Date:
|
August 8, 2018
|
BROOKFIELD PROPERTY PARTNERS L.P.,
|
|
|
|
by its general partner, Brookfield Property Partners Limited
|
|
|
|
|
|
|
|
By:
|
/s/ Jane Sheere
|
|
|
Name:
|
Jane Sheere
|
|
|
Title:
|
Secretary
|
Exhibit
|
Description
|
•
|
Core Office segment through our direct investments in core office assets and our 50% interest in Canary Wharf Group plc (“Canary Wharf”);
|
•
|
Core Retail segment through our
34%
interest in GGP Inc. (“GGP”); and
|
•
|
Opportunistic segment through investments in Brookfield Asset Management-sponsored real estate funds.
|
•
|
150
office properties totaling
approximately
99 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;
|
•
|
138
opportunistic office properties comprising of
approximately
40 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 across the United States and in select Brazilian markets;
|
•
|
Over
34 million
square feet of industrial space across
114
industrial properties, primarily consisting of modern logistics assets in North America;
|
•
|
Approximately
25,700
multifamily units across
87
properties throughout the United States;
|
•
|
156
hospitality assets with
over
27,500
rooms across North America, Europe and Australia;
|
•
|
326
properties that are leased to automotive dealerships across the United States and Canada on a triple net lease basis;
|
•
|
202
self-storage facilities comprising
approximately
16 million
square feet throughout the United States;
|
•
|
45
student housing properties with
approximately
16,600
beds in the United Kingdom;
|
•
|
136
manufactured housing communities with
approximately
33,200
sites across the United States; and
|
•
|
Two mixed-use investments with
approximately
6 million
square feet of mixed-use space in South Korea and Germany.
|
•
|
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 associated with financing the partnership’s share of commercial developments accounted for under the equity method 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 that fit into our strategic plan; and
|
•
|
Investors for dispositions of peak value or non-core assets.
|
•
|
We acquired an office building in Chicago for consideration of
$35 million
; and
|
•
|
We acquired an office portfolio in Mumbai for consideration of
₨2,726 million
(
$41 million
).
|
•
|
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 will account for our investment in Brazil Retail as an equity accounted investment; and
|
•
|
We acquired an additional portfolio of student housing properties in the United Kingdom for £299 million ($385 million).
|
•
|
We sold our equity accounted investment in 245 Park Avenue in Midtown New York for net proceeds of approximately $680 million; and
|
•
|
We redeemed all of the public units outstanding of Brookfield Canada Office Properties for C$32.50 per unit, or C$516 million.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Commercial property revenue
|
$
|
1,130
|
|
$
|
1,050
|
|
$
|
2,227
|
|
$
|
2,045
|
|
Hospitality revenue
|
476
|
|
430
|
|
958
|
|
804
|
|
||||
Investment and other revenue
|
45
|
|
39
|
|
86
|
|
198
|
|
||||
Total revenue
|
1,651
|
|
1,519
|
|
3,271
|
|
3,047
|
|
||||
Direct commercial property expense
|
421
|
|
413
|
|
830
|
|
782
|
|
||||
Direct hospitality expense
|
295
|
|
276
|
|
627
|
|
539
|
|
||||
Investment and other expense
|
—
|
|
—
|
|
—
|
|
122
|
|
||||
Interest expense
|
537
|
|
510
|
|
1,057
|
|
982
|
|
||||
Depreciation and amortization
|
76
|
|
69
|
|
148
|
|
132
|
|
||||
General and administrative expense
|
183
|
|
156
|
|
352
|
|
307
|
|
||||
Total expenses
|
1,512
|
|
1,424
|
|
3,014
|
|
2,864
|
|
||||
Fair value gains, net
|
770
|
|
454
|
|
1,387
|
|
378
|
|
||||
Share of earnings from equity accounted investments
|
288
|
|
193
|
|
516
|
|
526
|
|
||||
Income before taxes
|
1,197
|
|
742
|
|
2,160
|
|
1,087
|
|
||||
Income tax expense (benefit)
|
146
|
|
78
|
|
86
|
|
236
|
|
||||
Net income
|
$
|
1,051
|
|
$
|
664
|
|
$
|
2,074
|
|
$
|
851
|
|
Net income attributable to non-controlling interests of others in operating subsidiaries and properties
|
517
|
|
425
|
|
1,010
|
|
778
|
|
||||
Net income attributable to Unitholders
(1)
|
$
|
534
|
|
$
|
239
|
|
$
|
1,064
|
|
$
|
73
|
|
|
|
|
|
|
||||||||
NOI
(1)
|
$
|
890
|
|
$
|
791
|
|
$
|
1,728
|
|
$
|
1,528
|
|
FFO
(1)
|
$
|
210
|
|
$
|
227
|
|
$
|
438
|
|
$
|
429
|
|
Company FFO
(1)
|
$
|
246
|
|
$
|
258
|
|
$
|
514
|
|
$
|
495
|
|
(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 3. An analysis of the measures and reconciliation to IFRS measures is included in the “Reconciliation of Non-IFRS measures” section on page 11.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions, except per share information)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income attributable to Unitholders - basic
(1)
|
$
|
534
|
|
$
|
239
|
|
$
|
1,064
|
|
$
|
73
|
|
Dilutive effect of conversion of capital securities - corporate
(2)
|
5
|
|
7
|
|
11
|
|
—
|
|
||||
Net income attributable to Unitholders - diluted
|
$
|
539
|
|
$
|
246
|
|
$
|
1,075
|
|
$
|
73
|
|
|
|
|
|
|
||||||||
Weighted average number of units outstanding - basic
(1)
|
773.1
|
|
774.6
|
|
773.4
|
|
775.8
|
|
||||
Conversion of capital securities - corporate and options
(2)
|
19.6
|
|
22.3
|
|
18.4
|
|
0.2
|
|
||||
Weighted average number of units outstanding - diluted
|
792.7
|
|
796.9
|
|
791.8
|
|
776.0
|
|
||||
Net income per unit attributable to Unitholders - basic
(1)(3)
|
$
|
0.69
|
|
$
|
0.31
|
|
$
|
1.38
|
|
$
|
0.09
|
|
Net income per unit attributable to Unitholders - diluted
(2)(3)
|
$
|
0.68
|
|
$
|
0.31
|
|
$
|
1.36
|
|
$
|
0.09
|
|
(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 and options is anti-dilutive for the six months ended June 30, 2017.
|
(3)
|
Net income attributable to Unitholders is a non-IFRS measure as described in the “Performance Measures” section on page 3.
|
Fair value losses, net for our Core Office sector of $48 million were recognized in the three months ended June 30, 2018. These losses primarily related to markdowns of our Downtown New York assets as a result of changes in valuation metrics. Partially offsetting these losses are fair value gains in our UK portfolio. Fair value gains, net for our Core Office segment in the six months ended June 30, 2018 were $29 million. These gains primarily related to our UK portfolio as mentioned above, gains on our Australian portfolio due to leasing activity, and gains from disposition of an interest in Bay Adelaide Centre East and West Towers in Toronto and 1801 California Street in Denver. These gains were partially offset by losses in our Downtown New York portfolio.
