1
|
%
|
|
28,810
|
|
|
95.0
|
%
|
|
26,463
|
|
|
12,959
|
|
|
4,695
|
|
(1)
|
Does not include non-regional malls; includes anchor space.
|
(2)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(3)
|
Reflects our partnership’s interest net of non-controlling interests described in note (2) above.
|
(4)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (3) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Industrial Property Portfolio
|
|
|
|
Assets under
management |
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2017
|
|
Number of properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California
|
|
22
|
|
|
4,402
|
|
|
100.0
|
%
|
|
4,402
|
|
|
1,319
|
|
|
478
|
|
Florida
|
|
5
|
|
|
610
|
|
|
100.0
|
%
|
|
610
|
|
|
183
|
|
|
66
|
|
Georgia
|
|
5
|
|
|
1,709
|
|
|
100.0
|
%
|
|
1,709
|
|
|
512
|
|
|
186
|
|
Illinois
|
|
5
|
|
|
1,702
|
|
|
100.0
|
%
|
|
1,702
|
|
|
510
|
|
|
185
|
|
Indiana
|
|
2
|
|
|
1,258
|
|
|
100.0
|
%
|
|
1,258
|
|
|
377
|
|
|
137
|
|
Kentucky
|
|
4
|
|
|
2,539
|
|
|
100.0
|
%
|
|
2,539
|
|
|
761
|
|
|
276
|
|
Maryland
|
|
1
|
|
|
113
|
|
|
100.0
|
%
|
|
113
|
|
|
34
|
|
|
12
|
|
Mississippi
|
|
4
|
|
|
1,975
|
|
|
100.0
|
%
|
|
1,975
|
|
|
592
|
|
|
215
|
|
New Jersey
|
|
1
|
|
|
343
|
|
|
100.0
|
%
|
|
343
|
|
|
103
|
|
|
37
|
|
Ohio
|
|
1
|
|
|
109
|
|
|
100.0
|
%
|
|
109
|
|
|
33
|
|
|
12
|
|
Tennessee
|
|
1
|
|
|
787
|
|
|
100.0
|
%
|
|
787
|
|
|
236
|
|
|
86
|
|
Texas
|
|
35
|
|
|
5,142
|
|
|
100.0
|
%
|
|
5,142
|
|
|
1,541
|
|
|
558
|
|
|
|
86
|
|
|
20,689
|
|
|
100.0
|
%
|
|
20,689
|
|
|
6,201
|
|
|
2,248
|
|
Asia
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
China
|
|
1
|
|
|
274
|
|
|
100.0
|
%
|
|
274
|
|
|
94
|
|
|
34
|
|
|
|
1
|
|
|
274
|
|
|
100.0
|
%
|
|
274
|
|
|
94
|
|
|
34
|
|
Total Consolidated Properties
|
|
87
|
|
|
20,963
|
|
|
100.0
|
%
|
|
20,963
|
|
|
6,295
|
|
|
2,282
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California
|
|
1
|
|
|
680
|
|
|
50.0
|
%
|
|
342
|
|
|
205
|
|
|
74
|
|
Florida
|
|
3
|
|
|
411
|
|
|
50.0
|
%
|
|
205
|
|
|
123
|
|
|
45
|
|
Georgia
|
|
1
|
|
|
396
|
|
|
50.0
|
%
|
|
198
|
|
|
119
|
|
|
43
|
|
Illinois
|
|
3
|
|
|
1,137
|
|
|
50.0
|
%
|
|
568
|
|
|
341
|
|
|
124
|
|
Kentucky
|
|
1
|
|
|
387
|
|
|
50.0
|
%
|
|
194
|
|
|
116
|
|
|
42
|
|
Mississippi
|
|
4
|
|
|
1,168
|
|
|
50.0
|
%
|
|
584
|
|
|
350
|
|
|
127
|
|
New Jersey
|
|
3
|
|
|
2,553
|
|
|
50.0
|
%
|
|
1,276
|
|
|
765
|
|
|
277
|
|
Ohio
|
|
4
|
|
|
1,835
|
|
|
49.8
|
%
|
|
913
|
|
|
549
|
|
|
199
|
|
Texas
|
|
5
|
|
|
1,634
|
|
|
49.9
|
%
|
|
815
|
|
|
490
|
|
|
178
|
|
Total Unconsolidated Properties
|
|
25
|
|
|
10,201
|
|
|
49.9
|
%
|
|
5,095
|
|
|
3,058
|
|
|
1,109
|
|
Total Industrial Properties
|
|
112
|
|
|
31,164
|
|
|
83.6
|
%
|
|
26,058
|
|
|
9,353
|
|
|
3,391
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Multifamily Property Portfolio
|
|
|
|
Assets under management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2017
|
|
Number of
properties |
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Units)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York
|
|
6
|
|
|
3,962
|
|
|
99.0
|
%
|
|
3,922
|
|
|
1,203
|
|
|
436
|
|
Ohio
|
|
15
|
|
|
2,884
|
|
|
100.0
|
%
|
|
2,884
|
|
|
737
|
|
|
267
|
|
Virginia
|
|
6
|
|
|
1,882
|
|
|
100.0
|
%
|
|
1,882
|
|
|
482
|
|
|
175
|
|
Michigan
|
|
5
|
|
|
1,534
|
|
|
100.0
|
%
|
|
1,534
|
|
|
392
|
|
|
142
|
|
North Carolina
|
|
6
|
|
|
1,404
|
|
|
100.0
|
%
|
|
1,404
|
|
|
359
|
|
|
130
|
|
Florida
|
|
4
|
|
|
1,294
|
|
|
100.0
|
%
|
|
1,294
|
|
|
331
|
|
|
120
|
|
Georgia
|
|
3
|
|
|
1,031
|
|
|
100.0
|
%
|
|
1,031
|
|
|
440
|
|
|
159
|
|
Texas
|
|
4
|
|
|
946
|
|
|
100.0
|
%
|
|
946
|
|
|
241
|
|
|
87
|
|
Maryland
|
|
3
|
|
|
841
|
|
|
100.0
|
%
|
|
841
|
|
|
463
|
|
|
168
|
|
Indiana
|
|
3
|
|
|
836
|
|
|
100.0
|
%
|
|
836
|
|
|
214
|
|
|
78
|
|
California
|
|
1
|
|
|
416
|
|
|
100.0
|
%
|
|
416
|
|
|
254
|
|
|
92
|
|
Total Consolidated Properties
|
|
56
|
|
|
17,030
|
|
|
99.8
|
%
|
|
16,990
|
|
|
5,116
|
|
|
1,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California
|
|
9
|
|
|
2,319
|
|
|
100.0
|
%
|
|
2,319
|
|
|
864
|
|
|
313
|
|
Texas
|
|
3
|
|
|
1,131
|
|
|
100.0
|
%
|
|
1,131
|
|
|
298
|
|
|
108
|
|
Washington
|
|
4
|
|
|
1,125
|
|
|
100.0
|
%
|
|
1,125
|
|
|
419
|
|
|
152
|
|
Florida
|
|
4
|
|
|
1,042
|
|
|
100.0
|
%
|
|
1,042
|
|
|
388
|
|
|
141
|
|
Arizona
|
|
3
|
|
|
1,016
|
|
|
100.0
|
%
|
|
1,016
|
|
|
379
|
|
|
137
|
|
Georgia
|
|
2
|
|
|
728
|
|
|
100.0
|
%
|
|
728
|
|
|
177
|
|
|
64
|
|
Nevada
|
|
2
|
|
|
642
|
|
|
100.0
|
%
|
|
642
|
|
|
239
|
|
|
87
|
|
North Carolina
|
|
1
|
|
|
324
|
|
|
100.0
|
%
|
|
324
|
|
|
121
|
|
|
44
|
|
Maryland
|
|
1
|
|
|
300
|
|
|
100.0
|
%
|
|
300
|
|
|
112
|
|
|
41
|
|
Virginia
|
|
1
|
|
|
226
|
|
|
100.0
|
%
|
|
226
|
|
|
84
|
|
|
30
|
|
Connecticut
|
|
1
|
|
|
168
|
|
|
100.0
|
%
|
|
168
|
|
|
63
|
|
|
23
|
|
Colorado
|
|
1
|
|
|
160
|
|
|
100.0
|
%
|
|
160
|
|
|
60
|
|
|
22
|
|
Total Unconsolidated Properties
|
|
32
|
|
|
9,181
|
|
|
100.0
|
%
|
|
9,181
|
|
|
3,204
|
|
|
1,162
|
|
Total Multifamily Properties
|
|
88
|
|
|
26,211
|
|
|
99.8
|
%
|
|
26,171
|
|
|
8,320
|
|
|
3,016
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries and properties.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Hospitality Property Portfolio
|
|
|
|
Assets under
management |
|
Proportionate at
subsidiary level (1) |
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2017
|
|
Number of
properties |
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
4
|
|
|
5,947
|
|
|
100.0
|
%
|
|
5,947
|
|
|
2,418
|
|
|
876
|
|
United Kingdom
|
|
5
|
|
|
4,199
|
|
|
100.0
|
%
|
|
4,199
|
|
|
1,147
|
|
|
416
|
|
Canada
|
|
1
|
|
|
1,372
|
|
|
100.0
|
%
|
|
1,372
|
|
|
351
|
|
|
127
|
|
Total Consolidated Properties
|
|
10
|
|
|
11,518
|
|
|
100.0
|
%
|
|
11,518
|
|
|
3,916
|
|
|
1,419
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
7
|
|
|
2,816
|
|
|
63.4
|
%
|
|
1,785
|
|
|
409
|
|
|
148
|
|
Australia
|
|
3
|
|
|
932
|
|
|
100.0
|
%
|
|
932
|
|
|
293
|
|
|
106
|
|
Total Unconsolidated Properties
|
|
10
|
|
|
3,748
|
|
|
72.5
|
%
|
|
2,717
|
|
|
702
|
|
|
254
|
|
Total Hospitality Properties
|
|
20
|
|
|
15,266
|
|
|
93.2
|
%
|
|
14,235
|
|
|
4,618
|
|
|
1,673
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (3) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Triple Net Lease Property Portfolio
|
|
|
|
Assets under
management |
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2017
|
|
Number of
properties |
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
326
|
|
|
16,524
|
|
|
100.0
|
%
|
|
16,524
|
|
|
4,238
|
|
|
1,536
|
|
Total Consolidated Properties
|
|
326
|
|
|
16,524
|
|
|
100.0
|
%
|
|
16,524
|
|
|
4,238
|
|
|
1,536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Triple Net Lease Properties
|
|
326
|
|
|
16,524
|
|
|
100.0
|
%
|
|
16,524
|
|
|
4,238
|
|
|
1,536
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Self-Storage Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2017
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
206
|
|
|
15,240
|
|
|
100.0
|
%
|
|
15,240
|
|
|
15,240
|
|
|
5,523
|
|
Total Consolidated Properties
|
|
206
|
|
|
15,240
|
|
|
100.0
|
%
|
|
15,240
|
|
|
15,240
|
|
|
5,523
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Self-Storage Properties
|
|
206
|
|
|
15,240
|
|
|
100.0
|
%
|
|
15,240
|
|
|
15,240
|
|
|
5,523
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Student Housing Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2017
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Beds)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United Kingdom
|
|
29
|
|
|
11,011
|
|
|
100.0
|
%
|
|
11,011
|
|
|
2,814
|
|
|
1,020
|
|
Total Consolidated Properties
|
|
29
|
|
|
11,011
|
|
|
100.0
|
%
|
|
11,011
|
|
|
2,814
|
|
|
1,020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Student Housing Properties
|
|
29
|
|
|
11,011
|
|
|
100.0
|
%
|
|
11,011
|
|
|
2,814
|
|
|
1,020
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Manufactured Housing Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2017
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sites)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
136
|
|
|
32,413
|
|
|
100.0
|
%
|
|
32,413
|
|
|
8,285
|
|
|
3,002
|
|
Total Consolidated Properties
|
|
136
|
|
|
32,413
|
|
|
100.0
|
%
|
|
32,413
|
|
|
8,285
|
|
|
3,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Manufactured Housing Properties
|
|
136
|
|
|
32,413
|
|
|
100.0
|
%
|
|
32,413
|
|
|
8,285
|
|
|
3,002
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
•
|
Recurring expenses;
|
•
|
Debt service requirements;
|
•
|
Distributions to unitholders;
|
•
|
Capital expenditures deemed mandatory, including tenant improvements;
|
•
|
Development costs not covered under construction loans;
|
•
|
Investing activities which could include:
|
◦
|
Discretionary capital expenditures;
|
◦
|
Property acquisitions and other investments;
|
◦
|
Future developments; and
|
◦
|
Repurchase of our units.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Corporate cash and cash equivalents
|
$
|
89
|
|
$
|
125
|
|
Available committed corporate credit facility
|
731
|
|
869
|
|
||
Available subordinated credit facility
|
148
|
|
253
|
|
||
Corporate liquidity
|
968
|
|
1,247
|
|
||
Proportionate cash retained at subsidiaries
|
1,201
|
|
1,102
|
|
||
Proportionate availability under construction facilities
|
2,777
|
|
3,013
|
|
||
Proportionate availability under subsidiary credit facilities
|
935
|
|
992
|
|
||
Group-wide liquidity
(1)
|
$
|
5,881
|
|
$
|
6,354
|
|
(1)
|
This includes liquidity of investments which are not controlled and can only be obtained through distributions which the partnership does not control.
|
(US$ Millions, except where noted)
|
Dec. 31, 2017
|
|
|
2018
|
$
|
3,977
|
|
2019
|
3,829
|
|
|
2020
|
2,749
|
|
|
2021
|
4,957
|
|
|
2022
|
1,885
|
|
|
Thereafter
|
11,322
|
|
|
Deferred financing costs
|
(259
|
)
|
|
Secured debt obligations
|
$
|
28,460
|
|
Loan to value (%)
|
55
|
%
|
(US$ Millions)
|
|
|
Payments due by period
|
||||||||||||||||||
Dec. 31, 2017
|
Total
|
|
< 1 Year
|
|
1 Year
|
|
2 Years
|
|
3 Years
|
|
4 Years
|
|
> 5 Years
|
|
|||||||
Debt obligations
|
$
|
36,884
|
|
$
|
6,133
|
|
$
|
4,846
|
|
$
|
5,097
|
|
$
|
6,705
|
|
$
|
2,946
|
|
$
|
11,157
|
|
Capital securities
|
4,165
|
|
1,326
|
|
—
|
|
53
|
|
576
|
|
165
|
|
2,045
|
|
|||||||
Lease obligations
|
1,862
|
|
34
|
|
31
|
|
30
|
|
30
|
|
29
|
|
1,708
|
|
|||||||
Commitments
(1)
|
1,155
|
|
609
|
|
409
|
|
122
|
|
15
|
|
—
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense
(2)
:
|
|
|
|
|
|
|
|
||||||||||||||
Debt obligations
|
7,007
|
|
$
|
1,489
|
|
$
|
1,330
|
|
$
|
1,165
|
|
$
|
970
|
|
$
|
673
|
|
$
|
1,380
|
|
|
Capital securities
|
1,084
|
|
226
|
|
149
|
|
148
|
|
147
|
|
107
|
|
307
|
|
|||||||
Interest rate swaps
|
6
|
|
2
|
|
2
|
|
1
|
|
1
|
|
—
|
|
—
|
|
(1)
|
Primarily consists of construction commitments on commercial developments.
|
(2)
|
Represents aggregate interest expense expected to be paid over the term of the obligations. Variable interest rate payments have been calculated based on current rates.
|
Name and Residence
(1)(2)
|
Age
|
Position with the
BPY General Partner |
Principal Occupation
|
Jeffrey M. Blidner
Toronto, Canada |
69
|
Director
|
Senior Managing Partner of Brookfield Asset Management
|
Soon Young Chang
Dubai, United Arab Emirates |
58
|
Director
|
Director of Dubai World; Senior Advisor of Investment Corporation of Dubai
|
Richard B. Clark
New York, United States |
59
|
Chairman of the Board, Director
|
Senior Managing Partner of Brookfield Asset Management and Chairman, Brookfield Property Group
|
Omar Carneiro da Cunha
(4)
Rio de Janeiro, Brazil |
71
|
Director
|
Senior Partner of Dealmaker Ltd. and BOND Consultoria Empresarial e Participacoes
|
Stephen DeNardo
(3)
Stamford, United States |
64
|
Director
|
Managing Director and President and Chief Executive Officer of RiverOak Investment Corp., LLC
|
Louis Joseph Maroun
(3)(4)
Warwick, Bermuda |
67
|
Director
|
Chairman of Sigma Real Estate Advisors/Sigma Capital Corporation
|
Lars Rodert
(4)
Stockholm, Sweden |
56
|
Director
|
Founder and Chief Executive Officer of ÖstVäst Capital Management
|
Lisa M. Shalett
(3)
Purchase, United States |
51
|
Director
|
Director
|
(1)
|
The business address for each of the directors is 73 Front Street, 5th Floor, Hamilton, HM 12, Bermuda.
|
(2)
|
José Ramón Valente Vías was a director and member of the audit committee during 2017 but resigned from the board on February 9, 2018.
|
(3)
|
Member of the audit committee. Mr. DeNardo is the Chair of the audit committee and is the audit committee financial expert.
|
(4)
|
Member of the governance and nominating committee. Mr. Maroun is the Chair of the governance and nominating committee.
|
Name
|
Age
|
Years of
Experience |
Years at
Brookfield |
Position
with one of the Service Providers |
Brian W. Kingston
|
44
|
20
|
17
|
Chief Executive Officer
|
Bryan K. Davis
|
44
|
22
|
19
|
Chief Financial Officer
|
•
|
acquisitions by us from, and dispositions by us to, Brookfield;
|
•
|
the dissolution of our partnership or the Property Partnership;
|
•
|
any material amendment to our Master Services Agreement, the Relationship Agreement, our limited partnership agreement or the Property Partnership’s limited partnership agreement;
|
•
|
any material service agreement or other material arrangement pursuant to which Brookfield will be paid a fee, or other consideration other than any agreement or arrangement contemplated by our Master Services Agreement;
|
•
|
termination of, or any determinations regarding indemnification under, our Master Services Agreement, our limited partnership agreement or the Property Partnership’s limited partnership agreement; and
|
•
|
any other material transaction involving us and Brookfield.
|
•
|
our accounting and financial reporting processes;
|
•
|
the integrity and audits of our financial statements;
|
•
|
our compliance with legal and regulatory requirements; and
|
•
|
the qualifications, performance and independence of our independent accountants.
|
|
Units Outstanding
|
|||
Name and Address
|
Units Owned
(1)
|
Percentage
|
|
|
Brookfield Asset Management Inc.
(2)
Suite 300, Brookfield Place, 181 Bay Street
Toronto, Ontario, M5J 2T3 |
487,880,284
|
|
69
|
%
|
Partners Limited
(3)
Suite 300, Brookfield Place, 181 Bay Street Toronto, Ontario, M5J 2T3 |
491,493,730
|
|
69
|
%
|
Qatar Investment Authority
(4)
Q-Tel Tower Diplomatic Area Street, West Bay Doha, Qatar |
70,038,910
|
|
7
|
%
|
(1)
|
Units Owned includes our limited partnership units, and for Brookfield Asset Management and Partners Limited, also includes Redemption-Exchange Units, and for Brookfield Asset Management, also includes GP Units and Special LP Units.
|
(2)
|
Brookfield beneficially owns
50,332,307
of our units,
138,875
GP Units,
432,649,105
Redemption-Exchange Units and
4,759,997
Special LP Units. Brookfield has a
69%
interest in our company assuming the exchange of the Redemption-Exchange Units and the Exchange LP Units not held by us, and a
62%
interest in our company on a fully-exchanged basis.
|
(3)
|
Partners Limited is a corporation whose principal business mandate is to hold shares of Brookfield Asset Management, directly or indirectly, for the long-term. Partners Limited’s holdings of our company include the Brookfield Asset Management holdings noted in footnote (2) plus
3,613,446
of our units held directly by its subsidiary, Partners Value Investments L.P.
|
(4)
|
Represents ownership on a fully-exchanged basis.
|
•
|
Allocation of Investment Opportunities and Expenses.
In originating and recommending acquisition opportunities, Brookfield has significant discretion to determine the suitability of opportunities for us and to allocate such opportunities to us, to itself, to Brookfield Funds or third parties. Brookfield and Brookfield Funds have (and future Brookfield Funds may in the future have) investment objectives that overlap with those of our company. In addition, we generally expect to be a large (or largest) investor in certain Brookfield Funds that invest primarily in real estate and real estate-related assets. As a result, such Brookfield Funds may be in competition with, or have priority over, our company in respect of particular investment opportunities, and opportunities sourced by Brookfield that would otherwise be suitable for us may not be available to us, we may receive a smaller allocation of such opportunities than would otherwise have been the case, or we may receive an allocation of such opportunities on different terms than Brookfield or Brookfield Funds (which may be less favorable). In addition, there may be circumstances where Brookfield will determine that an acquisition opportunity is not suitable for us because of the fit with our acquisition strategy, limits arising due to regulatory or tax considerations, limits on our financial capacity or because of the immaturity of the target assets, and that Brookfield is entitled to pursue the acquisition on its own behalf or on behalf of Brookfield Funds rather than offering us the opportunity to make the acquisition. As a result of the various considerations above, there may be differences in the performance of our company and Brookfield Funds that employ strategies that are similar to our investment strategies.
|
•
|
Co-Investment Opportunities
. Because of the scale of typical commercial and other property acquisitions and because our strategy includes completing acquisitions through consortium or partnership arrangements with pension funds and other investors (including through participation in Brookfield Funds), we will likely make co-investments with Brookfield, Brookfield Funds and/or Brookfield-sponsored consortiums and partnerships involving third party investors. Decisions regarding whether and to which parties to offer co-investment opportunities are made by Brookfield and may be based on a number of factors, including strategic or other considerations. As a result, from time to time, we may receive larger or smaller portions of co-investment opportunities than would otherwise have been the case or no portion of certain opportunities. In our capacity as a co-investor, we will typically bear our pro rata share of fees, costs and expenses related to the discovery, investigation, development, acquisition or consummation, ownership, maintenance, monitoring, hedging and disposition of our co-investments and we may be required to pay our pro rata share of fees, costs and expenses related to potential investments that are not consummated, such as broken deal expenses (including “reverse” breakup fees).
|
•
|
Other Activities of Our Investment Personnel
. The same professionals within Brookfield’s organization who are involved in acquisitions that are suitable for us are responsible for the Brookfield Funds, consortiums and partnerships referred to above, as well as having other responsibilities within Brookfield’s broader asset management business. Limits on the availability of such individuals will likewise result in a limitation on the availability of acquisition opportunities for us, and such individuals’ broader responsibilities could conflict with their responsibilities to us.
|
•
|
Warehousing Investments.
Where Brookfield has made an acquisition, it may transfer it to us at a later date after the assets have been developed or we have obtained sufficient financing. Similarly, we may warehouse one or more investments for
|
•
|
Transacting with Brookfield
. When permitted by applicable law and subject to and in accordance with our Conflicts policy and the terms of the governing documents of the applicable Brookfield Fund, we may buy investments from or sell investments to Brookfield and/or Brookfield Funds. Such transactions generally will require the approval of the BPY General Partner’s independent directors and the advisory committee of the applicable Brookfield Fund.
|
•
|
Investments with Related Parties.
In certain circumstances, we will have the opportunity to participate in investments which may involve Brookfield or Brookfield Funds in equity or debt positions within a transaction. For example, Brookfield or Brookfield Funds may: (a) enter into a joint transaction with us; (b) be borrowers of certain investments or lenders in respect of our company; (c) hold debt positions either junior or senior to our positions in an investment’s capital stack; or (d) hold other interests. The interests of Brookfield or Brookfield Funds in such investments may differ from our interests and also may have been acquired at different times at different prices and subject to different terms and conditions. As a result of these differences, Brookfield or Brookfield Funds may manage such interests in a way that is different from us (including, for example, by investing in different portions of an issuer’s capital structure, investing in the same portion but on different terms, obtaining exposure to the investment using different types of securities or instruments, voting securities in a different manner, and/or acquiring or disposing of its interests at different times than us). In connection with the foregoing, Brookfield or Brookfield Funds may pursue or enforce rights or activities, or refrain from pursuing or enforcing rights or activities, with respect to a particular investment in which we have invested, even though such actions or inaction could adversely affect us. For example, if an issuer in which we have an investment and in which Brookfield or a Brookfield Fund also has an investment, but at a different portion of the capital structure, becomes distressed or defaults on its obligations, Brookfield will have conflicting loyalties between its duties to us and to itself or to the Brookfield Funds. In such a situation Brookfield, acting on behalf of itself or a Brookfield Fund, may seek a liquidation, reorganization or restructuring of the issuer that may have an adverse effect on our holdings in the same issuer, and our transactions may be effected at prices or terms that may be less favorable than would otherwise have been the case (or vice versa). In addition, in the event that Brookfield or Brookfield Funds hold voting securities of an issuer in which we hold loans, bonds, or other credit-related securities, Brookfield or such Brookfield Funds may have the right to vote on certain matters that have an adverse effect on the positions held by us. Furthermore, to the extent that Brookfield or a Brookfield Fund has holdings in the same issuer as us, Brookfield may be incentivized to take its interests or the interests of such Brookfield Fund into consideration in connection with actions it takes on behalf of our company, even though taking such interests into account could adversely affect us.
|
•
|
Pursuit of Investment Opportunities by Certain Non-Controlled Affiliates.
Certain companies with which Brookfield is affiliated (a) are controlled, in whole or in part, by persons other than Brookfield or entities controlled by it, including, for example, joint ventures or similar arrangements with third parties where Brookfield does not have complete control; (b) have an information barrier in place; or (c) do not coordinate or consult with Brookfield with respect to investment decisions, together, Non-Controlled Affiliates. Such Non-Controlled Affiliates may have investment objectives which overlap with
|
•
|
Arrangements with Brookfield
. Our relationship with Brookfield involves a number of arrangements pursuant to which Brookfield provides various services, access to financing arrangements and originates acquisition opportunities. Certain of these arrangements were effectively determined by Brookfield in the context of the Spin-off, and therefore may contain terms that are less favorable than those which otherwise might have been negotiated between unrelated parties. Circumstances may arise in which these arrangements will need to be amended or new arrangements will need to be entered into, and conflicts of interest between our company and Brookfield may arise in negotiating such new or amended arrangements. Furthermore, Brookfield is generally entitled to share in the returns generated by our operations, which could create an incentive for it to assume greater risks when making decisions than it otherwise would in the absence of such arrangements.
|
•
|
Fees for Services.
We may be retained to perform a variety of different services to assets of Brookfield and/or Brookfield Funds that would otherwise be provided by third parties, including development oversight, real estate and property management, leasing (including leasing real estate space to a portfolio company), and construction and design. To the extent we provide such services, we will be compensated (a) at rates for the relevant services that do not exceed the rates that Brookfield reasonably believes to be customarily charged (at such time) for similar services by persons engaged in the same or substantially similar activities, or the Customary Rate; provided that, if Customary Rates are not able to be determined, such services may be provided at cost (including an allocable share of internal costs), (b) at fixed rates for the relevant services pre-approved by the BPY General Partner’s independent directors, or (c) at any other rates with consent from the independent directors. In determining Customary Rates, Brookfield will seek to determine what comparable service providers who are engaged in the same or substantially similar activities as Brookfield charge in the ordinary course for similar services at the time of determination. While Brookfield will determine in good faith what rates it believes are customary for such services at such time, there will likely be variances in the marketplace based on an array of factors that affect service providers and the prices of their services, including loss leader pricing strategies or other marketing practices, integration efficiencies, geographic market differences and the quality of the services provided. Brookfield will make a good faith determination as to what it believes to be the Customary Rate at such time, and may base its determination on several factors, including market knowledge, prices charged by competitors, prices charged by Brookfield to a third party, a third party valuation agent, commodity or other price forecasting, prices required in order to meet certain regulatory requirements or qualify for particular governmental programs or other subjective and objective metrics. However, there can be no assurances that the rates charged by us will not be less than those charged by certain similarly-situated service providers in any given circumstance. If the market rate for any service increases such that it is greater than the rate charged by us, then we may be obligated to continue to provide the applicable service at a below-market rate.
|
•
|
Sharing of Services.
In certain circumstances, in order to create efficiencies and optimize performance, one or more of our investments, portfolio companies or properties may determine to share the operational, legal, financial, back-office or other resources of another of our investments, portfolio companies or properties, or of an investment, portfolio company or property of Brookfield or a Brookfield Fund, each a Brookfield Portfolio Company. In connection therewith, the costs and expenses related to such services will be allocated among the relevant entities on a basis that Brookfield determines in good faith is fair and equitable. In addition, it is possible that one of our investments may be in the business of providing services that are, or could be, utilized by a Brookfield Portfolio Company, or vice versa. In this situation, Brookfield may determine that one or more of our investments should use the Brookfield Portfolio Company’s services, even where these services were previously provided by a third party. These types of arrangements will be entered into in accordance with our Conflicts policy and will not require the consent of our unitholders.
|
•
|
Affiliated Transactions.
In the ordinary course of business, certain of our investments may receive services from, or participate in transactions or other arrangements with, Brookfield Portfolio Companies and Non-Controlled Affiliates in the ordinary course of their businesses. For example, Brookfield may be a tenant of one of our investments, or vice versa. Compensation for such services or consideration for such transactions or arrangements will be determined by such investment, such Brookfield Portfolio Company or such Non-Controlled Affiliate, as applicable, in their discretion. Such arrangements are expected to be done on an arm’s length basis and in accordance with the company’s Conflicts policy. Additionally, our investments may have arrangements with Brookfield or Brookfield Portfolio Companies that may not have otherwise been entered into but for the affiliation or relationship with Brookfield. For example, one of our investments may contract to acquire power from a portfolio company of a Brookfield infrastructure fund. These types of arrangements will be entered
|
•
|
Information Sharing
. Because of the extensive scope of Brookfield’s activities, Brookfield often has or obtains information that can be utilized by Brookfield across multiple strategies. For example, information Brookfield has or acquires through its management of Brookfield Funds or its own investing activities may be used by Brookfield to identify or evaluate potential investments for us. Conversely, information Brookfield has or acquires in connection with our activities may be used for the benefit of Brookfield or Brookfield Funds (and, for the avoidance of doubt, Brookfield shall have no duty (contractual, fiduciary or otherwise) to keep such information confidential from, or not to use such information in connection with the investment activities of, itself or Brookfield Funds). Brookfield may trade, or may cause Brookfield Funds to trade, on the basis of information it has or obtained through our investment activities. In some cases, this trading may result in Brookfield or a Brookfield Fund taking a position that is different from, and potentially adverse to, a position taken by our company, or may result in Brookfield or a Brookfield Fund benefiting from our investment activities. Brookfield has implemented policies and procedures to mitigate potential conflicts of interest and address certain regulatory requirements and contractual restrictions with respect to communication and information sharing. Such policies and procedures may reduce synergies across Brookfield’s various activities, which could negatively affect Brookfield’s or our ability to pursue attractive investment opportunities that would otherwise be available to Brookfield or us if such policies and procedures were not implemented. From time to time, such policies and procedures may result in our company, Brookfield or Brookfield Funds having reduced investment opportunities or investment flexibility, or may otherwise restrict us, Brookfield or Brookfield Funds in their activities with respect to such information.
|
•
|
Client and Other Relationships
. Brookfield is permitted to pursue other business activities and provide services to third parties that compete directly with our business and activities without providing us with an opportunity to participate, which could result in the allocation of Brookfield’s resources, personnel and acquisition opportunities to others who compete with us. For example, Brookfield has long-term relationships with developers, institutions, corporations and their advisors, or Brookfield Client Relationships. These Brookfield Client Relationships may hold or may have held investments similar to the investments intended to be made by us, including certain investments that may represent appropriate investment opportunities for us. In determining whether to pursue a particular opportunity on behalf of our company, Brookfield may consider these relationships, and there may be certain potential opportunities which would not be pursued on our behalf in view of such relationships. In addition, we may invest or enter into joint ventures or other similar arrangements with Brookfield Client Relationships in particular investments, and the relationship with such clients may influence the decisions made by Brookfield with respect to such investments.
|
•
|
Limited Liability of Brookfield
. The liability of Brookfield and its directors is limited under our arrangements with them, and we have agreed to indemnify Brookfield and its directors against claims, liabilities, losses, damages, costs or expenses which they may face in connection with those arrangements, which may lead them to assume greater risks when making decisions than they otherwise would if such decisions were being made solely for its own account, or may give rise to legal claims for indemnification that are adverse to the interests of our unitholders.
|
•
|
Material Non-Public Information; Trading Restrictions; Information Not Made Available.
From time to time, our ability to buy or sell certain securities may be restricted by applicable securities laws, regulatory requirements, information held by Brookfield, contractual obligations applicable to Brookfield, and potential reputational risk in connection with our company, Brookfield or the Brookfield Funds (and/or Brookfield’s internal policies designed to comply with these and similar requirements). Brookfield might not engage in transactions or other activities for, or enforce certain rights in favor
|
•
|
Valuation of Our Investments
. Brookfield performs certain valuation services related to our securities and assets. Brookfield performs such services in accordance with its valuation policies. From time to time, Brookfield may value a similar or identical asset differently for our company than for itself or a Brookfield Fund, including because our company, Brookfield and Brookfield Funds are subject to different valuation guidelines pursuant to our and their respective governing agreements (e.g., in connection with differing applicable regulatory restrictions), different third-party vendors are hired to perform valuation functions for our company, Brookfield or the Brookfield Funds, or otherwise. In addition, Brookfield faces a conflict with respect to valuations generally because of their effect on Brookfield’s fees and other compensation.
|
•
|
Brookfield Public Securities Group.
Brookfield is an active participant, as agent and principal, in the global fixed income, currency, commodity, equities and other markets. Certain of Brookfield’s investment activities are managed independently of, and carried out without any reference to, the management of our company. For example, Brookfield may invest, trade or make a market in the equity, debt or other interests of our portfolio companies without regard to the impact on us of such activities. In particular, Brookfield’s Public Securities Group, or PSG, manages investment funds and accounts that invest in public debt and equity markets. There is currently an information barrier in place and, in addition, PSG and other parts of Brookfield manage investment operations independently of each other and do not generally share information relating to such activities. As a result, PSG will not share investment opportunities that may otherwise be suitable for our company with us, and our company will have no rights with respect to such opportunities. In addition, in certain circumstances, funds and/or accounts managed by PSG may hold an interest in one of our investments and, as a result of different investment objectives and views, PSG may manage such interests in a way that is different from us (including, for example, by investing in different portions of an issuer’s capital structure, short selling securities, voting securities in a different manner, and/or selling its interests at different times than us). The potential conflicts of interest described herein may be magnified as a result of the information sharing barrier as our investment team may not be aware of, and may not have the ability to manage, such conflicts. Brookfield may decide at any time, and without notice to our unitholders, to remove or modify such information barrier. In the event that the information barrier is removed or modified, Brookfield may be subject to certain protocols, obligations and restrictions in managing our company, including, for example, conflicts-management protocols, aggregated regulatory reporting obligations and certain potential investment-related restrictions.
|
•
|
Service Providers.
Our service providers or service providers of our portfolio companies (including deal sourcers, consultants, lenders, brokers, accountants, attorneys and outside directors) may be (or their affiliates may be) unitholders and/or sources of investment opportunities and counterparties therein, or may otherwise participate in transactions or other arrangements with us and/or Brookfield or Brookfield Funds (for example, as tenants). These factors may influence Brookfield in deciding whether to select such a service provider. Notwithstanding the foregoing, Brookfield will only select a service provider to the extent Brookfield determines that doing so is appropriate for us given all surrounding facts and circumstances and is consistent with Brookfield’s responsibilities under applicable law, provided that, for the avoidance of doubt, Brookfield often will not seek out the lowest-cost option when engaging such service providers as other factors or considerations typically prevail over cost.
|
•
|
Diverse Interests
. The various types of investors in and beneficiaries of our company, including Brookfield, may have conflicting investment, tax and other interests with respect to their interests. When considering a potential investment for us, Brookfield will generally consider our investment objectives, not the investment objectives of any particular investor or beneficiary. Brookfield may make decisions, including with respect to tax or other reporting positions, from time to time that may be more beneficial to one type of investor or beneficiary than another, or to Brookfield than to investors or beneficiaries unaffiliated with Brookfield. Brookfield reserves the right on behalf of itself and its affiliates to take actions adverse to us or other Brookfield Funds in these circumstances, including withholding amounts to pay actual or potential tax liabilities.
|
•
|
our company will only rely on the exemptions in Part 4 of National Instrument 71-102 - Continuous Disclosure and Other Exemptions Relating to Foreign Issuers;
|
•
|
our company will not rely on any exemption from the foreign private issuer disclosure regime;
|
•
|
our company will file its financial statements pursuant to Part 4 of National Instrument 51-102 - Continuous Disclosure Obligations, or NI 51-102, except that our company does not have to comply with the conditions in section 4.2 of NI 51-102 if it files such financial statements on or before the date that it is required to file its Form 20-F with the SEC;
|
•
|
our company will file an interim financial report as set out in Part 4 of NI 51-102 and the management’s discussion and analysis as set out in Part 5 of NI 51-102 for each period commencing on the first day of the financial year and ending nine, six, or three months before the end of the financial year;
|
•
|
our company will file a material change report as set out in Part 7 of NI 51-102 in respect of any material change in the affairs of our company that is not reported or filed by our company on SEC Form 6-K; and
|
•
|
our company will include in any prospectus filed by our company financial statements or other information about any acquisition that would have been or would be a significant acquisition for the purposes of Part 8 of NI 51-102 that our company has completed or has progressed to a state where a reasonable person would believe that the likelihood of our company completing the acquisition is high if the inclusion of the financial statements is necessary for the prospectus to contain full, true and plain disclosure of all materials facts relating to the securities being distributed. The requirement to include financial statements or other information will be satisfied by including or incorporating by reference (a) the financial statements or other information as set out in Part 8 of NI 51-102, or (b) satisfactory alternative financial statements or other information, unless at least nine months of the operations of the acquired business or related businesses are incorporated into our company’s current annual financial statements included or incorporated by reference in the prospectus.
|
•
|
supervising the carrying out of all day-to-day management, secretarial, accounting, banking, treasury, administrative, liaison, representative, regulatory and reporting functions and obligations;
|
•
|
providing overall strategic advice to the Holding Entities including advising with respect to the expansion of their business into new markets;
|
•
|
supervising the establishment and maintenance of books and records;
|
•
|
identifying and recommending to the Holding Entities acquisitions or dispositions from time to time and, where requested to do so, assisting in negotiating the terms of such acquisitions or dispositions;
|
•
|
recommending and, where requested to do so, assisting in the raising of funds whether by way of debt, equity or otherwise, including the preparation, review or distribution of any prospectus or offering memorandum in respect thereof and assisting with communications support in connection therewith;
|
•
|
recommending to the Holding Entities suitable candidates to serve on the boards of directors or the equivalent governing bodies of our operating entities;
|
•
|
making recommendations with respect to the exercise of any voting rights to which the Holding Entities are entitled in respect of our operating entities;
|
•
|
making recommendations with respect to the payment of dividends by the Holding Entities or any other distributions by the Service Recipients, including distributions by our company to our unitholders;
|
•
|
monitoring and/or oversight of the applicable Service Recipient’s accountants, legal counsel and other accounting, financial or legal advisors and technical, commercial, marketing and other independent experts, and managing litigation in which a Service Recipient is sued or commencing litigation after consulting with, and subject to the approval of, the relevant board of directors or its equivalent;
|
•
|
attending to all matters necessary for any reorganization, bankruptcy proceedings, dissolution or winding up of a Service Recipient, subject to approval by the relevant board of directors or its equivalent;
|
•
|
supervising the making of all tax elections, determinations and designations, the timely calculation and payment of taxes payable and the filing of all tax returns due, by each Service Recipient;
|
•
|
supervising the preparation of the Service Recipients’ annual consolidated financial statements, quarterly interim financial statements and other public disclosure;
|
•
|
making recommendations in relation to and effecting the entry into insurance of each Service Recipient’s assets, together with other insurances against other risks, including directors and officers insurance as the relevant Service Provider and the relevant board of directors or its equivalent may from time to time agree;
|
•
|
arranging for individuals to carry out the functions of principal executive, accounting and financial officers for our company only for purposes of applicable securities laws;
|
•
|
providing individuals to act as senior officers of the Holding Entities as agreed from time to time, subject to the approval of the relevant board of directors or its equivalent;
|
•
|
providing advice, when requested, to the Service Recipients regarding the maintenance of compliance with applicable laws and other obligations; and
|
•
|
providing all such other services as may from time to time be agreed with the Service Recipients that are reasonably related to the Service Recipient’s day-to-day operations.
|
•
|
any of the Service Providers defaults in the performance or observance of any material term, condition or covenant contained in the agreement in a manner that results in material harm to the Service Recipients and the default continues unremedied for a period of 60 days after written notice of the breach is given to such Service Provider;
|
•
|
any of the Service Providers engages in any act of fraud, misappropriation of funds or embezzlement against any Service Recipient that results in material harm to the Service Recipients;
|
•
|
any of the Service Providers is grossly negligent in the performance of its obligations under the agreement and such gross negligence results in material harm to the Service Recipients; or
|
•
|
certain events relating to the bankruptcy or insolvency of each of the Service Providers.
|
|
|
Units on TSX
|
Units on NYSE/Nasdaq
1
|
||||||
|
|
High
|
|
Low
|
|
High
|
|
Low
|
|
|
|
(C$)
|
|
(C$)
|
|
(US$)
|
|
(US$)
|
|
Year Ended
|
December 31, 2013 (since April 15, 2013)
|
24.70
|
|
19.47
|
|
23.99
|
|
18.80
|
|
Year Ended
|
December 31, 2014
|
27.55
|
|
20.41
|
|
23.94
|
|
18.19
|
|
Year Ended
|
December 31, 2015
|
33.12
|
|
26.02
|
|
26.54
|
|
19.89
|
|
Year Ended
|
December 31, 2016
|
32.80
|
|
26.00
|
|
24.98
|
|
18.69
|
|
Year Ended
|
December 31, 2017
|
31.50
|
|
27.08
|
|
24.96
|
|
21.13
|
|
(1)
|
Prior to the start of trading on the Nasdaq on November 16, 2017, our units traded on the NYSE.
|
|
Units on TSX
|
Units on NYSE/Nasdaq
1
|
||||||
|
High
|
|
Low
|
|
High
|
|
Low
|
|
|
(C$)
|
|
(C$)
|
|
(US$)
|
|
(US$)
|
|
January 1, 2016 to March 31, 2016
|
32.22
|
|
26.00
|
|
23.42
|
|
18.69
|
|
April 1, 2016 to June 30, 2016
|
31.94
|
|
28.14
|
|
24.98
|
|
21.41
|
|
July 1, 2016 to September 30, 2016
|
32.80
|
|
29.01
|
|
24.94
|
|
22.07
|
|
October 1, 2016 to December 31, 2016
|
30.80
|
|
27.40
|
|
23.09
|
|
20.31
|
|
January 1, 2017 to March 31, 2017
|
30.99
|
|
28.30
|
|
23.54
|
|
21.22
|
|
April 1, 2017 to June 30, 2017
|
31.50
|
|
28.79
|
|
24.10
|
|
21.13
|
|
July 1, 2017 to September 30, 2017
|
31.30
|
|
28.01
|
|
24.21
|
|
22.88
|
|
October 1, 2017 to December 31, 2017
|
31.10
|
|
27.08
|
|
24.96
|
|
21.16
|
|
(1)
|
Prior to the start of trading on the Nasdaq on November 16, 2017, our units traded on the NYSE.
|
|
Units on TSX
|
Units on NYSE/Nasdaq
1
|
||||||||||
|
High
|
|
Low
|
|
Volume
|
|
High
|
|
Low
|
|
Volume
|
|
|
(C$)
|
|
(C$)
|
|
|
|
(US$)
|
|
(US$)
|
|
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|
|
September
|
29.46
|
|
28.01
|
|
2,856,725
|
|
23.97
|
|
23.01
|
|
1,710,200
|
|
October
|
31.10
|
|
28.75
|
|
2,207,474
|
|
24.96
|
|
23.02
|
|
2,624,900
|
|
November
|
30.32
|
|
27.85
|
|
3,590,514
|
|
23.72
|
|
21.75
|
|
4,000,000
|
|
December
|
28.55
|
|
27.08
|
|
5,118,305
|
|
22.35
|
|
21.16
|
|
5,659,731
|
|
|
|
|
|
|
|
|
||||||
2018
|
|
|
|
|
|
|
|
|
|
|
|
|
January
|
27.95
|
|
26.55
|
|
4,279,611
|
|
22.31
|
|
20.86
|
|
4,556,700
|
|
February
|
26.90
|
|
25.90
|
|
3,125,984
|
|
21.88
|
|
19.92
|
|
4,350,300
|
|
(1)
|
Prior to the start of trading on the Nasdaq on November 16, 2017, our units traded on the NYSE.
|
1)
|
enlarge the obligations of any limited partner without its consent, except that any amendment that would have a material adverse effect on the rights or preferences of any class of partnership interests in relation to other classes of partnership interests may be approved by at least a majority of the type or class of partnership interests so affected; or
|
2)
|
enlarge the obligations of, restrict in any way any action by or rights of, or reduce in any way the amounts distributable, reimbursable or otherwise payable by our company to, the BPY General Partner or any of its affiliates without the consent of the BPY General Partner, which may be given or withheld in its sole discretion.
|
1)
|
a change in the name of our company, the location of our registered office or our registered agent;
|
2)
|
the admission, substitution or withdrawal of partners in accordance with our limited partnership agreement;
|
3)
|
a change that the BPY General Partner determines is reasonable and necessary or appropriate for our company to qualify or to continue our company’s qualification as an exempted limited partnership under the laws of Bermuda or a partnership in which the limited partners have limited liability under the laws of any jurisdiction or is necessary or advisable in the opinion of the BPY General Partner to ensure that our company will not be treated as an association taxable as a corporation or otherwise taxed as an entity for tax purposes;
|
4)
|
an amendment that the BPY General Partner determines to be necessary or appropriate to address certain changes in tax regulations, legislation or interpretation;
|
5)
|
an amendment that is necessary, in the opinion of our counsel, to prevent our company or the BPY General Partner or its directors or officers, from in any manner being subjected to the provisions of the Investment Company Act or similar legislation in other jurisdictions;
|
6)
|
an amendment that the BPY General Partner determines in its sole discretion to be necessary or appropriate for the creation, authorization or issuance of any class or series of partnership interests or options, rights, warrants or appreciation rights relating to partnership securities;
|
7)
|
any amendment expressly permitted in our limited partnership agreement to be made by the BPY General Partner acting alone;
|
8)
|
any amendment that the BPY General Partner determines in its sole discretion to be necessary or appropriate to reflect and account for the formation by our company of, or its investment in, any corporation, partnership, joint venture, limited liability company or other entity, as otherwise permitted by our limited partnership agreement;
|
9)
|
a change in our company’s fiscal year and related changes; or
|
10)
|
any other amendments substantially similar to any of the matters described in (1) through (9) above.
|
1)
|
do not adversely affect our company’s limited partners considered as a whole (including any particular class of partnership interests as compared to other classes of partnership interests) in any material respect;
|
2)
|
are necessary or appropriate to satisfy any requirements, conditions or guidelines contained in any opinion, directive, order, ruling or regulation of any governmental agency or judicial authority;
|
3)
|
are necessary or appropriate to facilitate the trading of our units or to comply with any rule, regulation, guideline or requirement of any securities exchange on which our units are or will be listed for trading;
|
4)
|
are necessary or appropriate for any action taken by the BPY General Partner relating to splits or combinations of units under the provisions of our limited partnership agreement; or
|
5)
|
are required to effect the intent expressed in the final registration statement and prospectus of our company filed in connection with the Spin-off or the intent of the provisions of our limited partnership agreement or are otherwise contemplated by our limited partnership agreement.
|
•
|
executed our limited partnership agreement and become bound by the terms thereof;
|
•
|
granted an irrevocable power of attorney to the BPY General Partner or the liquidator of our company and any officer thereof to act as such partner’s agent and attorney-in-fact to execute, swear to, acknowledge, deliver, file and record in the appropriate public offices: (i) all certificates, documents and other instruments relating to the existence or qualification of our company as an exempted limited partnership (or a partnership in which the limited partners have limited liability) in Bermuda and in all jurisdictions in which our company may conduct activities and affairs or own property; any amendment, change, modification or restatement of our limited partnership agreement, subject to the requirements of our limited partnership agreement; the dissolution and liquidation of our company; the admission or withdrawal of any partner of our partnership
|
•
|
made the consents and waivers contained in our limited partnership agreement, including with respect to the approval of the transactions and agreements entered into in connection with our formation and the Spin-off; and
|
•
|
ratified and confirmed all contracts, agreements, assignments and instruments entered into on behalf of our company in accordance with our limited partnership agreement, including the granting of any charge or security interest over the assets of our company and the assumption of any indebtedness in connection with the affairs of our company.
|
•
|
first, 100% of any available cash to our company until our company has been distributed an amount equal to our expenses and outlays for the quarter properly incurred;
|
•
|
second, but only at such times as there are no Preferred Units outstanding, to the extent distributions in respect of Redemption-Exchange Units have accrued in previous quarters (as described in the next paragraph), 100% to all the holders of Redemption-Exchange Units pro rata in proportion to their respective percentage interests (which will be calculated using Redemption-Exchange Units only) (which distribution will be treated as having been made pursuant to the sixth and seventh provision below, as applicable) of all amounts that have been accrued in previous quarters and not yet recovered to the holders of Redemption-Exchange Units;
|
•
|
third, an equity enhancement distribution of 100% of any available cash then remaining to Property Special LP until an amount equal to
0.3125%
of the amount by which our company’s total capitalization value exceeds the total capitalization value of our company determined immediately following the Spin-off has been distributed to Property Special LP, provided that for any quarter in which our company determines that there is insufficient cash to pay this equity enhancement distribution, our company may elect to pay all or a portion of this distribution in Redemption-Exchange Units. This distribution for any quarter will be reduced by an amount equal to (i) the proportion of each cash payment in relation to such quarter made by an Operating Entity to Brookfield, including any payment made in the form of a dividend, distribution or other profit entitlement, which our company determines to be comparable to this equity enhancement distribution that is attributable to the amount that a Service Recipient has committed and/or contributed at such time (either as debt or equity) to such Operating Entity (and, in the case of a commitment, as set forth in the terms of the subscription agreement or other underlying documentation with respect to such Operating Entity at or prior to such time), provided that the aggregate amount of any such payments under this clause (i) will not exceed an amount equal to
0.3125%
of the amount the Service Recipient has so committed and/or contributed and the deduction of such amount will not result in this equity enhancement adjustment being less than zero; and (ii) the amount, if any, by which 0.125% of the total capitalization value of our company on the last day of such quarter exceeds $12.5 million (plus the amount of any annual escalation by the specified inflation factor), provided that the deduction of such amount under this clause (ii) will not result in this equity enhancement adjustment being less than zero. The total capitalization value of our company will be equal to the aggregate of the value of all of our outstanding units and the securities of other Service Recipients that are not held by our company, the Property Partnership, the Holding Entities, the operating entities or any other direct or indirect subsidiary of a Holding Entity, plus all outstanding third party debt (including, generally, debt owed to Brookfield but not amounts owed under the Brookfield revolving credit facility that was in place at closing of the Spin-off) with recourse against our company, the Property Partnership or a Holding Entity, less all cash held by such entities;
|
•
|
fourth,
100%
of any available cash then remaining to holders of the Preferred Units, pro rata to their respective relative percentage of Preferred Units held (determined by reference to the aggregate value of the issue price of the Preferred Units held by each such holder relative to the aggregate value of the issue price of all Preferred Units outstanding), until an amount equal to all preferential distributions to which the holders of the Preferred Units are entitled under the terms of the Preferred Units then outstanding (including any excess distribution and any outstanding accrued and unpaid preferential distributions from prior periods) has been distributed in respect of each Preferred Unit outstanding during such quarter;
|
•
|
fifth, at any time that Preferred Units are outstanding,
100%
of any available cash then remaining to holders of Redemption-Exchange Units pro rata in proportion to their respective percentage interests (which will be calculated using Redemption-Exchange Units only) (which distribution will be treated as having been made pursuant to the sixth and seventh provision below, as applicable) all amounts that have been deferred in previous quarters pursuant to the third provision above);
|
•
|
sixth,
100%
of any available cash then remaining to the owners of the Property Partnership’s partnership interests (other than owners of the Preferred Units), pro rata to their percentage interests (the percentage interests as to any Preferred Unitholder shall be zero), until an amount equal to the First Distribution Threshold, of
$0.275
per unit, has been distributed in respect of each partnership interest of the Property Partnership during such quarter;
|
•
|
seventh,
85%
of any available cash then remaining to the owners of the Property Partnership’s partnership interests (other than owners of the Preferred Units), pro rata to their percentage interests (the percentage interests as to any Preferred Unitholder shall be zero), and an incentive distribution of
15%
to Property Special LP, until an amount equal to the Second Distribution Threshold, of
$0.30
per unit, has been distributed in respect of each partnership interest of the Property Partnership (other than Preferred Units) during such quarter; and
|
•
|
thereafter;
75%
of any available cash then remaining to the owners of the Property Partnership’s partnership interests (other than owners of the Preferred Units), pro rata to their percentage interests (the percentage interests as to any Preferred Unitholder shall be zero), and an incentive distribution of
25%
to Property Special LP.
|
|
|
Quarterly
|
Annualized
|
||||||||||
Illustrative Base Management Fee Calculation
|
|
Per Unit ($)
|
Total
($m)
|
Per Unit ($)
|
Total
($m)
|
||||||||
Capitalization at illustrative quarter-end
(1)
|
|
|
|
|
|
|
|
|
|
||||
Market value of our company’s units per unit
|
|
$
|
21.86
|
|
15,384.3
|
|
$
|
21.86
|
|
15,384.3
|
|
||
Add: Brookfield Group preferred shares
|
|
|
|
1,265.0
|
|
|
|
1,265.0
|
|
||||
Add: QIA preferred shares
|
|
|
|
1,800.0
|
|
|
|
1,800.0
|
|
||||
Add: Recourse debt, net of cash
|
|
|
|
1,723.1
|
|
|
|
1,723.1
|
|
||||
Total capitalization
|
|
|
|
$
|
20,172.4
|
|
|
|
$
|
20,172.4
|
|
||
Base management fee rate
|
|
|
|
0.125
|
%
|
|
|
0.500
|
%
|
||||
Base management fee
|
|
|
|
$
|
25.2
|
|
|
|
$
|
100.9
|
|
(1)
|
Based on the number of units, Exchange LP Units and Redemption-Exchange Units as of
December 31, 2017
. For purposes of calculating the quarter end total capitalization, securities were valued based on their volume weighted average trading price on the principal stock exchange (Nasdaq) for the preceding five trading days. For illustrative purposes only, the example above assumes a value of
$21.86
per unit.
|
|
|
Quarterly
|
Annualized
|
|||||||||||
Illustrative Equity Enhancement Distribution Calculation
|
Units (m)
|
Per Unit ($)
|
Total
($m) |
Per Unit ($)
|
Total
($m) |
|||||||||
Initial capitalization
(1)
|
|
|
|
|
|
|
|
|
|
|
||||
Market value of our company’s units per unit
|
|
|
$
|
21.914
|
|
|
|
$
|
21.914
|
|
|
|
||
Our company’s units
|
80.2
|
|
|
|
|
|
|
|
|
|
||||
Redemption-Exchange Units held by Brookfield
(2)
|
386.1
|
|
|
|
|
|
|
|
|
|
||||
Total units
|
466.3
|
|
|
|
|
|
|
|
|
|
||||
Total market value
|
|
|
|
|
$
|
10,218.2
|
|
|
|
$
|
10,218.2
|
|
||
|
|
|
|
|
|
|||||||||
Preferred shares of holding entities held by Brookfield
|
|
|
|
|
1,275.0
|
|
|
|
1,275.0
|
|
||||
Recourse debt, net of cash
|
|
|
|
|
(25.0
|
)
|
|
|
(25.0
|
)
|
||||
Total capitalization
|
|
|
|
|
$
|
11,468.2
|
|
|
|
$
|
11,468.2
|
|
||
|
|
|
|
|
|
|||||||||
Capitalization at illustrative quarter end
(3)
|
|
|
|
|
|
|
|
|
|
|
||||
Market value of our company’s units per unit
|
|
|
$
|
21.86
|
|
|
|
$
|
21.86
|
|
|
|
||
GP Units and LP Units
|
255.1
|
|
|
|
|
|
|
|
|
|
||||
Exchange LP Units
|
11.1
|
|
|
|
|
|
|
|
|
|
||||
Redemption-Exchange Units held by Brookfield
(2)
|
437.4
|
|
|
|
|
|
|
|
|
|
||||
Total units
|
703.6
|
|
|
|
|
|
|
|
|
|
||||
Total market value
|
|
|
|
|
$
|
15,384.3
|
|
|
|
$
|
15,384.3
|
|
||
Preferred shares of holding entities held by Brookfield
|
|
|
|
|
1,265.0
|
|
|
|
1,265.0
|
|
||||
QIA preferred shares
|
|
|
|
|
1,800.0
|
|
|
|
1,800.0
|
|
||||
Recourse debt, net of cash
|
|
|
|
|
1,723.1
|
|
|
|
1,723.1
|
|
||||
Total capitalization
|
|
|
|
|
$
|
20,172.4
|
|
|
|
$
|
20,172.4
|
|
||
Increase in total capitalization
|
|
|
|
|
$
|
8,704.2
|
|
|
$
|
8,704.2
|
|
|||
|
|
|
|
|
|
|||||||||
Days in quarter / year
|
|
|
|
|
90
|
|
|
|
365
|
|
||||
Fraction of quarter / year
(4)
|
|
|
|
|
100.00
|
%
|
|
|
100.00
|
%
|
||||
Equity enhancement distribution fee rate
|
|
|
|
|
0.3125
|
%
|
|
|
1.25
|
%
|
||||
Gross equity enhancement distribution to Property Special LP
|
|
|
|
|
$
|
27.2
|
|
|
|
$
|
108.8
|
|
||
Fee offsets
(5)
|
|
|
|
|
(21.6
|
)
|
|
|
(86.4
|
)
|
||||
Net equity
|
|
|
|
|
$
|
5.6
|
|
|
|
$
|
22.4
|
|
(1)
|
For purposes of calculating the equity enhancement distribution at each quarter end, the initial total capitalization against which the quarter end total capitalization is measured will always be our company’s total capitalization immediately following the Spin-off. For purposes of calculating the initial total capitalization, securities were valued based on their volume weighted average trading price on the principal stock exchange (NYSE) for the 30 trading days commencing on April 15, 2013, the date of the Spin-off.
|
(2)
|
Includes (a) Redemption-Exchange Units of the Property Partnership that are held by Brookfield and that are redeemable for cash or exchangeable for our company’s units in accordance with the Redemption-Exchange Mechanism and (b) Special LP Units held by Property Special LP. For purposes of calculating total capitalization, the value of these securities is assumed to be equal to the value of our company’s units.
|
(3)
|
Based on the number of units, Exchange LP Units and Redemption-Exchange Units as of
December 31, 2017
. For purposes of calculating the quarter end total capitalization, securities were valued based on their volume weighted average trading price on the principal stock exchange (Nasdaq) for the preceding five trading days. For illustrative purposes only, the example above assumes a value of
$21.86
per unit.
|
(4)
|
The example above assumes a full illustrative quarter and a full illustrative year. The equity enhancement distribution fee will be pro-rated for any partial payment period.
|
(5)
|
The equity enhancement distribution for any quarter will be reduced by an amount equal to (i) the proportion of each cash payment in relation to such quarter made by an Operating Entity to Brookfield, including any payment made in the form of a dividend, distribution or other profit entitlement, which our company determines to be comparable to the equity enhancement distribution that is attributable to the amount that a Service Recipient has committed and/or contributed at such time (either as debt or equity) to such Operating Entity (and, in the case of a commitment, as set forth in the terms of the subscription agreement or other underlying documentation with respect to such operating entity at or prior to such time), provided that the aggregate amount of any such payments under this clause (i) will not exceed an amount equal to
0.3125%
of the amount the Service Recipient has so committed and/or contributed and the deduction of such amount will not result in this equity enhancement adjustment being less than zero; and (ii) the amount, if any, by which 0.125% of the total capitalization value of our company on the last day of such quarter exceeds $12.5 million (plus the amount of any annual escalation by the specified inflation factor), provided that the deduction of such amount under this clause (ii) will not result in this equity enhancement adjustment being less than zero. For any quarter in which our company determines that there is insufficient cash to pay the equity enhancement distribution, our company may elect to pay all or a portion of this distribution in Redemption-Exchange Units.
|
|
|
Quarterly
|
Annualized
|
|||||||||||
Illustrative Incentive Distribution Calculation
|
Units (m)
|
Per Unit ($)
|
Total ($m)
|
Per Unit ($)
|
Total ($m)
|
|||||||||
Illustrative distribution
|
|
|
$
|
0.295
|
|
|
|
$
|
1.180
|
|
|
|
||
First distribution threshold
|
|
|
$
|
0.275
|
|
|
|
$
|
1.100
|
|
|
|
||
Total units of Property Partnership
(1)
|
703.6
|
|
|
|
|
|
|
|
|
|
||||
Total first distribution
|
|
|
|
|
$
|
193.5
|
|
|
|
$
|
774.0
|
|
||
Distribution in excess of first distribution threshold
|
|
|
$
|
0.025
|
|
|
|
$
|
0.100
|
|
|
|
||
Total units of Property Partnership
(1)
|
703.6
|
|
|
|
|
|
|
|
|
|
||||
Second distribution to all partners
|
|
|
|
|
$
|
14.2
|
|
|
|
$
|
56.8
|
|
||
15% incentive distribution to Property Special LP
|
|
|
|
|
2.5
|
|
|
|
10.0
|
|
||||
Total second distribution
|
|
|
|
|
$
|
16.7
|
|
|
|
$
|
66.8
|
|
||
Distribution in excess of second distribution threshold
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
|
||
Total units of Property Partnership
(1)
|
703.6
|
|
|
|
|
|
|
|
|
|
||||
Third distribution to all partners
|
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
||
25% incentive distribution to Property Special LP
|
|
|
|
|
—
|
|
|
|
—
|
|
||||
Total third distribution
|
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
||
Total distributions to partners of the Property Partnership (including incentive distributions)
|
|
|
|
|
$
|
210.2
|
|
|
|
$
|
840.8
|
|
||
Incentive distributions
|
|
|
$
|
2.5
|
|
|
$
|
10.0
|
|
|||||
Less: Incentive Distribution Account Credits
|
|
|
(2.5
|
)
|
|
(10.0
|
)
|
|||||||
Net Incentive Distribution payable to Brookfield Asset Management
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|||||
Total incentive distributions to Property Special LP
|
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
(1)
|
Based on the number of units on
December 31, 2017
. Includes (a) Managing General Partner Units of the Property Partnership held by our company, (b) Redemption-Exchange Units of the Property Partnership that are held by Brookfield and that are redeemable for cash or exchangeable for the company’s units in accordance with the Redemption-Exchange Mechanism and (c) Special LP Units of the Property Partnership held by Property Special LP.
|
|
Quarterly
|
Annualized
|
||||
Total Illustrative Amounts
|
$m
|
$m
|
||||
Base management fee
(1)
|
$
|
25.2
|
|
$
|
100.8
|
|
Equity enhancement distribution
|
5.6
|
|
22.4
|
|
||
Incentive distribution
|
—
|
|
—
|
|
||
Total
|
$
|
30.8
|
|
$
|
123.2
|
|
(1)
|
The annual base management fee paid by our partnership to Brookfield Asset Management is 0.5% of the total capitalization of our partnership, subject to an annual minimum of $50 million, plus annual inflation adjustments. The equity enhancement distribution is reduced by the amount by which the base management fee is greater than $50 million per annum, plus annual inflation adjustments.
|
•
|
first,
100%
to our company until our company has received an amount equal to the excess of: (i) the amount of our outlays and expenses incurred during the term of the Property Partnership; over (ii) the aggregate amount of distributions received by our company pursuant to the first tier of the Regular Distribution Waterfall during the term of the Property Partnership;
|
•
|
second,
100%
to Property Special LP until Property Special LP has received an amount equal to the fair market value of the equity enhancement distribution entitlement, as determined by a qualified independent valuator in accordance with the Property Partnership’s limited partnership agreement, provided that such amount may not exceed 2.5 times the aggregate equity enhancement distribution payments made to Property Special LP during the immediately prior 24 months;
|
•
|
third,
100%
to holders of the Preferred Units, pro rata to their respective relative percentage of Preferred Units held (determined by reference to the aggregate value of the issue price of the Preferred Units held by each such holder relative to the aggregate value of the issue price of all Preferred Units outstanding), until an amount equal to all preferential distribution to which the holders of the Preferred Units are entitled in the event of dissolution, liquidation, or winding-up of the Property Partnership under the terms of the Preferred Units then outstanding (including any outstanding accrued and unpaid preferential distributions from prior periods) has been distributed in respect of each Preferred Unit outstanding;
|
•
|
fourth, if there are Preferred Units outstanding, an amount equal to the amount of cash or property held by the Property Partnership at such time, that is attributable to a realization event occurring prior to a dissolution event and that has been deemed by our company, in its sole discretion, to be (i) attributable to sales or other dispositions of the Property Partnership’s assets, and (ii) representative of unrecovered capital, shall be distributed to the partners of the Property Partnership other than Preferred Unitholders in proportion to the unrecovered capital attributable to the Property Partnership interests (other than Preferred Units) held by the partners until such time as the unrecovered capital attributable to each such partnership interest is equal to zero, as if such distribution were a distribution occurring prior to dissolution;
|
•
|
fifth, if there are Preferred Units outstanding, to holders of Redemption-Exchange Units pro rata in proportion to their respective percentage interests (which will be calculated using Redemption-Exchange Units only), the aggregate amount of distributions previously deferred and not previously recovered;
|
•
|
sixth,
100%
to the partners of the Property Partnership other than Preferred Unitholders, in proportion to their respective amounts of unrecovered capital in the Property Partnership;
|
•
|
seventh,
100%
to the owners of the Property Partnership’s partnership interests other than Preferred Unitholders, pro rata to their percentage interests (the percentage interest as to the Preferred Unitholders shall be zero), until an amount has been distributed in respect of each partnership interest of the Property Partnership equal to the excess of: (i) the First Distribution Threshold for each quarter during the term of the Property Partnership (subject to adjustment upon the subsequent issuance of additional partnership interests in the Property Partnership); over (ii) the aggregate amount of distributions made in respect of a partnership interest of Property Partnership other than Preferred Units pursuant to the sixth tier of the Regular Distribution Waterfall during the term of the Property Partnership (subject to adjustment upon the subsequent issuance of additional partnership interests in the Property Partnership);
|
•
|
eighth,
85%
to the owners of the Property Partnership’s partnership interests other than Preferred Unitholders, pro rata to their percentage interests (the percentage interest as to the Preferred Unitholders shall be zero), and
15%
to Property Special LP, until an amount has been distributed in respect of each partnership interest of the Property Partnership equal to the excess of: (i) the Second Distribution Threshold less the First Distribution Threshold for each quarter during the term of the Property Partnership (subject to adjustment upon the subsequent issuance of additional partnership interests in the Property Partnership); over (ii) the aggregate amount of distributions made in respect of a partnership interest of the Property Partnership pursuant to the seventh tier of the Regular Distribution Waterfall during the term of the Property Partnership (subject to adjustment upon the subsequent issuance of additional partnership interests in the Property Partnership); and
|
•
|
thereafter,
75%
to the owners of the Property Partnership’s partnership interests other than Preferred Unitholders, pro rata to their percentage interests, and
25%
to Property Special LP.
|
1)
|
enlarge the obligations of any limited partner of the Property Partnership without its consent, except that any amendment that would have a material adverse effect on the rights or preferences of any class of partnership interests in relation to other classes of partnership interests may be approved by at least a majority of the type or class of partnership interests so affected; or
|
2)
|
enlarge the obligations of, restrict in any way any action by or rights of, or reduce in any way the amounts distributable, reimbursable or otherwise payable by the Property Partnership to Property Special LP or any of its affiliates without the consent of Property Special LP which may be given or withheld in its sole discretion.
|
1)
|
a change in the name of the Property Partnership, the location of the Property Partnership’s registered office or the Property Partnership’s registered agent;
|
2)
|
the admission, substitution, withdrawal or removal of partners in accordance with the limited partnership agreement of the Property Partnership;
|
3)
|
a change that our company determines is reasonable and necessary or appropriate for the Property Partnership to qualify or to continue its qualification as an exempted limited partnership under the laws of Bermuda or a partnership in which the limited partners have limited liability under the laws of any jurisdiction or is necessary or advisable in the opinion of our company to ensure that the Property Partnership will not be treated as an association taxable as a corporation or otherwise taxed as an entity for tax purposes;
|
4)
|
an amendment that our company determines to be necessary or appropriate to address certain changes in tax regulations, legislation or interpretation;
|
5)
|
an amendment that is necessary, in the opinion of counsel, to prevent the Property Partnership or our company or its directors or officers, from in any manner being subjected to the provisions of the Investment Company Act or similar legislation in other jurisdictions;
|
6)
|
an amendment that our company determines in its sole discretion to be necessary or appropriate for the creation, authorization or issuance of any class or series of partnership interests or options, rights, warrants or appreciation rights relating to partnership interests;
|
7)
|
any amendment expressly permitted in the Property Partnership’s limited partnership agreement to be made by our company acting alone;
|
8)
|
any amendment that our company determines in its sole discretion to be necessary or appropriate to reflect and account for the formation by the Property Partnership of, or its investment in, any corporation, partnership, joint venture, limited liability company or other entity, as otherwise permitted by the Property Partnership’s limited partnership agreement;
|
9)
|
a change in the Property Partnership’s fiscal year and related changes;
|
10)
|
any amendment concerning the computation or allocation of specific items of income, gain, expense or loss among the partners that, in the sole discretion of our company, is necessary or appropriate to: (i) comply with the requirements of applicable law; (ii) reflect the partners’ interests in the Property Partnership; or (iii) consistently reflect the distributions made by the Property Partnership to the partners pursuant to the terms of the limited partnership agreement of the Property Partnership;
|
11)
|
any amendment that our company determines in its sole discretion to be necessary or appropriate to address any statute, rule, regulation, notice, or announcement that affects or could affect the U.S. federal income tax treatment of any allocation or distribution related to any interest of our company in the profits of the Property Partnership; or
|
12)
|
any other amendments substantially similar to any of the matters described in (1) through (11) above.
|
1)
|
do not adversely affect the Property Partnership’s limited partners considered as a whole (including any particular class of partnership interests as compared to other classes of partnership interests) in any material respect;
|
2)
|
are necessary or appropriate to satisfy any requirements, conditions or guidelines contained in any opinion, directive, order, ruling or regulation of any governmental agency or judicial authority;
|
3)
|
are necessary or appropriate for any action taken by our company relating to splits or combinations of units under the provisions of the Property Partnership’s limited partnership agreement; or
|
4)
|
are required to effect the intent expressed in the final registration statement and prospectus of our company filed in connection with the Spin-off or the intent of the provisions of the Property Partnership’s limited partnership agreement or are otherwise contemplated by the Property Partnership’s limited partnership agreement.
|
1)
|
Support Agreement, dated March 19, 2014, between Brookfield Property Partners L.P. and Brookfield Office Properties Exchange LP described under Item 10.B
“Additional Information - Memorandum and Articles of Association - Description of Our Units and Our Limited Partnership Agreement”
;
|
2)
|
Amended and Restated Master Services Agreement dated March 3, 2015 by and among Brookfield Asset Management, the Service Recipients and the Service Providers described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions - Our Master Services Agreement”
;
|
3)
|
Relationship Agreement dated April 15, 2013 by and among Brookfield Asset Management, our company and the Service Providers and others described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions Relationship with Brookfield - Relationship Agreement”
;
|
4)
|
Registration Rights Agreement dated April 10, 2013 between our company and Brookfield Asset Management described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions - Relationship with Brookfield - Registration Rights Agreement”
;
|
5)
|
Second Amended and Restated Limited Partnership Agreement of our partnership dated August 8, 2013 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of Our Units and Our Limited Partnership Agreement”
;
|
6)
|
Second Amended and Restated Limited Partnership Agreement of the Property Partnership dated August 8, 2013 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement”
;
|
7)
|
First Amendment to Second Amended and Restated Limited Partnership Agreement of the Property Partnership dated December 4, 2014 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement”
;
|
8)
|
Guarantee Agreement between our company and the Class A Preferred Unitholder dated December 4, 2014 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement - Class A Preferred Units”
;
|
9)
|
Investor Agreement between our company and the Class A Preferred Unitholder dated December 4, 2014 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement - Class A Preferred Units”
;
|
10)
|
Refinancing Agreement by and among our company, the Property Partnership and Brookfield Asset Management dated December 4, 2014 described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions - Maturity of Class A Preferred Units
”;
|
11)
|
First Amendment to the Amended and Restated Master Services Agreement dated March 3, 2015 by and among Brookfield Asset Management, the Service Recipients and the Service Providers described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions - Our Master Services Agreement”
;
|
12)
|
First Amendment to the Second Amended and Restated Limited Partnership Agreement of our partnership dated November 5, 2015 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of Our Units and Our Limited Partnership Agreement”
; and
|
13)
|
Second Amendment to Second Amended and Restated Limited Partnership Agreement of the Property Partnership dated July 1, 2015 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement”
.
|
a)
|
the name, address and taxpayer identification number of the beneficial owner and the nominee;
|
b)
|
whether the beneficial owner is (1) a person that is not a U.S. person, (2) a foreign government, an international organization, or any wholly owned agency or instrumentality of either of the foregoing, or (3) a tax-exempt entity;
|
c)
|
the amount and description of units held, acquired, or transferred for the beneficial owner; and
|
d)
|
specific information including the dates of acquisitions and transfers, means of acquisitions and transfers, and acquisition cost for purchases, as well as the amount of net proceeds from sales.
|
|
December 31, 2017
|
December 31, 2016
|
||||||||
(US$ Thousands)
|
Total
|
|
%
|
|
Total
|
|
%
|
|
||
Audit fees
(1)
|
$
|
7,029
|
|
32
|
%
|
$
|
5,850
|
|
28
|
%
|
Audit-related fees
(2)
|
14,210
|
|
65
|
%
|
13,934
|
|
66
|
%
|
||
Tax fees
(3)
|
740
|
|
3
|
%
|
1,305
|
|
6
|
%
|
||
Other
(4)
|
51
|
|
—
|
%
|
6
|
|
—
|
%
|
||
Total
|
$
|
22,030
|
|
100
|
%
|
$
|
21,095
|
|
100
|
%
|
(1)
|
Audit fees include fees for the audit of our annual consolidated financial statements, internal control over financing reporting and interim reviews of the consolidated financial statements included in our quarterly interim reports. This category also includes fees for comfort letters, consents and review of certain documents filed with securities regulatory authorities.
|
(2)
|
Audit-related fees include fees for the audit or review of financial statements for certain of our subsidiaries, including audits of individual properties to comply with lender, joint venture partner or tenant requirements.
|
(3)
|
Tax fees are principally for assistance in tax return preparation and tax advisory services.
|
(4)
|
All other fees include fees for assistance with corporate and social responsibility reporting.