The prior year included fair value losses primarily related to properties in Downtown New York as a result of changes in valuation metrics and leasing activity in the first quarter of 2017.
|
|
No fair value gains (losses), net were recognized for Core Retail in the three and six months ended June 30, 2018, as all of our warrants in GGP were exercised during the fourth quarter of 2017.
In the prior year, Fair value losses, net for the Core Retail segment related to the appreciation or depreciation of our warrants in GGP which fluctuated with changes in the market price of the underlying shares.
|
|
Fair value gains, net for the Opportunistic segment in the three and six months ended June 30, 2018 were $818 million and $1,158 million, respectively. We recorded fair value gains from our industrial portfolio due to strengthened market conditions in certain regions and compressed discount rates as our development portfolio nears completion as well as in our office portfolio in India, where we recorded fair value gains, net due to leasing activity and increased density approvals. We also recorded a gain on extinguishment of debt associated with the sale of the Hard Rock Hotel and Casino.
The prior year included gains on the acquisitions of our manufactured housing portfolio and a student housing portfolio of $115 million and $27 million, respectively, as a result of changes in the underlying market conditions since signing the purchase and sale agreements.
|
|
Our share of net earnings from equity accounted investments for the three months and six months ended June 30, 2018 of $288 million and $516 million, respectively, represents an increase of $95 million and a decrease of $10 million, respectively compared to the prior year.
The increase compared to the three months ended June 30, 2017 was primarily driven by an increase in ownership coupled with fair value gains in our Core Retail sector.
The decrease compared to the six months ended June 30, 2017 was primarily driven by fair value losses in our Core Retail portfolio as a result of market activity in the first quarter of 2018. This decrease was partially offset by a gain resulting from a tax restructuring at Canary Wharf and the sale of a developed-for-sale asset in the value-add multifamily fund.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Commercial property revenue
|
$
|
1,130
|
|
$
|
1,050
|
|
$
|
2,227
|
|
$
|
2,045
|
|
Direct commercial property expense
|
(421
|
)
|
(413
|
)
|
(830
|
)
|
(782
|
)
|
||||
Commercial property NOI
|
709
|
|
637
|
|
1,397
|
|
1,263
|
|
||||
Hospitality revenue
|
476
|
|
430
|
|
958
|
|
804
|
|
||||
Direct hospitality expense
|
(295
|
)
|
(276
|
)
|
(627
|
)
|
(539
|
)
|
||||
Hospitality NOI
|
181
|
|
154
|
|
331
|
|
265
|
|
||||
Total NOI
|
890
|
|
791
|
|
1,728
|
|
1,528
|
|
||||
Investment and other revenue
|
45
|
|
39
|
|
86
|
|
198
|
|
||||
Share of net earnings from equity accounted investments
|
288
|
|
193
|
|
516
|
|
526
|
|
||||
Interest expense
|
(537
|
)
|
(510
|
)
|
(1,057
|
)
|
(982
|
)
|
||||
Depreciation and amortization
|
(76
|
)
|
(69
|
)
|
(148
|
)
|
(132
|
)
|
||||
General and administrative expense
|
(183
|
)
|
(156
|
)
|
(352
|
)
|
(307
|
)
|
||||
Investment and other expense
|
—
|
|
—
|
|
—
|
|
(122
|
)
|
||||
Fair value gains, net
|
770
|
|
454
|
|
1,387
|
|
378
|
|
||||
Income before taxes
|
1,197
|
|
742
|
|
2,160
|
|
1,087
|
|
||||
Income tax expense
|
(146
|
)
|
(78
|
)
|
(86
|
)
|
(236
|
)
|
||||
Net income
|
$
|
1,051
|
|
$
|
664
|
|
$
|
2,074
|
|
$
|
851
|
|
Net income attributable to non-controlling interests
|
517
|
|
425
|
|
1,010
|
|
778
|
|
||||
Net income attributable to Unitholders
|
$
|
534
|
|
$
|
239
|
|
$
|
1,064
|
|
$
|
73
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income
|
$
|
1,051
|
|
$
|
664
|
|
$
|
2,074
|
|
$
|
851
|
|
Add (deduct):
|
|
|
|
|
||||||||
Fair value gains, net
|
(770
|
)
|
(454
|
)
|
(1,387
|
)
|
(378
|
)
|
||||
Share of equity accounted fair value (gains) losses, net
|
(84
|
)
|
55
|
|
(85
|
)
|
(66
|
)
|
||||
Depreciation and amortization of real estate assets
|
66
|
|
58
|
|
131
|
|
115
|
|
||||
Income tax expense (benefit)
|
146
|
|
78
|
|
86
|
|
236
|
|
||||
Non-controlling interests in above items
|
(199
|
)
|
(174
|
)
|
(381
|
)
|
(329
|
)
|
||||
FFO
|
$
|
210
|
|
$
|
227
|
|
$
|
438
|
|
$
|
429
|
|
Add (deduct):
|
|
|
|
|
||||||||
Depreciation and amortization of non-real-estate assets, net
(1)
|
6
|
|
7
|
|
15
|
|
13
|
|
||||
Transaction costs, net
(1)
|
15
|
|
2
|
|
33
|
|
16
|
|
||||
(Gains)/losses associated with non-investment properties, net
(1)
|
3
|
|
1
|
|
3
|
|
—
|
|
||||
Imputed interest
(2)
|
12
|
|
9
|
|
25
|
|
14
|
|
||||
Net contribution from GGP warrants
(3)
|
—
|
|
12
|
|
—
|
|
23
|
|
||||
Company FFO
|
$
|
246
|
|
$
|
258
|
|
$
|
514
|
|
$
|
495
|
|
(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. In the three and six months ended June 30, 2017, the adjustment assumed net settlement of the outstanding warrants. All of our outstanding warrants of GGP were exercised and settled in the fourth quarter of 2017.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties
|
|
|
||||
Commercial properties
|
$
|
49,247
|
|
$
|
48,780
|
|
Commercial developments
|
3,798
|
|
2,577
|
|
||
Equity accounted investments
|
19,462
|
|
19,761
|
|
||
Property, plant and equipment
|
6,774
|
|
5,457
|
|
||
Cash and cash equivalents
|
1,600
|
|
1,491
|
|
||
Assets held for sale
|
1,547
|
|
1,433
|
|
||
Total assets
|
87,971
|
|
84,347
|
|
||
Debt obligations
|
39,351
|
|
36,884
|
|
||
Liabilities associated with assets held for sale
|
924
|
|
1,316
|
|
||
Total equity
|
36,462
|
|
35,124
|
|
||
Equity attributable to Unitholders
(1)
|
$
|
22,534
|
|
$
|
22,186
|
|
Equity per unit
(2)
|
$
|
31.23
|
|
$
|
30.74
|
|
(1)
|
Equity attributable to Unitholders is a non-IFRS measure as described in the “Performance Measures” section on page 3.