|
As of Dec. 31, 2017
|
|||||||||
Month
|
(a) Total number of units purchased
|
|
(b) Average price paid per unit
|
|
(c) Total number of units purchased as part of publicly announced plans or programs
|
|
(d) Maximum number of units that may yet be purchased under the plans or programs
|
|
|
Jan. 2017
|
355,206
|
|
$
|
21.72
|
|
355,206
|
|
10,672,861
|
|
Feb. 2017
|
4,061,944
|
|
$
|
23.00
|
|
4,061,944
|
|
6,610,917
|
|
Apr. 2017
|
1,200
|
|
$
|
22.00
|
|
1,200
|
|
6,609,717
|
|
May 2017
|
453,106
|
|
$
|
22.00
|
|
453,106
|
|
6,156,611
|
|
Jun. 2017
|
39,316
|
|
$
|
22.51
|
|
39,316
|
|
6,117,295
|
|
Aug. 2017
|
1,002,900
|
|
$
|
23.64
|
|
1,002,900
|
|
5,114,395
|
|
Total
|
5,913,672
|
|
|
5,913,672
|
|
|
Number
|
|
Description
|
|
|
|
|
Certificate of registration of our company, registered as of January 3, 2013*
|
|
|
|
|
|
Second Amended and Restated Limited Partnership Agreement of our company, dated August 8, 2013***
|
|
|
|
|
|
First Amendment to the Second Amended and Restated Limited Partnership Agreement of our company, dated November 5, 2015*******
|
|
|
|
|
|
Amended and Restated Master Services Agreement by and among Brookfield Asset Management, the Service Recipients and the Service Providers, dated March 3, 2015******
|
|
|
|
|
|
Second Amended and Restated Limited Partnership Agreement of the Property Partnership, dated August 8, 2013***
|
|
|
|
|
|
Relationship Agreement among our company, the Property Partnership, the Holding Entities, the Service Providers and Brookfield Asset Management, dated April 15, 2013**
|
|
|
|
|
|
Registration Rights Agreement between our company and Brookfield Asset Management dated April 10, 2013**
|
|
|
|
|
|
Support Agreement, dated March 19, 2014, between Brookfield Property Partners L.P. and Brookfield Office Properties Exchange LP****
|
|
|
|
|
|
First Amendment to Second Amended and Restated Limited Partnership Agreement of the Property Partnership dated December 4, 2014*****
|
|
|
|
|
|
Guarantee Agreement between our company and the Class A Preferred Unitholder dated December 4, 2014*****
|
|
|
|
|
|
Investor Agreement between our company and the Class A Preferred Unitholder dated December 4, 2014*****
|
|
|
|
|
|
Refinancing Agreement among Brookfield Asset Management, our company and the Property Partnership dated December 4, 2014********
|
|
|
|
|
|
Second Amendment to Second Amended and Restated Limited Partnership Agreement of the Property Partnership dated July 1, 2015*******
|
|
|
|
|
|
First Amendment to the Amended and Restated Master Services Agreement by and among Brookfield Asset Management, the Service Recipients and the Service Providers, dated July 1, 2015*******
|
|
|
|
|
|
Certification of Brian W. Kingston, Chief Executive Officer, Brookfield Property Group LLC, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*********
|
|
|
|
|
|
Certification of Bryan K. Davis, Chief Financial Officer, Brookfield Property Group LLC, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*********
|
|
|
|
|
|
Certification of Brian W. Kingston, Chief Executive Officer, Brookfield Property Group LLC, pursuant to 18 U.S.C. Section 1350, as adopted to Section 906 of the Sarbanes Oxley Act of 2002*********
|
|
|
|
|
BROOKFIELD PROPERTY PARTNERS L.P.,
|
|
|
by its general partner,
BROOKFIELD PROPERTY
PARTNERS LIMITED
|
|
|
|
|
|
By:
|
/s/ Jane Sheere
|
|
|
Name: Jane Sheere
|
|
|
Title: Secretary
|
|
Page
|
|
|
Consolidated financial statements of Brookfield Property Partners L.P. as at December 31, 2017 and 2016 and for each of the years in the three-year period ended December 31, 2017
|
|
|
|
Consolidated financial statements of GGP Inc. as of December 31, 2017 and 2016 and for each of the years in the three-year period ended December 31, 2017
|
(US$ Millions)
|
Note
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Assets
|
|
|
|
|
|
||
Non-current assets
|
|
|
|
|
|
||
Investment properties
|
5
|
$
|
51,357
|
|
$
|
48,784
|
|
Equity accounted investments
|
7
|
19,761
|
|
16,844
|
|
||
Participating loan interests
|
9
|
517
|
|
471
|
|
||
Property, plant and equipment
|
10
|
5,457
|
|
5,357
|
|
||
Goodwill
|
11
|
1,079
|
|
761
|
|
||
Intangible assets
|
12
|
1,188
|
|
1,141
|
|
||
Other non-current assets
|
13
|
898
|
|
500
|
|
||
Loans and notes receivable
|
|
178
|
|
71
|
|
||
|
|
80,435
|
|
73,929
|
|
||
Current assets
|
|
|
|
|
|
||
Loans and notes receivable
|
|
7
|
|
2
|
|
||
Accounts receivable and other
|
14
|
981
|
|
2,593
|
|
||
Cash and cash equivalents
|
|
1,491
|
|
1,456
|
|
||
|
|
2,479
|
|
4,051
|
|
||
Assets held for sale
|
15
|
1,433
|
|
147
|
|
||
Total assets
|
|
$
|
84,347
|
|
$
|
78,127
|
|
|
|
|
|
||||
Liabilities and equity
|
|
|
|
|
|
||
Non-current liabilities
|
|
|
|
|
|
||
Debt obligations
|
16
|
$
|
30,749
|
|
$
|
28,423
|
|
Capital securities
|
17
|
2,839
|
|
3,801
|
|
||
Other non-current liabilities
|
19
|
918
|
|
1,011
|
|
||
Deferred tax liabilities
|
18
|
2,888
|
|
2,455
|
|
||
|
|
37,394
|
|
35,690
|
|
||
Current liabilities
|
|
|
|
|
|
||
Debt obligations
|
16
|
6,135
|
|
5,096
|
|
||
Capital securities
|
17
|
1,326
|
|
370
|
|
||
Accounts payable and other liabilities
|
20
|
3,052
|
|
2,749
|
|
||
|
|
10,513
|
|
8,215
|
|
||
Liabilities associated with assets held for sale
|
15
|
1,316
|
|
61
|
|
||
Total liabilities
|
|
49,223
|
|
43,966
|
|
||
|
|
|
|
||||
Equity
|
|
|
|
|
|
||
Limited partners
|
21
|
7,395
|
|
7,536
|
|
||
General partner
|
21
|
6
|
|
6
|
|
||
Non-controlling interests attributable to:
|
|
|
|
|
|
||
Redeemable/exchangeable and special limited partnership units
|
21,22
|
14,500
|
|
14,523
|
|
||
Limited partnership units of Brookfield Office Properties Exchange LP
|
21,22
|
285
|
|
293
|
|
||
Interests of others in operating subsidiaries and properties
|
6,22
|
12,938
|
|
11,803
|
|
||
Total equity
|
|
35,124
|
|
34,161
|
|
||
Total liabilities and equity
|
|
$
|
84,347
|
|
$
|
78,127
|
|
(US$ Millions, except per unit information) Years ended Dec. 31,
|
Note
|
2017
|
|
2016
|
|
2015
|
|
|||
Commercial property revenue
|
23
|
$
|
4,192
|
|
$
|
3,624
|
|
$
|
3,216
|
|
Hospitality revenue
|
|
1,648
|
|
1,561
|
|
1,276
|
|
|||
Investment and other revenue
|
24
|
295
|
|
167
|
|
361
|
|
|||
Total revenue
|
|
6,135
|
|
5,352
|
|
4,853
|
|
|||
Direct commercial property expense
|
25
|
1,617
|
|
1,394
|
|
1,281
|
|
|||
Direct hospitality expense
|
26
|
1,079
|
|
1,036
|
|
902
|
|
|||
Investment and other expense
|
|
138
|
|
1
|
|
135
|
|
|||
Interest expense
|
|
1,967
|
|
1,681
|
|
1,528
|
|
|||
Depreciation and amortization
|
27
|
275
|
|
240
|
|
180
|
|
|||
General and administrative expense
|
28
|
614
|
|
569
|
|
559
|
|
|||
Total expenses
|
|
5,690
|
|
4,921
|
|
4,585
|
|
|||
Fair value gains, net
|
29
|
1,254
|
|
692
|
|
2,007
|
|
|||
Share of net earnings from equity accounted investments
|
7
|
961
|
|
1,019
|
|
1,591
|
|
|||
Income before income taxes
|
|
2,660
|
|
2,142
|
|
3,866
|
|
|||
Income tax expense (benefit)
|
18
|
192
|
|
(575
|
)
|
100
|
|
|||
Net income
|
|
$
|
2,468
|
|
$
|
2,717
|
|
$
|
3,766
|
|
|
|
|
|
|
||||||
Net income attributable to:
|
|
|
|
|
|
|
|
|||
Limited partners
|
|
$
|
136
|
|
$
|
660
|
|
$
|
1,064
|
|
General partner
|
|
—
|
|
—
|
|
1
|
|
|||
Non-controlling interests attributable to:
|
|
|
|
|
|
|
|
|||
Redeemable/exchangeable and special limited partnership units
|
|
233
|
|
1,103
|
|
1,789
|
|
|||
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
6
|
|
30
|
|
61
|
|
|||
Interests of others in operating subsidiaries and properties
|
|
2,093
|
|
924
|
|
851
|
|
|||
|
|
$
|
2,468
|
|
$
|
2,717
|
|
$
|
3,766
|
|
|
|
|
|
|
||||||
Net income per LP Unit:
|
|
|
|
|
|
|
|
|||
Basic
|
21
|
$
|
0.48
|
|
$
|
2.30
|
|
$
|
3.72
|
|
Diluted
|
21
|
$
|
0.48
|
|
$
|
2.25
|
|
$
|
3.60
|
|
(US$ Millions) Years ended Dec. 31,
|
Note
|
2017
|
|
2016
|
|
2015
|
|
|||
Net income
|
|
$
|
2,468
|
|
$
|
2,717
|
|
$
|
3,766
|
|
Other comprehensive income (loss)
|
31
|
|
|
|
|
|
|
|||
Items that may be reclassified to net income:
|
|
|
|
|
|
|
|
|||
Foreign currency translation
|
|
654
|
|
(312
|
)
|
(831
|
)
|
|||
Cash flow hedges
|
|
77
|
|
(36
|
)
|
(35
|
)
|
|||
Available-for-sale securities
|
|
(5
|
)
|
5
|
|
1
|
|
|||
Equity accounted investments
|
|
11
|
|
(6
|
)
|
(111
|
)
|
|||
Items that will not be reclassified to net income:
|
|
|
|
|
|
|
|
|||
Share of revaluation surplus on equity accounted investments
|
|
58
|
|
13
|
|
161
|
|
|||
Remeasurement of defined benefit obligations
|
|
(1
|
)
|
—
|
|
—
|
|
|||
Revaluation surplus
|
|
86
|
|
90
|
|
134
|
|
|||
Total other comprehensive income (loss)
|
|
880
|
|
(246
|
)
|
(681
|
)
|
|||
Total comprehensive income
|
|
$
|
3,348
|
|
$
|
2,471
|
|
$
|
3,085
|
|
Comprehensive income attributable to:
|
|
|
|
|
|
|
|
|||
Limited partners
|
|
|
|
|
|
|
|
|||
Net income
|
|
$
|
136
|
|
$
|
660
|
|
$
|
1,064
|
|
Other comprehensive income (loss)
|
|
183
|
|
(112
|
)
|
(143
|
)
|
|||
|
|
319
|
|
548
|
|
921
|
|
|||
General partner
|
|
|
|
|
|
|
|
|||
Net income
|
|
—
|
|
—
|
|
1
|
|
|||
Other comprehensive income (loss)
|
|
—
|
|
—
|
|
—
|
|
|||
|
|
—
|
|
—
|
|
1
|
|
|||
Non-controlling interests
|
|
|
|
|
|
|
|
|||
Redeemable/exchangeable and special limited partnership units
|
|
|
|
|
|
|
|
|||
Net income
|
|
233
|
|
1,103
|
|
1,789
|
|
|||
Other comprehensive income (loss)
|
|
312
|
|
(187
|
)
|
(240
|
)
|
|||
|
|
545
|
|
916
|
|
1,549
|
|
|||
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
|
|
|
|
|
||||
Net income
|
|
6
|
|
30
|
|
61
|
|
|||
Other comprehensive income (loss)
|
|
8
|
|
(5
|
)
|
(8
|
)
|
|||
|
|
14
|
|
25
|
|
53
|
|
|||
Interests of others in operating subsidiaries and properties
|
|
|
|
|
|
|
|
|||
Net income
|
|
2,093
|
|
924
|
|
851
|
|
|||
Other comprehensive income (loss)
|
|
377
|
|
58
|
|
(290
|
)
|
|||
|
|
2,470
|
|
982
|
|
561
|
|
|||
Total comprehensive income
|
|
$
|
3,348
|
|
$
|
2,471
|
|
$
|
3,085
|
|
|
Limited partners
|
|
General partner
|
|
Non-controlling interests
|
|
|||||||||||||||||||||||||||||||||||
(US$ Millions)
|
Capital
|
|
Retained earnings
|
|
Ownership
changes |
|
Accumulated
other compre-hensive (loss) income |
|
Limited
partners equity |
|
|
Capital
|
|
Retained
earnings |
|
Accumulated
other compre-hensive (loss) income |
|
General
partner equity |
|
|
Redeemable/ exchangeable
and special limited partnership units |
|
Limited
partnership units of Brookfield Office Properties Exchange LP |
|
Interests of
others in operating subsidiaries and properties |
|
Total equity
|
|
|||||||||||||
Balance as at Dec. 31, 2016
|
$
|
5,743
|
|
$
|
2,085
|
|
$
|
127
|
|
$
|
(419
|
)
|
$
|
7,536
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,523
|
|
$
|
293
|
|
$
|
11,803
|
|
$
|
34,161
|
|
Net income
|
—
|
|
136
|
|
—
|
|
—
|
|
136
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
233
|
|
6
|
|
2,093
|
|
2,468
|
|
|||||||||||||
Other comprehensive income (loss)
|
—
|
|
—
|
|
—
|
|
183
|
|
183
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
312
|
|
8
|
|
377
|
|
880
|
|
|||||||||||||
Total comprehensive income (loss)
|
—
|
|
136
|
|
—
|
|
183
|
|
319
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
545
|
|
14
|
|
2,470
|
|
3,348
|
|
|||||||||||||
Distributions
|
—
|
|
(301
|
)
|
—
|
|
—
|
|
(301
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(516
|
)
|
(13
|
)
|
(2,685
|
)
|
(3,515
|
)
|
|||||||||||||
Issuances / repurchases of equity interests in operating subsidiaries
|
(136
|
)
|
(42
|
)
|
13
|
|
—
|
|
(165
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(53
|
)
|
(2
|
)
|
1,350
|
|
1,130
|
|
|||||||||||||
Exchange of exchangeable units
|
6
|
|
—
|
|
—
|
|
—
|
|
6
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
1
|
|
(7
|
)
|
—
|
|
—
|
|
|||||||||||||
Balance as at Dec. 31, 2017
|
$
|
5,613
|
|
$
|
1,878
|
|
$
|
140
|
|
$
|
(236
|
)
|
$
|
7,395
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,500
|
|
$
|
285
|
|
$
|
12,938
|
|
$
|
35,124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Balance as at Dec. 31, 2015
|
$
|
5,815
|
|
$
|
1,791
|
|
$
|
126
|
|
$
|
(307
|
)
|
$
|
7,425
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,218
|
|
$
|
309
|
|
$
|
8,975
|
|
$
|
30,933
|
|
Net income
|
—
|
|
660
|
|
—
|
|
—
|
|
660
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
1,103
|
|
30
|
|
924
|
|
2,717
|
|
|||||||||||||
Other comprehensive income (loss)
|
—
|
|
—
|
|
—
|
|
(112
|
)
|
(112
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(187
|
)
|
(5
|
)
|
58
|
|
(246
|
)
|
|||||||||||||
Total comprehensive income (loss)
|
—
|
|
660
|
|
—
|
|
(112
|
)
|
548
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
916
|
|
25
|
|
982
|
|
2,471
|
|
|||||||||||||
Distributions
|
—
|
|
(293
|
)
|
—
|
|
—
|
|
(293
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(490
|
)
|
(13
|
)
|
(966
|
)
|
(1,762
|
)
|
|||||||||||||
Issuances / repurchases of equity interests in operating subsidiaries
|
(95
|
)
|
(73
|
)
|
—
|
|
—
|
|
(168
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(122
|
)
|
(3
|
)
|
2,812
|
|
2,519
|
|
|||||||||||||
Exchange of exchangeable units
|
23
|
|
—
|
|
1
|
|
—
|
|
24
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
1
|
|
(25
|
)
|
—
|
|
—
|
|
|||||||||||||
Balance as at Dec. 31, 2016
|
$
|
5,743
|
|
$
|
2,085
|
|
$
|
127
|
|
$
|
(419
|
)
|
$
|
7,536
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,523
|
|
$
|
293
|
|
$
|
11,803
|
|
$
|
34,161
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Balance as at Dec. 31, 2014
|
$
|
5,612
|
|
$
|
1,010
|
|
$
|
125
|
|
$
|
(161
|
)
|
$
|
6,586
|
|
|
$
|
4
|
|
$
|
1
|
|
$
|
—
|
|
$
|
5
|
|
|
$
|
13,147
|
|
$
|
470
|
|
$
|
8,091
|
|
$
|
28,299
|
|
Net income
|
—
|
|
1,064
|
|
—
|
|
—
|
|
1,064
|
|
|
—
|
|
1
|
|
—
|
|
1
|
|
|
1,789
|
|
61
|
|
851
|
|
3,766
|
|
|||||||||||||
Other comprehensive income (loss)
|
—
|
|
—
|
|
—
|
|
(143
|
)
|
(143
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(240
|
)
|
(8
|
)
|
(290
|
)
|
(681
|
)
|
|||||||||||||
Total comprehensive income (loss)
|
—
|
|
1,064
|
|
—
|
|
(143
|
)
|
921
|
|
|
—
|
|
1
|
|
—
|
|
1
|
|
|
1,549
|
|
53
|
|
561
|
|
3,085
|
|
|||||||||||||
Distributions
|
—
|
|
(276
|
)
|
—
|
|
—
|
|
(276
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(464
|
)
|
(15
|
)
|
(830
|
)
|
(1,585
|
)
|
|||||||||||||
Issuances / repurchases of equity interests in operating subsidiaries
|
—
|
|
(7
|
)
|
—
|
|
—
|
|
(7
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(12
|
)
|
—
|
|
1,153
|
|
1,134
|
|
|||||||||||||
Exchange of exchangeable units
|
203
|
|
—
|
|
1
|
|
(3
|
)
|
201
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(2
|
)
|
(199
|
)
|
—
|
|
—
|
|
|||||||||||||
Balance as at Dec. 31, 2015
|
$
|
5,815
|
|
$
|
1,791
|
|
$
|
126
|
|
$
|
(307
|
)
|
$
|
7,425
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,218
|
|
$
|
309
|
|
$
|
8,975
|
|
$
|
30,933
|
|
(US$ Millions) Years ended Dec. 31,
|
Note
|
2017
|
|
2016
|
|
2015
|
|
|||
Operating activities
|
|
|
|
|
|
|
|
|||
Net income
|
|
$
|
2,468
|
|
$
|
2,717
|
|
$
|
3,766
|
|
Share of equity accounted earnings, net of distributions
|
|
(592
|
)
|
(495
|
)
|
(1,315
|
)
|
|||
Fair value (gains), net
|
29
|
(1,254
|
)
|
(692
|
)
|
(2,007
|
)
|
|||
Deferred income tax expense (benefit)
|
18
|
20
|
|
(711
|
)
|
25
|
|
|||
Depreciation and amortization
|
27
|
275
|
|
240
|
|
180
|
|
|||
Working capital and other
|
|
(278
|
)
|
(314
|
)
|
(59
|
)
|
|||
|
|
639
|
|
745
|
|
590
|
|
|||
Financing activities
|
|
|
|
|
|
|
|
|||
Debt obligations, issuance
|
|
17,154
|
|
16,769
|
|
11,767
|
|
|||
Debt obligations, repayments
|
|
(14,124
|
)
|
(14,733
|
)
|
(8,310
|
)
|
|||
Capital securities issued
|
|
249
|
|
—
|
|
—
|
|
|||
Capital securities redeemed
|
|
(297
|
)
|
(171
|
)
|
(29
|
)
|
|||
Non-controlling interests, issued
|
|
2,391
|
|
2,996
|
|
1,663
|
|
|||
Non-controlling interests, purchased
|
|
(480
|
)
|
(146
|
)
|
(313
|
)
|
|||
Repurchases of limited partnership units
|
|
(136
|
)
|
(59
|
)
|
(36
|
)
|
|||
Distributions to non-controlling interests in operating subsidiaries
|
|
(2,679
|
)
|
(954
|
)
|
(809
|
)
|
|||
Distributions to limited partnership unitholders
|
|
(301
|
)
|
(293
|
)
|
(276
|
)
|
|||
Distributions to redeemable/exchangeable and special limited partnership unitholders
|
|
(516
|
)
|
(490
|
)
|
(464
|
)
|
|||
Distributions to holders of Brookfield Office Properties Exchange LP units
|
|
(13
|
)
|
(13
|
)
|
(15
|
)
|
|||
|
|
1,248
|
|
2,906
|
|
3,178
|
|
|||
Investing activities
|
|
|
|
|
|
|
|
|||
Investment properties and subsidiaries, proceeds of dispositions
|
|
4,729
|
|
3,312
|
|
2,167
|
|
|||
Property acquisitions and capital expenditures
|
|
(5,879
|
)
|
(7,711
|
)
|
(7,899
|
)
|
|||
Investment in equity accounted investments
|
|
(1,060
|
)
|
(465
|
)
|
(2,374
|
)
|
|||
Proceeds from sale of equity accounted investments and participating loan interests
|
|
1,006
|
|
1,092
|
|
1,656
|
|
|||
Settlement of financial assets and other
|
|
(411
|
)
|
522
|
|
627
|
|
|||
Investment in property, plant and equipment
|
|
(271
|
)
|
(215
|
)
|
(52
|
)
|
|||
Intangible assets, dispositions
|
|
2
|
|
147
|
|
—
|
|
|||
Cash acquired in business combinations
|
|
(52
|
)
|
115
|
|
85
|
|
|||
Restricted cash and deposits
|
|
50
|
|
(31
|
)
|
1,856
|
|
|||
|
|
(1,886
|
)
|
(3,234
|
)
|
(3,934
|
)
|
|||
Cash and cash equivalents
|
|
|
|
|
|
|
|
|||
Net change in cash and cash equivalents during the period
|
|
1
|
|
417
|
|
(166
|
)
|
|||
Effect of exchange rate fluctuations on cash and cash equivalents held in foreign currencies
|
|
34
|
|
4
|
|
(81
|
)
|
|||
Balance, beginning of year
|
|
1,456
|
|
1,035
|
|
1,282
|
|
|||
Balance, end of year
|
|
$
|
1,491
|
|
$
|
1,456
|
|
$
|
1,035
|
|
|
|
|
|
|
||||||
Supplemental cash flow information
|
|
|
|
|
|
|
|
|||
Cash paid for:
|
|
|
|
|
|
|
|
|||
Income taxes
|
|
$
|
82
|
|
$
|
131
|
|
$
|
83
|
|
Interest (excluding dividends on capital securities)
|
|
$
|
1,567
|
|
$
|
1,383
|
|
$
|
1,249
|
|
a)
|
Statement of compliance
|
b)
|
Basis of presentation
|
(i)
|
Subsidiaries
|
(ii)
|
Associates and joint ventures
|
(iii)
|
Joint operations
|
c)
|
Foreign currency translation and transactions
|
d)
|
Cash and cash equivalents
|
e)
|
Investment properties
|
f)
|
Assets held for sale
|
g)
|
Hospitality assets
|
h)
|
Inventory
|
i)
|
Fair value measurement
|
•
|
Level 1 – Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
|
•
|
Level 2 – Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the asset’s or liability’s anticipated life.
|
•
|
Level 3 – Inputs are unobservable and reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs in determining the estimate.
|
j)
|
Loans and notes receivable
|
k)
|
Intangible assets
|
l)
|
Goodwill
|
m)
|
Financial instruments and hedge accounting
|
(i)
|
Classification and measurement
|
(ii)
|
Impairment of financial instruments
|
(iii)
|
Derivatives and hedging
|
n)
|
Income taxes
|
o)
|
Provisions
|
p)
|
Business combinations
|
q)
|
Revenue recognition
|
(i)
|
Commercial property revenue
|
(ii)
|
Hospitality revenue
|
(iii)
|
Performance and management fee revenue
|
r)
|
Unit-based compensation
|
s)
|
Redeemable/Exchangeable Partnership Units
|
t)
|
Earnings per limited partnership unit
|
u)
|
Critical judgments and estimates in applying accounting policies
|
(i)
|
Control
|
(ii)
|
Common control transactions
|
(iii)
|
Business combinations
|
(iv)
|
Investment properties
|
(v)
|
Investments in Australia
|
(vi)
|
Assets held for sale
|
(vii)
|
Revaluation of hospitality assets
|
(viii)
|
Income taxes
|
(ix)
|
Leases
|
(x)
|
Financial instruments
|
(xi)
|
Indicators of impairment
|
(xii)
|
Other critical judgments
|
a)
|
Completed in 2017
|
(US$ Millions)
|
Manufactured Housing
|
|
TA Office
|
|
One Post Street
|
|
Student Housing
|
|
Mumbai Office Portfolio
|
|
Houston Center
|
|
Toronto Hotel
|
|
Towers @ 2
nd
|
|
Other
|
|
Total
|
|
||||||||||
Investment properties
|
$
|
2,107
|
|
$
|
235
|
|
$
|
245
|
|
$
|
392
|
|
$
|
679
|
|
$
|
825
|
|
$
|
—
|
|
$
|
128
|
|
$
|
1,014
|
|
$
|
5,625
|
|
Property, plant and equipment
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
281
|
|
—
|
|
—
|
|
281
|
|
||||||||||
Accounts receivable and other
|
79
|
|
5
|
|
—
|
|
—
|
|
12
|
|
22
|
|
4
|
|
—
|
|
14
|
|
136
|
|
||||||||||
Cash and cash equivalents
|
16
|
|
—
|
|
4
|
|
—
|
|
11
|
|
—
|
|
—
|
|
2
|
|
5
|
|
38
|
|
||||||||||
Intangible assets
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||||
Total assets
|
2,202
|
|
240
|
|
249
|
|
392
|
|
702
|
|
847
|
|
285
|
|
130
|
|
1,033
|
|
6,080
|
|
||||||||||
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Non-recourse borrowings
|
(1,261
|
)
|
—
|
|
—
|
|
—
|
|
(511
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,772
|
)
|
||||||||||
Accounts payable and other
|
(36
|
)
|
(13
|
)
|
(2
|
)
|
(7
|
)
|
(44
|
)
|
(28
|
)
|
—
|
|
(3
|
)
|
(3
|
)
|
(136
|
)
|
||||||||||
Deferred income tax liabilities
|
—
|
|
—
|
|
—
|
|
—
|
|
(45
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(45
|
)
|
||||||||||
Non-controlling interests
(1)
|
(30
|
)
|
—
|
|
(94
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(124
|
)
|
||||||||||
Net assets acquired
|
$
|
875
|
|
$
|
227
|
|
$
|
153
|
|
$
|
385
|
|
$
|
102
|
|
$
|
819
|
|
$
|
285
|
|
$
|
127
|
|
$
|
1,030
|
|
$
|
4,003
|
|
Consideration
(2)
|
$
|
768
|
|
$
|
214
|
|
$
|
153
|
|
$
|
358
|
|
$
|
102
|
|
$
|
819
|
|
$
|
270
|
|
$
|
127
|
|
$
|
1,022
|
|
$
|
3,833
|
|
Transaction costs
|
$
|
16
|
|
$
|
3
|
|
$
|
—
|
|
$
|
6
|
|
$
|
—
|
|
$
|
5
|
|
$
|
11
|
|
$
|
—
|
|
$
|
22
|
|
$
|
63
|
|
(1)
|
Includes non-controlling interests recognized on business combinations measured as the proportionate share of the fair value of the assets, liabilities and contingent liabilities on the date of acquisition.
|
(2)
|
Includes consideration paid with funds received from issuance of non-controlling interests to certain institutional investors in funds sponsored by Brookfield Asset Management.
|
b)
|
Completed in 2016
|
(US$ Millions)
|
Rouse
|
|
IFC Seoul
|
|
Simply Storage
|
|
CityPoint
|
|
UK Student Housing
|
|
Southeastern Storage Portfolio
|
|
Other
|
|
Total
|
|
||||||||
Investment properties
|
$
|
3,010
|
|
$
|
1,906
|
|
$
|
839
|
|
$
|
742
|
|
$
|
608
|
|
$
|
205
|
|
$
|
1,372
|
|
$
|
8,682
|
|
Property, plant and equipment
|
13
|
|
307
|
|
—
|
|
—
|
|
—
|
|
—
|
|
334
|
|
654
|
|
||||||||
Accounts receivable and other
|
94
|
|
35
|
|
26
|
|
17
|
|
9
|
|
4
|
|
9
|
|
194
|
|
||||||||
Cash and cash equivalents
|
32
|
|
24
|
|
15
|
|
1
|
|
33
|
|
1
|
|
8
|
|
114
|
|
||||||||
Goodwill
(1)
|
—
|
|
221
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
221
|
|
||||||||
Total assets
|
3,149
|
|
2,493
|
|
880
|
|
760
|
|
650
|
|
210
|
|
1,723
|
|
9,865
|
|
||||||||
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-recourse borrowings
|
(1,840
|
)
|
—
|
|
(534
|
)
|
—
|
|
(202
|
)
|
(58
|
)
|
(76
|
)
|
(2,710
|
)
|
||||||||
Accounts payable and other
|
(231
|
)
|
(120
|
)
|
(11
|
)
|
(6
|
)
|
(49
|
)
|
(1
|
)
|
(2
|
)
|
(420
|
)
|
||||||||
Deferred income tax liabilities
(1)
|
—
|
|
(261
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(261
|
)
|
||||||||
Non-controlling interests
(2)
|
(15
|
)
|
—
|
|
(15
|
)
|
—
|
|
(2
|
)
|
—
|
|
(2
|
)
|
(34
|
)
|
||||||||
Net assets acquired
|
$
|
1,063
|
|
$
|
2,112
|
|
$
|
320
|
|
$
|
754
|
|
$
|
397
|
|
$
|
151
|
|
$
|
1,643
|
|
$
|
6,440
|
|
Consideration
(3)
|
$
|
1,063
|
|
$
|
2,112
|
|
$
|
320
|
|
$
|
754
|
|
$
|
397
|
|
$
|
151
|
|
$
|
1,618
|
|
$
|
6,415
|
|
Transaction costs
|
$
|
—
|
|
$
|
26
|
|
$
|
9
|
|
$
|
2
|
|
$
|
4
|
|
$
|
2
|
|
$
|
13
|
|
$
|
56
|
|
(1)
|
During the third quarter of 2017, the partnership completed the purchase price allocation for the acquisition of IFC Seoul and recognized goodwill of
$221 million
and a deferred tax liability of
$261 million
. No other material changes were made to the provisional purchase price allocation.
|
(2)
|
Includes non-controlling interests recognized on business combinations measured as the proportionate share of the fair value of the assets, liabilities and contingent liabilities on the date of acquisition.
|
(3)
|
Includes consideration paid with funds received from issuance of non-controlling interests to certain institutional investors in funds sponsored by Brookfield Asset Management.
|
|
Year ended Dec. 31, 2017
|
Year ended Dec. 31, 2016
|
||||||||||||||||
(US$ Millions)
|
Commercial
properties |
|
Commercial
developments |
|
Total
|
|
Commercial
properties |
|
Commercial
developments |
|
Total
|
|
||||||
Balance, beginning of year
|
$
|
45,699
|
|
$
|
3,085
|
|
$
|
48,784
|
|
$
|
39,111
|
|
$
|
2,488
|
|
$
|
41,599
|
|
Changes resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Property acquisitions
|
5,545
|
|
107
|
|
5,652
|
|
8,697
|
|
310
|
|
9,007
|
|
||||||
Capital expenditures
|
905
|
|
990
|
|
1,895
|
|
770
|
|
835
|
|
1,605
|
|
||||||
Property dispositions
(1)
|
(1,240
|
)
|
(675
|
)
|
(1,915
|
)
|
(876
|
)
|
(13
|
)
|
(889
|
)
|
||||||
Fair value gains, net
|
347
|
|
202
|
|
549
|
|
290
|
|
251
|
|
541
|
|
||||||
Foreign currency translation
|
1,121
|
|
159
|
|
1,280
|
|
68
|
|
(213
|
)
|
(145
|
)
|
||||||
Transfers between commercial properties and commercial developments
|
1,038
|
|
(1,038
|
)
|
—
|
|
562
|
|
(562
|
)
|
—
|
|
||||||
Reclassifications of assets held for sale and other changes
(2)
|
(4,635
|
)
|
(253
|
)
|
(4,888
|
)
|
(2,923
|
)
|
(11
|
)
|
(2,934
|
)
|
||||||
Balance, end of year
|
$
|
48,780
|
|
$
|
2,577
|
|
$
|
51,357
|
|
$
|
45,699
|
|
$
|
3,085
|
|
$
|
48,784
|
|
(1)
|
Property dispositions represent the carrying value on date of sale.
|
(2)
|
The partnership’s interest in 20 Canada Square in London was reclassified to assets held for sale in the second quarter of 2017 and sold in the third quarter of 2017. In the third quarter of 2017, the partnership’s industrial portfolio in Europe was reclassified to assets held for sale and sold in the fourth quarter of 2017. In the fourth quarter of 2017, the partnership sold
49%
of its interest in One Liberty Plaza and reclassified the remaining
51%
interest to equity accounted investments. The partnership also reclassified
50%
of its interest in Bay Adelaide Centre in Toronto to assets held for sale in the fourth quarter of 2017. This also includes the reclassification of our Brazil Retail investment from commercial properties to equity accounted investments as a result of the partnership entering into an amended management agreement with its co-investors in the second quarter of 2017 which resulted in the loss of control over the venture.
|
(1)
|
In the third quarter of 2017, 20 Canada Square in London was sold. The remaining European properties are valued on a residual land value method.
|
(2)
|
The valuation method used to value multifamily, triple net lease, self-storage, student housing and manufactured housing properties is the direct capitalization method. The rates presented as the discount rate relate to the overall implied capitalization rate. The terminal capitalization rate and investment horizon are not applicable.
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||||||||||||||||
|
|
|
|
|
Level 3
|
|
|
|
|
Level 3
|
||||||||||||||
(US$ Millions)
|
Level 1
|
|
Level 2
|
|
Commercial properties
|
|
Commercial developments
|
|
Level 1
|
|
Level 2
|
|
Commercial properties
|
|
Commercial developments
|
|
||||||||
Core Office
|
|
|
|
|
|
|
|
|
||||||||||||||||
United States
|
$
|
—
|
|
$
|
—
|
|
$
|
14,259
|
|
$
|
568
|
|
$
|
—
|
|
$
|
—
|
|
$
|
16,142
|
|
$
|
387
|
|
Canada
|
—
|
|
—
|
|
4,493
|
|
104
|
|
—
|
|
—
|
|
4,015
|
|
598
|
|
||||||||
Australia
|
—
|
|
—
|
|
2,472
|
|
8
|
|
—
|
|
—
|
|
2,112
|
|
—
|
|
||||||||
Europe
|
—
|
|
—
|
|
120
|
|
920
|
|
—
|
|
—
|
|
583
|
|
1,247
|
|
||||||||
Brazil
|
—
|
|
—
|
|
327
|
|
—
|
|
—
|
|
—
|
|
250
|
|
65
|
|
||||||||
Opportunistic
|
|
|
|
|
|
|
|
|
||||||||||||||||
Opportunistic Office
|
—
|
|
—
|
|
8,359
|
|
231
|
|
—
|
|
—
|
|
5,645
|
|
208
|
|
||||||||
Opportunistic Retail
|
—
|
|
—
|
|
3,406
|
|
6
|
|
—
|
|
—
|
|
4,214
|
|
3
|
|
||||||||
Industrial
|
—
|
|
—
|
|
1,409
|
|
533
|
|
—
|
|
—
|
|
2,173
|
|
505
|
|
||||||||
Multifamily
|
—
|
|
—
|
|
3,925
|
|
—
|
|
—
|
|
—
|
|
3,574
|
|
—
|
|
||||||||
Triple Net Lease
|
—
|
|
—
|
|
4,804
|
|
—
|
|
—
|
|
—
|
|
4,790
|
|
—
|
|
||||||||
Self-storage
|
—
|
|
—
|
|
1,796
|
|
58
|
|
—
|
|
—
|
|
1,592
|
|
32
|
|
||||||||
Student Housing
|
—
|
|
—
|
|
1,204
|
|
149
|
|
—
|
|
—
|
|
609
|
|
40
|
|
||||||||
Manufactured Housing
|
—
|
|
—
|
|
2,206
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
Total
|
$
|
—
|
|
$
|
—
|
|
$
|
48,780
|
|
$
|
2,577
|
|
$
|
—
|
|
$
|
—
|
|
$
|
45,699
|
|
$
|
3,085
|
|
|
Dec. 31, 2017
|
||
(US$ Millions)
|
Impact on fair value of commercial properties
|
|
|
Core Office
|
|
||
United States
|
$
|
795
|
|
Canada
|
251
|
|
|
Australia
|
141
|
|
|
Brazil
|
36
|
|
|
Opportunistic
|
|
||
Opportunistic Office
|
286
|
|
|
Opportunistic Retail
|
116
|
|
|
Industrial
|
78
|
|
|
Multifamily
|
196
|
|
|
Triple Net Lease
|
166
|
|
|
Self-storage
|
69
|
|
|
Student Housing
|
55
|
|
|
Manufactured Housing
|
91
|
|
|
Total
|
$
|
2,280
|
|
|
Jurisdiction of formation
|
Economic interest
|
Voting interest
|
||||||
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
|
Subsidiary of the partnership
|
|
|
|
|
|
|
|
|
|
Brookfield Property L.P
.(1)
|
Bermuda
|
37
|
%
|
37
|
%
|
100
|
%
|
100
|
%
|
Holding entities of the operating partnership
|
|
|
|
|
|
||||
BPY Bermuda IV Holdings L.P.
|
Delaware
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
Brookfield BPY Retail Holdings II Inc.
|
Ontario
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings II Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
Brookfield BPY Holdings Inc.
|
Ontario
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings IV Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings 1A Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings V Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings VI Limited
|
Bermuda
|
100
|
%
|
—
|
%
|
100
|
%
|
—
|
%
|
Real estate subsidiaries of the holding entities
|
|
|
|
|
|
|
|
|
|
Brookfield Office Properties (“BPO”)
|
Canada
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
Brookfield BPY Holdings (Australia) ULC
(2)
|
Canada
|
100
|
%
|
100
|
%
|
—
|
%
|
—
|
%
|
DS4 Holdings Limited
(3)
|
Barbados
|
—
|
%
|
100
|
%
|
—
|
%
|
100
|
%
|
BSREP CARS Sub-Pooling LLC
(4)
|
United States
|
29
|
%
|
29
|
%
|
—
|
%
|
—
|
%
|
Center Parcs UK
(4)
|
United Kingdom
|
27
|
%
|
27
|
%
|
—
|
%
|
—
|
%
|
BSREP Industrial Pooling Subsidiary L.P.
(4)
|
United States
|
30
|
%
|
30
|
%
|
—
|
%
|
—
|
%
|
BSREP II Aries Pooling LLC
(4)
|
United States
|
26
|
%
|
26
|
%
|
—
|
%
|
—
|
%
|
Brookfield Brazil Retail Fundo de Investimento em Participações
(5)
|
Brazil
|
46
|
%
|
46
|
%
|
—
|
%
|
—
|
%
|
BREF ONE, LLC
(4)
|
United States
|
33
|
%
|
33
|
%
|
—
|
%
|
—
|
%
|
BSREP Europe Holdings L.P.
(4)
|
Cayman Islands
|
34
|
%
|
34
|
%
|
—
|
%
|
—
|
%
|
BSREP UA Holdings LLC
(4)
|
Cayman Islands
|
30
|
%
|
30
|
%
|
—
|
%
|
—
|
%
|
BSREP II Brazil Pooling LLC
(4)
|
United States
|
32
|
%
|
32
|
%
|
—
|
%
|
—
|
%
|
BSREP India Office Holdings Pte. Ltd.
(4)
|
United States
|
33
|
%
|
33
|
%
|
—
|
%
|
—
|
%
|
BSREP II Retail Upper Pooling LLC
(4)
|
United States
|
50
|
%
|
50
|
%
|
33
|
%
|
33
|
%
|
Brookfield Strategic Real Estate Partners II Storage REIT LLC
(4)
|
United States
|
26
|
%
|
26
|
%
|
—
|
%
|
—
|
%
|
BSREP II Korea Office Holdings Pte. Ltd.
(4)
|
South Korea
|
22
|
%
|
22
|
%
|
—
|
%
|
—
|
%
|
BSREP II PBSA Ltd.
(4)
|
Bermuda
|
26
|
%
|
26
|
%
|
—
|
%
|
—
|
%
|
BSREP II MH Holdings LLC
(4)
|
United States
|
26
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
(1)
|
BPY holds all managing general partner units of the operating partnership and therefore has the power to direct the relevant activities and affairs of the operating partnership. The managing general partner units represent
37%
and
37%
of the total number of the operating partnership’s units at
December 31, 2017
and
2016
, respectively.
|
(2)
|
This entity holds economic interest in certain of its Australian properties not held through BPO. This economic interest is held in the form of participating loan agreements with Brookfield Asset Management.
|
(3)
|
The partnership sold its entire interest in the DS4 Holdings Limited, which owned 20 Canada Square in London, during the third quarter of 2017.
|
(4)
|
The partnership holds its economic interest in these assets primarily through limited partnership interests in Brookfield Asset Management-sponsored private funds. By their nature, limited partnership interests do not have any voting rights. The partnership has entered into voting agreements to provide the partnership with the ability to contractually direct the relevant activities of the investees.
|
(5)
|
The partnership entered into an amended management agreement with its co-investors in Brazil Retail resulting in the loss of control over the venture. Subsequent to entering into this agreement, the partnership will recognize its interest in Brazil Retail as an equity accounted investment. See Note 7, Equity Accounted Investments for further information.
|
|
Jurisdiction of formation
|
Proportion of economic
interests held by non- controlling interests |
Non-controlling interests: Interests of others in operating subsidiaries and properties
|
||||||||
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
|||
BPO
(1)
|
Canada
|
—
|
%
|
—
|
%
|
$
|
2,982
|
|
$
|
2,663
|
|
BSREP CARS Sub-Pooling LLC
(2)
|
United States
|
71
|
%
|
71
|
%
|
918
|
|
1,208
|
|
||
Center Parcs UK
(2)
|
United Kingdom
|
73
|
%
|
73
|
%
|
869
|
|
982
|
|
||
BSREP Industrial Pooling Subsidiary L.P.
(2)
|
United States
|
70
|
%
|
70
|
%
|
878
|
|
887
|
|
||
BSREP II Korea Office Holdings Pte. Ltd.
|
South Korea
|
78
|
%
|
78
|
%
|
706
|
|
638
|
|
||
BSREP II Aries Pooling LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
652
|
|
635
|
|
||
BSREP II Retail Upper Pooling LLC
(2)
|
United States
|
50
|
%
|
50
|
%
|
670
|
|
545
|
|
||
BSREP II MH Holdings LLC
(2)(3)
|
United States
|
74
|
%
|
—
|
%
|
593
|
|
—
|
|
||
Brookfield Strategic Real Estate Partners II Storage REIT LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
564
|
|
479
|
|
||
BSREP II PBSA Ltd.
|
Bermuda
|
74
|
%
|
74
|
%
|
501
|
|
208
|
|
||
BSREP UA Holdings LLC
(2)
|
Cayman Islands
|
70
|
%
|
70
|
%
|
487
|
|
469
|
|
||
BREF ONE, LLC
|
United States
|
67
|
%
|
67
|
%
|
483
|
|
491
|
|
||
BSREP II Brazil Pooling LLC
|
United States
|
68
|
%
|
68
|
%
|
472
|
|
423
|
|
||
BSREP India Office Holdings Pte. Ltd.
|
United States
|
67
|
%
|
67
|
%
|
424
|
|
316
|
|
||
BSREP Europe Holdings L.P
(2)
|
Cayman Islands
|
66
|
%
|
66
|
%
|
55
|
|
447
|
|
||
Brookfield Brazil Retail Fundo de Investimento em Participações
(4)
|
Brazil
|
—
|
%
|
54
|
%
|
—
|
|
412
|
|
||
Other
|
Various
|
18% - 76%
|
|
18% - 88%
|
|
1,684
|
|
1,000
|
|
||
Total
|
|
|
|
|
|
$
|
12,938
|
|
$
|
11,803
|
|
(1)
|
Includes non-controlling interests in BPO subsidiaries which vary from
1%
-
100%
. During the second quarter of 2017, the partnership redeemed all of the public units outstanding of Brookfield Canada Office Properties, for C
$32.50
per unit, or approximately C
$516 million
(
$384 million
). During the second quarter of 2017, the partnership redeemed all of the public units outstanding of Brookfield Prime Property Fund, for A
$8.815
per unit, or A
$85 million
(
$64 million
).
|
(2)
|
Includes non-controlling interests representing interests held by other investors in Brookfield Asset Management -sponsored funds and holding entities through which the partnership participates in Brookfield Asset Management -sponsored funds. Also includes non-controlling interests in underlying operating entities owned by Brookfield Asset Management sponsored funds.
|
(3)
|
Includes non-controlling interests in recently acquired manufactured housing portfolio. See Note 4, Acquisitions and Business Combinations, for further information.
|
(4)
|
The partnership entered into an amended management agreement with its co-investors in Brazil Retail resulting in the loss of control over the venture. Subsequent to entering into this agreement, the partnership will recognize its interest in Brazil Retail as an equity accounted investment. See Note 7, Equity Accounted Investments for further information.
|
|
Dec. 31, 2017
|
|||||||||||
|
|
|
|
|
|
|
|
|
Equity attributable to
|
|||
(US$ Millions)
|
Current
assets |
|
Non-current
assets |
|
Current
liabilities |
|
Non-current
liabilities |
|
Non-
controlling interests |
|
Owners of the
entity |
|
BPO
|
1,432
|
|
43,993
|
|
13,675
|
|
15,944
|
|
3,153
|
|
12,653
|
|
BSREP CARS Sub-Pooling LLC
|
70
|
|
4,811
|
|
4
|
|
3,637
|
|
918
|
|
322
|
|
Center Parcs UK
|
103
|
|
4,107
|
|
228
|
|
2,786
|
|
869
|
|
327
|
|
BSREP Industrial Pooling Subsidiary L.P.
|
111
|
|
2,271
|
|
123
|
|
1,051
|
|
878
|
|
330
|
|
BSREP II Korea Office Holdings Pte. Ltd.
|
72
|
|
2,948
|
|
42
|
|
2,071
|
|
706
|
|
201
|
|
BSREP II Aries Pooling LLC
|
57
|
|
2,321
|
|
47
|
|
1,455
|
|
652
|
|
224
|
|
BSREP II Retail Upper Pooling LLC
|
68
|
|
3,321
|
|
998
|
|
1,066
|
|
670
|
|
655
|
|
BSREP II MH Holdings LLC
|
34
|
|
2,280
|
|
30
|
|
1,499
|
|
593
|
|
192
|
|
Brookfield Strategic Real Estate Partners II Storage REIT LLC
|
45
|
|
1,871
|
|
22
|
|
1,144
|
|
564
|
|
186
|
|
BSREP II PBSA Ltd.
|
61
|
|
1,367
|
|
121
|
|
633
|
|
501
|
|
173
|
|
BSREP UA Holdings LLC
|
49
|
|
1,564
|
|
32
|
|
885
|
|
487
|
|
209
|
|
BREF ONE, LLC
|
264
|
|
2,332
|
|
534
|
|
1,338
|
|
483
|
|
241
|
|
BSREP II Brazil Pooling LLC
|
26
|
|
1,261
|
|
12
|
|
578
|
|
472
|
|
225
|
|
BSREP India Office Holdings Pte. Ltd.
|
38
|
|
1,659
|
|
103
|
|
963
|
|
424
|
|
207
|
|
BSREP Europe Holdings L.P.
|
95
|
|
—
|
|
12
|
|
—
|
|
55
|
|
28
|
|
Total
|
2,525
|
|
76,106
|
|
15,983
|
|
35,050
|
|
11,425
|
|
16,173
|
|
|
Dec. 31, 2016
|
|||||||||||
|
|
|
|
|
|
|
|
|
Equity attributable to
|
|||
(US$ Millions)
|
Current
assets |
|
Non-current
assets |
|
Current
liabilities |
|
Non-current
liabilities |
|
Non-
controlling interests |
|
Owners of the
entity |
|
BPO
|
902
|
|
43,185
|
|
4,188
|
|
23,708
|
|
3,531
|
|
12,660
|
|
BSREP CARS Sub-Pooling LLC
|
70
|
|
4,798
|
|
421
|
|
2,811
|
|
1,208
|
|
428
|
|
Center Parcs UK
|
45
|
|
3,730
|
|
187
|
|
2,235
|
|
982
|
|
371
|
|
BSREP Industrial Pooling Subsidiary L.P.
|
92
|
|
1,939
|
|
342
|
|
477
|
|
887
|
|
325
|
|
BSREP II Korea Office Holdings Pte. Ltd.
|
132
|
|
2,184
|
|
141
|
|
1,415
|
|
638
|
|
122
|
|
BSREP II Aries Pooling LLC
|
211
|
|
2,205
|
|
31
|
|
1,532
|
|
635
|
|
218
|
|
BSREP II Retail Upper Pooling LLC
|
67
|
|
3,076
|
|
304
|
|
1,755
|
|
545
|
|
539
|
|
Brookfield Strategic Real Estate Partners II Storage REIT LLC
|
84
|
|
1,639
|
|
18
|
|
1,068
|
|
479
|
|
158
|
|
BREF ONE, LLC
|
235
|
|
2,369
|
|
518
|
|
1,351
|
|
491
|
|
244
|
|
BSREP UA Holdings LLC
|
35
|
|
1,375
|
|
31
|
|
709
|
|
469
|
|
201
|
|
BSREP Europe Holdings L.P.
|
146
|
|
1,067
|
|
44
|
|
490
|
|
447
|
|
232
|
|
BSREP II Brazil Pooling LLC
|
43
|
|
959
|
|
7
|
|
370
|
|
423
|
|
202
|
|
Brookfield Brazil Retail Fundo de
Investimento em Participaçoes |
33
|
|
962
|
|
50
|
|
369
|
|
412
|
|
164
|
|
BSREP India Office Holdings Pte. Ltd.
|
38
|
|
1,256
|
|
77
|
|
747
|
|
316
|
|
154
|
|
Total
|
2,133
|
|
70,744
|
|
6,359
|
|
39,037
|
|
11,463
|
|
16,018
|
|
|
Year ended Dec. 31, 2017
|
|||||||||||||||||
|
|
|
Attributable to non-controlling interests
|
Attributable to owners of the partnership
|
||||||||||||||
(US$ Millions)
|
Revenue
|
|
Net
income (loss) |
|
Total
compre-hensive income |
|
Distributions
|
|
Net
income (loss) |
|
Total
compre-hensive income |
|
||||||
BPO
|
$
|
2,224
|
|
$
|
120
|
|
$
|
139
|
|
$
|
9
|
|
$
|
(718
|
)
|
$
|
(672
|
)
|
BSREP CARS Sub-Pooling LLC
|
311
|
|
87
|
|
85
|
|
377
|
|
30
|
|
29
|
|
||||||
Center Parcs UK
|
587
|
|
13
|
|
94
|
|
210
|
|
5
|
|
36
|
|
||||||
BSREP Industrial Pooling Subsidiary L.P.
|
143
|
|
175
|
|
175
|
|
163
|
|
65
|
|
65
|
|
||||||
BSREP II Korea Office Holdings Pte. Ltd.
|
194
|
|
144
|
|
230
|
|
119
|
|
41
|
|
66
|
|
||||||
BSREP II Aries Pooling LLC
|
285
|
|
53
|
|
54
|
|
59
|
|
18
|
|
18
|
|
||||||
BSREP II Retail Upper Pooling LLC
|
306
|
|
50
|
|
50
|
|
1
|
|
42
|
|
42
|
|
||||||
BSREP II MH Holdings LLC
|
194
|
|
133
|
|
133
|
|
16
|
|
44
|
|
44
|
|
||||||
Brookfield Strategic Real Estate Partners II Storage REIT LLC
|
168
|
|
82
|
|
82
|
|
8
|
|
27
|
|
27
|
|
||||||
BSREP II PBSA Ltd.