|
(2)
|
Assumes conversion of mandatorily convertible preferred shares. See page 15 for additional information.
|
|
Jun. 30, 2018
|
|||||
(US$ Millions)
|
Commercial properties
|
|
Commercial developments
|
|
||
Investment properties, beginning of period
|
$
|
48,780
|
|
$
|
2,577
|
|
Acquisitions
|
2,441
|
|
523
|
|
||
Capital expenditures
|
357
|
|
526
|
|
||
Dispositions
(1)
|
(556
|
)
|
(1
|
)
|
||
Fair value gains, net
|
409
|
|
384
|
|
||
Foreign currency translation
|
(936
|
)
|
(64
|
)
|
||
Transfer between commercial properties and commercial developments
|
145
|
|
(145
|
)
|
||
Reclassifications to assets held for sale and other changes
|
(1,393
|
)
|
(2
|
)
|
||
Investment properties, end of period
|
$
|
49,247
|
|
$
|
3,798
|
|
(1)
|
Property dispositions represent the carrying value on date of sale.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
|
Equity accounted investments, beginning of period
|
$
|
19,761
|
|
Additions
|
334
|
|
|
Disposals and return of capital distributions
|
(636
|
)
|
|
Share of net earnings from equity accounted investments
|
516
|
|
|
Distributions received
|
(226
|
)
|
|
Foreign currency translation
|
(196
|
)
|
|
Other comprehensive income and other
|
(91
|
)
|
|
Equity accounted investments, end of period
|
$
|
19,462
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
|
Balance, beginning of period
|
$
|
1,433
|
|
Reclassification to/(from) assets held for sale, net
|
1,431
|
|
|
Disposals
|
(1,306
|
)
|
|
Fair value adjustments
|
35
|
|
|
Foreign currency translation
|
(17
|
)
|
|
Other
|
(29
|
)
|
|
Balance, end of period
|
$
|
1,547
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Corporate borrowings
|
$
|
1,725
|
|
$
|
1,359
|
|
Funds subscription facilities
|
1,166
|
|
432
|
|
||
Non-recourse borrowings
|
|
|
||||
Property-specific borrowings
|
35,469
|
|
33,401
|
|
||
Subsidiary borrowings
|
991
|
|
1,692
|
|
||
Total debt obligations
|
$
|
39,351
|
|
$
|
36,884
|
|
Current
|
5,597
|
|
6,135
|
|
||
Non-current
|
33,754
|
|
30,749
|
|
||
Total debt obligations
|
$
|
39,351
|
|
$
|
36,884
|
|
(US$ Millions, except unit information)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Total equity
|
$
|
36,462
|
|
$
|
35,124
|
|
Less:
|
|
|
||||
Interests of others in operating subsidiaries and properties
|
13,928
|
|
12,938
|
|
||
Equity attributable to Unitholders
|
22,534
|
|
22,186
|
|
||
Mandatorily convertible preferred shares
|
1,610
|
|
1,597
|
|
||
Total equity attributable to Unitholders
|
24,144
|
|
23,783
|
|
||
Partnership units
|
703,073,711
|
|
703,615,432
|
|
||
Mandatorily convertible preferred shares
|
70,038,910
|
|
70,038,910
|
|
||
Total partnership units
|
773,112,621
|
|
773,654,342
|
|
||
Equity attributable to Unitholders per unit
|
$
|
31.23
|
|
$
|
30.74
|
|
|
2018
|
2017
|
2016
|
|||||||||||||||||||||
(US$ Millions, except per unit information)
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
||||||||
Revenue
(1)
|
$
|
1,651
|
|
$
|
1,620
|
|
$
|
1,578
|
|
$
|
1,510
|
|
$
|
1,519
|
|
$
|
1,528
|
|
$
|
1,363
|
|
$
|
1,409
|
|
Direct operating costs
|
716
|
|
741
|
|
707
|
|
668
|
|
689
|
|
632
|
|
639
|
|
621
|
|
||||||||
Net income
|
1,045
|
|
1,023
|
|
958
|
|
659
|
|
664
|
|
187
|
|
92
|
|
1,616
|
|
||||||||
Net income (loss) attributable to Unitholders
|
534
|
|
530
|
|
134
|
|
168
|
|
239
|
|
(166
|
)
|
(62
|
)
|
1,255
|
|
||||||||
Net income (loss) per share attributable to Unitholders - basic
|
$
|
0.69
|
|
$
|
0.69
|
|
$
|
0.17
|
|
$
|
0.22
|
|
$
|
0.31
|
|
$
|
(0.21
|
)
|
$
|
(0.08
|
)
|
$
|
1.61
|
|
Net income (loss) per share attributable to Unitholders - diluted
|
$
|
0.68
|
|
$
|
0.68
|
|
$
|
0.17
|
|
$
|
0.22
|
|
$
|
0.31
|
|
$
|
(0.21
|
)
|
$
|
(0.08
|
)
|
$
|
1.56
|
|
(1)
|
We adopted IFRS 9, Financial Instruments and IFRS 15, Revenues from Contracts with Customers, in 2018 using the modified retrospective method. The comparative information for periods prior to 2018 has not been restated and is reported under the accounting standards effective for those periods.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Core Office
|
$
|
127
|
|
$
|
148
|
|
$
|
260
|
|
$
|
295
|
|
Core Retail
|
117
|
|
119
|
|
229
|
|
218
|
|
||||
Opportunistic
|
88
|
|
80
|
|
192
|
|
149
|
|
||||
Corporate
|
(122
|
)
|
(120
|
)
|
(243
|
)
|
(233
|
)
|
||||
FFO
|
$
|
210
|
|
$
|
227
|
|
$
|
438
|
|
$
|
429
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Core Office
|
$
|
14,397
|
|
$
|
13,913
|
|
Core Retail
|
8,723
|
|
8,844
|
|
||