|
74
|
|
109
|
|
131
|
|
—
|
|
37
|
|
44
|
|
||||||
BSREP UA Holdings LLC
|
124
|
|
117
|
|
117
|
|
99
|
|
50
|
|
50
|
|
||||||
BREF ONE, LLC
|
717
|
|
(33
|
)
|
(8
|
)
|
—
|
|
(17
|
)
|
(5
|
)
|
||||||
BSREP II Brazil Pooling LLC
|
70
|
|
63
|
|
55
|
|
17
|
|
30
|
|
26
|
|
||||||
BSREP India Office Holdings Pte. Ltd.
|
156
|
|
130
|
|
154
|
|
47
|
|
63
|
|
75
|
|
||||||
BSREP Europe Holdings L.P.
|
96
|
|
782
|
|
896
|
|
1,289
|
|
359
|
|
419
|
|
||||||
Total
|
$
|
5,649
|
|
$
|
2,025
|
|
$
|
2,387
|
|
$
|
2,414
|
|
$
|
76
|
|
$
|
264
|
|
|
Year ended Dec. 31, 2016
|
|||||||||||||||||
|
|
|
Attributable to non-controlling interests
|
Attributable to owners of the partnership
|
||||||||||||||
(US$ Millions)
|
Revenue
|
|
Net
income (loss) |
|
Total
compre-hensive income |
|
Distributions
|
|
Net
income (loss) |
|
Total
compre-hensive income |
|
||||||
BPO
|
$
|
2,221
|
|
$
|
81
|
|
$
|
101
|
|
$
|
254
|
|
$
|
277
|
|
$
|
250
|
|
BSREP CARS Sub-Pooling LLC
|
300
|
|
140
|
|
140
|
|
4
|
|
49
|
|
49
|
|
||||||
Center Parcs UK
|
586
|
|
74
|
|
(112
|
)
|
76
|
|
28
|
|
(42
|
)
|
||||||
BSREP Industrial Pooling Subsidiary L.P.
|
108
|
|
158
|
|
158
|
|
114
|
|
55
|
|
55
|
|
||||||
BSREP II Korea Office Holdings Pte. Ltd.
|
21
|
|
(18
|
)
|
(40
|
)
|
—
|
|
(3
|
)
|
(7
|
)
|
||||||
BSREP II Aries Pooling LLC
|
191
|
|
(47
|
)
|
(46
|
)
|
46
|
|
(16
|
)
|
(16
|
)
|
||||||
BSREP II Retail Upper Pooling LLC
|
178
|
|
3
|
|
3
|
|
—
|
|
3
|
|
3
|
|
||||||
Brookfield Strategic Real Estate Partners II Storage REIT LLC
|
106
|
|
130
|
|
130
|
|
84
|
|
43
|
|
43
|
|
||||||
BREF ONE, LLC
|
762
|
|
(22
|
)
|
37
|
|
—
|
|
(11
|
)
|
18
|
|
||||||
BSREP UA Holdings LLC
|
117
|
|
138
|
|
138
|
|
—
|
|
59
|
|
59
|
|
||||||
BSREP Europe Holdings L.P.
|
79
|
|
51
|
|
31
|
|
13
|
|
26
|
|
15
|
|
||||||
BSREP II Brazil Pooling LLC
|
56
|
|
59
|
|
121
|
|
6
|
|
28
|
|
58
|
|
||||||
Brookfield Brazil Retail Fundo de
Investimento em Participaçoes |
80
|
|
(42
|
)
|
35
|
|
—
|
|
(25
|
)
|
1
|
|
||||||
BSREP India Office Holdings Pte. Ltd.
|
130
|
|
76
|
|
67
|
|
25
|
|
37
|
|
33
|
|
||||||
Total
|
$
|
4,935
|
|
$
|
781
|
|
$
|
763
|
|
$
|
622
|
|
$
|
550
|
|
$
|
519
|
|
|
Year ended Dec. 31, 2015
|
|||||||||||||||||
|
|
|
Attributable to non-controlling interests
|
Attributable to owners of the partnership
|
||||||||||||||
(US$ Millions)
|
Revenue
|
|
Net
income (loss) |
|
Total
compre-hensive income |
|
Distributions
|
|
Net
income (loss) |
|
Total
compre-hensive income |
|
||||||
BPO
|
$
|
2,170
|
|
$
|
172
|
|
$
|
(3
|
)
|
$
|
69
|
|
$
|
2,153
|
|
$
|
1,662
|
|
BSREP CARS Sub-Pooling LLC
|
283
|
|
146
|
|
146
|
|
47
|
|
50
|
|
50
|
|
||||||
Center Parcs UK
|
285
|
|
69
|
|
20
|
|
20
|
|
36
|
|
4
|
|
||||||
BSREP Industrial Pooling Subsidiary L.P.
|
128
|
|
107
|
|
107
|
|
36
|
|
37
|
|
38
|
|
||||||
BSREP II Aries Pooling LLC
|
75
|
|
24
|
|
24
|
|
3
|
|
5
|
|
3
|
|
||||||
Brookfield Brazil Retail Fundo de
Investimento em Participaçoes |
91
|
|
(71
|
)
|
(301
|
)
|
15
|
|
(47
|
)
|
(125
|
)
|
||||||
BREF ONE, LLC
|
799
|
|
(19
|
)
|
69
|
|
63
|
|
(9
|
)
|
34
|
|
||||||
BSREP Europe Holdings L.P.
|
128
|
|
98
|
|
38
|
|
15
|
|
50
|
|
18
|
|
||||||
BSREP UA Holdings LLC
|
109
|
|
99
|
|
99
|
|
—
|
|
42
|
|
42
|
|
||||||
BSREP India Office Holdings Pte. Ltd.
|
113
|
|
78
|
|
52
|
|
—
|
|
44
|
|
36
|
|
||||||
BSREP II Brazil Pooling
|
6
|
|
(5
|
)
|
(8
|
)
|
—
|
|
(2
|
)
|
(4
|
)
|
||||||
Total
|
$
|
4,187
|
|
$
|
698
|
|
$
|
243
|
|
$
|
268
|
|
$
|
2,359
|
|
$
|
1,758
|
|
|
|
|
Proportion of ownership
interests/voting rights held by the partnership |
Carrying value
|
||||||||
(US$ Millions)
|
Principal activity
|
Principal place
of business |
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
||
Canary Wharf Joint Venture
(1)
|
Property holding company
|
United Kingdom
|
50
|
%
|
50
|
%
|
$
|
3,284
|
|
$
|
2,866
|
|
Manhattan West, New York
|
Property holding company
|
United States
|
56
|
%
|
56
|
%
|
1,439
|
|
1,214
|
|
||
Grace Building, New York
|
Property holding company
|
United States
|
50
|
%
|
50
|
%
|
585
|
|
585
|
|
||
One Liberty Plaza, New York
(2)
|
Property holding company
|
United States
|
51
|
%
|
—
|
%
|
408
|
|
—
|
|
||
Southern Cross East, Melbourne
(3)
|
Property holding company
|
Australia
|
50
|
%
|
50
|
%
|
407
|
|
346
|
|
||
Brookfield Brazil Retail Fundo de Investimento em Participaçõe ("Brazil Retail")
(4)
|
Holding company
|
Brazil
|
46
|
%
|
46
|
%
|
339
|
|
—
|
|
||
E&Y Complex, Sydney
|
Property holding company
|
Australia
|
50
|
%
|
50
|
%
|
311
|
|
263
|
|
||
Brookfield D.C. Office Partners LLC ("D.C. Fund"), Washington, D.C.
|
Property holding company
|
United States
|
51
|
%
|
51
|
%
|
310
|
|
327
|
|
||
Brookfield Fairfield U.S. Multifamily Value Add Fund II ("VAMF II")
|
Property holding company
|
United States
|
37
|
%
|
37
|
%
|
291
|
|
296
|
|
||
Principal Place - Commercial, London
(5)
|
Property holding company
|
United Kingdom
|
50
|
%
|
—
|
%
|
230
|
|
—
|
|
||
Potsdamer Platz, Berlin
|
Holding company
|
Germany
|
25
|
%
|
25
|
%
|
205
|
|
161
|
|
||
One New York Plaza, New York
|
Property holding company
|
United States
|
15
|
%
|
15
|
%
|
120
|
|
116
|
|
||
Republic Plaza, Denver
|
Property holding company
|
United States
|
50
|
%
|
50
|
%
|
119
|
|
128
|
|
||
75 State Street, Boston
|
Property holding company
|
United States
|
26
|
%
|
26
|
%
|
94
|
|
90
|
|
||
245 Park Avenue, New York
(6)
|
Property holding company
|
United States
|
—
|
%
|
51
|
%
|
—
|
|
706
|
|
||
Other
|
Various
|
Various
|
12%-90%
|
|
13%-83%
|
|
1,425
|
|
1,055
|
|
||
|
|
|
|
|
|
|
9,567
|
|
8,153
|
|
||
Associates
|
|
|
|
|
|
|
|
|
|
|
||
GGP Inc. (“GGP”)
(7)
|
Real estate investment trust
|
United States
|
34
|
%
|
29
|
%
|
8,844
|
|
7,453
|
|
||
China Xintiandi (“CXTD”)
(8)
|
Property holding company
|
China
|
22
|
%
|
22
|
%
|
499
|
|
446
|
|
||
Diplomat Resort and Spa (“Diplomat”)
|
Property holding company
|
United States
|
90
|
%
|
90
|
%
|
339
|
|
355
|
|
||
Brookfield Premier Real Estate Partners Pooling LLC (“BPREP”)
|
Property holding company
|
United States
|
10
|
%
|
19
|
%
|
122
|
|
113
|
|
||
Other
|
Various
|
Various
|
23% - 31%
|
|
23% - 49%
|
|
390
|
|
324
|
|
||
|
|
|
|
|
|
|
10,194
|
|
8,691
|
|
||
Total
|
|
|
|
|
|
|
$
|
19,761
|
|
$
|
16,844
|
|
(1)
|
Stork Holdco LP is the joint venture through which the partnership acquired Canary Wharf Group plc (“Canary Wharf”) in London.
|
(2)
|
The partnership sold
49%
of its interest in One Liberty Plaza during the fourth quarter of 2017. As a result of the transaction, the partnership retained joint control and will recognize its interest as an equity accounted investment.
|
(3)
|
The partnership exercises joint control over these jointly controlled assets through a participating loan agreement with Brookfield Asset Management that is convertible at any time into a direct equity interest in the entity.
|
(4)
|
In the second quarter of 2017, the partnership entered into an amended management agreement with its co-investors in Brazil Retail resulting in the loss of control over the venture. Subsequent to entering into this agreement, the partnership will recognize its interest in Brazil Retail as an equity accounted investment.
|
(5)
|
The partnership sold
50%
of its interest in Principal Place - Commercial during the first quarter of 2017. As a result of the transaction, the partnership retained joint control and will recognize its interest as an equity accounted investment.
|
(6)
|
The partnership sold its interest in 245 Park Avenue in Manhattan, New York during the second quarter of 2017.
|
(7)
|
In the fourth quarter of 2017, the partnership exercised all of its outstanding warrants of GGP. Of these warrants,
16 million
were exercised on a cashless basis and the remaining
43 million
warrants on a full share settlement basis. The exercise resulted in the partnership’s acquisition of an additional
68 million
common shares of GGP, increasing its ownership from
29%
to
34%
.
|
(8)
|
The partnership’s interest in CXTD is held through BSREP CXTD Holdings L.P. in which it has an approximate
31%
interest. Refer to Note 6, Investments in Subsidiaries for additional information.
|
(a)
|
2017 Transactions
|
(b)
|
2016 Transactions
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
||
Equity accounted investments, beginning of year
|
$
|
16,844
|
|
$
|
17,638
|
|
Additions
|
1,372
|
|
715
|
|
||
Disposals and return of capital distributions
|
(281
|
)
|
(1,180
|
)
|
||
Share of net earnings from equity accounted investments
(1)
|
961
|
|
1,019
|
|
||
Distributions received
|
(369
|
)
|
(524
|
)
|
||
Foreign currency translation
|
430
|
|
(646
|
)
|
||
Reclassification to assets held for sale
(2)
|
(712
|
)
|
(340
|
)
|
||
Exercise of warrants
(1)
|
1,448
|
|
—
|
|
||
Other comprehensive income and other
|
68
|
|
162
|
|
||
Equity accounted investments, end of year
|
$
|
19,761
|
|
$
|
16,844
|
|
(1)
|
During the fourth quarter of 2017, in the Core Retail segment, the partnership exercised all of its outstanding warrants of GGP. Of these warrants,
16 million
were exercised on a cashless basis and the remaining
43 million
warrants on a full share settlement basis for approximately
$462 million
. The exercise resulted in the partnership’s acquisition of an additional
68 million
common shares of GGP, increasing its ownership from
29%
to
34%
.
The partnership determined its share of the net fair value of the incremental interests acquired in GGP’s identifiable assets and liabilities. The excess of its share of this net fair value over the cost of the investment of
$442 million
represents a gain that is included in share of net earnings from equity accounted investments.
|
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||
Equity accounted
investments |
Primary valuation
method |
Discount
rate |
|
Terminal
capitalization rate |
|
Investment
horizon (yrs.) |
Discount
rate |
|
Terminal
capitalization rate |
|
Investment
horizon (yrs.) |
Core Office
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
Discounted cash flow
|
6.5
|
%
|
5.3
|
%
|
11
|
6.3
|
%
|
5.3
|
%
|
11
|
Australia
|
Discounted cash flow
|
7.0
|
%
|
5.8
|
%
|
10
|
7.1
|
%
|
6.0
|
%
|
10
|
Europe
|
Discounted cash flow
|
4.8
|
%
|
4.8
|
%
|
10
|
5.1
|
%
|
4.8
|
%
|
10
|
Core Retail
|
|
|
|
|
|
|
|
||||
United States
|
Discounted cash flow
|
7.0
|
%
|
5.6
|
%
|
10
|
7.4
|
%
|
5.9
|
%
|
10
|
Opportunistic Office
|
Discounted cash flow
|
6.6
|
%
|
5.7
|
%
|
10
|
9.0
|
%
|
7.8
|
%
|
5
|
Opportunistic Retail
|
Discounted cash flow
|
11.5
|
%
|
7.2
|
%
|
11
|
11.0
|
%
|
9.0
|
%
|
10
|
Industrial
|
Discounted cash flow
|
6.4
|
%
|
5.8
|
%
|
10
|
6.9
|
%
|
6.1
|
%
|
10
|
Multifamily
(1)
|
Direct capitalization
|
5.1
|
%
|
n/a
|
|
n/a
|
5.1
|
%
|
n/a
|
|
n/a
|
(1)
|
The valuation method used to value multifamily investments is the direct capitalization method. The rates presented as the discount rate relate to the overall implied capitalization rate. The terminal capitalization rate and investment horizon are not applicable.
|
|
Dec. 31, 2017
|
||||||||||||||
(US$ Millions)
|
Current
assets |
|
Non-current
assets |
|
Current
liabilities |
|
Non-current
liabilities |
|
Net
assets |
|
|||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|||||
Canary Wharf Joint Venture
|
$
|
844
|
|
$
|
13,092
|
|
$
|
703
|
|
$
|
6,759
|
|
$
|
6,474
|
|
Manhattan West
|
74
|
|
4,248
|
|
816
|
|
941
|
|
2,565
|
|
|||||
Grace Building
|
35
|
|
2,042
|
|
12
|
|
891
|
|
1,174
|
|
|||||
One Liberty Plaza
|
129
|
|
1,527
|
|
17
|
|
839
|
|
800
|
|
|||||
Southern Cross East
|
94
|
|
732
|
|
11
|
|
—
|
|
815
|
|
|||||
Brazil Retail
|
42
|
|
982
|
|
10
|
|
65
|
|
949
|
|
|||||
EY Centre
|
29
|
|
611
|
|
18
|
|
—
|
|
622
|
|
|||||
D.C. Fund
|
41
|
|
1,351
|
|
348
|
|
436
|
|
608
|
|
|||||
VAMF II
|
111
|
|
1,813
|
|
295
|
|
851
|
|
778
|
|
|||||
Principal Place - Commercial
|
7
|
|
941
|
|
45
|
|
444
|
|
459
|
|
|||||
Potsdamer Platz
|
60
|
|
1,835
|
|
54
|
|
1,021
|
|
820
|
|
|||||
One New York Plaza
|
69
|
|
1,480
|
|
—
|
|
748
|
|
801
|
|
|||||
Republic Plaza
|
28
|
|
495
|
|
20
|
|
265
|
|
238
|
|
|||||
75 State Street
|
16
|
|
662
|
|
8
|
|
309
|
|
361
|
|
|||||
Other
|
707
|
|
5,357
|
|
736
|
|
2,080
|
|
3,248
|
|
|||||
|
2,286
|
|
37,168
|
|
3,093
|
|
15,649
|
|
20,712
|
|
|||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|||||
GGP
|
1,029
|
|
37,841
|
|
947
|
|
13,062
|
|
24,861
|
|
|||||
CXTD
|
173
|
|
3,678
|
|
138
|
|
1,476
|
|
2,237
|
|
|||||
Diplomat
|
24
|
|
777
|
|
23
|
|
400
|
|
378
|
|
|||||
BPREP
|
18
|
|
1,670
|
|
14
|
|
456
|
|
1,218
|
|
|||||
Other
|
149
|
|
2,042
|
|
231
|
|
870
|
|
1,090
|
|
|||||
|
1,393
|
|
46,008
|
|
1,353
|
|
16,264
|
|
29,784
|
|
|||||
Total
|
$
|
3,679
|
|
$
|
83,176
|
|
$
|
4,446
|
|
$
|
31,913
|
|
$
|
50,496
|
|
|
Dec. 31, 2016
|
||||||||||||||
(US$ Millions)
|
Current
assets |
|
Non-current
assets |
|
Current
liabilities |
|
Non-current
liabilities |
|
Net
assets |
|
|||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|||||
Canary Wharf Joint Venture
|
$
|
776
|
|
$
|
11,685
|
|
$
|
461
|
|
$
|
6,268
|
|
$
|
5,732
|
|
Manhattan West
|
244
|
|
3,374
|
|
733
|
|
718
|
|
2,167
|
|
|||||
245 Park Avenue
|
47
|
|
2,153
|
|
816
|
|
—
|
|
1,384
|
|
|||||
Grace Building
|
30
|
|
2,043
|
|
9
|
|
891
|
|
1,173
|
|
|||||
VAMF II
|
59
|
|
1,942
|
|
87
|
|
1,125
|
|
789
|
|
|||||
One New York Plaza
|
36
|
|
1,480
|
|
8
|
|
734
|
|
774
|
|
|||||
Southern Cross East
|
34
|
|
659
|
|
—
|
|
—
|
|
693
|
|
|||||
Potsdamer Platz
|
51
|
|
1,463
|
|
29
|
|
841
|
|
644
|
|
|||||
D.C. Fund
|
40
|
|
1,378
|
|
35
|
|
743
|
|
640
|
|
|||||
EY Centre
|
22
|
|
521
|
|
17
|
|
—
|
|
526
|
|
|||||
75 State Street
|
13
|
|
648
|
|
5
|
|
309
|
|
347
|
|
|||||
Republic Plaza
|
36
|
|
510
|
|
21
|
|
270
|
|
255
|
|
|||||
Other
|
677
|
|
3,567
|
|
514
|
|
1,028
|
|
2,702
|
|
|||||
|
2,065
|
|
31,423
|
|
2,735
|
|
12,927
|
|
17,826
|
|
|||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|||||
GGP
|
1,547
|
|
38,460
|
|
2,540
|
|
12,656
|
|
24,811
|
|
|||||
CXTD
|
41
|
|
3,449
|
|
276
|
|
1,299
|
|
1,915
|
|
|||||
Diplomat
|
26
|
|
760
|
|
385
|
|
5
|
|
396
|
|
|||||
BPREP
|
8
|
|
602
|
|
3
|
|
—
|
|
607
|
|
|||||
Other
|
97
|
|
1,784
|
|
174
|
|
841
|
|
866
|
|
|||||
|
1,719
|
|
45,055
|
|
3,378
|
|
14,801
|
|
28,595
|
|
|||||
Total
|
$
|
3,784
|
|
$
|
76,478
|
|
$
|
6,113
|
|
$
|
27,728
|
|
$
|
46,421
|
|
|
Year ended Dec. 31, 2017
|
||||||||||||||||||||||||||
(US$ Millions)
|
Revenue
|
|
Expenses
|
|
Fair value
gains
(losses)
|
|
Income from EAI
(1)
|
|
Discon-tinued operations
|
|
Net
income
|
|
Other
compre-
hensive
income
|
|
Partnership’s
share of net
income
|
|
Distributions
received
|
|
|||||||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Canary Wharf Joint Venture
|
$
|
581
|
|
$
|
370
|
|
$
|
(49
|
)
|
$
|
21
|
|
$
|
—
|
|
$
|
183
|
|
$
|
5
|
|
$
|
91
|
|
$
|
—
|
|
Manhattan West
|
81
|
|
70
|
|
308
|
|
—
|
|
—
|
|
319
|
|
—
|
|
179
|
|
1
|
|
|||||||||
Grace Building
|
120
|
|
80
|
|
(23
|
)
|
—
|
|
—
|
|
17
|
|
—
|
|
9
|
|
7
|
|
|||||||||
One Liberty Plaza
|
3
|
|
2
|
|
103
|
|
—
|
|
—
|
|
104
|
|
(7
|
)
|
53
|
|
—
|
|
|||||||||
Southern Cross East
|
46
|
|
7
|
|
21
|
|
—
|
|
—
|
|
60
|
|
—
|
|
30
|
|
—
|
|
|||||||||
Brazil Retail
|
48
|
|
29
|
|
31
|
|
—
|
|
—
|
|
50
|
|
—
|
|
23
|
|
11
|
|
|||||||||
EY Centre
|
34
|
|
9
|
|
17
|
|
—
|
|
—
|
|
42
|
|
—
|
|
21
|
|
—
|
|
|||||||||
D.C. Fund
|
129
|
|
76
|
|
(54
|
)
|
—
|
|
—
|
|
(1
|
)
|
—
|
|
(1
|
)
|
23
|
|
|||||||||
VAMF II
|
154
|
|
116
|
|
117
|
|
4
|
|
—
|
|
159
|
|
—
|
|
59
|
|
—
|
|
|||||||||
Principal Place - Commercial
|
28
|
|
61
|
|
132
|
|
—
|
|
—
|
|
99
|
|
—
|
|
49
|
|
—
|
|
|||||||||
Potsdamer Platz
|
96
|
|
95
|
|
108
|
|
—
|
|
—
|
|
109
|
|
—
|
|
27
|
|
—
|
|
|||||||||
One New York Plaza
|
121
|
|
78
|
|
(4
|
)
|
—
|
|
—
|
|
39
|
|
7
|
|
6
|
|
1
|
|
|||||||||
Republic Plaza
|
46
|
|
30
|
|
(33
|
)
|
—
|
|
—
|
|
(17
|
)
|
—
|
|
(9
|
)
|
—
|
|
|||||||||
75 State Street
|
49
|
|
30
|
|
6
|
|
—
|
|
—
|
|
25
|
|
—
|
|
6
|
|
2
|
|
|||||||||
245 Park Avenue
|
54
|
|
31
|
|
(24
|
)
|
—
|
|
—
|
|
(1
|
)
|
—
|
|
—
|
|
10
|
|
|||||||||
Other
|
259
|
|
111
|
|
148
|
|
—
|
|
—
|
|
296
|
|
16
|
|
153
|
|
38
|
|
|||||||||
|
1,849
|
|
1,195
|
|
804
|
|
25
|
|
—
|
|
1,483
|
|
21
|
|
696
|
|
93
|
|
|||||||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GGP
(2)(3)
|
2,405
|
|
1,207
|
|
(2,307
|
)
|
518
|
|
—
|
|
(591
|
)
|
12
|
|
179
|
|
240
|
|
|||||||||
CXTD
|
128
|
|
145
|
|
121
|
|
—
|
|
—
|
|
104
|
|
—
|
|
23
|
|
—
|
|
|||||||||
Diplomat
|
151
|
|
166
|
|
—
|
|
—
|
|
—
|
|
(15
|
)
|
43
|
|
(14
|
)
|
6
|
|
|||||||||
BPREP
|
40
|
|
27
|
|
31
|
|
71
|
|
—
|
|
115
|
|
—
|
|
12
|
|
3
|
|
|||||||||
Other
|
253
|
|
183
|
|
147
|
|
—
|
|
—
|
|
217
|
|
61
|
|
65
|
|
27
|
|
|||||||||
|
2,977
|
|
1,728
|
|
(2,008
|
)
|
589
|
|
—
|
|
(170
|
)
|
116
|
|
265
|
|
276
|
|
|||||||||
Total
|
$
|
4,826
|
|
$
|
2,923
|
|
$
|
(1,204
|
)
|
$
|
614
|
|
$
|
—
|
|
$
|
1,313
|
|
$
|
137
|
|
$
|
961
|
|
$
|
369
|
|
(1)
|
Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates
|
(2)
|
Net income presented before allocation to non-controlling interests and preferred dividends
|
(3)
|
As a result of the partnership’s exercise of GGP warrants, the additional shares that were acquired by the partnership were acquired at a discount to the net fair value of the proportionate interest in the underlying assets acquired and liabilities assumed. The partnership recognized a
$442 million
gain within the partnership’s share of net income.
|
|
Year ended Dec. 31, 2016
|
||||||||||||||||||||||||||
(US$ Millions)
|
Revenue
|
|
Expenses
|
|
Fair value
gains
(losses)
|
|
Income of EAI
(1)
|
|
Discon-tinued operations
|
|
Net
income
|
|
Other
compre-
hensive
income
|
|
Partnership’s
share of net
income
|
|
Distributions
received
|
|
|||||||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Canary Wharf Joint Venture
|
$
|
646
|
|
$
|
284
|
|
$
|
(351
|
)
|
$
|
8
|
|
$
|
—
|
|
$
|
19
|
|
$
|
(4
|
)
|
$
|
10
|
|
$
|
—
|
|
Manhattan West
|
78
|
|
51
|
|
161
|
|
—
|
|
—
|
|
188
|
|
—
|
|
105
|
|
57
|
|
|||||||||
245 Park Avenue
|
163
|
|
95
|
|
(146
|
)
|
—
|
|
—
|
|
(78
|
)
|
—
|
|
(39
|
)
|
37
|
|
|||||||||
Grace Building
|
117
|
|
79
|
|
(24
|
)
|
—
|
|
—
|
|
14
|
|
—
|
|
7
|
|
11
|
|
|||||||||
VAMF II
|
430
|
|
310
|
|
123
|
|
—
|
|
—
|
|
243
|
|
—
|
|
96
|
|
—
|
|
|||||||||
Southern Cross East
|
42
|
|
11
|
|
3
|
|
—
|
|
—
|
|
34
|
|
—
|
|
17
|
|
—
|
|
|||||||||
Potsdamer Platz
|
49
|
|
27
|
|
32
|
|
—
|
|
—
|
|
54
|
|
—
|
|
12
|
|
—
|
|
|||||||||
D.C. Fund
|
121
|
|
71
|
|
(9
|
)
|
—
|
|
—
|
|
41
|
|
—
|
|
21
|
|
17
|
|
|||||||||
EY Centre
|
34
|
|
8
|
|
103
|
|
—
|
|
—
|
|
129
|
|
5
|
|
65
|
|
—
|
|
|||||||||
Republic Plaza
|
46
|
|
30
|
|
(5
|
)
|
—
|
|
—
|
|
11
|
|
—
|
|
6
|
|
—
|
|
|||||||||
One New York Plaza
|
11
|
|
8
|
|
57
|
|
—
|
|
—
|
|
60
|
|
—
|
|
9
|
|
—
|
|
|||||||||
75 State Street
|
47
|
|
30
|
|
26
|
|
—
|
|
—
|
|
43
|
|
—
|
|
17
|
|
—
|
|
|||||||||
Other
|
384
|
|
196
|
|
120
|
|
—
|
|
—
|
|
308
|
|
(2
|
)
|
137
|
|
124
|
|
|||||||||
|
2,168
|
|
1,200
|
|
90
|
|
8
|
|
—
|
|
1,066
|
|
(1
|
)
|
463
|
|
246
|
|
|||||||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GGP
(2)
|
2,427
|
|
1,371
|
|
177
|
|
502
|
|
—
|
|
1,735
|
|
4
|
|
476
|
|
266
|
|
|||||||||
CXTD
|
114
|
|
122
|
|
195
|
|
—
|
|
—
|
|
187
|
|
—
|
|
41
|
|
—
|
|
|||||||||
Diplomat
|
139
|
|
140
|
|
—
|
|
—
|
|
—
|
|
(1
|
)
|
35
|
|
(2
|
)
|
—
|
|
|||||||||
BPREP
|
—
|
|
3
|
|
56
|
|
—
|
|
—
|
|
53
|
|
—
|
|
10
|
|
12
|
|
|||||||||
Other
|
520
|
|
489
|
|
104
|
|
—
|
|
—
|
|
135
|
|
—
|
|
31
|
|
—
|
|
|||||||||
|
3,200
|
|
2,125
|
|
532
|
|
502
|
|
—
|
|
2,109
|
|
39
|
|
556
|
|
278
|
|
|||||||||
Total
|
$
|
5,368
|
|
$
|
3,325
|
|
$
|
622
|
|
$
|
510
|
|
$
|
—
|
|
$
|
3,175
|
|
$
|
38
|
|
$
|
1,019
|
|
$
|
524
|
|
(1)
|
Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates
|
(2)
|
Net income presented before allocation to non-controlling interests and preferred dividends
|
|
Year ended December 31, 2015
|
||||||||||||||||||||||||||
(US$ Millions)
|
Revenue
|
|
Expenses
|
|
Fair value
gains (losses) |
|
Income from EAI
(1)
|
|
Discon-tinued operations
|
|
Net
income |
|
Other
compre- hensive income |
|
Partnership’s
share of net income |
|
Distributions
received |
|
|||||||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Canary Wharf Joint Venture
|
$
|
606
|
|
$
|
451
|
|
$
|
726
|
|
$
|
44
|
|
$
|
—
|
|
$
|
925
|
|
$
|
(102
|
)
|
$
|
463
|
|
$
|
—
|
|
Manhattan West
|
12
|
|
6
|
|
15
|
|
—
|
|
—
|
|
21
|
|
—
|
|
12
|
|
—
|
|
|||||||||
245 Park Avenue
|
157
|
|
92
|
|
127
|
|
—
|
|
—
|
|
192
|
|
—
|
|
98
|
|
21
|
|
|||||||||
Grace Building
|
120
|
|
81
|
|
102
|
|
—
|
|
—
|
|
141
|
|
—
|
|
70
|
|
18
|
|
|||||||||
VAMF II
|
83
|
|
63
|
|
154
|
|
—
|
|
—
|
|
174
|
|
—
|
|
65
|
|
—
|
|
|||||||||
Southern Cross East
|
1
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1
|
|
—
|
|
1
|
|
—
|
|
|||||||||
Potsdamer Platz
|
—
|
|
—
|
|
(4
|
)
|
—
|
|
—
|
|
(4
|
)
|
—
|
|
(2
|
)
|
—
|
|
|||||||||
D.C. Fund
|
75
|
|
43
|
|
6
|
|
—
|
|
—
|
|
38
|
|
—
|
|
19
|
|
5
|
|
|||||||||
EY Centre
|
35
|
|
8
|
|
30
|
|
—
|
|
—
|
|
57
|
|
—
|
|
29
|
|
—
|
|
|||||||||
Republic Plaza
|
45
|
|
29
|
|
—
|
|
—
|
|
—
|
|
16
|
|
—
|
|
8
|
|
—
|
|
|||||||||
75 State Street
|
28
|
|
18
|
|
17
|
|
—
|
|
—
|
|
27
|
|
—
|
|
14
|
|
—
|
|
|||||||||
Other
|
365
|
|
247
|
|
301
|
|
—
|
|
—
|
|
419
|
|
4
|
|
199
|
|
30
|
|
|||||||||
|
1,527
|
|
1,038
|
|
1,474
|
|
44
|
|
—
|
|
2,007
|
|
(98
|
)
|
976
|
|
74
|
|
|||||||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GGP
(2)
|
2,506
|
|
1,454
|
|
528
|
|
359
|
|
(40
|
)
|
1,899
|
|
(12
|
)
|
526
|
|
186
|
|
|||||||||
CXTD
|
170
|
|
159
|
|
957
|
|
—
|
|
—
|
|
968
|
|
2
|
|
46
|
|
—
|
|
|||||||||
Rouse
|
370
|
|
108
|
|
(196
|
)
|
—
|
|
—
|
|
66
|
|
—
|
|
(12
|
)
|
14
|
|
|||||||||
Diplomat
|
148
|
|
132
|
|
(18
|
)
|
—
|
|
—
|
|
(2
|
)
|
121
|
|
(9
|
)
|
—
|
|
|||||||||
Other
|
318
|
|
275
|
|
122
|
|
—
|
|
—
|
|
165
|
|
36
|
|
64
|
|
2
|
|
|||||||||
|
3,512
|
|
2,128
|
|
1,393
|
|
359
|
|
(40
|
)
|
3,096
|
|
147
|
|
615
|
|
202
|
|
|||||||||
Total
|
$
|
5,039
|
|
$
|
3,166
|
|
$
|
2,867
|
|
$
|
403
|
|
$
|
(40
|
)
|
$
|
5,103
|
|
$
|
49
|
|
$
|
1,591
|
|
$
|
276
|
|
(1)
|
Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates
|
(2)
|
Net income presented before allocation to non-controlling interests and preferred dividends
|
|
|
Place of incorporation and
principal place of business |
Ownership
(1)
|
|||
Name of property
|
Principal activity
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
|
Brookfield Place - Retail & Parking
|
Property
|
Toronto
|
56
|
%
|
56
|
%
|
Brookfield Place III
|
Development property
|
Toronto
|
54
|
%
|
54
|
%
|
Exchange Tower
|
Property
|
Toronto
|
50
|
%
|
50
|
%
|
First Canadian Place
(2)
|
Property
|
Toronto
|
25
|
%
|
25
|
%
|
2 Queen Street East
|
Property
|
Toronto
|
25
|
%
|
25
|
%
|
Bankers Hall
|
Property
|
Calgary
|
50
|
%
|
50
|
%
|
Bankers Court
|
Property
|
Calgary
|
50
|
%
|
50
|
%
|
Bankers West Parkade
|
Development property
|
Calgary
|
50
|
%
|
50
|
%
|
Suncor Energy Centre
|
Property
|
Calgary
|
50
|
%
|
50
|
%
|
Fifth Avenue Place
|
Property
|
Calgary
|
50
|
%
|
50
|
%
|
Place de Ville I
|
Property
|
Ottawa
|
25
|
%
|
25
|
%
|
Place de Ville II
|
Property
|
Ottawa
|
25
|
%
|
25
|
%
|
Jean Edmonds Towers
|
Property
|
Ottawa
|
25
|
%
|
25
|
%
|
300 Queen Street
|
Development property
|
Ottawa
|
25
|
%
|
25
|
%
|
52 Goulburn Street
(3)
|
Property
|
Sydney
|
50
|
%
|
50
|
%
|
235 St Georges Terrace
(3)
|
Property
|
Perth
|
50
|
%
|
50
|
%
|
108 St Georges Terrace
(3)
|
Property
|
Perth
|
50
|
%
|
50
|
%
|
Southern Cross West
(3)
|
Property
|
Melbourne
|
50
|
%
|
50
|
%
|
Shopping Patio Paulista
(4)
|
Property
|
São Paulo
|
—
|
%
|
60
|
%
|
Shopping Patio Paulista - Expansion
(4)
|
Development property
|
São Paulo
|
—
|
%
|
44
|
%
|
Shopping Patio Higienópolis
|
Property
|
São Paulo
|
25
|
%
|
25
|
%
|
Shopping Patio Higienópolis - Expansion
|
Development property
|
São Paulo
|
32
|
%
|
32
|
%
|
Shopping Patio Higienópolis - Co-Invest
|
Property
|
São Paulo
|
5
|
%
|
5
|
%
|
Shopping Patio Higienópolis Expansion - Co-Invest
|
Development property
|
São Paulo
|
6
|
%
|
6
|
%
|
Brookfield Brazil Higienópolis
(4)
|
Property
|
São Paulo
|
—
|
%
|
20
|
%
|
Brookfield Brazil Higienópolis - Expansion
(4)
|
Development property
|
São Paulo
|
—
|
%
|
12
|
%
|
Shopping Raposo
(4)
|
Property
|
São Paulo
|
—
|
%
|
60
|
%
|
West Shopping
(4)
|
Property
|
São Paulo
|
—
|
%
|
45
|
%
|
G2-Infospace Gurgaon
|
Property
|
NCR-Delhi Region
|
72
|
%
|
72
|
%
|
(1)
|
Represents ownership in these properties before non-controlling interests in subsidiaries that hold these ownership interests.
|
(2)
|
First Canadian Place in Toronto is subject to a ground lease with respect to
50%
of the land on which the property is situated. At the expiry of the ground lease, the other land owner will have the option to acquire, for a nominal amount, an undivided
50%
beneficial interest in the property.
|
(3)
|
The partnership exercises joint control over these jointly controlled assets through a participating loan agreement with Brookfield Asset Management that is convertible by the partnership at any time into a direct equity interest in the entities that have a direct co-ownership interest in the underlying assets.
|
(4)
|
In the second quarter of 2017, the partnership entered into an amended management agreement with its co-investors in Brazil Retail resulting in the loss of control over the venture. Subsequent to entering into this agreement, the partnership will recognize its interest in Brazil Retail as an equity accounted investment.
|
(US$ Millions)
|
Participation interest
|
Carrying value
|
||||||||
Name of property
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Darling Park Complex, Sydney
|
30
|
%
|
30
|
%
|
$
|
251
|
|
$
|
215
|
|
IAG House, Sydney
|
50
|
%
|
50
|
%
|
111
|
|
101
|
|
||
Jessie Street, Sydney
|
100
|
%
|
100
|
%
|
155
|
|
155
|
|
||
Total participating loan interests
|
|
|
|
$
|
517
|
|
$
|
471
|
|
Hospitality assets by class
|
Useful life (in years)
|
Building and building improvements
|
5 to 50+
|
Land improvements
|
13 to 15
|
Furniture, fixtures and equipment
|
2 to 15
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Cost:
|
|
|
|
|
||
Balance, beginning of year
|
$
|
5,417
|
|
$
|
4,969
|
|
Acquisitions through business combinations
|
281
|
|
650
|
|
||
Additions
|
271
|
|
248
|
|
||
Disposals
|
(34
|
)
|
(28
|
)
|
||
Foreign currency translation
|
262
|
|
(422
|
)
|
||
Reclassification to assets held for sale
(1)
|
(746
|
)
|
—
|
|
||
|
5,451
|
|
5,417
|
|
||
Accumulated fair value changes:
|
|
|
|
|
||
Balance, beginning of year
|
659
|
|
585
|
|
||
Revaluation gains, net
|
55
|
|
74
|
|
||
Reclassification to assets held for sale
(1)
|
42
|
|
—
|
|
||
|
756
|
|
659
|
|
||
Accumulated depreciation:
|
|
|
|
|
||
Balance, beginning of year
|
(719
|
)
|
(531
|
)
|
||
Depreciation
|
(267
|
)
|
(231
|
)
|
||
Disposals
|
22
|
|
22
|
|
||
Foreign currency translation
|
(8
|
)
|
21
|
|
||
Reclassification to assets held for sale
(1)
|
222
|
|
—
|
|
||
|
(750
|
)
|
(719
|
)
|
||
Total property, plant and equipment
|
$
|
5,457
|
|
$
|
5,357
|
|
(1)
|
In the fourth quarter of 2017, the Hard Rock Hotel and Casino was reclassified to assets held for sale. See Note 15, Assets Held For Sale for more information.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Cost
|
$
|
1,271
|
|
$
|
1,243
|
|
Accumulated amortization
|
(35
|
)
|
(54
|
)
|
||
Accumulated impairment losses
|
(48
|
)
|
(48
|
)
|
||
Balance, end of year
|
$
|
1,188
|
|
$
|
1,141
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Balance, beginning of year
|
$
|
1,141
|
|
$
|
1,321
|
|
Acquisitions
|
17
|
|
12
|
|
||
Disposals
(1)
|
—
|
|
(15
|
)
|
||
Amortization
|
(8
|
)
|
(9
|
)
|
||
Foreign currency translation
|
82
|
|
(168
|
)
|
||
Reclassification to assets held for sale and other
(2)
|
(44
|
)
|
—
|
|
||
Balance, end of year
|
$
|
1,188
|
|
$
|
1,141
|
|
(1)
|
Represents the sale of the Hard Rock trademarks to a third party in the year ended December 31, 2016. At the date of the transaction, the carrying value of the trademarks was
$15 million
and amortization of
$3 million
.
|
(2)
|
In the fourth quarter of 2017, the partnership reclassified the Hard Rock Hotel and Casino to assets held for sale as it expects to sell it to a third party in the next twelve months. This represents the reclassification of the Hard Rock Hotel and Casino’s intangible asset to assets held for sale. See Note 15, Assets Held for Sale for further details.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Securities designated as FVTPL
|
$
|
174
|
|
$
|
37
|
|
Derivative assets
|
48
|
|
12
|
|
||
Securities designated as AFS
|
150
|
|
168
|
|
||
Restricted cash
|
153
|
|
104
|
|
||
Inventory
|
216
|
|
10
|
|
||
Other
|
157
|
|
169
|
|
||
Total other non-current assets
|
$
|
898
|
|
$
|
500
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Derivative assets
|
$
|
37
|
|
$
|
1,338
|
|
Accounts receivable
(1)
|
421
|
|
414
|
|
||
Restricted cash and deposits
|
237
|
|
313
|
|
||
Prepaid expenses
|
94
|
|
130
|
|
||
Other current assets
|
192
|
|
398
|
|
||
Total accounts receivable and other
|
$
|
981
|
|
$
|
2,593
|
|
(1)
|
See Note 35, Related Parties, for further discussion.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Investment properties
|
$
|
853
|
|
$
|
146
|
|
Property, plant and equipment
|
475
|
|
—
|
|
||
Accounts receivables and other assets
|
105
|
|
1
|
|
||
Assets held for sale
|
1,433
|
|
147
|
|
||
Debt obligations
|
1,107
|
|
60
|
|
||
Accounts payable and other liabilities
|
209
|
|
1
|
|
||
Liabilities associated with assets held for sale
|
$
|
1,316
|
|
$
|
61
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
|
Balance, beginning of year
|
$
|
147
|
|
Reclassification to/(from) assets held for sale, net
|
4,641
|
|
|
Disposals
|
(3,365
|
)
|
|
Fair value adjustments
|
8
|
|
|
Foreign currency translation
|
7
|
|
|
Other
|
(5
|
)
|
|
Assets held for sale
|
$
|
1,433
|
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||
(US$ Millions)
|
Weighted-
average rate |
|
Debt balance
|
|
Weighted-
average rate |
|
Debt balance
|
|
||
Unsecured facilities:
|
|
|
|
|
|
|
|
|
||
Brookfield Property Partners’ credit facilities
|
3.10
|
%
|
$
|
1,363
|
|
2.47
|
%
|
$
|
1,156
|
|
Brookfield Office Properties’ revolving facility
|
2.60
|
%
|
828
|
|
1.81
|
%
|
699
|
|
||
Brookfield Office Properties’ senior unsecured notes
|
4.00
|
%
|
119
|
|
4.17
|
%
|
261
|
|
||
Brookfield Canada Office Properties’ revolving facility
|
2.89
|
%
|
276
|
|
2.36
|
%
|
45
|
|
||
BPY BOPC LP credit facility
|
2.85
|
%
|
212
|
|
—
|
%
|
—
|
|
||
Subsidiary borrowings
|
4.40
|
%
|
622
|
|
4.06
|
%
|
467
|
|
||
|
|
|
|
|
||||||
Secured debt obligations:
|
|
|
|
|
|
|
|
|
||
Funds subscription credit facilities
(1)
|
2.56
|
%
|
436
|
|
2.17
|
%
|
836
|
|
||
Fixed rate
|
4.59
|
%
|
17,666
|
|
5.06
|
%
|
16,652
|
|
||
Variable rate
|
4.59
|
%
|
16,760
|
|
4.31
|
%
|
13,692
|
|
||
Deferred financing costs
|
|
(291
|
)
|
|
(229
|
)
|
||||
Total debt obligations
|
|
|
$
|
37,991
|
|
|
|
$
|
33,579
|
|
|
|
|
|
|
||||||
Current
|
|
|
$
|
6,135
|
|
|
|
$
|
5,096
|
|
Non-current
|
|
|
30,749
|
|
|
|
28,423
|
|
||
Debt associated with assets held for sale
|
|
|
1,107
|
|
|
|
60
|
|
||
Total debt obligations
|
|
|
$
|
37,991
|
|
|
|
$
|
33,579
|
|
(1)
|
Funds subscription credit facilities are secured by co-investors’ capital commitments.
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||||||
(US$ Millions)
|
U.S.
Dollars |
|
Local
currency |
|
U.S.
Dollars |
|
Local
currency |
|
||||||
U.S. Dollars
|
$
|
25,975
|
|
$
|
$
|
25,975
|
|
$
|
23,349
|
|
$
|
$
|
23,349
|
|
British Pounds
|
4,290
|
|
£
|
3,173
|
|
3,817
|
|
£
|
3,089
|
|
||||
Canadian Dollars
|
3,132
|
|
C$
|
3,938
|
|
2,425
|
|
C$
|
3,260
|
|
||||
South Korean Won
|
1,692
|
|
₩
|
1,805,000
|
|
1,325
|
|
₩
|
1,600,193
|
|
||||
Australian Dollars
|
1,554
|
|
A$
|
1,991
|
|
1,332
|
|
A$
|
1,851
|
|
||||
Indian Rupees
|
1,168
|
|
Rs
|
74,386
|
|
521
|
|
Rs
|
35,434
|
|
||||
Brazilian Reais
|
471
|
|
R$
|
1,558
|
|
637
|
|
R$
|
2,078
|
|
||||
Euros
|
—
|
|
€
|
—
|
|
402
|
|
€
|
382
|
|
||||
Deferred financing costs
|
(291
|
)
|
|
|
(229
|
)
|
|
|
||||||
Total debt obligations
|
$
|
37,991
|
|
|
|
|
$
|
33,579
|
|
|
|
|
|
|
|
Non-cash changes in debt obligations
|
|
||||||||||||||
(US$ Millions)
|
Dec. 31, 2016
|
|
Debt obligation issuance, net of repayments
|
|
Assumed from business combinations
|
|
Derecognized on loss of control of subsidiaries
|
|
Amortization of deferred financing costs and (premium) discount
|
|
Foreign currency translation
|
|
Other
|
|
Dec. 31, 2017
|
|
||
Debt obligations
|
$
|
33,579
|
|
3,030
|
|
1,772
|
|
(1,370
|
)
|
69
|
|
924
|
|
(13
|
)
|
$
|
37,991
|
|
(US$ Millions, except where noted)
|
Shares
outstanding |
|
Cumulative
dividend rate |
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Operating Partnership Class A Preferred Equity Units:
|
|
|
|
|
|
|
|
|
||
Series 1
|
24,000,000
|
|
6.25
|
%
|
$
|
551
|
|
$
|
541
|
|
Series 2
|
24,000,000
|
|
6.50
|
%
|
529
|
|
522
|
|
||
Series 3
|
24,000,000
|
|
6.75
|
%
|
517
|
|
511
|
|
||
Brookfield BPY Holdings Inc. Junior Preferred Shares:
|
|
|
|
|
||||||
Class B Junior Preferred Shares
|
30,000,000
|
|
5.75
|
%
|
750
|
|
750
|
|
||
Class C Junior Preferred Shares
|
20,000,000
|
|
6.75
|
%
|
500
|
|
500
|
|
||
BPO Class AAA Preferred Shares:
|
|
|
|
|
|
|
|
|
||
Series G
(1)
|
—
|
|
5.25
|
%
|
—
|
|
81
|
|
||
Series J
(1)
|
—
|
|
5.00
|
%
|
—
|
|
123
|
|
||
Series K
(1)
|
—
|
|
5.20
|
%
|
—
|
|
93
|
|
||
BPO Class B Preferred Shares:
|
|
|
|
|
||||||
Series 1
(2)
|
3,600,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Series 2
(2)
|
3,000,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Brookfield Property Split Corp. (“BOP Split”) Senior Preferred Shares:
|
|
|
|
|
|
|
||||
Series 1
|
924,390
|
|
5.25
|
%
|
23
|
|
24
|
|
||
Series 2
|
699,165
|
|
5.75
|
%
|
14
|
|
13
|
|
||
Series 3
|
909,994
|
|
5.00
|
%
|
18
|
|
17
|
|
||
Series 4
|
940,486
|
|
5.20
|
%
|
19
|
|
19
|
|
||
BSREP II RH B LLC (“Manufactured Housing”) Preferred Capital
|
—
|
|
9.00
|
%
|
249
|
|
—
|
|
||
Rouse Series A Preferred Shares
|
5,600,000
|
|
5.00
|
%
|
142
|
|
143
|
|
||
BSREP II Vintage Estate Partners LLC (“Vintage Estates”) Preferred Shares
|
10,000
|
|
5.00
|
%
|
40
|
|
40
|
|
||
Capital Securities – Fund Subsidiaries
|
|
|
813
|
|
794
|
|
||||
Total capital securities
|
|
|
|
|
$
|
4,165
|
|
$
|
4,171
|
|
|
|
|
|
|
||||||
Current
|
|
|
|
|
$
|
1,326
|
|
$
|
370
|
|
Non-current
|
|
|
|
|
2,839
|
|
3,801
|
|
||
Total capital securities
|
|
|
|
|
$
|
4,165
|
|
$
|
4,171
|
|
(1)
|
As of
December 31, 2017
, BPO redeemed all of its
4,239,857
shares of Series G,
7,592,443
shares of Series J and
6,000,000
shares of Series K Class AAA preferred shares of BPO for
$25.00
,
C$25.00
and
C$25.00
plus accrued and unpaid dividends, respectively, outstanding as of December 31, 2016. The partnership held
1,003,549
,
1,000,000
, and
1,004,586
shares of the Series G, J and K shares, respectively, prior to redemption during the year ended
December 31, 2017
.
|
(2)
|
Class B, Series 1 and 2 capital securities - corporate are owned by Brookfield Asset Management. BPO has an offsetting loan receivable against these securities earning interest at
95%
of bank prime.
|
|
|
|
Non-cash changes on capital securities
|
|
|||||||||||
(US$ Millions)
|
Dec. 31, 2016
|
|
Capital securities redeemed net of issued
|
|
Fair value changes
|
|
Foreign currency translation
|
|
Dec. 31, 2017
|
|
|||||
Capital securities
|
$
|
4,171
|
|
$
|
(48
|
)
|
$
|
39
|
|
$
|
3
|
|
$
|
4,165
|
|
(1)
|
Subject to applicable law and provisions described in the articles of BOP Split, BOP Split, at its option, may at any time redeem all, or from time to time any part, of the then outstanding BOP Split Senior Preferred Shares for cash as follows: the Series 1 at a price of
$25.00
plus accrued and unpaid dividends; the Series 2 at a price of C
$25.00
plus accrued and unpaid dividends; the Series 3 at a price of C
$25.00
plus accrued and unpaid dividends; and the Series 4 at a price of C
$25.00
plus accrued and unpaid dividends.
|
(2)
|
Subject to applicable law and provisions described in the articles of BOP Split, BOP Split may acquire for cancellation all or any part of the BOP Split Senior Preferred Shares outstanding from time to time at the lowest price at which in the opinion of the directors of BOP Split such shares are available.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Deferred income tax assets:
|
|
|
|
|
||
Non-capital losses (Canada)
|
$
|
54
|
|
$
|
79
|
|
Capital losses (Canada)
|
54
|
|
47
|
|
||
Net operating losses (United States)
|
78
|
|
63
|
|
||
Non-capital losses (foreign)
|
70
|
|
20
|
|
||
Tax credit carryforwards
|
36
|
|
27
|
|
||
Deferred financing costs
|
5
|
|
50
|
|
||
Foreign currency
|
12
|
|
—
|
|
||
Financial instruments
|
—
|
|
16
|
|
||
Other
|
33
|
|
4
|
|
||
|
342
|
|
306
|
|
||
Deferred income tax (liabilities):
|
|
|
|
|
||
Properties
|
(3,086
|
)
|
(2,511
|
)
|
||
Investments in associates
|
(144
|
)
|
(150
|
)
|
||
Foreign currency
|
—
|
|
(5
|
)
|
||
Other
|
—
|
|
(95
|
)
|
||
|
(3,230
|
)
|
(2,761
|
)
|
||
Net deferred tax (liability)
|
$
|
(2,888
|
)
|
$
|
(2,455
|
)
|
|
|
Recognized in
|
|
|
|||||||||||||||||
(US$ Millions)
|
Dec. 31, 2016
|
|
Reclass
|
|
Income
|
|
Equity
|
|
Acquisitions and Dispositions
|
|
OCI
|
|
Dec. 31, 2017
|
|
|||||||
Deferred tax assets
|
$
|
306
|
|
$
|
—
|
|
$
|
(7
|
)
|
$
|
6
|
|
$
|
14
|
|
$
|
23
|
|
$
|
342
|
|
Deferred tax (liabilities)
|
(2,761
|
)
|
—
|
|
(13
|
)
|
(117
|
)
|
(175
|
)
|
(164
|
)
|
(3,230
|
)
|
|||||||
Net deferred tax (liability)
|
$
|
(2,455
|
)
|
$
|
—
|
|
$
|
(20
|
)
|
$
|
(111
|
)
|
$
|
(161
|
)
|
$
|
(141
|
)
|
$
|
(2,888
|
)
|
|
|
Recognized in
|
|
||||||||||||||||||
(US$ Millions)
|
Dec. 31, 2015
|
|
Reclass
|
|
Income
|
|
Equity
|
|
Acquisitions and Dispositions
|
|
OCI
|
|
Dec. 31, 2016
|
|
|||||||
Deferred tax assets
|
$
|
379
|
|
$
|
(41
|
)
|
$
|
(76
|
)
|
$
|
—
|
|
$
|
—
|
|
$
|
44
|
|
$
|
306
|
|
Deferred tax (liabilities)
|
(3,486
|
)
|
41
|
|
787
|
|
(45
|
)
|
(27
|
)
|
(31
|
)
|
(2,761
|
)
|
|||||||
Net deferred tax (liability)
|
$
|
(3,107
|
)
|
$
|
—
|
|
$
|
711
|
|
$
|
(45
|
)
|
$
|
(27
|
)
|
$
|
13
|
|
$
|
(2,455
|
)
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Unused tax losses - gross
|
|
|
|
|
||
Net operating losses (United States)
|
$
|
251
|
|
$
|
70
|
|
Net operating losses (foreign)
|
223
|
|
880
|
|
||
Unrecognized deductible temporary differences, unused tax losses, and unused tax credits
|
$
|
474
|
|
$
|
950
|
|
Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
Statutory income tax rate
|
26
|
%
|
26
|
%
|
26
|
%
|
Increase (decrease) in rate resulting from:
|
|
|
|
|
|
|
International operations subject to different tax rates
|
(5
|
)%
|
1
|
%
|
(8
|
)%
|
Non-controlling interests in income of flow-through entities
|
(12
|
)%
|
(9
|
)%
|
(5
|
)%
|
Change in tax rates applicable to temporary differences in other jurisdictions
|
(5
|
)%
|
(46
|
)%
|
(13
|
)%
|
Other
|
3
|
%
|
1
|
%
|
3
|
%
|
Effective income tax rate
|
7
|
%
|
(27
|
)%
|
3
|
%
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Accounts payable and accrued liabilities
|
$
|
540
|
|
$
|
751
|
|
Derivative liability
|
160
|
|
22
|
|
||
Provisions
|
216
|
|
231
|
|
||
Loans and notes payables
|
—
|
|
—
|
|
||
Deferred revenue
|
2
|
|
7
|
|
||
Total other non-current liabilities
|
$
|
918
|
|
$
|
1,011
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Accounts payable and accrued liabilities
|
$
|
1,636
|
|
$
|
1,810
|
|
Loans and notes payables
|
769
|
|
500
|
|
||
Derivative liabilities
|
399
|
|
242
|
|
||
Deferred revenue
|
242
|
|
195
|
|
||
Other liabilities
|
6
|
|
2
|
|
||
Total accounts payable and other liabilities
|
$
|
3,052
|
|
$
|
2,749
|
|
a)
|
General and limited partnership units
|
|
GP Units
|
LP Units
|
||||||||||
(Thousands of units), Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
|
Outstanding, beginning of year
|
139
|
|
139
|
|
139
|
|
260,222
|
|
261,486
|
|
254,080
|
|
Exchange LP Units exchanged
|
—
|
|
—
|
|
—
|
|
285
|
|
1,016
|
|
8,736
|
|
Distribution reinvestment program
|
—
|
|
—
|
|
—
|
|
181
|
|
205
|
|
201
|
|
Issued under unit-based compensation plan
|
—
|
|
—
|
|
—
|
|
215
|
|
278
|
|
80
|
|
Repurchases of LP Units
|
—
|
|
—
|
|
—
|
|
(5,914
|
)
|
(2,763
|
)
|
(1,611
|
)
|
Outstanding, end of year
|
139
|
|
139
|
|
139
|
|
254,989
|
|
260,222
|
|
261,486
|
|
b)
|
Units of the operating partnership held by Brookfield Asset Management
|
c)
|
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
Exchange LP Units
|
|||||
(Thousands of units)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Dec. 31, 2015
|
|
Outstanding, beginning of year
|
11,363
|
|
12,379
|
|
21,115
|
|
Exchange LP Units exchanged
(1)
|
(285
|
)
|
(1,016
|
)
|
(8,736
|
)
|
Outstanding, end of year
|
11,078
|
|
11,363
|
|
12,379
|
|
(1)
|
Exchange LP Units issued for the acquisition of incremental BPO common shares that have been exchanged are held by an indirect subsidiary of the partnership. Refer to the Consolidated Statements of Changes in Equity for the impact of such exchanges on the carrying value of Exchange LP Units.
|
d)
|
Distributions
|
(1)
|
Per unit outstanding on the record date for each.
|
e)
|
Earnings per Unit
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2014
|
|
|||
Net income attributable to limited partners
|
$
|
136
|
|
$
|
660
|
|
$
|
1,064
|
|
Income reallocation related to mandatorily convertible preferred shares
|
22
|
|
101
|
|
166
|
|
|||
Net income attributable to limited partners - basic
|
158
|
|
761
|
|
1,230
|
|
|||
Dilutive effect of conversion of preferred shares and options
(1)
|
—
|
|
61
|
|
104
|
|
|||
Net income attributable to limited partners - diluted
|
$
|
158
|
|
$
|
822
|
|
$
|
1,334
|
|
|
|
|
|
||||||
(Millions of units/shares)
|
|
|
|
||||||
Weighted average number of LP Units outstanding
|
256.0
|
|
261.5
|
|
260.1
|
|
|||
Mandatorily convertible preferred shares
|
70.0
|
|
70.0
|
|
70.0
|
|
|||
Weighted average number of LP Units outstanding - basic
|
326.0
|
|
331.5
|
|
330.1
|
|
|||
Dilutive effect of conversion of preferred shares and options
(1)
|
1.2
|
|
34.8
|
|
40.4
|
|
|||
Weighted average number of LP Units outstanding - diluted
|
327.2
|
|
366.3
|
|
370.5
|
|
(1)
|
The
effect of the conversion of preferred shares is anti-dilutive for the year ended December 31, 2017.
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Redeemable/exchangeable and special limited partnership units
|
$
|
14,500
|
|
$
|
14,523
|
|
Limited partnership units of Exchange LP
|
285
|
|
293
|
|
||
Interest of others in operating subsidiaries and properties:
|
|
|
|
|
||
Preferred shares held by Brookfield Asset Management
|
15
|
|
15
|
|
||
Preferred equity of subsidiaries
|
2,493
|
|
1,816
|
|
||
Non-controlling interests in subsidiaries and properties
|
10,430
|
|
9,972
|
|
||
Total interests of others in operating subsidiaries and properties
|
12,938
|
|
11,803
|
|
||
Total non-controlling interests
|
$
|
27,723
|
|
$
|
26,619
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Base rent and recovery of operating expenses
|
$
|
3,797
|
|
$
|
3,184
|
|
$
|
2,840
|
|
Straight-line rent
|
124
|
|
154
|
|
131
|
|
|||
Lease termination
|
18
|
|
15
|
|
19
|
|
|||
Other
|
253
|
|
271
|
|
226
|
|
|||
Total commercial property revenue
|
$
|
4,192
|
|
$
|
3,624
|
|
$
|
3,216
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Less than 1 year
|
$
|
2,285
|
|
$
|
2,451
|
|
1-5 years
|
8,472
|
|
7,886
|
|
||
More than 5 years
|
11,667
|
|
10,799
|
|
||
Total
|
$
|
22,424
|
|
$
|
21,136
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Investment income
|
$
|
170
|
|
$
|
—
|
|
$
|
164
|
|
Fee revenue
|
61
|
|
51
|
|
40
|
|
|||
Dividend income
|
18
|
|
12
|
|
51
|
|
|||
Interest income
|
17
|
|
26
|
|
47
|
|
|||
Participating loan interests
|
27
|
|
32
|
|
41
|
|
|||
Other
|
2
|
|
46
|
|
18
|
|
|||
Total investment and other revenue
|
$
|
295
|
|
$
|
167
|
|
$
|
361
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Property maintenance
|
$
|
709
|
|
$
|
694
|
|
$
|
685
|
|
Real estate taxes
|
472
|
|
436
|
|
396
|
|
|||
Employee compensation and benefits
|
148
|
|
141
|
|
102
|
|
|||
Ground rents
|
56
|
|
43
|
|
42
|
|
|||
Other
|
232
|
|
80
|
|
56
|
|
|||
Total direct commercial property expense
|
$
|
1,617
|
|
$
|
1,394
|
|
$
|
1,281
|
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Less than 1 year
|
$
|
34
|
|
$
|
29
|
|
1-5 years
|
120
|
|
113
|
|
||
More than 5 years
|
1,708
|
|
4,232
|
|
||
Total
|
$
|
1,862
|
|
$
|
4,374
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Employee compensation and benefits
|
$
|
287
|
|
$
|
283
|
|
$
|
290
|
|
Cost of food, beverage, and retail goods sold
|
243
|
|
238
|
|
183
|
|
|||
Maintenance and utilities
|
127
|
|
102
|
|
77
|
|
|||
Marketing and advertising
|
55
|
|
57
|
|
42
|
|
|||
Other
|
367
|
|
356
|
|
310
|
|
|||
Total direct hospitality expense
|
$
|
1,079
|
|
$
|
1,036
|
|
$
|
902
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Depreciation and amortization of real estate assets
|
$
|
244
|
|
$
|
212
|
|
$
|
153
|
|
Depreciation and amortization of non-real estate assets
|
31
|
|
28
|
|
27
|
|
|||
Total depreciation and amortization
|
$
|
275
|
|
$
|
240
|
|
$
|
180
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Employee compensation and benefits
|
$
|
199
|
|
$
|
171
|
|
$
|
157
|
|
Management fees
|
168
|
|
175
|
|
182
|
|
|||
Other
|
247
|
|
223
|
|
220
|
|
|||
Total general and administrative expense
|
$
|
614
|
|
$
|
569
|
|
$
|
559
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Commercial properties
|
$
|
347
|
|
$
|
290
|
|
$
|
1,583
|
|
Commercial developments
|
202
|
|
251
|
|
430
|
|
|||
Financial instruments and other
|
705
|
|
151
|
|
(6
|
)
|
|||
Total fair value gains, net
|
$
|
1,254
|
|
$
|
692
|
|
$
|
2,007
|
|
a)
|
BPY Unit Option Plan
|
i.
|
Equity-settled BPY Awards
|
|
2017
|
2016
|
2015
|
||||||||||||
Years ended Dec. 31,
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
|||
Outstanding, beginning of year
|
16,338,511
|
|
$
|
20.49
|
|
17,349,629
|
|
$
|
20.53
|
|
—
|
|
$
|
—
|
|
Granted
|
93,750
|
|
22.92
|
|
3,020,931
|
|
19.51
|
|
2,542,340
|
|
25.18
|
|
|||
Exercised
|
(1,194,569
|
)
|
18.97
|
|
(1,180,060
|
)
|
17.98
|
|
(745,392
|
)
|
19.92
|
|
|||
Expired/forfeited
|
(1,435,897
|
)
|
21.51
|
|
(2,851,989
|
)
|
19.69
|
|
(174,153
|
)
|
21.40
|
|
|||
Reclassified
(1)
|
—
|
|
—
|
|
—
|
|
—
|
|
15,726,834
|
|
19.75
|
|
|||
Outstanding, end of year
|
13,801,795
|
|
$
|
20.54
|
|
16,338,511
|
|
$
|
20.49
|
|
17,349,629
|
|
$
|
20.53
|
|
Exercisable, end of year
|
7,352,112
|
|
$
|
20.22
|
|
5,501,679
|
|
$
|
19.90
|
|
4,795,099
|
|
$
|
19.03
|
|
(1)
|
Relates to the reclassification of options for employees outside of Canada and Australia whose options are equity-settled subsequent to the amendment of the BPY Plan.
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
Dec. 31, 2015
|
||||||||||||
Expiry date
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
|||
2020
|
226,800
|
|
13.07
|
|
254,600
|
|
13.07
|
|
368,400
|
|
13.07
|
|
|||
2021
|
246,400
|
|
17.44
|
|
316,100
|
|
17.44
|
|
421,300
|
|
17.44
|
|
|||
2022
|
517,300
|
|
18.07
|
|
724,700
|
|
18.03
|
|
1,535,900
|
|
18.25
|
|
|||
2023
|
675,420
|
|
16.80
|
|
948,980
|
|
16.80
|
|
1,247,680
|
|
16.80
|
|
|||
2024
|
7,946,313
|
|
20.59
|
|
9,071,225
|
|
20.59
|
|
11,286,224
|
|
20.59
|
|
|||
2025
|
1,730,210
|
|
25.18
|
|
2,153,923
|
|
25.18
|
|
2,490,125
|
|
25.18
|
|
|||
2026
|
2,365,602
|
|
19.51
|
|
2,868,983
|
|
19.51
|
|
—
|
|
—
|
|
|||
2027
|
93,750
|
|
22.92
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||
Total
|
13,801,795
|
|
$
|
20.54
|
|
16,338,511
|
|
$
|
20.49
|
|
17,349,629
|
|
$
|
20.53
|
|
ii.
|
Cash-settled BPY Awards
|
|
2017
|
2016
|
2015
|
|||||||||||||
Years ended Dec. 31,
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
||||
Outstanding, beginning of year
|
7,377,042
|
|
$
|
20.28
|
|
6,904,986
|
|
$
|
20.37
|
|
$
|
21,946,145
|
|
$
|
19.75
|
|
Granted
|
—
|
|
—
|
|
846,912
|
|
19.51
|
|
775,215
|
|
25.18
|
|
||||
Exercised
|
(213,106
|
)
|
19.12
|
|
(148,076
|
)
|
18.55
|
|
(89,540
|
)
|
17.40
|
|
||||
Expired/forfeited
|
(19,065
|
)
|
24.42
|
|
(226,780
|
)
|
21.32
|
|
—
|
|
—
|
|
||||
Reclassified
(1)
|
—
|
|
—
|
|
—
|
|
—
|
|
(15,726,834
|
)
|
19.75
|
|
||||
Outstanding, end of year
|
7,144,871
|
|
$
|
20.30
|
|
7,377,042
|
|
$
|
20.28
|
|
6,904,986
|
|
$
|
20.37
|
|
|
Exercisable, end of year
|
3,973,290
|
|
$
|
19.93
|
|
2,772,207
|
|
$
|
19.75
|
|
1,956,693
|
|
$
|
19.16
|
|
(1)
|
Relates to the reclassification of options for employees outside of Canada and Australia whose options are equity-settled subsequent to the amendment of the BPY Plan.
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
Dec. 31, 2015
|
||||||||||||
Expiry date
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
|||
2020
|
69,000
|
|
13.07
|
|
78,000
|
|
13.07
|
|
78,000
|
|
13.07
|
|
|||
2021
|
172,800
|
|
17.44
|
|
186,800
|
|
17.44
|
|
226,800
|
|
17.44
|
|
|||
2022
|
515,800
|
|
18.09
|
|
545,800
|
|
18.08
|
|
581,200
|
|
18.07
|
|
|||
2023
|
519,000
|
|
16.80
|
|
549,000
|
|
16.80
|
|
604,200
|
|
16.80
|
|
|||
2024
|
4,330,286
|
|
20.59
|
|
4,459,230
|
|
20.59
|
|
4,639,571
|
|
20.59
|
|
|||
2025
|
695,376
|
|
25.18
|
|
711,300
|
|
25.18
|
|
775,215
|
|
25.18
|
|
|||
2026
|
842,609
|
|
19.51
|
|
846,912
|
|
19.51
|
|
—
|
|
—
|
|
|||
Total
|
7,144,871
|
|
$
|
20.30
|
|
7,377,042
|
|
$
|
20.28
|
|
6,904,986
|
|
$
|
20.37
|
|
b)
|
Restricted BPY LP Unit Plan
|
c)
|
Restricted BPY LP Unit Plan (Canada)
|
d)
|
Deferred Share Unit Plan
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Items that may be reclassified to net income:
|
|
|
|
|
|
|
|||
Foreign currency translation
|
|
|
|
|
|
|
|||
Unrealized foreign currency translation gains (losses) in respect of foreign operations
|
$
|
1,111
|
|
$
|
(990
|
)
|
$
|
(1,319
|
)
|
Reclassification of realized foreign currency translation gains to net income on disposition of foreign operations
|
118
|
|
—
|
|
—
|
|
|||
(Losses) gains on hedges of net investments in foreign operations, net of income taxes of ($18) million (2016 - $19 million; 2015 - $19 million)
|
(530
|
)
|
678
|
|
488
|
|
|||
Reclassification of hedges of net investment in foreign operations (losses) to net income on disposition of foreign operations
|
(45
|
)
|
—
|
|
—
|
|
|||
|
654
|
|
(312
|
)
|
(831
|
)
|
|||
Cash flow hedges
|
|
|
|
|
|
|
|||
Gains (losses) on derivatives designated as cash flow hedges, net of income taxes of $18 million (2016 - $(23) million; 2015 - $(12) million)
|
77
|
|
(36
|
)
|
(35
|
)
|
|||
|
77
|
|
(36
|
)
|
(35
|
)
|
|||
Available-for-sale securities
|
|
|
|
|
|
|
|||
Net change in unrealized (losses) gains on available-for-sale securities, net of income taxes of nil (2016 - nil; 2015 - nil)
|
(5
|
)
|
5
|
|
1
|
|
|||
|
(5
|
)
|
5
|
|
1
|
|
|||
Equity accounted investments
|
|
|
|
|
|
|
|||
Share of unrealized foreign currency translations (losses) gains in respect of foreign operations, net of income taxes of nil (2016 - nil; 2015 - nil)
|
5
|
|
4
|
|
(111
|
)
|
|||
Share of gains (losses) on derivatives designated as cash flow hedges, net of income taxes of $1 million (2016 - $3 million; 2015 – nil)
|
—
|
|
(10
|
)
|
—
|
|
|||
Share unrealized gains (losses) on available-for-sale securities, net of income taxes of nil (2016 - nil; 2015 - nil)
|
6
|
|
—
|
|
—
|
|
|||
|
11
|
|
(6
|
)
|
(111
|
)
|
|||
Items that will not be reclassified to net income:
|
|
|
|
|
|
|
|||
Share of revaluation surplus on equity accounted investments, net of income taxes of nil (2016 - $27 million, 2015 -$1 million)
|
58
|
|
13
|
|
161
|
|
|||
Net remeasurement (losses) on defined benefit plan, net of income taxes of nil (2016 – nil; 2015 – nil)
|
(1
|
)
|
—
|
|
—
|
|
|||
Revaluation surplus, net of income taxes of $1 million (2016 – nil; 2015 – nil)
|
86
|
|
90
|
|
134
|
|
|||
|
143
|
|
103
|
|
295
|
|
|||
Total other comprehensive (loss) income
|
$
|
880
|
|
$
|
(246
|
)
|
$
|
(681
|
)
|
•
|
Recurring expenses;
|
•
|
Debt service requirements;
|
•
|
Distributions to unitholders;
|
•
|
Capital expenditures deemed mandatory, including tenant improvements;
|
•
|
Development costs not covered under construction loans;
|
•
|
Investing activities which could include:
|
◦
|
Discretionary capital expenditures;
|
◦
|
Property acquisitions;
|
◦
|
Future development; and
|
◦
|
Repurchase of the partnership’s units.
|
(US$ Millions)
|
|
|
Payments due by period
|
||||||||||||||||||
Dec. 31, 2017
|
Total
|
|
< 1 Year
|
|
1 Year
|
|
2 Years
|
|
3 Years
|
|
4 Years
|
|
> 5 Years
|
|
|||||||
Debt obligations
|
$
|
36,884
|
|
$
|
6,133
|
|
$
|
4,846
|
|
$
|
5,097
|
|
$
|
6,705
|
|
$
|
2,946
|
|
$
|
11,157
|
|
Capital securities
|
4,165
|
|
1,326
|
|
—
|
|
53
|
|
576
|
|
165
|
|
2,045
|
|
|||||||
Lease obligations
|
1,862
|
|
34
|
|
31
|
|
30
|
|
30
|
|
29
|
|
1,708
|
|
|||||||
Commitments
(1)
|
1,155
|
|
609
|
|
409
|
|
122
|
|
15
|
|
—
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
(2)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Long term debt
|
7,007
|
|
1,489
|
|
1,330
|
|
1,165
|
|
970
|
|
673
|
|
1,380
|
|
|||||||
Capital securities
|
1,084
|
|
226
|
|
149
|
|
148
|
|
147
|
|
107
|
|
307
|
|
|||||||
Interest rate swaps
|
6
|
|
2
|
|
2
|
|
1
|
|
1
|
|
—
|
|
—
|
|
(1)
|
Primarily consists of construction commitments on commercial developments.
|
(2)
|
Represents aggregate interest expense expected to be paid over the term of the obligations. Variable interest rate payments have been calculated based on current rates.
|
a)
|
Derivatives and hedging activities
|
•
|
foreign currency forward contracts to hedge exposures to Canadian Dollar, Australian Dollar, British Pound, Euro, Chinese Yuan, Brazilian Real, Indian Rupee and South Korean Won denominated net investments in foreign subsidiaries and foreign currency denominated financial assets;
|
•
|
interest rate swaps to manage interest rate risk associated with planned refinancings and existing variable rate debt; and
|
•
|
interest rate caps to hedge interest rate risk on certain variable rate debt.
|
(US$ Millions)
|
Hedging item
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2017
|
Interest rate caps of US$ LIBOR debt
|
$
|
1,958
|
|
2.3% - 3.5%
|
May 2018 - Oct. 2020
|
$
|
1
|
|
|
Interest rate swaps of US$ LIBOR debt
|
1,692
|
|
0.7% - 2.2%
|
Jun. 2018 - Mar. 2022
|
19
|
|
||
|
Interest rate caps of £ LIBOR debt
|
452
|
|
1.3%
|
Dec. 2019
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
71
|
|
1.5%
|
Apr. 2020
|
1
|
|
||
|
Interest rate swaps of C$ LIBOR debt
|
50
|
|
3.7% - 4.3%
|
Nov. 2021
|
1
|
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
100
|
|
4.0%
|
Jun. 2029
|
(13
|
)
|
||
Dec. 31, 2016
|
Interest rate caps of US$ LIBOR debt
|
$
|
4,933
|
|
2.5% - 5.8%
|
Jan. 2017 - Jun. 2020
|
$
|
—
|
|
|
Interest rate swaps of US$ LIBOR debt
|
502
|
|
1.5% - 2.2%
|
Jun. 2018 - Nov. 2020
|
(6
|
)
|
||
|
Interest rate caps of £ LIBOR debt
|
37
|
|
2.5%
|
Aug. 2017
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
85
|
|
1.0% - 1.5%
|
Apr. 2020 - Jun. 2021
|
2
|
|
||
|
Interest rate swaps of € EURIBOR debt
|
146
|
|
0.3% - 1.4%
|
Oct. 2017 - Apr. 2021
|
(4
|
)
|
||
|
Interest rate swaps of C$ LIBOR debt
|
44
|
|
3.7%
|
Nov. 2021
|
—
|
|
||
|
Interest rate swaps of A$ BBSW/BBSY debt
|
65
|
|
1.9%
|
Jul. 2017
|
(1
|
)
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
300
|
|
3.7% - 4.0%
|
Jun. 2027 - Jun. 2029
|
(34
|
)
|
(US$ Millions)
|
Hedging item
|
Net Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2017
|
Net investment hedges
|
€
|
191
|
|
€0.83/$ - €0.92/$
|
Jan. 2018 - Dec. 2018
|
(7
|
)
|
|
|
Net investment hedges
|
£
|
2,923
|
|
£0.73/$ - £0.81/$
|
Jan. 2018 - Jan. 2019
|
(237
|
)
|
|
|
Net investment hedges
|
A$
|
768
|
|
A$1.26/$ - A$1.38/$
|
Jan. 2018 - Feb. 2019
|
(21
|
)
|
|
|
Net investment hedges
|
C¥
|
1,165
|
|
C¥6.71/$ - C¥7.09/$
|
Jan. 2018 - Dec. 2018
|
(7
|
)
|
|
|
Net investment hedges
|
C$
|
127
|
|
C$1.25/$ - C$1.26/$
|
Oct. 2018 - Dec. 2018
|
—
|
|
|
|
Cash flow hedges
|
C$
|
150
|
|
C$1.27/$
|
Apr. 2018
|
1
|
|
|
|
Net investment hedges
|
₩
|
616,289
|
|
₩1,084.95/$ - ₩1,127.75/$
|
Aug. 2018 - Jan. 2019
|
(26
|
)
|
|
|
Cash flow hedges
|
Rs
|
771
|
|
Rs65.24/$
|
Mar. 2018
|
—
|
|
|
Dec. 31, 2016
|
Net investment hedges
|
€
|
600
|
|
€0.87/$ - €0.94/$
|
Feb. 2017 - Feb. 2018
|
$
|
8
|
|
|
Net investment hedges
|
£
|
3,664
|
|
£0.68/$ - £0.82/$
|
Jan. 2017 - Jan. 2018
|
(18
|
)
|
|
|
Net investment hedges
|
A$
|
1,967
|
|
A$1.32/$ - A$1.41/$
|
Jan. 2017 - Dec. 2017
|
36
|
|
|
|
Net investment hedges
|
C¥
|
1,750
|
|
C¥6.77/$ - C¥7.20/$
|
Feb. 2017 - Dec. 2017
|
7
|
|
|
|
Net investment hedges
|
R$
|
—
|
|
R$3.27/$ - R$3.83/$
|
Jan. 2017 - Feb. 2017
|
(9
|
)
|
|
|
Cash flow hedges
|
R$
|
500
|
|
R$3.35/$
|
Mar. 2017
|
1
|
|
|
|
Net investment hedges
|
₩
|
585,600
|
|
₩1,135.30/$ - ₩1,167.90/$
|
Sep. 2017 - Dec. 2017
|
22
|
|
|
|
Cash flow hedges
|
Rs
|
12,500
|
|
Rs67.84/$ - Rs70.60/$
|
Feb. 2017 - Sep. 2017
|
1
|
|
(US$ millions)
|
Derivative type
|
Notional
|
|
Maturity dates
|
Rates
|
|
Fair value
|
|
||
Dec. 31, 2017
|
Interest rate caps
|
$
|
5,351
|
|
Jan. 2018 - Oct. 2020
|
2.5% - 5.8%
|
|
$
|
1
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
Jun. 2028 - Dec. 2029
|
1.9% - 6.0%
|
|
(194
|
)
|
||
|
Interest rate swaps of US$ LIBOR debt
|
1,050
|
|
Sep. 2018 - Nov. 2020
|
1.4% - 1.6%
|
|
10
|
|
||
|
Interest rate swaptions
|
560
|
|
Jun. 2018 - Nov. 2018
|
1.0
|
%
|
—
|
|
||
Dec. 31, 2016
|
Interest rate swaps on forecasted fixed rate debt
|
$
|
1,460
|
|
Jun. 2018 - Nov. 2028
|
1.9% - 6.0%
|
|
$
|
(172
|
)
|
|
Interest rate caps
|
350
|
|
Jul. 2017
|
3.3
|
%
|
—
|
|
||
|
Interest rate swaptions
|
1,660
|
|
Jun. 2017 - Nov. 2018
|
1.0
|
%
|
2
|
|
(US$ Millions)
|
Derivative type
|
|
Notional
|
|
Maturity dates
|
Strike prices
|
Fair value
|
|
Dec. 31, 2015
|
Foreign currency call
|
A$
|
175
|
|
Mar. 2016
|
A$1.22/$
|
—
|
|
|
Foreign currency call
|
A$
|
275
|
|
Apr. 2016
|
A$1.25/$
|
—
|
|
|
Foreign currency put
|
£
|
370
|
|
Jan. 2016
|
£0.71/$
|
—
|
|
|
Foreign currency put
|
£
|
200
|
|
Mar. 2016
|
£0.71/$
|
(1
|
)
|
|
Foreign currency call
|
A$
|
150
|
|
Apr. 2016
|
A$1.22/$
|
—
|
|
|
Foreign currency call
|
A$
|
150
|
|
Apr. 2016
|
A$1.22/$
|
—
|
|
|
Foreign currency call
|
A$
|
250
|
|
Apr. 2016
|
A$1.22/$
|
—
|
|
b)
|
Measurement and classification of financial instruments
|
|
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||||
(US$ Millions)
|
Classification
|
Measurement
basis |
Carrying
value |
|
Fair
value |
|
Carrying
value |
|
Fair
value |
|
||||
Financial assets
|
|
|
|
|
|
|
|
|
|
|
||||
Participating loan interests
|
Loans and receivables
|
Amortized cost
|
$
|
517
|
|
$
|
517
|
|
$
|
471
|
|
$
|
471
|
|
Loans and notes receivable
|
Loans and receivables
|
Amortized cost
|
185
|
|
185
|
|
73
|
|
73
|
|
||||
Other non-current assets
|
|
|
|
|
|
|
|
|
|
|
||||
Securities designated as FVTPL
|
FVTPL
|
Fair value
|
174
|
|
174
|
|
37
|
|
37
|
|
||||
Derivative assets
|
FVTPL
|
Fair value
|
48
|
|
48
|
|
12
|
|
12
|
|
||||
Securities designated as AFS
|
AFS
|
Fair value
|
150
|
|
150
|
|
168
|
|
168
|
|
||||
Restricted cash
|
Loans and receivables
|
Amortized cost
|
153
|
|
153
|
|
104
|
|
104
|
|
||||
Accounts receivable and other
|
|
|
|
|
|
|
|
|
|
|
||||
Derivative assets
|
FVTPL
|
Fair value
|
37
|
|
37
|
|
1,338
|
|
1,338
|
|
||||
Other receivables
(1)
|
Loans and receivables
|
Amortized cost
|
773
|
|
773
|
|
1,256
|
|
1,256
|
|
||||
Cash and cash equivalents
|
Loans and receivables
|
Amortized cost
|
1,491
|
|
1,491
|
|
1,456
|
|
1,456
|
|
||||
Total financial assets
|
|
|
$
|
3,528
|
|
$
|
3,528
|
|
$
|
4,915
|
|
$
|
4,915
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
||||
Debt obligations
(2)
|
Other liabilities
|
Amortized cost
|
$
|
37,991
|
|
$
|
38,726
|
|
$
|
33,579
|
|
$
|
33,900
|
|
Capital securities
|
Other liabilities
|
Amortized cost
|
3,352
|
|
3,358
|
|
3,377
|
|
3,379
|
|
||||
Capital securities - fund subsidiaries
|
Other liabilities
|
FVTPL
|
813
|
|
813
|
|
794
|
|
794
|
|
||||
Other non-current liabilities
|
|
|
|
|
|
|
|
|
|
|
||||
Loan payable
|
FVTPL
|
Fair value
|
23
|
|
23
|
|
26
|
|
26
|
|
||||
Other non-current financial liabilities
|
Other liabilities
|
Amortized cost
(3)
|
160
|
|
160
|
|
985
|
|
985
|
|
||||
Accounts payable and other liabilities
(4)
|
Other liabilities
|
Amortized cost
(5)
|
2,783
|
|
2,783
|
|
2,750
|
|
2,750
|
|
||||
Total financial liabilities
|
|
|
$
|
45,122
|
|
$
|
45,863
|
|
$
|
41,511
|
|
$
|
41,834
|
|
(1)
|
Includes other receivables associated with assets classified as held for sale on the consolidated balance sheets in the amounts of
$105 million
and
$1 million
as of
December 31, 2017
and
December 31, 2016
, respectively.
|
(2)
|
Includes debt obligations associated with assets classified as held for sale on the consolidated balance sheets in the amount of
$1,107 million
and
$60 million
as of
December 31, 2017
and
December 31, 2016
, respectively.
|
(3)
|
Includes derivative liabilities measured at fair value of approximately
$160 million
and
$22 million
as of
December 31, 2017
and
December 31, 2016
, respectively.
|
(4)
|
Includes accounts payable and other liabilities associated with assets classified as held for sale on the consolidated balance sheets in the amount of
$209 million
and
$1 million
as of
December 31, 2017
and
December 31, 2016
, respectively.
|
(5)
|
Includes derivative liabilities measured at fair value of approximately
$399 million
and
$242 million
as of
December 31, 2017
and
December 31, 2016
, respectively.