Opportunistic
|
5,825
|
|
5,238
|
|
||
Corporate
|
(6,411
|
)
|
(5,809
|
)
|
||
Total
|
$
|
22,534
|
|
$
|
22,186
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
FFO
|
$
|
127
|
|
$
|
148
|
|
$
|
260
|
|
$
|
295
|
|
Net income attributable to Unitholders
|
37
|
|
149
|
|
295
|
|
(41
|
)
|
|
Consolidated
|
Unconsolidated
|
||||||||||
(US$ Millions, except where noted)
|
Jun. 30, 2018
|
|
Jun. 30, 2017
|
|
Jun. 30, 2018
|
|
Jun. 30, 2017
|
|
||||
Total portfolio:
|
|
|
|
|
||||||||
NOI
(1)
|
$
|
267
|
|
$
|
267
|
|
$
|
120
|
|
$
|
108
|
|
Number of properties
|
78
|
|
76
|
|
72
|
|
70
|
|
||||
Leasable square feet (in thousands)
|
49,255
|
|
51,488
|
|
30,896
|
|
28,729
|
|
||||
Occupancy
|
91.7
|
%
|
90.9
|
%
|
94.5
|
%
|
93.6
|
%
|
||||
In-place net rents (per square foot)
(2)
|
$
|
28.46
|
|
$
|
30.82
|
|
$
|
39.58
|
|
$
|
39.13
|
|
Same-property:
|
|
|
|
|
||||||||
NOI
(1,2)
|
$
|
255
|
|
$
|
234
|
|
$
|
107
|
|
$
|
106
|
|
Number of properties
|
73
|
|
73
|
|
66
|
|
66
|
|
||||
Leasable square feet (in thousands)
|
47,162
|
|
47,147
|
|
26,538
|
|
26,527
|
|
||||
Occupancy
|
91.9
|
%
|
91.0
|
%
|
95.0
|
%
|
93.2
|
%
|
||||
In-place net rents (per square foot)
(2)
|
$
|
28.67
|
|
$
|
28.20
|
|
$
|
46.70
|
|
$
|
44.94
|
|
(1)
|
NOI for unconsolidated properties is presented on a proportionate basis, representing the Unitholders’ interest in the property.
|
(2)
|
Prior period presented using the
June 30, 2018
exchange rate.
|
|
Total portfolio
|
|||||
(US$, except where noted)
|
Jun. 30, 2018
|
|
Jun. 30, 2017
|
|
||
Leasing activity (square feet in thousands)
|
|
|
||||
New leases
|
1,519
|
|
2,041
|
|
||
Renewal leases
|
767
|
|
1,875
|
|
||
Total leasing activity
|
2,286
|
|
3,916
|
|
||
Average term (in years)
|
8.3
|
|
8.0
|
|
||
Year one leasing net rents (per square foot)
(1)
|
$
|
34.45
|
|
$
|
34.53
|
|
Average leasing net rents (per square foot)
(1)
|
37.77
|
|
37.76
|
|
||
Expiring net rents (per square foot)
(1)
|
33.60
|
|
28.81
|
|
||
Estimated market net rents for similar space (per square foot)
(1)
|
38.55
|
|
39.40
|
|
||
Tenant improvement and leasing costs (per square foot)
|
61.16
|
|
79.86
|
|
(1)
|
Presented using normalized foreign exchange rates, using the
June 30, 2018
exchange rate.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Consolidated investments
|
$
|
(48
|
)
|
$
|
14
|
|
$
|
29
|
|
$
|
(245
|
)
|
Unconsolidated investments
(1)
|
3
|
|
9
|
|
188
|
|
38
|
|
||||
Total fair value (losses) gains, net
|
$
|
(45
|
)
|
$
|
23
|
|
$
|
217
|
|
$
|
(207
|
)
|
(1)
|
Fair value gains for unconsolidated investments are presented on a proportionate basis, representing the Unitholders’ interest in the investment.
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon
|
Consolidated properties
|
|
|
|
|
|
|
||||
United States
|
7.0
|
%
|
5.8
|
%
|
12
|
7.0
|
%
|
5.8
|
%
|
13
|
Canada
|
6.0
|
%
|
5.6
|
%
|
10
|
6.1
|
%
|
5.5
|
%
|
10
|
Australia
|
6.9
|
%
|
6.1
|
%
|
10
|
7.0
|
%
|
6.1
|
%
|
10
|
Brazil
|
9.8
|
%
|
7.6
|
%
|
7
|
9.7
|
%
|
7.6
|
%
|
7
|
Unconsolidated properties
|
|
|
|
|
|
|
||||
United States
|
6.5
|
%
|
5.4
|
%
|
11
|
6.5
|
%
|
5.3
|
%
|
11
|
Australia
|
6.9
|
%
|
5.9
|
%
|
10
|
7.0
|
%
|
5.8
|
%
|
10
|
Europe
(1)
|
4.8
|
%
|
4.9
|
%
|
10
|
4.8
|
%
|
4.8
|
%
|
10
|
(1)
|
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)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties
|
|
|
||||
Commercial properties
|
$
|
20,928
|
|
$
|
21,671
|
|
Commercial developments
|
2,235
|
|
1,598
|
|
||
Equity accounted investments
|
8,158
|
|
8,235
|
|
||
Participating loan interests
|
521
|
|
517
|
|
||
Accounts receivable and other
|
951
|
|
766
|
|
||
Cash and cash equivalents
|
420
|
|
360
|
|
||
Assets held for sale
|
198
|
|
648
|
|
||
Total assets
|
$
|
33,411
|
|
$
|
33,795
|
|
Debt obligations
|
12,473
|
|
13,124
|
|
||
Capital securities
|
907
|
|
813
|
|
||
Accounts payable and other liabilities
|
1,311
|
|
1,404
|
|
||
Deferred tax liability
|
1,166
|
|
1,162
|
|
||
Liabilities associated with assets held for sale
|
74
|
|
288
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
3,083
|
|
3,091
|
|
||
Equity attributable to Unitholders
|
$
|
14,397
|
|
$
|
13,913
|
|
|
Total square feet under construction (in 000’s)
|
|
Proportionate
square feet under construction (in 000’s)
|
|
Expected
date of accounting stabilization
|
|
Cost
|
Loan
|
|||||||||||
(Millions, except square feet in thousands)
|
Percent
pre-leased
|
|
Total
(1)
|
|
To-date
|
|
Total
|
|
Drawn
|
|
|||||||||
Office:
|
|
|
|
|
|
|
|
|
|||||||||||
100 Bishopsgate, London
|
938
|
|
938
|
|
Q2 2020
|
67
|
%
|
£
|
875
|
|
£
|
688
|
|
£
|
515
|
|
£
|
323
|
|
655 New York Avenue, Washington, D.C.
(2)
|
766
|
|
383
|
|
Q3 2020
|
70
|
%
|
$
|
285
|
|
$
|
200
|
|
$
|
200
|
|
$
|
102
|
|
One Manhattan West, Midtown New York
(2)
|
2,117
|
|
1,186
|
|
Q3 2020
|
84
|
%
|
$
|
1,063
|
|
$
|
590
|
|
$
|
698
|
|
$
|
175
|
|
1 Bank Street, London
(2)
|
715
|
|
358
|
|
Q4 2020
|
40
|
%
|
£
|
257
|
|
£
|
171
|
|
£
|
225
|
|
£
|
68
|
|
ICD Brookfield Place, Dubai
(2)
|
1,104
|
|
552
|
|
Q1 2021
|
6
|
%
|
AED
|
1,256
|
|
AED
|
794
|
|
AED
|
775
|
|
AED
|
288
|
|
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
|
|
£
|
141
|
|
£
|
122
|
|
£
|
78
|
|
Camarillo, California
(2)
|
413
|
|
409
|
|
Q2 2019
|
n/a
|
|
$
|
127
|
|
$
|
117
|
|
$
|
82
|
|
$
|
60
|
|
New District - 10 Park Drive, London
(2)(3)
|
269
|
|
135
|
|
Q4 2019
|
n/a
|
|
£
|
118
|
|
£
|
62
|
|
£
|
98
|
|
£
|
34
|
|
Studio Plaza, Maryland
(2)
|
343
|
|
296
|
|
Q1 2020
|
n/a
|
|
$
|
106
|
|
$
|
75
|
|
$
|
69
|
|
$
|
23
|
|
Greenpoint Landing Building G, New York
(2)
|
250
|
|
238
|
|
Q4 2019
|
n/a
|
|
$
|
273
|
|
$
|
196
|
|
$
|
162
|
|
$
|
73
|
|
Southbank Place
(2)(3)
|
669
|
|
167
|
|
Q4 2019
|
n/a
|
|
£
|
224
|
|
£
|
129
|
|
£
|
115
|
|
£
|
50
|
|
New District - 8 Water Street & 2 George Street, London
(2)
|
371
|
|
186
|
|
Q4 2020
|
n/a
|
|
£
|
151
|
|
£
|
83
|
|
£
|
117
|
|
£
|
44
|
|
Newfoundland, London
(2)
|
545
|
|
273
|
|
Q1 2021
|
n/a
|
|
£
|
249
|
|
£
|
161
|
|
£
|
154
|
|
£
|
42
|
|
Greenpoint Landing Building F, New York
(2)
|
310
|
|
295
|
|
Q2 2021
|
n/a
|
|
$
|
358
|
|
$
|
124
|
|
$
|
—
|
|
$
|
—
|
|
New District-One Park Drive, London
(2)(3)
|
430
|
|
215
|
|
Q2 2021
|
n/a
|
|
£
|
221
|
|
£
|
80
|
|
£
|
119
|
|
£
|
—
|
|
Total
|
9,966
|
|
5,994
|
|
|
|
|
|
|
|
(1)
|
Net of NOI earned during stabilization.
|
(2)
|
Presented on a proportionate basis at our ownership interest in each of these developments.