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||||||||||||||||
(US$ Millions)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
||||||||
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Participating loan interests – embedded derivative
|
$
|
—
|
|
$
|
—
|
|
$
|
209
|
|
$
|
209
|
|
$
|
—
|
|
$
|
—
|
|
$
|
146
|
|
$
|
146
|
|
Securities designated as FVTPL
|
—
|
|
—
|
|
174
|
|
174
|
|
—
|
|
—
|
|
37
|
|
37
|
|
||||||||
Securities designated as AFS
|
—
|
|
—
|
|
150
|
|
150
|
|
—
|
|
—
|
|
168
|
|
168
|
|
||||||||
Derivative assets
|
—
|
|
85
|
|
—
|
|
85
|
|
—
|
|
96
|
|
1,254
|
|
1,350
|
|
||||||||
Total financial assets
|
$
|
—
|
|
$
|
85
|
|
$
|
533
|
|
$
|
618
|
|
$
|
—
|
|
$
|
96
|
|
$
|
1,605
|
|
$
|
1,701
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Accounts payable and non-current other liabilities
|
$
|
—
|
|
$
|
559
|
|
$
|
—
|
|
$
|
559
|
|
$
|
—
|
|
$
|
264
|
|
$
|
—
|
|
$
|
264
|
|
Loan payable
|
—
|
|
—
|
|
23
|
|
23
|
|
—
|
|
—
|
|
26
|
|
26
|
|
||||||||
Total financial liabilities
|
$
|
—
|
|
$
|
559
|
|
$
|
23
|
|
$
|
582
|
|
$
|
—
|
|
$
|
264
|
|
$
|
26
|
|
$
|
290
|
|
Type of asset/liability
|
|
Valuation technique
|
Foreign currency forward contracts
|
|
Discounted cash flow model - forward exchange rates (from observable forward exchange rates at the end of the reporting period) and discounted at a credit adjusted rate
|
Interest rate contracts
|
|
Discounted cash flow model - forward interest rates (from observable yield curves) and applicable credit spreads discounted at a credit adjusted rate
|
Type of asset/liability
|
|
Valuation techniques
|
|
Significant unobservable input(s)
|
|
Relationship of unobservable input(s) to fair value
|
Participating loan interests - embedded derivative
|
|
Discounted cash flow model
|
|
(a) Discount rate
(b) Terminal capitalization rate
|
|
(a) Decreases (increases) in the discount rate would increase (decrease) fair value
(b) Increases (decreases) in the terminal capitalization rate would (decrease) increase fair value
|
Securities designated as FVTPL/AFS
|
|
Net asset valuation
|
|
(a) Forward exchange rates (from observable forward exchange rates at the end of the reporting period)
(b) Discount rate
|
|
(a) Increases (decreases) in the forward exchange rate would increase (decrease) fair value
(b) Decreases (increases) in the discount rate would increase (decrease) fair value
|
Warrants
|
|
Black-Scholes model
|
|
(a) Term to maturity
(b) Volatility
(c) Risk free interest rate
|
|
(a) Increases (decreases) in term to maturity would increase (decrease) fair value
(b) Increases (decreases) in volatility would increase (decrease) fair value
(c) Increases (decreases) in the risk free interest rate would increase (decrease) fair value
|
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||||
(US$ Millions)
|
Financial
assets |
|
Financial
liabilities |
|
Financial
assets |
|
Financial
liabilities |
|
||||
Balance, beginning of year
|
$
|
1,605
|
|
$
|
26
|
|
$
|
1,696
|
|
$
|
26
|
|
Additions
|
144
|
|
—
|
|
47
|
|
—
|
|
||||
Dispositions/ Warrant exercise
(1)
|
(986
|
)
|
—
|
|
(31
|
)
|
—
|
|
||||
Fair value gains, net and OCI
|
(216
|
)
|
(3
|
)
|
(107
|
)
|
—
|
|
||||
Other
|
(14
|
)
|
—
|
|
—
|
|
—
|
|
||||
Balance, end of year
|
$
|
533
|
|
$
|
23
|
|
$
|
1,605
|
|
$
|
26
|
|
(1)
|
In the fourth quarter of 2017, the partnership exercised all of its outstanding warrants of GGP. See Note 7, Equity Accounted Investments, for more information.
|
c)
|
Market Risk
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Variable rate property debt
|
$
|
195
|
|
$
|
169
|
|
Fixed rate property debt due within one year
|
7
|
|
24
|
|
||
Total
|
$
|
202
|
|
$
|
193
|
|
|
Dec. 31, 2017
|
||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
|||
Canadian Dollar
(2)
|
C$
|
4
|
|
$
|
—
|
|
$
|
—
|
|
Australian Dollar
|
A$
|
2,679
|
|
(209
|
)
|
—
|
|
||
British Pound
|
£
|
3,719
|
|
(503
|
)
|
—
|
|
||
Euro
|
€
|
213
|
|
(26
|
)
|
—
|
|
||
Brazilian Real
|
R$
|
2,591
|
|
(78
|
)
|
—
|
|
||
Indian Rupee
|
Rs
|
15,904
|
|
(25
|
)
|
—
|
|
||
Hong Kong Dollar
|
HK$
|
(75
|
)
|
1
|
|
—
|
|
||
Chinese Yuan
|
C¥
|
1,207
|
|
(19
|
)
|
—
|
|
||
South Korean Won
|
₩
|
232,345
|
|
(22
|
)
|
—
|
|
||
United Arab Emirates Dirham
|
AED
|
451
|
|
(12
|
)
|
—
|
|
||
Total
|
|
|
$
|
(893
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2017
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(2)
|
Net of Canadian Dollar denominated loans.
|
|
Dec. 31, 2016
|
|||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
||||
Canadian Dollar
(2)
|
C$
|
(329
|
)
|
$
|
25
|
|
$
|
—
|
|
|
Australian Dollar
|
A$
|
2,344
|
|
(169
|
)
|
—
|
|
|||
British Pound
|
£
|
3,749
|
|
(463
|
)
|
—
|
|
|||
Euro
|
€
|
326
|
|
(34
|
)
|
—
|
|
|||
Brazilian Real
|
R$
|
1,941
|
|
(60
|
)
|
—
|
|
|||
Indian Rupee
|
Rs
|
10,436
|
|
(15
|
)
|
—
|
|
|||
Hong Kong Dollar
|
HK$
|
(77
|
)
|
1
|
|
—
|
|
|||
Chinese Yuan
|
C
¥
|
1,001
|
|
(16
|
)
|
—
|
|
|||
South Korean Won
|
₩
|
$
|
147,052
|
|
$
|
(12
|
)
|
$
|
—
|
|
Total
|
|
|
|
$
|
(743
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2016
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(1)
|
Net of Canadian Dollar denominated loans.
|
|
Dec. 31, 2015
|
||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
|||
Canadian Dollar
(2)
|
C$
|
(268
|
)
|
$
|
19
|
|
$
|
—
|
|
Australian Dollar
|
A$
|
2,721
|
|
(198
|
)
|
—
|
|
||
British Pound
|
£
|
3,620
|
|
(533
|
)
|
—
|
|
||
Euro
|
€
|
588
|
|
(64
|
)
|
—
|
|
||
Brazilian Real
|
R$
|
1,725
|
|
(44
|
)
|
—
|
|
||
New Zealand Dollar
|
NZ$
|
29
|
|
(2
|
)
|
—
|
|
||
Indian Rupee
|
Rs
|
9,166
|
|
(14
|
)
|
—
|
|
||
Chinese Yuan
|
C
¥
|
1,268
|
|
$
|
(20
|
)
|
$
|
—
|
|
Total
|
|
|
|
$
|
(856
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2015
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(1)
|
Net of Canadian Dollar denominated loans.
|
d)
|
Credit risk
|
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||
Balances outstanding with related parties:
|
|
|
|
|
||
Participating loan interests
|
$
|
517
|
|
$
|
471
|
|
Net (payables)/receivables within equity accounted investments
|
(49
|
)
|
110
|
|
||
Loans and notes receivable
(1)
|
96
|
|
46
|
|
||
Receivables and other assets
|
11
|
|
71
|
|
||
Deposit and promissory note from Brookfield Asset Management
|
(633
|
)
|
(500
|
)
|
||
Property-specific obligations
|
(415
|
)
|
(323
|
)
|
||
Loans and notes payable and other liabilities
|
(156
|
)
|
(136
|
)
|
||
Capital securities held by Brookfield Asset Management
|
(1,250
|
)
|
(1,250
|
)
|
||
Preferred shares held by Brookfield Asset Management
|
(15
|
)
|
(15
|
)
|
(1)
|
At
December 31, 2017
, includes
$96 million
(
December 31, 2016
-
$46 million
) receivable from Brookfield Asset Management upon the earlier of the partnership’s exercise of its option to convert its participating loan interests into direct ownership of the Australian portfolio or the maturity of the participating loan interests.
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
Transactions with related parties:
|
|
|
|
|
|
|
|||
Commercial property revenue
(1)
|
$
|
19
|
|
$
|
20
|
|
$
|
22
|
|
Management fee income
|
6
|
|
5
|
|
3
|
|
|||
Participating loan interests (including fair value gains, net)
|
86
|
|
61
|
|
129
|
|
|||
Interest expense on debt obligations
|
29
|
|
28
|
|
55
|
|
|||
Interest on capital securities held by Brookfield Asset Management
|
83
|
|
76
|
|
76
|
|
|||
General and administrative expense
(2)
|
204
|
|
212
|
|
207
|
|
|||
Construction costs
(3)
|
295
|
|
266
|
|
308
|
|
(1)
|
Amounts received from Brookfield Asset Management and its subsidiaries for the rental of office premises.
|
(2)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for management fees, management fees associated with the partnership’s private funds, and administrative services.
|
(3)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for construction costs of development properties.
|
(US$ Millions)
|
Brookfield Property Partners L.P.
|
|
BOP Split Corp.
|
|
BPO
|
|
Holding Entities
(2)
|
|
Additional holding entities and eliminations
(3)
|
|
Consolidating Adjustments
(4)
|
|
Brookfield
Property Partners L.P. consolidated |
|
|||||||
Year ended December 31, 2017
|
|||||||||||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
197
|
|
$
|
1,518
|
|
$
|
—
|
|
$
|
4,420
|
|
$
|
6,135
|
|
Net income attributable to unitholders
(1)
|
138
|
|
(409
|
)
|
(763
|
)
|
375
|
|
17
|
|
1,017
|
|
375
|
|
|||||||
|
|
|
|
|
|
|
|
||||||||||||||
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
201
|
|
$
|
477
|
|
$
|
—
|
|
$
|
4,674
|
|
$
|
5,352
|
|
Net income attributable to unitholders
(1)
|
671
|
|
94
|
|
416
|
|
1,793
|
|
—
|
|
(1,181
|
)
|
1,793
|
|
|||||||
|
|
|
|
|
|
|
|
||||||||||||||
Year ended December 31, 2015
|
|
|
|
|
|
|
|
||||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
447
|
|
$
|
311
|
|
$
|
—
|
|
$
|
4,095
|
|
$
|
4,853
|
|
Net income attributable to unitholders
(1)
|
1,085
|
|
986
|
|
2,153
|
|
2,915
|
|
—
|
|
(4,224
|
)
|
2,915
|
|
(1)
|
Includes net income attributable to LP Units, GP Units, Redeemable/Exchangeable Partnership Units, Special LP Units and Exchange LP Units.
|
(2)
|
Includes the operating partnership, Brookfield BPY Holdings Inc., Brookfield BPY Retail Holdings II Inc., BPY Bermuda Holdings Limited, and BPY Bermuda Holdings II Limited.
|
(3)
|
Includes BPY Bermuda Holdings IV Limited and BPY Bermuda Holdings V Limited, which serve as guarantors for BPO but not BOP Split, net of intercompany balances and transactions with other holding entities
|
(4)
|
Includes elimination of intercompany transactions and balances necessary to present the partnership on a consolidated basis.
|
(US$ Millions)
|
Brookfield Property Partners L.P.
|
|
BOP Split Corp.
|
|
BPO
|
|
Holding Entities
(2)
|
|
Additional holding entities and eliminations
(3)
|
|
Consolidating Adjustments
(4)
|
|
Brookfield
Property Partners L.P. consolidated |
|
|||||||
As of Dec. 31, 2017
|
|||||||||||||||||||||
Current assets
|
$
|
—
|
|
$
|
93
|
|
$
|
91
|
|
$
|
3,019
|
|
$
|
24
|
|
$
|
(748
|
)
|
$
|
2,479
|
|
Non-current assets
|
8,190
|
|
13,310
|
|
21,234
|
|
28,194
|
|
1,532
|
|
7,975
|
|
80,435
|
|
|||||||
Assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,433
|
|
1,433
|
|
|||||||
Current liabilities
|
—
|
|
544
|
|
5,518
|
|
1,186
|
|
845
|
|
2,420
|
|
10,513
|
|
|||||||
Non-current liabilities
|
—
|
|
4,695
|
|
1,726
|
|
7,841
|
|
743
|
|
22,389
|
|
37,394
|
|
|||||||
Liabilities associated with assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,316
|
|
1,316
|
|
|||||||
Equity attributable to interests of others in operating subsidiaries and properties
|
—
|
|
—
|
|
2,284
|
|
—
|
|
—
|
|
10,654
|
|
12,938
|
|
|||||||
Equity attributable to unitholders
(1)
|
$
|
8,190
|
|
$
|
8,164
|
|
$
|
11,797
|
|
$
|
22,186
|
|
$
|
(32
|
)
|
$
|
(28,119
|
)
|
$
|
22,186
|
|
|
|
|
|
|
|
|
|
||||||||||||||
As of Dec. 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Current assets
|
$
|
—
|
|
$
|
3
|
|
$
|
60
|
|
$
|
93
|
|
$
|
4
|
|
$
|
3,891
|
|
$
|
4,051
|
|
Non-current assets
|
8,371
|
|
5,320
|
|
22,393
|
|
31,259
|
|
(413
|
)
|
6,999
|
|
73,929
|
|
|||||||
Assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
147
|
|
147
|
|
|||||||
Current liabilities
|
—
|
|
3
|
|
401
|
|
480
|
|
348
|
|
6,983
|
|
8,215
|
|
|||||||
Non-current liabilities
|
—
|
|
3,090
|
|
7,725
|
|
8,514
|
|
468
|
|
15,893
|
|
35,690
|
|
|||||||
Liabilities associated with assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
61
|
|
61
|
|
|||||||
Equity attributable to interests of others in operating subsidiaries and properties
|
—
|
|
—
|
|
1,692
|
|
—
|
|
—
|
|
10,111
|
|
11,803
|
|
|||||||
Equity attributable to unitholders
(1)
|
$
|
8,371
|
|
$
|
2,230
|
|
$
|
12,635
|
|
$
|
22,358
|
|
$
|
(1,225
|
)
|
$
|
(22,011
|
)
|
$
|
22,358
|
|
(1)
|
Includes net income attributable to LP Units, GP Units, Redeemable/Exchangeable Partnership Units, Special LP Units and Exchange LP Units.
|
(2)
|
Includes the operating partnership, Brookfield BPY Holdings Inc., Brookfield BPY Retail Holdings II Inc., BPY Bermuda Holdings Limited, and BPY Bermuda Holdings II Limited.
|
(3)
|
Includes BPY Bermuda Holdings IV Limited and BPY Bermuda Holdings V Limited, which serve as guarantors for BPO but not BOP Split, net of intercompany balances and transactions with other holding entities
|
(4)
|
Includes elimination of intercompany transactions and balances necessary to present the partnership on a consolidated basis.
|
a)
|
Operating segments
|
b)
|
Basis of measurement
|
i.
|
FFO:
net income, prior to fair value gains, net, depreciation and amortization of real estate assets, and income taxes less non-controlling interests of others in operating subsidiaries and properties share of these items. When determining FFO, the partnership also includes its proportionate share of the FFO of unconsolidated partnerships and joint ventures and associates, as well as gains (or losses) related to properties developed for sale.
|
b)
|
Reportable segment measures
|
(US$ Millions)
|
Total revenue
|
FFO
|
||||||||||||||||
Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
|
||||||
Core Office
|
$
|
2,147
|
|
$
|
2,203
|
|
$
|
2,312
|
|
$
|
534
|
|
$
|
620
|
|
$
|
574
|
|
Core Retail
|
—
|
|
—
|
|
—
|
|
486
|
|
429
|
|
397
|
|
||||||
Opportunistic
|
3,986
|
|
3,149
|
|
2,541
|
|
326
|
|
320
|
|
223
|
|
||||||
Corporate
|
2
|
|
—
|
|
—
|
|
(473
|
)
|
(474
|
)
|
(484
|
)
|
||||||
Total
|
$
|
6,135
|
|
$
|
5,352
|
|
$
|
4,853
|
|
$
|
873
|
|
$
|
895
|
|
$
|
710
|
|
|
Total assets
|
Total liabilities
|
||||||||||
(US$ Millions)
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
||||
Core Office
|
$
|
33,795
|
|
$
|
34,527
|
|
$
|
16,791
|
|
$
|
17,132
|
|
Core Retail
|
8,844
|
|
8,707
|
|
—
|
|
—
|
|
||||
Opportunistic
|
41,302
|
|
34,518
|
|
25,920
|
|
20,435
|
|
||||
Corporate
|
406
|
|
375
|
|
6,512
|
|
6,399
|
|
||||
Total
|
$
|
84,347
|
|
$
|
78,127
|
|
$
|
49,223
|
|
$
|
43,966
|
|
(US$ Millions) Years ended Dec. 31,
|
2017
|
|
2016
|
|
2015
|
|
|||
FFO
(1)
|
$
|
873
|
|
$
|
895
|
|
$
|
710
|
|
Depreciation and amortization of real estate assets
|
(244
|
)
|
(212
|
)
|
(153
|
)
|
|||
Fair value gains, net
|
1,254
|
|
692
|
|
2,007
|
|
|||
Share of equity accounted income - non-FFO
|
82
|
|
139
|
|
867
|
|
|||
Income tax benefit (expense)
|
(192
|
)
|
575
|
|
(100
|
)
|
|||
Non-controlling interests of others in operating subsidiaries and properties - non-FFO
|
(1,398
|
)
|
(296
|
)
|
(416
|
)
|
|||
Net income attributable to unitholders
(2)
|
375
|
|
1,793
|
|
2,915
|
|
|||
Non-controlling interests of others in operating subsidiaries and properties
|
2,093
|
|
924
|
|
851
|
|
|||
Net income
|
$
|
2,468
|
|
$
|
2,717
|
|
$
|
3,766
|
|
(1)
|
FFO represents interests attributable to GP Units, LP Units, Exchange LP Units, Redeemable/Exchangeable Partnership Units and Special LP Units. The interests attributable to Exchange LP Units, Redeemable/Exchangeable Units and Special LP Units are presented as non-controlling interests in the consolidated statements of income.
|
(2)
|
Includes net income attributable to general partner, limited partners, Exchange LP Units, Redeemable/Exchangeable Partnership Units and Special LP Units. The interests attributable to Exchange LP Units, Redeemable/Exchangeable Units and Special LP Units are presented as non-controlling interests in the consolidated statements of income.
|
|
Total revenue
for the years ended Dec. 31, |
Total non-current assets
as at Dec. 31, |
|||||||||||||
(US$ Millions)
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
|||||
United States
|
$
|
4,127
|
|
$
|
3,589
|
|
$
|
3,241
|
|
$
|
52,009
|
|
$
|
48,112
|
|
Canada
|
462
|
|
413
|
|
426
|
|
4,892
|
|
4,622
|
|
|||||
Australia
|
227
|
|
231
|
|
315
|
|
3,986
|
|
3,380
|
|
|||||
Europe
|
829
|
|
801
|
|
616
|
|
11,556
|
|
11,462
|
|
|||||
Brazil
|
134
|
|
165
|
|
122
|
|
2,037
|
|
2,346
|
|
|||||
China
|
1
|
|
2
|
|
21
|
|
522
|
|
446
|
|
|||||
India
|
161
|
|
130
|
|
112
|
|
2,362
|
|
1,256
|
|
|||||
South Korea
|
194
|
|
21
|
|
—
|
|
2,948
|
|
2,184
|
|
|||||
United Arab Emirates
|
—
|
|
—
|
|
—
|
|
123
|
|
121
|
|
|||||
Total
|
$
|
6,135
|
|
$
|
5,352
|
|
$
|
4,853
|
|
$
|
80,435
|
|
$
|
73,929
|
|
|
Dec. 31, 2017
|
|||||||||
|
Number of
properties |
|
Fair
value (1) |
|
Debt (2) |
|
Weighted average year
of acquisition |
Weighted average year
of construction (3) |
||
(US$ millions, except where noted)
|
||||||||||
Core Office
|
|
|
|
|
|
|
|
|
||
United States
|
34
|
|
$
|
14,259
|
|
$
|
7,212
|
|
2004
|
1985
|
Canada
|
27
|
|
4,493
|
|
2,006
|
|
2003
|
1991
|
||
Australia
|
10
|
|
2,472
|
|
1,553
|
|
2010
|
2007
|
||
Europe
|
2
|
|
120
|
|
38
|
|
2013
|
1977
|
||
Brazil
|
2
|
|
327
|
|
88
|
|
2014
|
2014
|
||
|
75
|
|
21,671
|
|
10,897
|
|
2004
|
1989
|
||
Opportunistic Office
|
133
|
|
8,360
|
|
4,827
|
|
2015
|
1999
|
||
Opportunistic Retail
|
38
|
|
3,406
|
|
1,575
|
|
2016
|
1979
|
||
Industrial
|
84
|
|
1,409
|
|
965
|
|
2014
|
2005
|
||
Multifamily
|
57
|
|
3,925
|
|
2,709
|
|
2015
|
1991
|
||
Triple Net Lease
(4)
|
326
|
|
4,658
|
|
3,602
|
|
2014
|
1979
|
||
Self-storage
|
195
|
|
1,796
|
|
1,144
|
|
2016
|
1997
|
||
Student Housing
|
29
|
|
1,204
|
|
708
|
|
2016
|
2007
|
||
Manufactured Housing
|
136
|
|
2,206
|
|
1,250
|
|
2017
|
1973
|
||
Total
|
1,073
|
|
$
|
48,635
|
|
$
|
27,677
|
|
2010
|
1990
|
(1)
|
Excludes development properties and land/parking lots with a fair value of
$2,723 million
|
(2)
|
Excludes debt related to development properties and land in the amount of
$696 million
, unsecured and corporate facilities of
$3,565 million
and debt on hospitality assets of
$4,826 million
.
|
(3)
|
Weighted against the fair value of the properties at
December 31, 2017
.
|
(4)
|
Excludes land and parking lots.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Assets:
|
|
|
|
|
|
|
||
Investment in real estate:
|
|
|
|
|
|
|
||
Land
|
|
$
|
4,013,874
|
|
|
$
|
3,066,019
|
|
Buildings and equipment
|
|
16,957,720
|
|
|
16,091,582
|
|
||
Less accumulated depreciation
|
|
(3,188,481
|
)
|
|
(2,737,286
|
)
|
||
Construction in progress
|
|
473,118
|
|
|
251,616
|
|
||
Net property and equipment
|
|
18,256,231
|
|
|
16,671,931
|
|
||
Investment in Unconsolidated Real Estate Affiliates
|
|
3,377,112
|
|
|
3,868,993
|
|
||
Net investment in real estate
|
|
21,633,343
|
|
|
20,540,924
|
|
||
Cash and cash equivalents
|
|
164,604
|
|
|
474,757
|
|
||
Accounts receivable, net
|
|
334,081
|
|
|
322,196
|
|
||
Notes receivable
|
|
417,558
|
|
|
678,496
|
|
||
Deferred expenses, net
|
|
284,512
|
|
|
209,852
|
|
||
Prepaid expenses and other assets
|
|
515,856
|
|
|
506,521
|
|
||
Total assets
|
|
$
|
23,349,954
|
|
|
$
|
22,732,746
|
|
Liabilities:
|
|
|
|
|
|
|
||
Mortgages, notes and loans payable
|
|
$
|
12,832,459
|
|
|
$
|
12,430,418
|
|
Investment in Unconsolidated Real Estate Affiliates
|
|
21,393
|
|
|
39,506
|
|
||
Accounts payable and accrued expenses
|
|
919,432
|
|
|
655,362
|
|
||
Dividend payable
|
|
219,508
|
|
|
433,961
|
|
||
Deferred tax liabilities
|
|
2,428
|
|
|
3,843
|
|
||
Junior subordinated notes
|
|
206,200
|
|
|
206,200
|
|
||
Total liabilities
|
|
14,201,420
|
|
|
13,769,290
|
|
||
Redeemable noncontrolling interests:
|
|
|
|
|
|
|
||
Preferred
|
|
52,256
|
|
|
144,060
|
|
||
Common
|
|
195,870
|
|
|
118,667
|
|
||
Total redeemable noncontrolling interests
|
|
248,126
|
|
|
262,727
|
|
||
Commitments and Contingencies (Note 19)
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
||||
Equity:
|
|
|
|
|
|
|
||
Common stock: 11,000,000,000 shares authorized, $0.01 par value, 1,040,382,900 issued, 956,982,536 outstanding as of December 31, 2017, 968,153,526 issued and 884,097,680 outstanding as of December 31, 2016
|
|
10,130
|
|
|
9,407
|
|
||
Preferred Stock:
|
|
|
|
|
|
|
||
500,000,000 shares authorized, $.01 par value, 10,000,000 shares issued and outstanding as of December 31, 2017 and December 31, 2016
|
|
242,042
|
|
|
242,042
|
|
||
Additional paid-in capital
|
|
11,845,532
|
|
|
11,417,597
|
|
||
Retained earnings (accumulated deficit)
|
|
(2,107,498
|
)
|
|
(1,824,866
|
)
|
||
Accumulated other comprehensive loss
|
|
(71,906
|
)
|
|
(70,456
|
)
|
||
Common stock in treasury, at cost, 55,969,390 shares as of December 31, 2017 and 56,596,651 shares as of December 31, 2016
|
|
(1,122,640
|
)
|
|
(1,137,960
|
)
|
||
Total stockholders’ equity
|
|
8,795,660
|
|
|
8,635,764
|
|
||
Noncontrolling interests in consolidated real estate affiliates
|
|
55,379
|
|
|
33,583
|
|
||
Noncontrolling interests related to long-term incentive plan common units
|
|
49,369
|
|
|
31,382
|
|
||
Total equity
|
|
8,900,408
|
|
|
8,700,729
|
|
||
Total liabilities and equity
|
|
$
|
23,349,954
|
|
|
$
|
22,732,746
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|||
Minimum rents
|
|
$
|
1,455,039
|
|
|
$
|
1,449,704
|
|
|
$
|
1,481,614
|
|
Tenant recoveries
|
|
643,607
|
|
|
668,081
|
|
|
689,536
|
|
|||
Overage rents
|
|
34,874
|
|
|
42,534
|
|
|
44,024
|
|
|||
Management fees and other corporate revenues
|
|
105,144
|
|
|
95,814
|
|
|
86,595
|
|
|||
Other
|
|
89,198
|
|
|
90,313
|
|
|
102,137
|
|
|||
Total revenues
|
|
2,327,862
|
|
|
2,346,446
|
|
|
2,403,906
|
|
|||
Expenses:
|
|
|
|
|
|
|
|
|
|
|||
Real estate taxes
|
|
237,198
|
|
|
229,635
|
|
|
222,883
|
|
|||
Property maintenance costs
|
|
49,784
|
|
|
55,027
|
|
|
60,040
|
|
|||
Marketing
|
|
11,043
|
|
|
13,155
|
|
|
21,958
|
|
|||
Other property operating costs
|
|
286,168
|
|
|
282,591
|
|
|
302,797
|
|
|||
Provision for doubtful accounts
|
|
10,701
|
|
|
8,038
|
|
|
8,081
|
|
|||
Provision for loan loss
|
|
—
|
|
|
29,615
|
|
|
—
|
|
|||
Property management and other costs
|
|
145,251
|
|
|
138,602
|
|
|
161,556
|
|
|||
General and administrative
|
|
56,133
|
|
|
55,745
|
|
|
50,405
|
|
|||
Provision for impairment
|
|
—
|
|
|
73,039
|
|
|
8,604
|
|
|||
Depreciation and amortization
|
|
693,327
|
|
|
660,746
|
|
|
643,689
|
|
|||
Total expenses
|
|
1,489,605
|
|
|
1,546,193
|
|
|
1,480,013
|
|
|||
Operating income
|
|
838,257
|
|
|
800,253
|
|
|
923,893
|
|
|||
Interest and dividend income
|
|
61,566
|
|
|
59,960
|
|
|
49,254
|
|
|||
Interest expense
|
|
(541,945
|
)
|
|
(571,200
|
)
|
|
(607,675
|
)
|
|||
(Loss) gain on foreign currency
|
|
(819
|
)
|
|
14,087
|
|
|
(44,984
|
)
|
|||
Gains from changes in control of investment properties and other, net
|
|
79,056
|
|
|
722,904
|
|
|
634,367
|
|
|||
Gain on extinguishment of debt
|
|
55,112
|
|
|
—
|
|
|
—
|
|
|||
Income before income taxes, equity in income of Unconsolidated Real Estate Affiliates, discontinued operations and allocation to noncontrolling interests
|
|
491,227
|
|
|
1,026,004
|
|
|
954,855
|
|
|||
Benefit from (provision for) from income taxes
|
|
10,896
|
|
|
(901
|
)
|
|
38,334
|
|
|||
Equity in income of Unconsolidated Real Estate Affiliates
|
|
152,750
|
|
|
231,615
|
|
|
73,390
|
|
|||
Unconsolidated Real Estate Affiliates - gain on investment
|
|
12,000
|
|
|
51,555
|
|
|
327,017
|
|
|||
Net income
|
|
666,873
|
|
|
1,308,273
|
|
|
1,393,596
|
|
|||
Allocation to noncontrolling interests
|
|
(9,539
|
)
|
|
(19,906
|
)
|
|
(19,035
|
)
|
|||
Net income attributable to GGP Inc.
|
|
657,334
|
|
|
1,288,367
|
|
|
1,374,561
|
|
|||
Preferred Stock dividends
|
|
(15,936
|
)
|
|
(15,935
|
)
|
|
(15,937
|
)
|
|||
Net income attributable to common stockholders
|
|
$
|
641,398
|
|
|
$
|
1,272,432
|
|
|
$
|
1,358,624
|
|
Earnings Per Share:
|
|
|
|
|
|
|
||||||
Basic
|
|
$
|
0.72
|
|
|
$
|
1.44
|
|
|
$
|
1.54
|
|
Diluted
|
|
$
|
0.68
|
|
|
$
|
1.34
|
|
|
$
|
1.43
|
|
Comprehensive Income (Loss), Net:
|
|
|
|
|
|
|
|
|
|
|||
Net income
|
|
$
|
666,873
|
|
|
$
|
1,308,273
|
|
|
$
|
1,393,596
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|||
Foreign currency translation
|
|
(1,551
|
)
|
|
14,319
|
|
|
(33,292
|
)
|
|||
Reclassification adjustment for realized gains on available-for-sale securities included in net income
|
|
—
|
|
|
(11,978
|
)
|
|
11,978
|
|
|||
Net unrealized gains (losses) on other financial instruments
|
|
12
|
|
|
5
|
|
|
30
|
|
|||
Other comprehensive (loss) income
|
|
(1,539
|
)
|
|
2,346
|
|
|
(21,284
|
)
|
|||
Comprehensive income
|
|
665,334
|
|
|
1,310,619
|
|
|
1,372,312
|
|
|||
Comprehensive income allocated to noncontrolling interests
|
|
(9,450
|
)
|
|
(19,904
|
)
|
|
(18,802
|
)
|
|||
Comprehensive income attributable to GGP Inc.