|
(3)
|
Represents condominium/market sale developments.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
|
Equity accounted investments, beginning of period
|
$
|
8,235
|
|
Additions
|
194
|
|
|
Disposals and return of capital distributions
|
(460
|
)
|
|
Share of net income, including fair value gains
|
311
|
|
|
Distributions received
|
(25
|
)
|
|
Foreign currency translation
|
(126
|
)
|
|
Other
|
29
|
|
|
Equity accounted investments, end of period
|
$
|
8,158
|
|
(US$ Millions)
|
Shares outstanding
|
|
Cumulative dividend rate
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Brookfield Office Properties Inc. (“BPO”) Class B Preferred Shares:
|
|
|
|
|
||||||
Series 1
(1)
|
3,600,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Series 2
(1)
|
3,000,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
BGRESOI Preferred Shares
|
62,244
|
|
4.00
|
%
|
62
|
|
—
|
|
||
Capital Securities – Fund Subsidiaries
|
|
|
845
|
|
813
|
|
||||
Total capital securities
|
|
|
$
|
907
|
|
$
|
813
|
|
(1)
|
BPO Class B Preferred Shares, Series 1 and 2 capital securities are owned by Brookfield Asset Management. BPO has an offsetting loan receivable against these securities earning interest at 95% of bank prime.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Commercial property revenue
|
$
|
480
|
|
$
|
509
|
|
$
|
980
|
|
$
|
1,012
|
|
Hospitality revenue
(1)
|
4
|
|
—
|
|
9
|
|
—
|
|
||||
Direct commercial property expense
|
(214
|
)
|
(242
|
)
|
(439
|
)
|
(471
|
)
|
||||
Direct hospitality expense
(1)
|
(3
|
)
|
—
|
|
(7
|
)
|
—
|
|
||||
Total NOI
|
$
|
267
|
|
$
|
267
|
|
$
|
543
|
|
$
|
541
|
|
(1)
|
Hospitality revenue and direct hospitality expense with our Core Office segment primarily consists of revenue and expenses incurred at a hotel adjacent to the Allen Center in Houston.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Same-property NOI
|
$
|
255
|
|
$
|
234
|
|
$
|
516
|
|
$
|
480
|
|
Currency variance
|
—
|
|
(2
|
)
|
—
|
|
(5
|
)
|
||||
NOI related to acquisitions and dispositions
|
12
|
|
35
|
|
27
|
|
66
|
|
||||
Total NOI
|
267
|
|
267
|
|
543
|
|
541
|
|
||||
Investment and other revenue
|
35
|
|
21
|
|
62
|
|
43
|
|
||||
Interest expense
|
(150
|
)
|
(159
|
)
|
(307
|
)
|
(320
|
)
|
||||
Depreciation and amortization on non-real estate assets
|
(1
|
)
|
(4
|
)
|
(4
|
)
|
(7
|
)
|
||||
General and administrative expense
|
(58
|
)
|
(42
|
)
|
(99
|
)
|
(84
|
)
|
||||
Fair value gains (losses), net
|
(48
|
)
|
14
|
|
29
|
|
(245
|
)
|
||||
Share of net earnings from equity accounted investments
|
68
|
|
111
|
|
322
|
|
230
|
|
||||
Income before taxes
|
113
|
|
208
|
|
546
|
|
158
|
|
||||
Income tax (expense) benefit
|
(49
|
)
|
(19
|
)
|
(156
|
)
|
(110
|
)
|
||||
Net income
|
64
|
|
189
|
|
390
|
|
48
|
|
||||
Net income attributable to non-controlling interests
|
27
|
|
40
|
|
95
|
|
89
|
|
||||
Net income attributable to Unitholders
|
$
|
37
|
|
$
|
149
|
|
$
|
295
|
|
$
|
(41
|
)
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income
|
$
|
64
|
|
$
|
189
|
|
$
|
390
|
|
$
|
48
|
|
Add (deduct):
|
|
|
|
|
||||||||
Fair value gains, net
|
48
|
|
(14
|
)
|
(29
|
)
|
245
|
|
||||
Share of equity accounted fair value losses (gains), net
|
(3
|
)
|
(9
|
)
|
(188
|
)
|
(38
|
)
|
||||
Depreciation and amortization of real estate assets
|
1
|
|
0
|
|
1
|
|
—
|
|
||||
Income tax expense (benefit)
|
49
|
|
19
|
|
156
|
|
110
|
|
||||
Non-controlling interests in above items
|
(32
|
)
|
(37
|
)
|
(70
|
)
|
(70
|
)
|
||||
FFO
|
$
|
127
|
|
$
|
148
|
|
$
|
260
|
|
$
|
295
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Unconsolidated properties NOI
|
$
|
120
|
|
$
|
108
|
|
$
|
239
|
|
$
|
219
|
|
Unconsolidated properties fair value gains, net
|
3
|
|
9
|
|
188
|
|
38
|
|
||||
Other expenses
|
(55
|
)
|
(6
|
)
|
(105
|
)
|
(27
|
)
|
||||
Share of net earnings from equity accounted investments
|
$
|
68
|
|
$
|
111
|
|
$
|
322
|
|
$
|
230
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
FFO
|
$
|
117
|
|
$
|
119
|
|
$
|
229
|
|
$
|
218
|
|
Net income attributable to Unitholders
|
187
|
|
53
|
|
29
|
|
47
|
|
|
Unconsolidated
|
|||||
(US$ Millions, except where noted)
|
Jun. 30, 2018
|
|
Jun. 30, 2017
|
|
||
NOI:
|
|
|
||||
Total portfolio
(1)
|
$
|
195
|
|
$
|
161
|
|
Same-property
(1)
|
194
|
|
187
|
|
||
Number of malls and urban retail properties
|
125
|
|
126
|
|
||
Leasable square feet (in thousands)
|
122,214
|
|
123,215
|
|
||
Occupancy
(2)
|
94.2
|
%
|
94.6
|
%
|
||
In-place net rents (per square foot)
(2)
|
61.92
|
|
62.66
|
|
||
NOI Weighted Sales (per square foot)
(2)
|
739
|
|
709
|
|
(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.
|
|
Total Portfolio
|
|||||
(US$, except where noted)
|
Jun. 30, 2018
|
|
Jun. 30, 2017
|
|
||
Number of leases
|
1,266
|
|
1,524
|
|
||
Leasing activity (square feet in thousands)
|
4,086
|
|
4,731
|
|
||
Average term in years
|
6.7
|
|
6.9
|
|
||
Initial rent per square foot
(1)
|
$
|
76.01
|
|
$
|
62.51
|
|
Expiring rent per square foot
(2)
|
67.69
|
|
56.84
|
|
||
Initial rent spread per square foot
|
8.32
|
|
5.67
|
|
||
% change
|
12.3
|
%
|
10.0
|
%
|
||
Tenant allowances and leasing costs
|
97
|
|
91
|
|
(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.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Fair value (losses) gains, net from GGP warrants
|
$
|
—
|
|
$
|
39
|
|
$
|
—
|
|
$
|
(102
|
)
|
Fair value (losses) gains, net from GGP
(1)
|
70
|
|
(105
|
)
|
(200
|
)
|
(69
|
)
|
||||
Total fair value (losses) gains
|
$
|
70
|
|
$
|
(66
|
)
|
$
|
(200
|
)
|
$
|
(171
|
)
|
(1)
|
Fair value gains for unconsolidated properties are presented on a proportionate basis, representing the Unitholders’ interest in the investments.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Equity accounted investments
|
$
|
8,723
|
|
$
|
8,844
|
|
Total assets
|
$
|
8,723
|
|
$
|
8,844
|
|
Total liabilities
|
—
|
|
—
|
|
||
Equity attributable to Unitholders
|
$
|
8,723
|
|
$
|
8,844
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
|
Equity accounted investments, beginning of period
|
$
|
8,844
|
|
Share of net income, including fair value (losses)
|
29
|
|
|
Distributions received
|
(142
|
)
|
|
Foreign currency translation
|
—
|
|
|
Other
|
(8
|
)
|
|
Equity accounted investments, end of period
|
$
|
8,723
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income
|
$
|
187
|
|
$
|
53
|
|
$
|
29
|
|
$
|
47
|
|
Net income attributable to non-controlling interests
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Net income attributable to Unitholders
|
$
|
187
|
|
$
|
53
|
|
$
|
29
|
|
$
|
47
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income
|
$
|
187
|
|
$
|
53
|
|
$
|
29
|
|
$
|
47
|
|
Add (deduct):
|
|
|
|
|
||||||||
Share of equity accounted fair value (gains), net
|
(70
|
)
|
105
|
|
200
|
|
69
|
|
||||
Fair value losses (gains) losses, net
|
—
|
|
(39
|
)
|
—
|
|
102
|
|
||||
FFO
|
$
|
117
|
|
$
|
119
|
|
$
|
229
|
|
$
|
218
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Unconsolidated properties NOI
|
$
|
195
|
|
$
|
161
|
|
$
|
384
|
|
$
|
325
|
|
Unconsolidated properties fair value (losses) gains, net and income tax expense
|
70
|
|
(105
|
)
|
(200
|
)
|
(69
|
)
|
||||
Other expenses
|
(78
|
)
|
(42
|
)
|
(155
|
)
|
(107
|
)
|
||||
Share of net earnings from equity accounted investments
|
$
|
187
|
|
$
|
14
|
|
$
|
29
|
|
$
|
149
|
|
•
|
138
office properties comprising
approximately
40 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 across the United States and in select Brazilian markets;
|
•
|
Over
34 million
square feet of industrial space across
114
industrial properties, primarily consisting of modern logistics assets in North America;
|
•
|
Approximately
25,700
multifamily units across
87
properties throughout the United States;
|
•
|
156
hospitality assets with
over
27,500
rooms in North America, Europe and Australia;
|
•
|
326
properties that are leased to automotive dealerships across North America on a triple net lease basis;
|
•
|
202
self-storage facilities comprising of
approximately
16 million
square feet throughout the United States;
|
•
|
45
student housing properties with
approximately
16,600
beds in the United Kingdom;
|
•
|
136
manufactured housing communities with
approximately
33,200
sites across the United States; and
|
•
|
Two mixed-use investments with
approximately
6 million
square feet of mixed-use space in South Korea and Germany.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
NOI
|
$
|
623
|
|
$
|
524
|
|
$
|
1,185
|
|
$
|
987
|
|
FFO
|
88
|
|
80
|
|
192
|
|
149
|
|
||||
Net income attributable to Unitholders
|
440
|
|
186
|
|
606
|
|
369
|
|
•
|
Acquired a hotel property in Florida in the second quarter of 2018;
|
•
|
Acquired a portfolio of mixed-use hospitality properties in Germany in the second quarter of 2018;
|
•
|
Acquired a Class-A office park in Mumbai in the second quarter of 2018;
|
•
|
Acquired an office building in downtown Chicago in the second quarter of 2018;
|
•
|
Acquired a portfolio of 15 student housing properties in the first quarter of 2018;
|
•
|
Acquired a portfolio of 105 extended-stay hotels across the U.S. in the first quarter of 2018;
|
•
|
Acquired a United Kingdom based owner and operator of serviced apartments in the first quarter of 2018;
|
•
|
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; and
|
•
|
Acquired the Houston Center, a 4.2 million square feet mixed-use complex in the fourth quarter of 2017.
|
|
Equity attributable to Unitholders
|
Jun. 30, 2018
|
|||||||||||
(US$ Millions, except where noted)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
Number of properties
|
|
Total area (sq. ft. in thousands)
|
|
Units of measure
|
Occupancy %
|
|
||
Opportunistic Office
|
$
|
1,056
|
|
$
|
1,080
|
|
138
|
|
39,574
|
|
Sq. ft.
|
82.9
|
%
|
Opportunistic Retail
|
1,208
|
|
1,285
|
|
45
|
|
28,603
|
|
Sq. ft.
|
88.0
|
%
|
||
Industrial
|
446
|
|
358
|
|
114
|
|
34,163
|
|
Sq. ft.
|
92.6
|
%
|
||
Multifamily
|
849
|
|
745
|
|
87
|
|
25,692
|
|
Units
|
95.1
|
%
|
||
Hospitality
|
832
|
|
573
|
|
156
|
|
27,532
|
|
Rooms
|
n/a
|
|
||
Triple Net Lease
|
327
|
|
321
|
|
326
|
|
16,586
|
|
Sq. ft.
|
99.5
|
%
|
||
Self-storage
|
214
|
|
187
|
|
202
|
|
15,956
|
|
Sq. ft.
|
90.6
|
%
|
||
Student Housing
|
271
|
|
172
|
|
45
|
|
16,582
|
|
Beds
|
96.6
|
%
|
||
Manufactured Housing
|
222
|
|
191
|
|
136
|
|
33,169
|
|
Sites
|
86.2
|
%
|
||
Mixed-Use
|
228
|
|
203
|
|
7
|
|
5,643
|
|
Sq. ft.
|
75.4
|
%
|
||
Finance Funds
|
172
|
|
123
|
|
n/a
|
|
n/a
|
|
n/a
|
n/a
|
|
||
Total
|
$
|
5,825
|
|
$
|
5,238
|
|
|
|
|
|
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Consolidated investments
|
$
|
819
|
|
$
|
419
|
|
$
|
1,159
|
|
$
|
751
|
|
Unconsolidated investments
(1)
|
11
|
|
41
|
|
97
|
|
97
|
|
||||
Total fair value gains, net
|
$
|
830
|
|
$
|
460
|
|
$
|
1,256
|
|
$
|
848
|
|
(1)
|
Fair value gains for unconsolidated investments are presented on a proportionate basis, representing the Unitholders’ interest in the investments.