|
|
655,884
|
|
|
1,290,715
|
|
|
1,353,510
|
|
|||
Preferred stock dividends
|
|
(15,936
|
)
|
|
(15,935
|
)
|
|
(15,937
|
)
|
|||
Comprehensive income, net, attributable to common stockholders
|
|
$
|
639,948
|
|
|
$
|
1,274,780
|
|
|
$
|
1,337,573
|
|
|
|
|
Common
Stock |
|
Preferred
Stock |
|
Additional
Paid-In Capital |
|
Retained
Earnings (Accumulated Deficit) |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Common
Stock in Treasury |
|
Noncontrolling Interests in Consolidated Real Estate Affiliates and Long Term Incentive Plan Common Units
|
|
Total
Equity |
||||||||||||||||
|
|
|
|
|
|
|
|
|
(Dollars in thousands, except for share amounts)
|
|
|
|
|||||||||||||||||||||
Balance at January 1, 2015
|
|
$
|
9,409
|
|
|
$
|
242,042
|
|
|
$
|
11,351,625
|
|
|
$
|
(2,822,740
|
)
|
|
$
|
(51,753
|
)
|
|
$
|
(1,122,664
|
)
|
|
$
|
79,601
|
|
|
$
|
7,685,520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income
|
|
|
|
|
|
|
|
1,374,561
|
|
|
|
|
|
|
2,685
|
|
|
1,377,246
|
|
||||||||||||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(55,050
|
)
|
|
(55,050
|
)
|
|||||||||||||||
Long Term Incentive Plan Common Unit grants, net (1,645,901 LTIP Units)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,015
|
|
|
11,015
|
|
|||||||||||||||
Restricted stock grants, net of forfeitures (216,640 common shares)
|
|
2
|
|
|
|
|
3,438
|
|
|
|
|
|
|
|
|
|
|
3,440
|
|
||||||||||||||
Employee stock purchase program (137,247 common shares)
|
|
1
|
|
|
|
|
3,249
|
|
|
|
|
|
|
|
|
|
|
3,250
|
|
||||||||||||||
Stock option exercise, net of forfeitures (1,432,250 common shares)
|
|
14
|
|
|
|
|
42,602
|
|
|
|
|
|
|
|
|
|
|
42,616
|
|
||||||||||||||
Cancellation of repurchased common shares (4,053,620 common shares)
|
|
(40
|
)
|
|
|
|
(52,871
|
)
|
|
(49,922
|
)
|
|
|
|
102,833
|
|
|
|
|
—
|
|
||||||||||||
Treasury stock purchases (4,324,489 common shares)
|
|
|
|
|
|
|
|
|
|
|
|
(109,570
|
)
|
|
|
|
(109,570
|
)
|
|||||||||||||||
Cash dividends reinvested (DRIP) in stock (23,542 common shares)
|
|
|
|
|
|
487
|
|
|
|
|
|
|
|
|
|
|
487
|
|
|||||||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
(21,051
|
)
|
|
|
|
|
|
(21,051
|
)
|
|||||||||||||||
Cash distributions declared ($0.71 per share)
|
|
|
|
|
|
|
|
(627,511
|
)
|
|
|
|
|
|
|
|
(627,511
|
)
|
|||||||||||||||
Cash distributions on Preferred Stock
|
|
|
|
|
|
|
|
(15,937
|
)
|
|
|
|
|
|
|
|
(15,937
|
)
|
|||||||||||||||
Fair value adjustment for noncontrolling interest in Operating Partnership
|
|
|
|
|
|
13,839
|
|
|
|
|
|
|
|
|
|
|
13,839
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2015
|
|
$
|
9,386
|
|
|
$
|
242,042
|
|
|
$
|
11,362,369
|
|
|
$
|
(2,141,549
|
)
|
|
$
|
(72,804
|
)
|
|
$
|
(1,129,401
|
)
|
|
$
|
38,251
|
|
|
$
|
8,308,294
|
|
|
|
|
Common
Stock |
|
Preferred
Stock |
|
Additional
Paid-In Capital |
|
Retained
Earnings (Accumulated Deficit) |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Common
Stock in Treasury |
|
Noncontrolling Interests in Consolidated Real Estate Affiliates and Long Term Incentive Plan Common Units
|
|
Total
Equity |
||||||||||||||||
|
|
|
|
|
|
|
|
|
(Dollars in thousands, except for share amounts)
|
|
|
|
|||||||||||||||||||||
Balance at January 1, 2016
|
|
$
|
9,386
|
|
|
$
|
242,042
|
|
|
$
|
11,362,369
|
|
|
$
|
(2,141,549
|
)
|
|
$
|
(72,804
|
)
|
|
$
|
(1,129,401
|
)
|
|
$
|
38,251
|
|
|
$
|
8,308,294
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income
|
|
|
|
|
|
|
|
1,288,367
|
|
|
|
|
|
|
4,175
|
|
|
1,292,542
|
|
||||||||||||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,358
|
)
|
|
(3,358
|
)
|
|||||||||||||||
Acquisition/disposition of partner’s noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
(18,416
|
)
|
|
|
|
|
|
|
|
(2,970
|
)
|
|
(21,386
|
)
|
||||||||||||||
Contributions to noncontrolling interest in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,943
|
|
|
13,943
|
|
|||||||||||||||
Long Term Incentive Plan Common Unit grants, net (61,358 LTIP Units)
|
|
|
|
|
|
104
|
|
|
(950
|
)
|
|
|
|
|
|
14,924
|
|
|
14,078
|
|
|||||||||||||
Restricted stock grants, net (342,037 common shares)
|
|
3
|
|
|
|
|
3,317
|
|
|
|
|
|
|
|
|
|
|
3,320
|
|
||||||||||||||
Employee stock purchase program (126,825 common shares)
|
|
—
|
|
|
|
|
4,206
|
|
|
|
|
|
|
|
|
|
|
4,206
|
|
||||||||||||||
Stock option exercise, net of forfeitures (2,886,986 common shares)
|
|
31
|
|
|
|
|
58,374
|
|
|
|
|
|
|
|
|
|
|
58,405
|
|
||||||||||||||
Cancellation of repurchased common shares (1,260,490 common shares)
|
|
(15
|
)
|
|
|
|
(19,846
|
)
|
|
(17,805
|
)
|
|
|
|
37,666
|
|
|
|
|
—
|
|
||||||||||||
OP Unit Conversion to Common Stock (200,000 common shares)
|
|
2
|
|
|
|
|
5,425
|
|
|
|
|
|
|
|
|
|
|
5,427
|
|
||||||||||||||
Treasury stock purchases (1,887,751 common shares)
|
|
|
|
|
|
|
|
|
|
|
|
(46,225
|
)
|
|
|
|
(46,225
|
)
|
|||||||||||||||
Cash dividends reinvested (DRIP) in stock (32,381 common shares)
|
|
|
|
|
|
889
|
|
|
(215
|
)
|
|
|
|
|
|
|
|
674
|
|
||||||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
14,242
|
|
|
|
|
|
|
14,242
|
|
|||||||||||||||
Amounts reclassified from Accumulated Other Comprehensive Income
|
|
|
|
|
|
|
|
|
|
(11,894
|
)
|
|
|
|
|
|
(11,894
|
)
|
|||||||||||||||
Cash distributions declared ($1.06 per share)
|
|
|
|
|
|
|
|
(936,779
|
)
|
|
|
|
|
|
|
|
(936,779
|
)
|
|||||||||||||||
Cash distributions on Preferred Stock
|
|
|
|
|
|
|
|
(15,935
|
)
|
|
|
|
|
|
|
|
(15,935
|
)
|
|||||||||||||||
Fair value adjustment for noncontrolling interest in Operating Partnership
|
|
|
|
|
|
21,175
|
|
|
|
|
|
|
|
|
|
|
21,175
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2016
|
|
$
|
9,407
|
|
|
$
|
242,042
|
|
|
$
|
11,417,597
|
|
|
$
|
(1,824,866
|
)
|
|
$
|
(70,456
|
)
|
|
$
|
(1,137,960
|
)
|
|
$
|
64,965
|
|
|
$
|
8,700,729
|
|
|
|
|
Common
Stock |
|
Preferred
Stock |
|
Additional
Paid-In Capital |
|
Retained
Earnings (Accumulated Deficit) |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Common
Stock in Treasury |
|
Noncontrolling Interests in Consolidated Real Estate Affiliates and Long Term Incentive Plan Common Units
|
|
Total
Equity |
||||||||||||||||
|
|
|
|
|
|
|
|
|
(Dollars in thousands, except for share amounts)
|
|
|
|
|||||||||||||||||||||
Balance at January 1, 2017
|
|
$
|
9,407
|
|
|
$
|
242,042
|
|
|
$
|
11,417,597
|
|
|
$
|
(1,824,866
|
)
|
|
$
|
(70,456
|
)
|
|
$
|
(1,137,960
|
)
|
|
$
|
64,965
|
|
|
$
|
8,700,729
|
|
|
Cumulative effect of accounting change
|
|
|
|
|
|
$
|
2,342
|
|
|
(3,000
|
)
|
|
|
|
|
|
658
|
|
|
—
|
|
||||||||||||
Net income
|
|
|
|
|
|
|
|
657,334
|
|
|
|
|
|
|
2,842
|
|
|
660,176
|
|
||||||||||||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,597
|
)
|
|
(5,597
|
)
|
|||||||||||||||
Acquisition/disposition of partner’s noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,795
|
|
|
10,795
|
|
|||||||||||||||
Contributions received from noncontrolling interest in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,258
|
|
|
15,258
|
|
|||||||||||||||
Long Term Incentive Plan Common Unit grants, net (451,585 LTIP Units)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,827
|
|
|
15,827
|
|
|||||||||||||||
Restricted stock grants, net (787,484 common shares)
|
|
8
|
|
|
|
|
9,660
|
|
|
|
|
|
|
|
|
|
|
9,668
|
|
||||||||||||||
Employee stock purchase program (147,475 common shares)
|
|
1
|
|
|
|
|
3,520
|
|
|
|
|
|
|
|
|
|
|
3,521
|
|
||||||||||||||
Stock option exercise, net of forfeitures (690,969 common shares)
|
|
8
|
|
|
|
|
23,017
|
|
|
|
|
|
|
|
|
|
|
23,025
|
|
||||||||||||||
Cancellation of repurchased common shares (13,278,252 common shares)
|
|
(133
|
)
|
|
|
|
(174,098
|
)
|
|
(115,074
|
)
|
|
|
|
289,305
|
|
|
|
|
—
|
|
||||||||||||
Treasury stock purchases (12,650,991 common shares)
|
|
|
|
|
|
|
|
|
|
|
|
(273,985
|
)
|
|
|
|
(273,985
|
)
|
|||||||||||||||
Cash dividends reinvested (DRIP) in stock (43,732 common shares)
|
|
|
|
|
|
1,019
|
|
|
(274
|
)
|
|
|
|
|
|
|
|
745
|
|
||||||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
(1,450
|
)
|
|
|
|
|
|
(1,450
|
)
|
|||||||||||||||
Cash distributions declared ($0.88 per share)
|
|
|
|
|
|
|
|
(805,682
|
)
|
|
|
|
|
|
|
|
(805,682
|
)
|
|||||||||||||||
Cash distributions on Preferred Stock
|
|
|
|
|
|
|
|
(15,936
|
)
|
|
|
|
|
|
|
|
(15,936
|
)
|
|||||||||||||||
Exercise of Warrants (83,866,187 common shares)
|
|
839
|
|
|
|
|
550,357
|
|
|
|
|
|
|
|
|
|
|
551,196
|
|
||||||||||||||
Fair value adjustment for noncontrolling interest in Operating Partnership
|
|
|
|
|
|
12,118
|
|
|
|
|
|
|
|
|
|
|
12,118
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2017
|
|
$
|
10,130
|
|
|
$
|
242,042
|
|
|
$
|
11,845,532
|
|
|
$
|
(2,107,498
|
)
|
|
$
|
(71,906
|
)
|
|
$
|
(1,122,640
|
)
|
|
$
|
104,748
|
|
|
$
|
8,900,408
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows provided by Operating Activities:
|
|
|
|
|
|
|
|
|
|
|||
Net income
|
|
$
|
666,873
|
|
|
$
|
1,308,273
|
|
|
$
|
1,393,596
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|||
Equity in income of Unconsolidated Real Estate Affiliates
|
|
(152,750
|
)
|
|
(231,615
|
)
|
|
(73,390
|
)
|
|||
Distributions received from Unconsolidated Real Estate Affiliates
|
|
237,956
|
|
|
120,674
|
|
|
87,138
|
|
|||
Provision for doubtful accounts
|
|
10,701
|
|
|
8,038
|
|
|
8,081
|
|
|||
Depreciation and amortization
|
|
693,327
|
|
|
660,746
|
|
|
643,689
|
|
|||
Amortization/write-off of deferred finance costs
|
|
11,880
|
|
|
11,876
|
|
|
11,607
|
|
|||
Accretion/write-off of debt market rate adjustments
|
|
(4,346
|
)
|
|
(5,184
|
)
|
|
13,171
|
|
|||
Amortization of intangibles other than in-place leases
|
|
28,309
|
|
|
41,154
|
|
|
62,106
|
|
|||
Straight-line rent amortization
|
|
(2,084
|
)
|
|
(11,867
|
)
|
|
(27,809
|
)
|
|||
Deferred income taxes
|
|
(15,532
|
)
|
|
15,353
|
|
|
(42,136
|
)
|
|||
Gain on dispositions, net
|
|
(5,356
|
)
|
|
(37,526
|
)
|
|
(30,669
|
)
|
|||
Unconsolidated Real Estate Affiliates-gain on investment, net
|
|
(12,000
|
)
|
|
(51,555
|
)
|
|
(327,017
|
)
|
|||
Gains from changes in control of investment properties and other
|
|
(79,056
|
)
|
|
(722,904
|
)
|
|
(634,367
|
)
|
|||
Loss (gain) on extinguishment of debt
|
|
(55,112
|
)
|
|
5,403
|
|
|
—
|
|
|||
Provisions for impairment
|
|
—
|
|
|
73,039
|
|
|
8,604
|
|
|||
Provisions for loan loss
|
|
—
|
|
|
29,615
|
|
|
—
|
|
|||
(Gain) loss on foreign currency
|
|
819
|
|
|
(14,087
|
)
|
|
44,984
|
|
|||
Net changes:
|
|
|
|
|
|
|
|
|
||||
Accounts and notes receivable, net
|
|
(6,103
|
)
|
|
(37,489
|
)
|
|
(30,116
|
)
|
|||
Prepaid expenses and other assets
|
|
(40,326
|
)
|
|
(4,092
|
)
|
|
(24,381
|
)
|
|||
Deferred expenses, net
|
|
(36,603
|
)
|
|
(27,888
|
)
|
|
(42,708
|
)
|
|||
Accounts payable and accrued expenses
|
|
13,777
|
|
|
(27,924
|
)
|
|
(4,858
|
)
|
|||
Other, net
|
|
40,238
|
|
|
34,111
|
|
|
33,061
|
|
|||
Net cash provided by operating activities
|
|
1,294,612
|
|
|
1,136,151
|
|
|
1,068,586
|
|
|||
Cash Flows provided by (used in) Investing Activities:
|
|
|
|
|
|
|
|
|
|
|||
Acquisition of real estate and property additions
|
|
(230,754
|
)
|
|
(577,845
|
)
|
|
(384,270
|
)
|
|||
Development of real estate and property improvements
|
|
(662,762
|
)
|
|
(547,447
|
)
|
|
(694,621
|
)
|
|||
Distributions received from Unconsolidated Real Estate Affiliates in excess of income
|
|
166,867
|
|
|
82,800
|
|
|
145,461
|
|
|||
Loans to joint venture partners
|
|
(121,262
|
)
|
|
(59,769
|
)
|
|
(328,819
|
)
|
|||
Proceeds from repayment of loans to joint ventures
|
|
50,964
|
|
|
13,042
|
|
|
—
|
|
|||
Proceeds from sales of investment properties and Unconsolidated Real Estate Affiliates
|
|
62,007
|
|
|
1,699,466
|
|
|
1,155,765
|
|
|||
Contributions to Unconsolidated Real Estate Affiliates
|
|
(120,356
|
)
|
|
(135,906
|
)
|
|
(173,704
|
)
|
|||
Sale (acquisition) of marketable securities
|
|
—
|
|
|
46,408
|
|
|
(33,300
|
)
|
|||
Other, net
|
|
—
|
|
|
662
|
|
|
—
|
|
|||
Net cash provided by (used in) investing activities
|
|
(855,296
|
)
|
|
521,411
|
|
|
(313,488
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Cash Flows used in Financing Activities:
|
|
|
|
|
|
|
|
|
|
|||
Proceeds from refinancing/issuance of mortgages, notes and loans payable
|
|
1,595,000
|
|
|
908,479
|
|
|
1,837,440
|
|
|||
Principal payments on mortgages, notes and loans payable
|
|
(1,579,655
|
)
|
|
(1,743,216
|
)
|
|
(1,831,624
|
)
|
|||
Deferred finance costs
|
|
(3,133
|
)
|
|
(13,771
|
)
|
|
(7,095
|
)
|
|||
Treasury stock purchases
|
|
(273,985
|
)
|
|
(34,021
|
)
|
|
(109,570
|
)
|
|||
Proceeds from warrant exercises
|
|
551,196
|
|
|
—
|
|
|
—
|
|
|||
Cash contributions from noncontrolling interests in consolidated real estate affiliates
|
|
15,258
|
|
|
—
|
|
|
—
|
|
|||
Cash distributions paid to common stockholders
|
|
(1,020,018
|
)
|
|
(680,712
|
)
|
|
(610,554
|
)
|
|||
Cash distributions to noncontrolling interests in consolidated real estate affiliates
|
|
(5,597
|
)
|
|
(24,445
|
)
|
|
(55,050
|
)
|
|||
Cash distributions reinvested (DRIP) in common stock
|
|
1,020
|
|
|
889
|
|
|
658
|
|
|||
Cash distributions paid to preferred stockholders
|
|
(15,936
|
)
|
|
(15,935
|
)
|
|
(15,937
|
)
|
|||
Cash distributions and redemptions paid to holders of common units
|
|
(18,372
|
)
|
|
(5,545
|
)
|
|
(950
|
)
|
|||
Other, net
|
|
15,959
|
|
|
44,163
|
|
|
14,507
|
|
|||
Net cash used in financing activities
|
|
(738,263
|
)
|
|
(1,564,114
|
)
|
|
(778,175
|
)
|
|||
Effect on foreign exchange rates on cash and cash equivalents
|
|
(819
|
)
|
|
—
|
|
|
—
|
|
|||
Net change in cash, cash equivalents and restricted cash
|
|
(299,766
|
)
|
|
93,448
|
|
|
(23,077
|
)
|
|||
Cash, cash equivalents and restricted cash at beginning of year
|
|
531,705
|
|
|
438,257
|
|
|
461,334
|
|
|||
Cash and cash equivalents at end of year
|
|
$
|
231,939
|
|
|
$
|
531,705
|
|
|
$
|
438,257
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
|
|
|
|||
Interest paid
|
|
$
|
548,833
|
|
|
$
|
567,137
|
|
|
$
|
602,495
|
|
Interest capitalized
|
|
11,085
|
|
|
5,257
|
|
|
12,752
|
|
|||
Income taxes paid
|
|
14,957
|
|
|
4,150
|
|
|
14,286
|
|
|||
Accrued capital expenditures included in accounts payable and accrued expenses
|
|
219,317
|
|
|
115,077
|
|
|
158,027
|
|
|||
Sale of Ala Moana (Refer to Note 3)
|
|
|
|
|
|
|
||||||
Sale of Fashion Show (Refer to Note 3)
|
|
|
|
|
|
|
||||||
Acquisition of Riverchase Galleria (Refer to Note 3)
|
|
|
|
|
|
|
||||||
Acquisition of an additional interest in Miami Design District (Refer to Note 5)
|
|
|
|
|
|
|
||||||
Acquisition of 522 Fifth Avenue (Refer to Note 3)
|
|
|
|
|
|
|
||||||
Disposition of Lakeside (Refer to Note 3)
|
|
|
|
|
|
|
||||||
Issuance of note collateralized by Riverchase Galleria and Tysons Galleria anchor box (Refer to Note 14)
|
|
|
|
|
|
|
||||||
Acquisition and/or change of control at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue (Refer to Note 3)
|
|
|
|
|
|
|
||||||
Exercise of warrants (Note 8)
|
|
|
|
|
|
|
|
Years
|
Buildings and improvements
|
10 - 45
|
Equipment and fixtures
|
3 - 20
|
Tenant improvements
|
Shorter of useful life or applicable lease term
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Cash and cash equivalents
|
|
$
|
164,604
|
|
|
$
|
474,757
|
|
|
$
|
356,895
|
|
Restricted cash
|
|
67,335
|
|
|
56,948
|
|
|
81,362
|
|
|||
Total cash, cash equivalents and restricted cash shown in the statement of cash flows
|
|
$
|
231,939
|
|
|
$
|
531,705
|
|
|
$
|
438,257
|
|
|
|
Gross Asset
|
|
Accumulated
Amortization |
|
Net Carrying
Amount |
||||||
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|||
Tenant leases:
|
|
|
|
|
|
|
|
|
|
|||
In-place value
|
|
$
|
347,232
|
|
|
$
|
(181,088
|
)
|
|
$
|
166,144
|
|
As of December 31, 2016
|
|
|
|
|
|
|
|
|
|
|||
Tenant leases:
|
|
|
|
|
|
|
|
|
|
|||
In-place value
|
|
$
|
306,094
|
|
|
$
|
(214,111
|
)
|
|
$
|
91,983
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Amortization/accretion effect on continuing operations
|
|
$
|
(74,802
|
)
|
|
$
|
(86,979
|
)
|
|
$
|
(137,462
|
)
|
Year
|
|
Amount
|
||
2018
|
|
$
|
46,539
|
|
2019
|
|
28,753
|
|
|
2020
|
|
19,925
|
|
|
2021
|
|
14,607
|
|
|
2022
|
|
13,220
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Amortization of straight-line rent
|
|
$
|
2,084
|
|
|
$
|
11,867
|
|
|
$
|
27,809
|
|
Net amortization/accretion of above and below-market tenant leases
|
|
(23,963
|
)
|
|
(33,639
|
)
|
|
(55,062
|
)
|
|||
Lease termination income
|
|
29,081
|
|
|
16,021
|
|
|
13,786
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Straight-line rent receivables, net
|
|
$
|
231,290
|
|
|
$
|
226,226
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
Balance as of January 1,
|
|
$
|
17,883
|
|
|
$
|
14,654
|
|
|
$
|
15,621
|
|
Provision for doubtful accounts (1)
|
|
13,594
|
|
|
10,534
|
|
|
11,833
|
|
|||
Write-offs
|
|
(12,020
|
)
|
|
(7,305
|
)
|
|
(12,800
|
)
|
|||
Balance as of December 31,
|
|
$
|
19,457
|
|
|
$
|
17,883
|
|
|
$
|
14,654
|
|
(1)
|
Excludes recoveries of $2.9 million, $2.4 million and $2.1 million for the years ended December 31,
2017
,
2016
and
2015
, respectively.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Management fees from affiliates
(1)
|
|
$
|
97,136
|
|
|
$
|
82,742
|
|
|
$
|
86,595
|
|
Management fee expense
|
|
(38,166
|
)
|
|
(33,049
|
)
|
|
(30,723
|
)
|
|||
Net management fees from affiliates
|
|
$
|
58,970
|
|
|
$
|
49,693
|
|
|
$
|
55,872
|
|
(1)
|
Excludes a $8.0 million in corporate fees earned during the year ended December 31, 2017 and a $13.1 million gain recognized in management fees and other corporate revenues on the divestiture of our investment in Seritage Growth Properties during the year ended December 31, 2016.
|
•
|
Level 1-defined as observable inputs such as quoted prices for identical assets or liabilities in active markets;
|
•
|
Level 2-defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and
|
•
|
Level 3-defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
|
Gain from changes in control for 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue
|
|||
Fair value of Investment in Unconsolidated Real Estate Affiliates as of change in control
|
$
|
250.0
|
|
Less: carrying value of Investment in Unconsolidated Real Estate Affiliates
|
198.1
|
|
|
Gain from changes in control of investment properties and other, net
|
51.9
|
|
Allocation of Thor Equities Purchase Price
|
218 W. 57th Street
|
|
530 Fifth Avenue
|
|
685 Fifth Avenue
|
|
|||
Investment in real estate; including intangible assets and liabilities
|
$
|
104.0
|
|
$
|
334.0
|
|
$
|
652.6
|
|
Fair value of debt (1)
|
(53.0
|
)
|
(221.0
|
)
|
(340.0
|
)
|
|||
Net working capital (2)
|
0.1
|
|
14.3
|
|
1.7
|
|
|||
Net assets acquired
|
51.1
|
|
127.3
|
|
314.3
|
|
Unobservable Quantitative Input
|
|
Range
|
Discount Rates
|
|
6.0% to 7.0%
|
Terminal capitalization rates
|
|
4.0% to 5.5%
|
Gain from a Change of Control in GSPH
|
|
||
Consideration paid to acquire our joint venture partner's interest
|
$
|
190.1
|
|
Less: carrying value of Investment in Unconsolidated Real Estate Affiliates
|
147.2
|
|
|
Gain from changes in control of investment properties and other, net
|
42.9
|
|
Loss from a Change of Control in Riverchase Galleria
|
|
||
Cash paid to acquire our joint venture partner's interest
|
$
|
33.8
|
|
Less: carrying value of investment in Riverchase Galleria
|
(78.0
|
)
|
|
Losses from changes in control of investment properties
|
(44.2
|
)
|
Allocation of the Riverchase Purchase Price
|
|
||
Investment in real estate, including intangible assets and liabilities
|
$
|
274.3
|
|
Fair value of debt (1)
|
(220.7
|
)
|
|
Net working capital (2)
|
12.7
|
|
|
Net assets acquired
|
66.3
|
|
Cash received from joint venture partner
|
$
|
830.5
|
|
Less: carrying value of previous investment in Fashion Show
|
(195.6
|
)
|
|
Gain from change in control of investment property
|
634.9
|
|
|
|
Total Fair Value
Measurement |
|
Quoted Prices in
Active Markets for Identical Assets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Provisions for Impairment
|
||||||||||
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Investments in real estate (1)
|
|
$
|
219,165
|
|
|
$
|
—
|
|
|
$
|
131,000
|
|
|
$
|
88,165
|
|
|
$
|
(73,039
|
)
|
(1)
|
Refer to Note 2 for more information regarding impairment. Investments in real estate includes consolidated properties and Unconsolidated Real Estate Affiliates.
|
Unobservable Quantitative Input
|
|
Range
|
Discount rates
|
|
9.0% to 11.0%
|
Terminal capitalization rates
|
|
16.0% to 17.0%
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Carrying
Amount (1) |
|
Estimated
Fair Value |
|
Carrying
Amount (2) |
|
Estimated
Fair Value |
||||||||
Fixed-rate debt
|
|
$
|
10,420,252
|
|
|
$
|
10,467,262
|
|
|
$
|
10,441,166
|
|
|
$
|
10,832,272
|
|
Variable-rate debt
|
|
2,412,207
|
|
|
2,415,457
|
|
|
1,989,252
|
|
|
1,990,458
|
|
||||
|
|
$
|
12,832,459
|
|
|
$
|
12,882,719
|
|
|
$
|
12,430,418
|
|
|
$
|
12,822,730
|
|
(1)
|
Includes net $23.5 million of market rate adjustments and $30.3 million of deferred financing costs.
|
(2)
|
Includes net $27.8 million of market rate adjustments and $40.1 million of deferred financing costs.
|
|
|
December 31, 2015
|
||||||||||
|
|
Fair Value
|
|
Cost Basis
|
|
Unrealized Gain
|
||||||
Marketable securities:
|
|
|
|
|
|
|
||||||
Seritage Growth Properties
|
|
$
|
45,278
|
|
|
$
|
33,300
|
|
|
$
|
11,978
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Condensed Combined Balance Sheets—Unconsolidated Real Estate Affiliates (1)
|
|
|
|
|
|
|
||
Assets:
|
|
|
|
|
|
|
||
Land
|
|
$
|
2,908,181
|
|
|
$
|
2,664,736
|
|
Buildings and equipment
|
|
14,014,665
|
|
|
13,555,059
|
|
||
Less accumulated depreciation
|
|
(3,794,792
|
)
|
|
(3,538,776
|
)
|
||
Construction in progress
|
|
545,305
|
|
|
284,198
|
|
||
Net property and equipment
|
|
13,673,359
|
|
|
12,965,217
|
|
||
Investments in unconsolidated joint ventures
|
|
613,136
|
|
|
503,305
|
|
||
Net investment in real estate
|
|
14,286,495
|
|
|
13,468,522
|
|
||
Cash and cash equivalents
|
|
438,664
|
|
|
455,862
|
|
||
Accounts receivable, net
|
|
386,634
|
|
|
655,655
|
|
||
Notes receivable
|
|
15,058
|
|
|
8,912
|
|
||
Deferred expenses, net
|
|
339,327
|
|
|
321,095
|
|
||
Prepaid expenses and other assets
|
|
381,980
|
|
|
327,645
|
|
||
Total assets
|
|
$
|
15,848,158
|
|
|
$
|
15,237,691
|
|
Liabilities and Owners’ Equity:
|
|
|
|
|
|
|
||
Mortgages, notes and loans payable
|
|
$
|
10,504,799
|
|
|
$
|
10,476,935
|
|
Accounts payable, accrued expenses and other liabilities
|
|
1,115,549
|
|
|
595,570
|
|
||
Cumulative effect of foreign currency translation (“CFCT”)
|
|
(38,013
|
)
|
|
(50,851
|
)
|
||
Owners’ equity, excluding CFCT
|
|
4,265,823
|
|
|
4,216,037
|
|
||
Total liabilities and owners’ equity
|
|
$
|
15,848,158
|
|
|
$
|
15,237,691
|
|
Investment In Unconsolidated Real Estate Affiliates, Net:
|
|
|
|
|
|
|
||
Owners’ equity
|
|
$
|
4,227,810
|
|
|
$
|
4,165,186
|
|
Less: joint venture partners’ equity
|
|
(2,413,822
|
)
|
|
(2,095,166
|
)
|
||
Plus: excess investment/basis differences
|
|
1,547,462
|
|
|
1,590,821
|
|
||
Investment in Unconsolidated Real Estate Affiliates, net (equity method)
|
|
$
|
3,361,450
|
|
|
$
|
3,660,841
|
|
Investment in Unconsolidated Real Estate Affiliates, net (cost method)
|
|
30,483
|
|
|
180,000
|
|
||
Elimination of consolidated real estate investment interest through joint venture
|
|
(52,305
|
)
|
|
(27,500
|
)
|
||
Retail investment, net
|
|
16,091
|
|
|
16,146
|
|
||
Investment in Unconsolidated Real Estate Affiliates, net
|
|
3,355,719
|
|
|
3,829,487
|
|
||
|
|
|
|
|
||||
Reconciliation—Investment In Unconsolidated Real Estate Affiliates:
|
|
|
|
|
|
|
||
Asset—Investment in Unconsolidated Real Estate Affiliates
|
|
$
|
3,377,112
|
|
|
$
|
3,868,993
|
|
Liability—Investment in Unconsolidated Real Estate Affiliates
|
|
(21,393
|
)
|
|
(39,506
|
)
|
||
Investment in Unconsolidated Real Estate Affiliates, net
|
|
$
|
3,355,719
|
|
|
$
|
3,829,487
|
|
|
|
Year ended December 31, 2017
|
|
Year ended December 31, 2016
|
|
Year ended December 31, 2015
|
||||||
Condensed Combined Statements of Income—Unconsolidated Real Estate Affiliates (1)
|
|
|
|
|
|
|
|
|
|
|||
Revenues:
|
|
|
|
|
|
|
|
|
|
|||
Minimum rents
|
|
$
|
1,186,646
|
|
|
$
|
1,106,691
|
|
|
$
|
1,011,393
|
|
Tenant recoveries
|
|
489,307
|
|
|
473,357
|
|
|
443,905
|
|
|||
Overage rents
|
|
36,377
|
|
|
39,298
|
|
|
38,282
|
|
|||
Condominium sales
|
|
328,237
|
|
|
520,360
|
|
|
—
|
|
|||
Other
|
|
70,497
|
|
|
52,511
|
|
|
52,027
|
|
|||
Total revenues
|
|
2,111,064
|
|
|
2,192,217
|
|
|
1,545,607
|
|
|||
Expenses:
|
|
|
|
|
|
|
|
|
|
|||
Real estate taxes
|
|
140,944
|
|
|
124,355
|
|
|
129,593
|
|
|||
Property maintenance costs
|
|
41,550
|
|
|
41,132
|
|
|
41,619
|
|
|||
Marketing
|
|
21,338
|
|
|
22,368
|
|
|
19,348
|
|
|||
Other property operating costs
|
|
230,930
|
|
|
214,071
|
|
|
214,417
|
|
|||
Condominium cost of sales
|
|
239,528
|
|
|
379,401
|
|
|
—
|
|
|||
Provision for doubtful accounts
|
|
6,416
|
|
|
13,665
|
|
|
5,427
|
|
|||
Property management and other costs
(2)
|
|
84,446
|
|
|
71,499
|
|
|
64,084
|
|
|||
General and administrative
|
|
2,101
|
|
|
3,198
|
|
|
10,245
|
|
|||
Depreciation and amortization
|
|
505,387
|
|
|
466,715
|
|
|
408,537
|
|
|||
Total expenses
|
|
1,272,640
|
|
|
1,336,404
|
|
|
893,270
|
|
|||
Operating income
|
|
838,424
|
|
|
855,813
|
|
|
652,337
|
|
|||
Interest income
|
|
11,054
|
|
|
9,505
|
|
|
7,070
|
|
|||
Interest expense
|
|
(465,242
|
)
|
|
(318,628
|
)
|
|
(395,114
|
)
|
|||
Provision for income taxes
|
|
(1,312
|
)
|
|
(1,278
|
)
|
|
(996
|
)
|
|||
Equity in loss of unconsolidated joint ventures
|
|
(23,553
|
)
|
|
(45,057
|
)
|
|
(28,513
|
)
|
|||
Income from continuing operations
|
|
359,371
|
|
|
500,355
|
|
|
234,784
|
|
|||
Allocation to noncontrolling interests
|
|
(103
|
)
|
|
(128
|
)
|
|
(64
|
)
|
|||
Net income attributable to the ventures
|
|
$
|
359,268
|
|
|
$
|
500,227
|
|
|
$
|
234,720
|
|
Equity In Income of Unconsolidated Real Estate Affiliates:
|
|
|
|
|
|
|
|
|
|
|||
Net income attributable to the ventures
|
|
$
|
359,268
|
|
|
$
|
500,227
|
|
|
$
|
234,720
|
|
Joint venture partners’ share of income
|
|
(162,469
|
)
|
|
(235,544
|
)
|
|
(112,582
|
)
|
|||
Elimination of loss from consolidated real estate investment with interest owned through joint venture
|
|
860
|
|
|
1,266
|
|
|
—
|
|
|||
Gain (loss) on retail investment
|
|
(3,874
|
)
|
|
4,264
|
|
|
—
|
|
|||
Amortization of capital or basis differences (3)
|
|
(41,035
|
)
|
|
(38,598
|
)
|
|
(48,748
|
)
|
|||
Equity in income of Unconsolidated Real Estate Affiliates
|
|
$
|
152,750
|
|
|
$
|
231,615
|
|
|
$
|
73,390
|
|
|
|
December 31, 2017(1)
|
|
Weighted-Average
Interest Rate(2) |
|
December 31, 2016
(3)
|
|
Weighted-Average
Interest Rate(2) |
||||||||
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|
||||||
Collateralized mortgages, notes and loans payable (4)
|
|
$
|
10,420,252
|
|
|
4.41%
|
|
$
|
10,441,166
|
|
|
4.44%
|
||||
Total fixed-rate debt
|
|
10,420,252
|
|
|
4.41%
|
|
10,441,166
|
|
|
4.44%
|
||||||
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
||||||
Collateralized mortgages, notes and loans payable (4)
|
|
2,418,628
|
|
|
3.39%
|
|
1,997,978
|
|
|
2.45%
|
||||||
Revolving credit facility
|
|
(6,421
|
)
|
|
—
|
|
(8,726
|
)
|
|
—%
|
||||||
Total variable-rate debt
|
|
2,412,207
|
|
|
3.39%
|
|
1,989,252
|
|
|
2.45%
|
||||||
Total Mortgages, notes and loans payable
|
|
$
|
12,832,459
|
|
|
4.22%
|
|
$
|
12,430,418
|
|
|
4.12%
|
||||
Junior Subordinated Notes
|
|
$
|
206,200
|
|
|
2.83%
|
|
$
|
206,200
|
|
|
2.34%
|
(1)
|
Includes net $23.5 million of market rate adjustments and $30.3 million of deferred financing costs.
|
(2)
|
Represents the weighted-average interest rates on our principal balances, excluding the effects of deferred finance costs.
|
(3)
|
Includes net $27.8 million of market rate adjustments and $40.1 million of deferred financing costs.
|
(4)
|
$1.4 billion of the variable-rate balance is cross-collateralized.
|
(5)
|
Includes deferred financing costs, which are shown as a reduction to the debt balance. See table below for the balance excluding deferred financing costs.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Current
|
|
$
|
8,658
|
|
|
$
|
804
|
|
|
$
|
3,134
|
|
Deferred
|
|
(19,554
|
)
|
|
97
|
|
|
(41,468
|
)
|
|||
Total
|
|
(10,896
|
)
|
|
901
|
|
|
(38,334
|
)
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Total deferred tax assets
|
|
$
|
29,801
|
|
|
$
|
22,090
|
|
|
$
|
34,870
|
|
Valuation allowance
|
|
(8,740
|
)
|
|
(15,147
|
)
|
|
(15,127
|
)
|
|||
Net deferred tax assets
|
|
21,061
|
|
|
6,943
|
|
|
19,743
|
|
|||
Total deferred tax liabilities
|
|
(2,428
|
)
|
|
(3,843
|
)
|
|
(1,289
|
)
|
|||
Net deferred tax assets (liabilities)
|
|
$
|
18,633
|
|
|
$
|
3,100
|
|
|
$
|
18,454
|
|
|
|
December 31, 2017(1)
|
|
December 31, 2016
|
|
December 31, 2015
|
||||||
Operating loss and tax credit carryforwards (2)
|
|
$
|
47,577
|
|
|
$
|
42,496
|
|
|
$
|
18,541
|
|
Other TRS property, primarily differences in basis of assets and liabilities
|
|
(20,204
|
)
|
|
(24,249
|
)
|
|
15,040
|
|
|||
Valuation allowance
|
|
(8,740
|
)
|
|
(15,147
|
)
|
|
(15,127
|
)
|
|||
Net deferred tax assets (liabilities)
|
|
$
|
18,633
|
|
|
$
|
3,100
|
|
|
$
|
18,454
|
|
(1)
|
Due to the changes in the Tax Cuts and Jobs Act, the deferred tax assets and liabilities including the valuation allowances were revalued as of December 31, 2017 using the new corporate tax rate.
|
(2)
|
Includes solar and other tax credits of $33.6 million, $20.6 million and $4.1 million as of December 31, 2017, December 31, 2016 and December 31, 2015, respectively.
|
Warrant Holder
|
|
Number of Warrants
|
|
Initial
Exercise Price |
|||
Brookfield - A
|
|
57,500,000
|
|
|
$
|
10.75
|
|
Brookfield - B
|
|
16,430,000
|
|
|
10.50
|
|
|
|
|
73,930,000
|
|
|
|
|
|
|
|
|
Exercise Price
|
|||||||
Record Date
|
|
Issuable Shares
|
|
Brookfield - A
|
|
Brookfield - B
|
|||||
April 15, 2016
|
|
90,288,964
|
|
|
$
|
8.80
|
|
|
$
|
8.60
|
|
July 15, 2016
|
|
90,865,607
|
|
|
8.75
|
|
|
8.54
|
|
||
October 14, 2016
|
|
91,553,142
|
|
|
8.68
|
|
|
8.48
|
|
||
December 15, 2016
|
|
92,344,178
|
|
|
8.61
|
|
|
8.41
|
|
||
December 27, 2016
|
|
93,268,285
|
|
|
8.52
|
|
|
8.32
|
|
||
April 13, 2017
|
|
94,170,214
|
|
|
8.44
|
|
|
8.24
|
|
||
July 13, 2017
|
|
95,057,357
|
|
|
8.36
|
|
|
8.17
|
|
||
October 13, 2017
|
|
17,942,385
|
|
|
8.27
|
|
|
8.08
|
|
Year
|
Amount
|
||
2018
|
$
|
1,290,268
|
|
2019
|
1,168,471
|
|
|
2020
|
1,053,017
|
|
|
2021
|
936,655
|
|
|
2022
|
810,624
|
|
|
Subsequent
|
2,651,658
|
|
|
|
$
|
7,910,693
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Distributions to preferred Operating Partnership units
|
|
$
|
(1,867
|
)
|
|
$
|
(8,680
|
)
|
|
$
|
(8,884
|
)
|
Net income allocation to noncontrolling interests in operating partnership from continuing operations (common units)
|
|
(4,830
|
)
|
|
(7,051
|
)
|
|
(7,466
|
)
|
|||
Net income allocation to noncontrolling interests in operating partnership from continuing operations (LTIP units)
|
|
(1,502
|
)
|
|
(2,920
|
)
|
|
(2,524
|
)
|
|||
Net income allocated to noncontrolling interest in consolidated real estate affiliates
|
|
(1,340
|
)
|
|
(1,255
|
)
|
|
(161
|
)
|
|||
Allocation to noncontrolling interests
|
|
(9,539
|
)
|
|
(19,906
|
)
|
|
(19,035
|
)
|
|||
Other comprehensive loss (income) allocated to noncontrolling interests
|
|
89
|
|
|
2
|
|
|
233
|
|
|||
Comprehensive income allocated to noncontrolling interests
|
|
$
|
(9,450
|
)
|
|
$
|
(19,904
|
)
|
|
$
|
(18,802
|
)
|
|
|
Number of Common
Units for each Preferred Unit |
|
Number of
Contractual Convertible Preferred Units Outstanding as of |
|
Converted Basis to
Common Units Outstanding as of |
|
Conversion Price
|
|
Redemption Value
|
|||||||
|
|
December 31, 2017
|
|
December 31, 2017
|
|
|
|||||||||||
Series B (1)
|
|
3.00000
|
|
|
10
|
|
|
—
|
|
|
$
|
16.66670
|
|
|
486
|
|
|
Series D
|
|
1.50821
|
|
|
533
|
|
|
835
|
|
|
33.15188
|
|
|
26,637
|
|
||
Series E
|
|
1.29836
|
|
|
503
|
|
|
679
|
|
|
38.51000
|
|
|
25,133
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
52,256
|
|
(1)
|
As of July 10, 2017, the Series B preferred unit conversion option expired and now has a fixed cash liquidation value of $50 per unit.
|
Balance at January 1, 2015
|
$
|
299,296
|
|
|
Net income
|
7,466
|
|
||
Distributions
|
(4,258
|
)
|
||
Redemption of operating partnership units
|
(805
|
)
|
||
Other comprehensive income
|
(233
|
)
|
||
Fair value adjustment for noncontrolling interests in Operating Partnership
|
(13,839
|
)
|
||
Balance at December 31, 2015
|
$
|
287,627
|
|
|
Balance at January 1, 2016
|
287,627
|
|
||
Net income
|
7,051
|
|
||
Distributions
|
(5,449
|
)
|
||
Redemption of operating partnership units
|
(2,120
|
)
|
||
Preferred Unit Redemption to Common Stock
|
(3,205
|
)
|
||
Other comprehensive income
|
(2
|
)
|
||
Fair value adjustment for noncontrolling interests in Operating Partnership
|
(21,175
|
)
|
||
Balance at December 31, 2016
|
$
|
262,727
|
|
|
Balance at January 1, 2017
|
$
|
262,727
|
|
|
Net income
|
4,830
|
|
||
Distributions
|
(6,573
|
)
|
||
Redemption of operating partnership units
|
(651
|
)
|
||
Other comprehensive income
|
(89
|
)
|
||
Fair value adjustment for noncontrolling interests in Operating Partnership
|
(12,118
|
)
|
||
Balance at December 31, 2017
|
$
|
248,126
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
2018
|
|
|
|
|
|
|
||
February 7
|
|
April 13, 2018
|
|
April 30, 2018
|
|
$
|
0.22
|
|
2017
|
|
|
|
|
|
|
||
October 31
|
|
December 15, 2017
|
|
January 5, 2018
|
|
$
|
0.22
|
|
August 2
|
|
October 13, 2017
|
|
October 31, 2017
|
|
0.22
|
|
|
May 1
|
|
July 13, 2017
|
|
July 28, 2017
|
|
0.22
|
|
|
January 30
|
|
April 13, 2017
|
|
April 28, 2017
|
|
0.22
|
|
|
2016
|
|
|
|
|
|
|
|
|
December 13
|
|
December 27, 2016
|
|
January 27, 2017
|
|
$
|
0.26
|
|
October 31
|
|
December 15, 2016
|
|
January 6, 2017
|
|
0.22
|
|
|
August 1
|
|
October 14, 2016
|
|
October 31, 2016
|
|
0.20
|
|
|
May 2
|
|
July 15, 2016
|
|
July 29, 2016
|
|
0.19
|
|
|
February 1
|
|
April 15, 2016
|
|
April 29, 2016
|
|
0.19
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Ordinary income
|
|
$
|
0.861
|
|
|
$
|
0.685
|
|
|
$
|
0.752
|
|
Capital gain distributions
|
|
—
|
|
|
0.300
|
|
|
—
|
|
|||
Distributions per share
|
|
$
|
0.861
|
|
|
$
|
0.985
|
|
|
$
|
0.752
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
|
|
|
|
|
|
|
||
February 7
|
|
March 15, 2018
|
|
April 2, 2018
|
|
$
|
0.3984
|
|
2017
|
|
|
|
|
|
|
|
|
October 31
|
|
December 15, 2017
|
|
January 2, 2018
|
|
$
|
0.3984
|
|
August 2
|
|
September 15, 2017
|
|
October 2, 2017
|
|
0.3984
|
|
|
May 1
|
|
June 15, 2017
|
|
July 3, 2017
|
|
0.3984
|
|
|
January 30
|
|
March 15, 2017
|
|
April 3, 2017
|
|
0.3984
|
|
|
2016
|
|
|
|
|
|
|
|
|
October 31
|
|
December 15, 2016
|
|
January 3, 2017
|
|
$
|
0.3984
|
|
August 1
|
|
September 15, 2016
|
|
October 3, 2016
|
|
0.3984
|
|
|
May 2
|
|
June 15, 2016
|
|
July 1, 2016
|
|
0.3984
|
|
|
February 1
|
|
March 15, 2016
|
|
April 1, 2016
|
|
0.3984
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Numerators—Basic:
|
|
|
|
|
|
|
|
|
|
|||
Net income
|
|
666,873
|
|
|
1,308,273
|
|
|
1,393,596
|
|
|||
Preferred Stock dividend
|
|
(15,936
|
)
|
|
(15,935
|
)
|
|
(15,937
|
)
|
|||
Allocation to noncontrolling interests
|
|
(9,539
|
)
|
|
(19,906
|
)
|
|
(19,035
|
)
|
|||
Net income attributable to common stockholders
|
|
$
|
641,398
|
|
|
$
|
1,272,432
|
|
|
$
|
1,358,624
|
|
Numerators—Diluted:
|
|
|
|
|
|
|
|
|
|
|||
Net income attributable to common stockholders
|
|
$
|
641,398
|
|
|
$
|
1,272,432
|
|
|
$
|
1,358,624
|
|
Diluted net income attributable to common stockholders
|
|
$
|
641,398
|
|
|
$
|
1,272,432
|
|
|
$
|
1,358,624
|
|
Denominators:
|
|
|
|
|
|
|
|
|
|
|||
Weighted-average number of common shares outstanding—basic
|
|
897,156
|
|
|
884,029
|
|
|
884,676
|
|
|||
Effect of dilutive securities
|
|
50,403
|
|
|
68,304
|
|
|
66,386
|
|
|||
Weighted-average number of common shares outstanding—diluted
|
|
947,559
|
|
|
952,333
|
|
|
951,062
|
|
|||
Anti-dilutive Securities:
|
|
|
|
|
|
|
|
|
|
|||
Effect of Preferred Units
|
|
1,514
|
|
|
5,209
|
|
|
5,415
|
|
|||
Effect of Common Units
|
|
6,592
|
|
|
4,782
|
|
|
4,783
|
|
|||
Effect of LTIP Units
|
|
1,836
|
|
|
1,767
|
|
|
1,609
|
|
|||
|
|
9,942
|
|
|
11,758
|
|
|
11,807
|
|
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
|
Shares
|
|
Weighted
Average Exercise Price |
|
Shares
|
|
Weighted
Average Exercise Price (2) |
|
Shares
|
|
Weighted
Average Exercise Price (2) |
|||||||||
Stock options Outstanding at January 1,
|
|
15,277,189
|
|
|
$
|
17.90
|
|
|
18,162,700
|
|
|
$
|
17.34
|
|
|
19,744,224
|
|
|
$
|
17.18
|
|
Granted (1)
|
|
—
|
|
|
—
|
|
|
247,592
|
|
|
20.81
|
|
|
267,253
|
|
|
28.86
|
|
|||
Exercised
|
|
(690,969
|
)
|
|
18.00
|
|
|
(2,886,986
|
)
|
|
14.45
|
|
|
(1,374,512
|
)
|
|
16.54
|
|
|||
Forfeited
|
|
(153,822
|
)
|
|
22.47
|
|
|
(230,509
|
)
|
|
19.94
|
|
|
(460,588
|
)
|
|
19.78
|
|
|||
Expired
|
|
(5,295
|
)
|
|
28.86
|
|
|
(15,608
|
)
|
|
17.73
|
|
|
(13,677
|
)
|
|
17.17
|
|
|||
Stock options Outstanding at December 31,
|
|
14,427,103
|
|
|
$
|
17.84
|
|
|
15,277,189
|
|
|
$
|
17.90
|
|
|
18,162,700
|
|
|
$
|
17.34
|
|
|
|
Stock Options Outstanding
|
|
Stock Options Exercisable
|
||||||||||||||||||
Range of Exercise Prices
|
|
Shares
|
|
Weighted Average
Remaining Contractual Term (in years) |
|
Weighted
Average Exercise Price |
|
Shares
|
|
Weighted Average
Remaining Contractual Term (in years) |
|
Weighted
Average Exercise Price |
||||||||||
$8.00 - $12.00
|
|
1,010,350
|
|
|
2.83
|
|
|
$
|
9.60
|
|
|
1,010,350
|
|
|
2.83
|
|
|
$
|
9.60
|
|
||
$13.00 - $17.00
|
|
3,829,926
|
|
|
3.30
|
|
|
14.53
|
|
|
3,829,926
|
|
|
3.30
|
|
|
14.53
|
|
||||
$18.00 - $23.00
|
|
9,339,190
|
|
|
5.16
|
|
|
19.82
|
|
|
8,490,390
|
|
|
5.17
|
|
|
19.89
|
|
||||
$24.00 - $30.00
|
|
247,637
|
|
|
6.39
|
|
|
$
|
28.24
|
|
|
129,496
|
|
|
5.58
|
|
|
$
|
28.32
|
|
||
Total
|
|
14,427,103
|
|
|
4.53
|
|
|
$
|
17.84
|
|
|
13,460,162
|
|
|
4.47
|
|
|
$
|
17.68
|
|
||
Intrinsic value ($23.39 stock price as of December 31, 2017)
|
|
$
|
80,022
|
|
|
|
|
|
|
|
|
$
|
76,902
|
|
|
|
|
|
|
|
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
|
Shares
|
|
Weighted
Average Grant Date Fair Value |
|
Shares
|
|
Weighted
Average Grant Date Fair Value |
|
Shares
|
|
Weighted
Average Grant Date Fair Value |
|||||||||
Nonvested restricted stock grants outstanding as of beginning of period
|
|
453,596
|
|
|
$
|
27.16
|
|
|
206,219
|
|
|
$
|
29.16
|
|
|
104,142
|
|
|
$
|
14.79
|
|
Granted
|
|
771,960
|
|
|
24.77
|
|
|
329,326
|
|
|
26.20
|
|
|
253,886
|
|
|
29.12
|
|
|||
Vested
|
|
(174,806
|
)
|
|
26.76
|
|
|
(71,570
|
)
|
|
28.48
|
|
|
(114,563
|
)
|
|
16.75
|
|
|||
Canceled
|
|
(68,221
|
)
|
|
26.24
|
|
|
(10,379
|
)
|
|
27.28
|
|
|
(37,246
|
)
|
|
26.86
|
|
|||
Nonvested restricted stock grants outstanding as of end of period
|
|
982,529
|
|
|
$
|
25.42
|
|
|
453,596
|
|
|
$
|
27.16
|
|
|
206,219
|
|
|
$
|
29.16
|
|
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
|
Shares
|
|
Weighted
Average Grant
Date Fair Value
|
|
Shares
|
|
Weighted
Average Grant
Date Fair Value
|
|
Shares
|
|
Weighted
Average Grant
Date Fair Value (2)
|
|||||||||
LTIP Units Outstanding at January 1,
|
|
3,775,802
|
|
|
$
|
27.40
|
|
|
1,724,747
|
|
|
$
|
29.32
|
|
|
—
|
|
|
$
|
—
|
|
Granted (1)
|
|
122,547
|
|
|
25.40
|
|
|
2,089,917
|
|
|
25.84
|
|
|
1,758,396
|
|
|
29.32
|
|
|||
Exercised
|
|
(92,880
|
)
|
|
29.15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Forfeited
|
|
(25,565
|
)
|
|
27.69
|
|
|
(38,862
|
)
|
|
28.95
|
|
|
(33,649
|
)
|
|
29.04
|
|
|||
Expired
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
LTIP Units Outstanding at December 31,
|
|
3,779,904
|
|
|
$
|
27.29
|
|
|
3,775,802
|
|
|
$
|
27.40
|
|
|
1,724,747
|
|
|
$
|
29.32
|
|
(1)
|
Included in 2016 grants are 19,064 units related to additional grants required as a result of antidilution provisions triggered by our 2016 distribution of a special dividend declared on December 13, 2016 (Note 10).
|
(2)
|
Changes to prior year weighted average grant date fair value is due to adjustment of the strike price for the special dividend issued in 2016.
|
|
|
2017
|
|
2016
|
||||||||||
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
||||||
Nonvested performance grants outstanding as of beginning of period
|
|
593,200
|
|
|
$
|
26.07
|
|
|
—
|
|
|
$
|
—
|
|
Granted
|
|
554,264
|
|
|
25.11
|
|
|
593,200
|
|
|
26.07
|
|
||
Vested
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|||
Canceled
|
|
(72,869
|
)
|
|
25.82
|
|
|
—
|
|
|
—
|
|
||
Nonvested performance grants outstanding as of end of period
|
|
1,074,595
|
|
|
$
|
25.59
|
|
|
593,200
|
|
|
$
|
26.07
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
Risk-free interest rate(*)
|
|
2.45
|
%
|
|
1.52
|
%
|
|
1.75
|
%
|
Dividend yield(*)
|
|
3.47
|
%
|
|
3.07
|
%
|
|
2.33
|
%
|
Expected volatility
|
|
40.00
|
%
|
|
25.00
|
%
|
|
25.00
|
%
|
Expected life (in years)
|
|
6.25
|
|
|
6.25
|
|
|
6.25
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Stock options—Property management and other costs
|
|
$
|
3,366
|
|
|
$
|
5,833
|
|
|
$
|
7,103
|
|
Stock options—General and administrative
|
|
7,732
|
|
|
10,448
|
|
|
11,006
|
|
|||
Restricted stock—Property management and other costs
|
|
5,787
|
|
|
2,860
|
|
|
2,853
|
|
|||
Restricted stock—General and administrative
|
|
3,357
|
|
|
635
|
|
|
603
|
|
|||
LTIP Units—Property management and other costs
|
|
1,366
|
|
|
1,346
|
|
|
1,046
|
|
|||
LTIP Units—General and administrative
|
|
18,621
|
|
|
14,804
|
|
|
10,002
|
|
|||
Total
|
|
$
|
40,229
|
|
|
$
|
35,926
|
|
|
$
|
32,613
|
|
Year
|
Amount
|
||
2018
|
$
|
25,369
|
|
2019
|
16,756
|
|
|
2020
|
5,268
|
|
|
2021
|
419
|
|
|
|
47,812
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Trade receivables
|
|
$
|
109,968
|
|
|
$
|
107,107
|
|
Short-term tenant receivables
|
|
4,776
|
|
|
1,414
|
|
||
Straight-line rent receivable
|
|
233,630
|
|
|
227,859
|
|
||
Other accounts receivable
|
|
5,165
|
|
|
3,699
|
|
||
Total accounts receivable
|
|
353,539
|
|
|
340,079
|
|
||
Provision for doubtful accounts
|
|
(19,458
|
)
|
|
(17,883
|
)
|
||
Total accounts receivable, net
|
|
$
|
334,081
|
|
|
$
|
322,196
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Notes receivable
|
|
$
|
404,129
|
|
|
$
|
665,289
|
|
Accrued interest
|
|
13,429
|
|
|
13,207
|
|
||
Total notes receivable
|
|
417,558
|
|
|
678,496
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Gross Asset
|
|
Accumulated
Amortization
|
|
Balance
|
|
Gross Asset
|
|
Accumulated
Amortization
|
|
Balance
|
||||||||||||
Intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Above-market tenant leases, net
|
|
$
|
411,789
|
|
|
$
|
(313,228
|
)
|
|
$
|
98,561
|
|
|
$
|
512,802
|
|
|
$
|
(368,900
|
)
|
|
$
|
143,902
|
|
Below-market ground leases, net
|
|
118,994
|
|
|
(14,870
|
)
|
|
104,124
|
|
|
118,994
|
|
|
(12,788
|
)
|
|
106,206
|
|
||||||
Real estate tax stabilization agreement, net
|
|
111,506
|
|
|
(45,081
|
)
|
|
66,425
|
|
|
111,506
|
|
|
(38,769
|
)
|
|
72,737
|
|
||||||
Total intangible assets
|
|
$
|
642,289
|
|
|
$
|
(373,179
|
)
|
|
$
|
269,110
|
|
|
$
|
743,302
|
|
|
$
|
(420,457
|
)
|
|
$
|
322,845
|
|
Remaining Prepaid expenses and other assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restricted Cash
|
|
|
|
|
|
67,335
|
|
|
|
|
|
|
56,948
|
|
||||||||||
Security and escrow deposits
|
|
|
|
|
|
|
|
2,308
|
|
|
|
|
|
|
|
|
2,107
|
|
||||||
Prepaid expenses
|
|
|
|
|
|
|
|
54,987
|
|
|
|
|
|
|
|
|
46,709
|
|
||||||
Other non-tenant receivables
|
|
|
|
|
|
|
|
31,265
|
|
|
|
|
|
|
|
|
34,677
|
|
||||||
Deferred tax, net of valuation allowances
|
|
|
|
|
|
|
|
21,061
|
|
|
|
|
|
|
|
|
6,943
|
|
||||||
Other
|
|
|
|
|
|
|
|
69,790
|
|
|
|
|
|
|
|
|
36,292
|
|
||||||
Total remaining Prepaid expenses and other assets
|
|
|
|
|
|
|
|
246,746
|
|
|
|
|
|
|
|
|
183,676
|
|
||||||
Total Prepaid expenses and other assets
|
|
|
|
|
|
|
|
$
|
515,856
|
|
|
|
|
|
|
$
|
506,521
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Gross
Liability |
|
Accumulated
Accretion |
|
Balance
|
|
Gross
Liability |
|
Accumulated
Accretion |
|
Balance
|
||||||||||||
Intangible liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Below-market tenant leases, net
|
|
$
|
348,984
|
|
|
$
|
(162,228
|
)
|
|
$
|
186,756
|
|
|
$
|
267,048
|
|
|
$
|
(172,210
|
)
|
|
$
|
94,838
|
|
Above-market headquarters office leases, net
|
|
4,342
|
|
|
(3,860
|
)
|
|
482
|
|
|
15,268
|
|
|
(10,346
|
)
|
|
4,922
|
|
||||||
Above-market ground leases, net
|
|
9,880
|
|
|
(2,648
|
)
|
|
7,232
|
|
|
9,127
|
|
|
(2,258
|
)
|
|
6,869
|
|
||||||
Total intangible liabilities
|
|
$
|
363,206
|
|
|
$
|
(168,736
|
)
|
|
$
|
194,470
|
|
|
$
|
291,443
|
|
|
$
|
(184,814
|
)
|
|
$
|
106,629
|
|
Remaining Accounts payable and accrued expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Accrued interest
|
|
|
|
|
|
|
|
43,874
|
|
|
|
|
|
|
|
|
47,821
|
|
||||||
Accounts payable and accrued expenses
|
|
|
|
|
|
|
|
77,405
|
|
|
|
|
|
|
|
|
87,485
|
|
||||||
Accrued real estate taxes
|
|
|
|
|
|
|
|
78,213
|
|
|
|
|
|
|
|
|
87,313
|
|
||||||
Deferred gains/income
|
|
|
|
|
|
|
|
90,379
|
|
|
|
|
|
|
|
|
91,720
|
|
||||||
Accrued payroll and other employee liabilities
|
|
|
|
|
|
|
|
54,520
|
|
|
|
|
|
|
|
|
57,721
|
|
||||||
Construction payable
|
|
|
|
|
|
|
|
221,172
|
|
|
|
|
|
|
|
|
115,077
|
|
||||||
Tenant and other deposits
|
|
|
|
|
|
|
|
32,106
|
|
|
|
|
|
|
|
|
15,061
|
|
||||||
Insurance reserve liability
|
|
|
|
|
|
|
|
12,035
|
|
|
|
|
|
|
|
|
14,184
|
|
||||||
Capital lease obligations
|
|
|
|
|
|
|
|
5,385
|
|
|
|
|
|
|
|
|
5,386
|
|
||||||
Conditional asset retirement obligation liability
|
|
|
|
|
|
|
|
6,149
|
|
|
|
|
|
|
|
|
5,327
|
|
||||||
Other (1)
|
|
|
|
|
|
|
|
103,724
|
|
|
|
|
|
|
|
|
21,638
|
|
||||||
Total remaining Accounts payable and accrued expenses
|
|
|
|
|
|
|
|
724,962
|
|
|
|
|
|
|
548,733
|
|
||||||||
Total Accounts payable and accrued expenses
|
|
|
|
|
|
|
|
$
|
919,432
|
|
|
|
|
|
|
$
|
655,362
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Net unrealized gains on financial instruments
|
|
$
|
116
|
|
|
$
|
104
|
|
Foreign currency translation
|
|
(72,022
|
)
|
|
(70,560
|
)
|
||
Accumulated other comprehensive loss
|
|
$
|
(71,906
|
)
|
|
$
|
(70,456
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
Contractual rent expense, including participation rent
|
|
$
|
8,561
|
|
|
$
|
8,589
|
|
|
$
|
8,546
|
|
Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent
|
|
6,304
|
|
|
6,278
|
|
|
6,183
|
|
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Subsequent/
Other |
|
Total
|
||||||||||||||
Mortgages, notes and loans payable
|
|
$
|
497,142
|
|
|
$
|
1,397,736
|
|
|
$
|
1,647,378
|
|
|
$
|
2,942,490
|
|
|
$
|
1,399,241
|
|
|
$
|
4,948,472
|
|
|
$
|
12,832,459
|
|
Retained debt-principal
|
|
1,817
|
|
|
1,919
|
|
|
81,466
|
|
|
|
|
|
—
|
|
|
—
|
|
|
85,202
|
|
|||||||
Purchase obligations
|
|
227,923
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
227,923
|
|
|||||||
Ground lease payments
|
|
6,698
|
|
|
6,790
|
|
|
6,972
|
|
|
7,025
|
|
|
7,036
|
|
|
234,312
|
|
|
268,833
|
|
|||||||
Junior Subordinated Notes(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
206,200
|
|
|
206,200
|
|
|||||||
Total
|
|
$
|
733,580
|
|
|
$
|
1,406,445
|
|
|
$
|
1,735,816
|
|
|
$
|
2,949,515
|
|
|
$
|
1,406,277
|
|
|
$
|
5,388,984
|
|
|
$
|
13,620,617
|
|
(1)
|
The $206.2 million of Junior Subordinated Notes are due in 2036, but may be redeemed any time after April 30, 2011. As we do not expect to redeem the notes prior to maturity, they are included in the consolidated debt maturing subsequent to 2022.
|
|
|
2017
|
||||||||||||||
|
|
First
Quarter |
|
Second
Quarter |
|
Third
Quarter |
|
Fourth
Quarter |
||||||||
Total revenues
|
|
$
|
566,332
|
|
|
$
|
555,796
|
|
|
$
|
578,357
|
|
|
$
|
627,375
|
|
Operating income
|
|
192,869
|
|
|
182,793
|
|
|
218,306
|
|
|
244,291
|
|
||||
Income from continuing operations
|
|
110,369
|
|
|
128,318
|
|
|
226,272
|
|
|
201,914
|
|
||||
Net income attributable to common shareholders
|
|
103,176
|
|
|
121,879
|
|
|
218,729
|
|
|
197,614
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic Earnings Per Share
|
|
0.12
|
|
|
0.14
|
|
|
0.25
|
|
|
0.21
|
|
||||
Diluted Earnings Per Share
|
|
0.11
|
|
|
0.13
|
|
|
0.23
|
|
|
0.21
|
|
||||
Dividends declared per share
|
|
0.22
|
|
|
0.22
|
|
|
0.22
|
|
|
0.22
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
|
884,505
|
|
|
882,255
|
|
|
878,663
|
|
|
942,766
|
|
||||
Diluted
|
|
949,516
|
|
|
945,325
|
|
|
940,184
|
|
|
954,947
|
|
|
|
2016
|
||||||||||||||
|
|
First Quarter
|
|
Second
Quarter |
|
Third
Quarter |
|
Fourth
Quarter |
||||||||
Total revenues
|
|
$
|
607,032
|
|
|
$
|
574,586
|
|
|
$
|
554,493
|
|
|
$
|
610,335
|
|
Operating income
|
|
173,980
|
|
|
216,035
|
|
|
153,417
|
|
|
256,818
|
|
||||
Income from continuing operations
|
|
195,337
|
|
|
189,901
|
|
|
681,748
|
|
|
241,284
|
|
||||
Net income attributable to common shareholders
|
|
187,796
|
|
|
181,962
|
|
|
670,194
|
|
|
232,476
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic Earnings Per Share
|
|
0.21
|
|
|
0.21
|
|
|
0.76
|
|
|
0.26
|
|
||||
Diluted Earnings Per Share
|
|
0.20
|
|
|
0.19
|
|
|
0.70
|
|
|
0.24
|
|
||||
Dividends declared per share
|
|
0.19
|
|
|
0.19
|
|
|
0.20
|
|
|
0.48
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic
|
|
882,673
|
|
|
883,381
|
|
|
885,092
|
|
|
884,948
|
|
||||
Diluted
|
|
950,154
|
|
|
952,290
|
|
|
955,856
|
|
|
950,301
|
|
|
|
|
|
|
|
Acquisition Cost(b)
|
|
Costs Capitalized
Subsequent to
Acquisition
|
|
Gross Amounts at Which Carried at
Close of Period(c)
|
|
|
|
|
|
Life Upon
Which
Latest
Statement of
Operation is
Computed
|
||||||||||||||||||||||||||
Name of Center
|
|
Location
|
|
Encumbrances(a)
|
|
Land
|
|
Buildings
and
Improvements
|
|
Land
|
|
Buildings
and
Improvements
|
|
Land
|
|
Buildings and
Improvements
|
|
Total
|
|
Accumulated
Depreciation
(d)
|
|
Date
Acquired
|
|
|||||||||||||||||||
200 LaFayette
|
|
New York, NY
|
|
33,000
|
|
|
29,750
|
|
|
90,674
|
|
|
(9,678
|
)
|
|
(60,874
|
)
|
|
20,072
|
|
|
29,800
|
|
|
49,872
|
|
|
3,934
|
|
|
April, 2015
|
|
(d)
|
|||||||||
218 W 57th Street
|
|
New York, NY
|
|
53,000
|
|
|
66,978
|
|
|
37,022
|
|
|
—
|
|
|
37
|
|
|
66,978
|
|
|
37,059
|
|
|
104,037
|
|
|
203
|
|
|
September, 2017
|
|
(d)
|
|||||||||
530 5th Avenue
|
|
New York, NY
|
|
132,122
|
|
|
289,494
|
|
|
99,481
|
|
|
—
|
|
|
5,972
|
|
|
289,494
|
|
|
105,453
|
|
|
394,947
|
|
|
1,645
|
|
|
September, 2017
|
|
(d)
|
|||||||||
605 North Michigan Avenue
|
|
Chicago, IL
|
|
—
|
|
|
50,980
|
|
|
90,634
|
|
|
—
|
|
|
—
|
|
|
50,980
|
|
|
90,634
|
|
|
141,614
|
|
|
3,371
|
|
|
December, 2016
|
|
(d)
|
|||||||||
685 Fifth Avenue
|
|
New York, NY
|
|
340,000
|
|
|
549,756
|
|
|
117,780
|
|
|
—
|
|
|
725
|
|
|
549,756
|
|
|
118,505
|
|
|
668,261
|
|
|
1,837
|
|
|
September, 2017
|
|
(d)
|
|||||||||
830 North Michigan Avenue
|
|
Chicago, IL
|
|
84,841
|
|
|
33,200
|
|
|
123,553
|
|
|
15,298
|
|
|
9,071
|
|
|
48,498
|
|
|
132,624
|
|
|
181,122
|
|
|
16,488
|
|
|
October, 2013
|
|
(d)
|
|||||||||
Apache Mall
|
|
Rochester, MN
|
|
—
|
|
|
17,738
|
|
|
116,663
|
|
|
8,043
|
|
|
15,767
|
|
|
25,781
|
|
|
132,430
|
|
|
158,211
|
|
|
30,638
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Augusta Mall
|
|
Augusta, GA
|
|
169,795
|
|
|
25,450
|
|
|
137,376
|
|
|
—
|
|
|
9,086
|
|
|
25,450
|
|
|
146,462
|
|
|
171,912
|
|
|
36,525
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Baybrook Mall
|
|
Friendswood, TX
|
|
250,214
|
|
|
76,527
|
|
|
288,241
|
|
|
(1,091
|
)
|
|
9,066
|
|
|
75,436
|
|
|
297,307
|
|
|
372,743
|
|
|
57,441
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Beachwood Place
|
|
Beachwood, OH
|
|
216,640
|
|
|
59,156
|
|
|
196,205
|
|
|
7,354
|
|
|
46,789
|
|
|
66,510
|
|
|
242,994
|
|
|
309,504
|
|
|
40,055
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Bellis Fair
|
|
Bellingham, WA
|
|
84,902
|
|
|
14,122
|
|
|
102,033
|
|
|
—
|
|
|
29,042
|
|
|
14,122
|
|
|
131,075
|
|
|
145,197
|
|
|
27,406
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Boise Towne Square
|
|
Boise, ID
|
|
143,816
|
|
|
44,182
|
|
|
163,118
|
|
|
—
|
|
|
10,037
|
|
|
44,182
|
|
|
173,155
|
|
|
217,337
|
|
|
35,880
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Brass Mill Center
|
|
Waterbury, CT
|
|
65,840
|
|
|
31,496
|
|
|
99,107
|
|
|
—
|
|
|
15,877
|
|
|
31,496
|
|
|
114,984
|
|
|
146,480
|
|
|
27,644
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Coastland Center
|
|
Naples, FL
|
|
116,732
|
|
|
24,470
|
|
|
166,038
|
|
|
—
|
|
|
3,084
|
|
|
24,470
|
|
|
169,122
|
|
|
193,592
|
|
|
32,254
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Columbia Mall
|
|
Columbia, MO
|
|
—
|
|
|
7,943
|
|
|
107,969
|
|
|
(154
|
)
|
|
23
|
|
|
7,789
|
|
|
107,992
|
|
|
115,781
|
|
|
19,609
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Columbiana Centre
|
|
Columbia, SC
|
|
123,115
|
|
|
22,178
|
|
|
125,061
|
|
|
—
|
|
|
6,447
|
|
|
22,178
|
|
|
131,508
|
|
|
153,686
|
|
|
25,625
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Coral Ridge Mall
|
|
Coralville, IA
|
|
108,948
|
|
|
20,178
|
|
|
134,515
|
|
|
2,219
|
|
|
22,805
|
|
|
22,397
|
|
|
157,320
|
|
|
179,717
|
|
|
29,785
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Coronado Center
|
|
Albuquerque, NM
|
|
185,515
|
|
|
28,312
|
|
|
153,526
|
|
|
9,328
|
|
|
91,706
|
|
|
37,640
|
|
|
245,232
|
|
|
282,872
|
|
|
42,879
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Crossroads Center
|
|
St. Cloud, MN
|
|
96,749
|
|
|
15,499
|
|
|
103,077
|
|
|
—
|
|
|
7,201
|
|
|
15,499
|
|
|
110,278
|
|
|
125,777
|
|
|
21,625
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Cumberland Mall
|
|
Atlanta, GA
|
|
159,805
|
|
|
36,913
|
|
|
138,795
|
|
|
(309
|
)
|
|
17,625
|
|
|
36,604
|
|
|
156,420
|
|
|
193,024
|
|
|
34,067
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Deerbrook Mall
|
|
Humble, TX
|
|
137,830
|
|
|
36,761
|
|
|
133,448
|
|
|
—
|
|
|
17,900
|
|
|
36,761
|
|
|
151,348
|
|
|
188,109
|
|
|
28,284
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Eastridge Mall
|
|
Casper, WY
|
|
42,822
|
|
|
5,484
|
|
|
36,756
|
|
|
—
|
|
|
9,181
|
|
|
5,484
|
|
|
45,937
|
|
|
51,421
|
|
|
15,749
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Fashion Place
|
|
Murray, UT
|
|
226,441
|
|
|
24,068
|
|
|
232,456
|
|
|
2,079
|
|
|
70,863
|
|
|
26,147
|
|
|
303,319
|
|
|
329,466
|
|
|
53,164
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Four Seasons Town Centre
|
|
Greensboro, NC
|
|
30,892
|
|
|
17,259
|
|
|
126,570
|
|
|
—
|
|
|
11,611
|
|
|
17,259
|
|
|
138,181
|
|
|
155,440
|
|
|
41,139
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Fox River Mall
|
|
Appleton, WI
|
|
168,731
|
|
|
42,259
|
|
|
217,932
|
|
|
(103
|
)
|
|
3,194
|
|
|
42,156
|
|
|
221,126
|
|
|
263,282
|
|
|
41,092
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Glenbrook Square
|
|
Fort Wayne, IN
|
|
161,539
|
|
|
30,965
|
|
|
147,002
|
|
|
2,302
|
|
|
17,351
|
|
|
33,267
|
|
|
164,353
|
|
|
197,620
|
|
|
32,244
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Governor's Square
|
|
Tallahassee, FL
|
|
67,942
|
|
|
18,289
|
|
|
123,088
|
|
|
—
|
|
|
10,410
|
|
|
18,289
|
|
|
133,498
|
|
|
151,787
|
|
|
41,046
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Grand Teton Mall
|
|
Idaho Falls, ID
|
|
44,963
|
|
|
13,066
|
|
|
59,658
|
|
|
(1,073
|
)
|
|
(3,896
|
)
|
|
11,993
|
|
|
55,762
|
|
|
67,755
|
|
|
12,256
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Greenwood Mall
|
|
Bowling Green, KY
|
|
62,469
|
|
|
12,459
|
|
|
85,370
|
|
|
1,417
|
|
|
6,091
|
|
|
13,876
|
|
|
91,461
|
|
|
105,337
|
|
|
23,144
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Hulen Mall
|
|
Fort Worth, TX
|
|
120,504
|
|
|
8,665
|
|
|
112,252
|
|
|
—
|
|
|
25,842
|
|
|
8,665
|
|
|
138,094
|
|
|
146,759
|
|
|
25,684
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Jordan Creek Town Center
|
|
West Des Moines, IA
|
|
205,145
|
|
|
54,663
|
|
|
262,608
|
|
|
6,042
|
|
|
11,432
|
|
|
60,705
|
|
|
274,040
|
|
|
334,745
|
|
|
50,738
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Lynnhaven Mall
|
|
Virginia Beach, VA
|
|
234,721
|
|
|
54,628
|
|
|
219,013
|
|
|
(90
|
)
|
|
57,196
|
|
|
54,538
|
|
|
276,209
|
|
|
330,747
|
|
|
54,978
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Mall of Louisiana
|
|
Baton Rouge, LA
|
|
323,854
|
|
|
88,742
|
|
|
319,097
|
|
|
(141
|
)
|
|
7,123
|
|
|
88,601
|
|
|
326,220
|
|
|
414,821
|
|
|
61,212
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Mall St. Matthews
|
|
Louisville, KY
|
|
180,439
|
|
|
42,014
|
|
|
155,809
|
|
|
(6,522
|
)
|
|
17,077
|
|
|
35,492
|
|
|
172,886
|
|
|
208,378
|
|
|
34,333
|
|
|
November, 2010
|
|
(d)
|
|
|
|
|
|
|
Acquisition Cost(b)
|
|
Costs Capitalized
Subsequent to
Acquisition
|
|
Gross Amounts at Which Carried at
Close of Period(c)
|
|
|
|
|
|
Life Upon
Which
Latest
Statement of
Operation is
Computed
|
||||||||||||||||||||||||||
Name of Center
|
|
Location
|
|
Encumbrances(a)
|
|
Land
|
|
Buildings
and
Improvements
|
|
Land
|
|
Buildings
and
Improvements
|
|
Land
|
|
Buildings and
Improvements
|
|
Total
|
|
Accumulated
Depreciation
(d)
|
|
Date
Acquired
|
|
|||||||||||||||||||
Market Place Shopping Center
|
|
Champaign, IL
|
|
113,171
|
|
|
21,611
|
|
|
111,515
|
|
|
—
|
|
|
26,529
|
|
|
21,611
|
|
|
138,044
|
|
|
159,655
|
|
|
28,243
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Mayfair Mall
|
|
Wauwatosa, WI
|
|
344,185
|
|
|
84,473
|
|
|
352,140
|
|
|
(1,950
|
)
|
|
44,179
|
|
|
82,523
|
|
|
396,319
|
|
|
478,842
|
|
|
70,432
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Meadows Mall
|
|
Las Vegas, NV
|
|
146,186
|
|
|
30,275
|
|
|
136,846
|
|
|
—
|
|
|
2,247
|
|
|
30,275
|
|
|
139,093
|
|
|
169,368
|
|
|
26,020
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Mondawmin Mall
|
|
Baltimore, MD
|
|
84,324
|
|
|
19,707
|
|
|
63,348
|
|
|
—
|
|
|
22,397
|
|
|
19,707
|
|
|
85,745
|
|
|
105,452
|
|
|
20,448
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Neshaminy Mall
|
|
Bensalem, PA
|
|
411
|
|
|
11,615
|
|
|
48,224
|
|
|
4,401
|
|
|
13,943
|
|
|
16,016
|
|
|
62,167
|
|
|
78,183
|
|
|
3,784
|
|
|
June, 2017
|
|
(d)
|
|||||||||
North Point Mall
|
|
San Antonio, TX
|
|
249,669
|
|
|
57,900
|
|
|
228,517
|
|
|
—
|
|
|
7,020
|
|
|
57,900
|
|
|
235,537
|
|
|
293,437
|
|
|
49,746
|
|
|
November, 2010
|
|
(d)
|
|||||||||
North Star Mall
|
|
Northridge, CA
|
|
305,450
|
|
|
91,135
|
|
|
392,422
|
|
|
—
|
|
|
14,271
|
|
|
91,135
|
|
|
406,693
|
|
|
497,828
|
|
|
74,162
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Northridge Fashion Center
|
|
Alpharetta, GA
|
|
224,145
|
|
|
66,774
|
|
|
238,023
|
|
|
—
|
|
|
34,037
|
|
|
66,774
|
|
|
272,060
|
|
|
338,834
|
|
|
51,471
|
|
|
November, 2010
|
|
(d)
|
|||||||||
NorthTown Mall
|
|
Spokane, WA
|
|
85,645
|
|
|
12,310
|
|
|
108,857
|
|
|
—
|
|
|
30,269
|
|
|
12,310
|
|
|
139,126
|
|
|
151,436
|
|
|
26,086
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Oak View Mall
|
|
Omaha, NE
|
|
76,106
|
|
|
20,390
|
|
|
107,216
|
|
|
—
|
|
|
(74
|
)
|
|
20,390
|
|
|
107,142
|
|
|
127,532
|
|
|
18,952
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Oakwood Center
|
|
Gretna, LA
|
|
85,911
|
|
|
21,105
|
|
|
74,228
|
|
|
4,309
|
|
|
28,833
|
|
|
25,414
|
|
|
103,061
|
|
|
128,475
|
|
|
23,124
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Oakwood Mall
|
|
Eau Claire, WI
|
|
70,229
|
|
|
13,786
|
|
|
92,114
|
|
|
204
|
|
|
5,538
|
|
|
13,990
|
|
|
97,652
|
|
|
111,642
|
|
|
20,261
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Oglethorpe Mall
|
|
Savannah, GA
|
|
149,808
|
|
|
27,075
|
|
|
157,100
|
|
|
—
|
|
|
1,722
|
|
|
27,075
|
|
|
158,822
|
|
|
185,897
|
|
|
28,755
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Oxmoor Center
|
|
Louisville, KY
|
|
85,548
|
|
|
—
|
|
|
117,814
|
|
|
—
|
|
|
13,953
|
|
|
—
|
|
|
131,767
|
|
|
131,767
|
|
|
25,956
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Paramus Park
|
|
Paramus, NJ
|
|
119,570
|
|
|
31,320
|
|
|
102,054
|
|
|
5,563
|
|
|
48,532
|
|
|
36,883
|
|
|
150,586
|
|
|
187,469
|
|
|
24,504
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Park City Center
|
|
Lancaster, PA
|
|
177,419
|
|
|
42,451
|
|
|
195,409
|
|
|
—
|
|
|
4,553
|
|
|
42,451
|
|
|
199,962
|
|
|
242,413
|
|
|
34,943
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Park Place
|
|
Tucson, AZ
|
|
179,268
|
|
|
61,907
|
|
|
236,019
|
|
|
—
|
|
|
7,893
|
|
|
61,907
|
|
|
243,912
|
|
|
305,819
|
|
|
44,985
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Peachtree Mall
|
|
Columbus, GA
|
|
77,102
|
|
|
13,855
|
|
|
92,143
|
|
|
942
|
|
|
8,056
|
|
|
14,797
|
|
|
100,199
|
|
|
114,996
|
|
|
19,132
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Pecanland Mall
|
|
Monroe, LA
|
|
85,354
|
|
|
12,943
|
|
|
73,231
|
|
|
—
|
|
|
11,423
|
|
|
12,943
|
|
|
84,654
|
|
|
97,597
|
|
|
19,541
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Pembroke Lakes Mall
|
|
Pembroke Pines, FL
|
|
259,223
|
|
|
64,883
|
|
|
254,910
|
|
|
—
|
|
|
29,598
|
|
|
64,883
|
|
|
284,508
|
|
|
349,391
|
|
|
46,153
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Pioneer Place
|
|
Portland, OR
|
|
125,792
|
|
|
21,462
|
|
|
97,096
|
|
|
(3,890
|
)
|
|
107,793
|
|
|
17,572
|
|
|
204,889
|
|
|
222,461
|
|
|
37,024
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Prince Kuhio Plaza
|
|
Hilo, HI
|
|
41,263
|
|
|
—
|
|
|
52,373
|
|
|
—
|
|
|
13,454
|
|
|
—
|
|
|
65,827
|
|
|
65,827
|
|
|
20,583
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Providence Place
|
|
Providence, RI
|
|
377,584
|
|
|
—
|
|
|
400,893
|
|
|
—
|
|
|
65,094
|
|
|
—
|
|
|
465,987
|
|
|
465,987
|
|
|
79,104
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Quail Springs Mall
|
|
Oklahoma City, OK
|
|
67,120
|
|
|
40,523
|
|
|
149,571
|
|
|
(579
|
)
|
|
7,203
|
|
|
39,944
|
|
|
156,774
|
|
|
196,718
|
|
|
26,505
|
|
|
June, 2013
|
|
(d)
|
|||||||||
Ridgedale Center
|
|
Minnetonka, MN
|
|
—
|
|
|
39,495
|
|
|
151,090
|
|
|
3,183
|
|
|
116,722
|
|
|
42,678
|
|
|
267,812
|
|
|
310,490
|
|
|
40,695
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Riverchase Galleria
|
|
Birmingham, AL
|
|
160,997
|
|
|
53,423
|
|
|
271,508
|
|
|
(35,125
|
)
|
|
(9,449
|
)
|
|
18,298
|
|
|
262,059
|
|
|
280,357
|
|
|
14,465
|
|
|
November, 2016
|
|
(d)
|
|||||||||
River Hills Mall
|
|
Mankato, MN
|
|
70,270
|
|
|
16,207
|
|
|
85,608
|
|
|
—
|
|
|
9,816
|
|
|
16,207
|
|
|
95,424
|
|
|
111,631
|
|
|
17,886
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Rivertown Crossings
|
|
Grandville, MI
|
|
152,432
|
|
|
47,790
|
|
|
181,770
|
|
|
(504
|
)
|
|
11,072
|
|
|
47,286
|
|
|
192,842
|
|
|
240,128
|
|
|
36,788
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Sooner Mall
|
|
Norman, OK
|
|
71,135
|
|
|
9,902
|
|
|
69,570
|
|
|
—
|
|
|
2,467
|
|
|
9,902
|
|
|
72,037
|
|
|
81,939
|
|
|
14,770
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Southwest Plaza
|
|
Littleton, CO
|
|
114,337
|
|
|
19,024
|
|
|
203,044
|
|
|
(16
|
)
|
|
(12,494
|
)
|
|
19,008
|
|
|
190,550
|
|
|
209,558
|
|
|
45,416
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Spokane Valley Mall
|
|
Spokane, WA
|
|
56,914
|
|
|
16,817
|
|
|
100,209
|
|
|
—
|
|
|
(7,979
|
)
|
|
16,817
|
|
|
92,230
|
|
|
109,047
|
|
|
21,580
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Staten Island Mall
|
|
Staten Island, NY
|
|
246,491
|
|
|
102,227
|
|
|
375,612
|
|
|
11,118
|
|
|
57,492
|
|
|
113,345
|
|
|
433,104
|
|
|
546,449
|
|
|
68,158
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Stonestown Galleria
|
|
San Francisco, CA
|
|
179,824
|
|
|
65,962
|
|
|
203,043
|
|
|
(1,686
|
)
|
|
35,447
|
|
|
64,276
|
|
|
238,490
|
|
|
302,766
|
|
|
38,194
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Crossroads
|
|
Portage, MI
|
|
93,080
|
|
|
20,261
|
|
|
95,463
|
|
|
1,110
|
|
|
4,054
|
|
|
21,371
|
|
|
99,517
|
|
|
120,888
|
|
|
17,113
|
|
|
November, 2010
|
|
(d)
|
|
|
|
|
|
|
Acquisition Cost(b)
|
|
Costs Capitalized
Subsequent to
Acquisition
|
|
Gross Amounts at Which Carried at
Close of Period(c)
|
|
|
|
|
|
Life Upon
Which
Latest
Statement of
Operation is
Computed
|
||||||||||||||||||||||||||
Name of Center
|
|
Location
|
|
Encumbrances(a)
|
|
Land
|
|
Buildings
and
Improvements
|
|
Land
|
|
Buildings
and
Improvements
|
|
Land
|
|
Buildings and
Improvements
|
|
Total
|
|
Accumulated
Depreciation
(d)
|
|
Date
Acquired
|
|
|||||||||||||||||||
The Gallery at Harborplace
|
|
Baltimore, MD
|
|
75,969
|
|
|
15,930
|
|
|
112,117
|
|
|
—
|
|
|
10,722
|
|
|
15,930
|
|
|
122,839
|
|
|
138,769
|
|
|
30,112
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Maine Mall
|
|
South Portland, ME
|
|
234,696
|
|
|
36,205
|
|
|
238,067
|
|
|
(1,909
|
)
|
|
4,465
|
|
|
34,296
|
|
|
242,532
|
|
|
276,828
|
|
|
44,237
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Mall in Columbia
|
|
Columbia, MD
|
|
334,855
|
|
|
124,540
|
|
|
479,171
|
|
|
4,124
|
|
|
64,919
|
|
|
128,664
|
|
|
544,090
|
|
|
672,754
|
|
|
93,446
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Oaks Mall
|
|
Gainesville, FL
|
|
126,651
|
|
|
21,954
|
|
|
173,353
|
|
|
—
|
|
|
(1,970
|
)
|
|
21,954
|
|
|
171,383
|
|
|
193,337
|
|
|
28,476
|
|
|
April, 2012
|
|
(d)
|
|||||||||
The Parks at Arlington
|
|
Arlington, TX
|
|
247,673
|
|
|
19,807
|
|
|
299,708
|
|
|
49
|
|
|
21,070
|
|
|
19,856
|
|
|
320,778
|
|
|
340,634
|
|
|
63,193
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Shoppes at Buckland
|
|
Manchester, CT
|
|
118,177
|
|
|
35,180
|
|
|
146,474
|
|
|
(280
|
)
|
|
6,603
|
|
|
34,900
|
|
|
153,077
|
|
|
187,977
|
|
|
27,258
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Shops at La Cantera
|
|
San Antonio, TX
|
|
349,345
|
|
|
80,016
|
|
|
350,737
|
|
|
—
|
|
|
29,556
|
|
|
80,016
|
|
|
380,293
|
|
|
460,309
|
|
|
79,393
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Streets at SouthPoint
|
|
Durham, NC
|
|
243,404
|
|
|
66,045
|
|
|
242,189
|
|
|
(74
|
)
|
|
1,095
|
|
|
65,971
|
|
|
243,284
|
|
|
309,255
|
|
|
47,421
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Woodlands Mall
|
|
The Woodlands, TX
|
|
240,081
|
|
|
84,889
|
|
|
349,315
|
|
|
2,315
|
|
|
42,189
|
|
|
87,204
|
|
|
391,504
|
|
|
478,708
|
|
|
71,737
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Town East Mall
|
|
Mesquite, TX
|
|
160,006
|
|
|
9,928
|
|
|
168,555
|
|
|
—
|
|
|
9,151
|
|
|
9,928
|
|
|
177,706
|
|
|
187,634
|
|
|
34,077
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Tucson Mall
|
|
Tucson, AZ
|
|
245,618
|
|
|
2,071
|
|
|
193,815
|
|
|
—
|
|
|
80,778
|
|
|
2,071
|
|
|
274,593
|
|
|
276,664
|
|
|
49,772
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Tysons Galleria
|
|
McLean, VA
|
|
299,806
|
|
|
90,317
|
|
|
351,005
|
|
|
(105
|
)
|
|
37,241
|
|
|
90,212
|
|
|
388,246
|
|
|
478,458
|
|
|
62,936
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Valley Plaza Mall
|
|
Bakersfield, CA
|
|
239,819
|
|
|
38,964
|
|
|
211,930
|
|
|
6,763
|
|
|
41,186
|
|
|
45,727
|
|
|
253,116
|
|
|
298,843
|
|
|
40,218
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Visalia Mall
|
|
Visalia, CA
|
|
73,955
|
|
|
11,912
|
|
|
80,185
|
|
|
—
|
|
|
2,889
|
|
|
11,912
|
|
|
83,074
|
|
|
94,986
|
|
|
15,354
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Westlake Center
|
|
Seattle, WA
|
|
45,975
|
|
|
19,055
|
|
|
129,295
|
|
|
(14,819
|
)
|
|
(63,840
|
)
|
|
4,236
|
|
|
65,455
|
|
|
69,691
|
|
|
13,465
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Westroads Mall
|
|
Omaha, NE
|
|
143,100
|
|
|
32,776
|
|
|
184,253
|
|
|
—
|
|
|
36,445
|
|
|
32,776
|
|
|
220,698
|
|
|
253,474
|
|
|
42,263
|
|
|
April, 2012
|
|
(d)
|
|||||||||
White Marsh Mall
|
|
Baltimore, MD
|
|
189,811
|
|
|
43,880
|
|
|
177,194
|
|
|
4,125
|
|
|
11,818
|
|
|
48,005
|
|
|
189,012
|
|
|
237,017
|
|
|
33,333
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Willowbrook
|
|
Wayne, NJ
|
|
359,482
|
|
|
110,660
|
|
|
419,822
|
|
|
—
|
|
|
28,234
|
|
|
110,660
|
|
|
448,056
|
|
|
558,716
|
|
|
84,369
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Woodbridge Center
|
|
Woodbridge, NJ
|
|
247,093
|
|
|
67,825
|
|
|
242,744
|
|
|
—
|
|
|
38,783
|
|
|
67,825
|
|
|
281,527
|
|
|
349,352
|
|
|
88,049
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Construction in progress and other (e)
|
|
|
|
13,854
|
|
|
21,448
|
|
|
61,894
|
|
|
6,030
|
|
|
720,299
|
|
|
27,478
|
|
|
782,196
|
|
|
809,674
|
|
|
100,419
|
|
|
Various
|
|
(d)
|
|||||||||
|
|
Total
|
|
$
|
13,038,659
|
|
|
$
|
3,985,654
|
|
|
$
|
15,052,730
|
|
|
$
|
28,220
|
|
|
$
|
2,378,105
|
|
|
$
|
4,013,874
|
|
|
$
|
17,430,838
|
|
|
$
|
21,444,712
|
|
|
$
|
3,188,481
|
|
|
|
|
|
(a)
|
See description of mortgages, notes and other loans payable in Note 6 of Notes to Consolidated Financial Statements. Includes $1.4 billion cross-collateralized loan.
|
|
|
Years
|
Buildings and improvements
|
|
10 - 45
|
Equipment and fixtures
|
|
3 - 20
|
Tenant improvements
|
|
Shorter of useful life or applicable lease term
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
(In thousands)
|
|
|
|
|
|
|
||||||
Balance at beginning of period
|
|
$
|
19,409,217
|
|
|
$
|
20,285,046
|
|
|
$
|
22,977,310
|
|
Additions
|
|
2,428,887
|
|
|
958,651
|
|
|
765,960
|
|
|||
Impairments
|
|
—
|
|
|
(130,619
|
)
|
|
—
|
|
|||
Dispositions, transfers and write-offs
|
|
(393,392
|
)
|
|
(1,703,861
|
)
|
|
(3,458,224
|
)
|
|||
Balance at end of period
|
|
$
|
21,444,712
|
|
|
$
|
19,409,217
|
|
|
$
|
20,285,046
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
(In thousands)
|
|
|
|
|
|
|
||||||
Balance at beginning of period
|
|
$
|
2,737,286
|
|
|
$
|
2,452,127
|
|
|
$
|
2,280,845
|
|
Depreciation expense
|
|
644,148
|
|
|
620,540
|
|
|
607,192
|
|
|||
Dispositions, transfers and write-offs
|
|
(192,953
|
)
|
|
(335,381
|
)
|
|
(435,910
|
)
|
|||
Balance at end of period
|
|
$
|
3,188,481
|
|
|
$
|
2,737,286
|
|
|
$
|
2,452,127
|
|
1.
|
I have reviewed this Annual Report on Form 20-F of Brookfield Property Partners L.P.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting 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 generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the period covered by the Annual Report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Brian W. Kingston
|
|
Name:
|
Brian W. Kingston
|
Title:
|
Chief Executive Officer, Brookfield Property Group LLC
(Principal Executive Officer)
|
1.
|
I have reviewed this Annual Report on Form 20-F of Brookfield Property Partners L.P.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting 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 generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the period covered by the Annual Report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Bryan K. Davis
|
|
Name:
|
Bryan K. Davis
|
Title:
|
Chief Financial Officer, Brookfield Property Group LLC
(Principal Financial Officer)
|
|
|
/s/ Brian W. Kingston
|
|
|
Brian W. Kingston
|
|
|
Chief Executive Officer, Brookfield Property Group LLC
|
|
|
/s/ Bryan K. Davis
|
|
|
Bryan K. Davis
|
|
|
Chief Financial Officer, Brookfield Property Group LLC
|