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon
|
Consolidated properties
|
|
|
|
|
|
|
||||
Opportunistic Office
(1)
|
10.3
|
%
|
7.5
|
%
|
6
|
10.2
|
%
|
7.5
|
%
|
7
|
Opportunistic Retail
|
8.9
|
%
|
8.0
|
%
|
10
|
9.0
|
%
|
8.0
|
%
|
10
|
Industrial
|
6.6
|
%
|
5.7
|
%
|
10
|
6.8
|
%
|
6.2
|
%
|
10
|
Mixed-Use
(1)
|
8.4
|
%
|
5.4
|
%
|
10
|
8.4
|
%
|
5.3
|
%
|
10
|
Multifamily
(2)
|
4.8
|
%
|
n/a
|
|
n/a
|
4.8
|
%
|
n/a
|
|
n/a
|
Triple Net Lease
(2)
|
6.5
|
%
|
n/a
|
|
n/a
|
6.4
|
%
|
n/a
|
|
n/a
|
Self-storage
(2)
|
5.8
|
%
|
n/a
|
|
n/a
|
5.8
|
%
|
n/a
|
|
n/a
|
Student Housing
(2)
|
5.8
|
%
|
n/a
|
|
n/a
|
5.8
|
%
|
n/a
|
|
n/a
|
Manufactured Housing
(2)
|
5.4
|
%
|
n/a
|
|
n/a
|
5.8
|
%
|
n/a
|
|
n/a
|
Unconsolidated properties
|
|
|
|
|
|
|
||||
Opportunistic Office
|
6.6
|
%
|
5.6
|
%
|
10
|
6.6
|
%
|
5.7
|
%
|
10
|
Opportunistic Retail
|
11.3
|
%
|
7.1
|
%
|
10
|
11.5
|
%
|
7.2
|
%
|
11
|
Industrial
|
6.3
|
%
|
5.4
|
%
|
10
|
6.4
|
%
|
5.8
|
%
|
10
|
Multifamily
(2)
|
5.2
|
%
|
n/a
|
|
n/a
|
5.1
|
%
|
n/a
|
|
n/a
|
(1)
|
During the second quarter of 2018, the valuation metrics for International Finance Center Seoul (“IFC”) are being reported under the mixed-use sector. The valuation metrics for opportunistic office have been updated for both periods presented.
|
(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.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties
|
$
|
29,882
|
|
$
|
28,088
|
|
Property, plant and equipment
|
6,663
|
|
5,358
|
|
||
Equity accounted investments
|
2,581
|
|
2,612
|
|
||
Accounts receivable and other
|
3,832
|
|
3,497
|
|
||
Cash and cash equivalents
|
844
|
|
962
|
|
||
Assets held for sale
|
1,349
|
|
785
|
|
||
Total assets
|
$
|
45,151
|
|
$
|
41,302
|
|
Debt obligations
|
23,987
|
|
21,970
|
|
||
Capital securities
|
431
|
|
431
|
|
||
Accounts payable and other liabilities
|
2,637
|
|
2,491
|
|
||
Liabilities associated with assets held for sale
|
850
|
|
1,028
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
11,421
|
|
10,144
|
|
||
Equity attributable to Unitholders
|
$
|
5,825
|
|
$
|
5,238
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Commercial property revenue
|
$
|
650
|
|
$
|
541
|
|
$
|
1,247
|
|
$
|
1,033
|
|
Hospitality revenue
|
472
|
|
430
|
|
949
|
|
804
|
|
||||
Direct commercial property expense
|
(207
|
)
|
(171
|
)
|
(391
|
)
|
(311
|
)
|
||||
Direct hospitality expense
|
(292
|
)
|
(276
|
)
|
(620
|
)
|
(539
|
)
|
||||
Total NOI
|
623
|
|
524
|
|
1,185
|
|
987
|
|
||||
Investment and other revenue
|
10
|
|
18
|
|
23
|
|
155
|
|
||||
Interest expense
|
(305
|
)
|
(277
|
)
|
(588
|
)
|
(517
|
)
|
||||
General and administrative expense
|
(72
|
)
|
(59
|
)
|
(149
|
)
|
(120
|
)
|
||||
Investment and other expense
|
—
|
|
—
|
|
—
|
|
(122
|
)
|
||||
Depreciation and amortization
|
(75
|
)
|
(65
|
)
|
(144
|
)
|
(125
|
)
|
||||
Fair value gains, net
|
818
|
|
419
|
|
1,158
|
|
751
|
|
||||
Share of net earnings from equity accounted investments
|
33
|
|
68
|
|
165
|
|
147
|
|
||||
Income before taxes
|
1,032
|
|
628
|
|
1,650
|
|
1,156
|
|
||||
Income tax expense
|
(91
|
)
|
(48
|
)
|
(108
|
)
|
(83
|
)
|
||||
Net income
|
941
|
|
580
|
|
1,542
|
|
1,073
|
|
||||
Net income attributable to non-controlling interests
|
501
|
|
394
|
|
936
|
|
704
|
|
||||
Net income attributable to Unitholders
|
$
|
440
|
|
$
|
186
|
|
$
|
606
|
|
$
|
369
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income
|
$
|
941
|
|
$
|
580
|
|
$
|
1,542
|
|
$
|
1,073
|
|
Add (deduct):
|
|
|
|
|
||||||||
Fair value gains, net
|
(818
|
)
|
(419
|
)
|
(1,158
|
)
|
(751
|
)
|
||||
Share of equity accounted fair value (gains), net
|
(11
|
)
|
(41
|
)
|
(97
|
)
|
(97
|
)
|
||||
Depreciation and amortization of real estate assets
|
65
|
|
58
|
|
130
|
|
115
|
|
||||
Income tax expense
|
91
|
|
48
|
|
108
|
|
83
|
|
||||
Non-controlling interests in above items
|
(180
|
)
|
(146
|
)
|
(333
|
)
|
(274
|
)
|
||||
FFO
|
$
|
88
|
|
$
|
80
|
|
$
|
192
|
|
$
|
149
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
FFO
|
$
|
(122
|
)
|
$
|
(120
|
)
|
$
|
(243
|
)
|
$
|
(233
|
)
|
Net income attributable to Unitholders
|
(130
|
)
|
(149
|
)
|
134
|
|
(302
|
)
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Accounts receivable and other
|
$
|
350
|
|
$
|
167
|
|
Equity accounted investments
|
—
|
|
70
|
|
||
Cash and cash equivalents
|
336
|
|
169
|
|
||
Total assets
|
686
|
|
406
|
|
||
Debt obligations
|
2,891
|
|
1,790
|
|
||
Capital securities
|
2,931
|
|
2,921
|
|
||
Deferred tax liabilities
|
268
|
|
598
|
|
||
Accounts payable and other liabilities
|
1,583
|
|
1,203
|
|
||
Non-controlling interests
|
(576
|
)
|
(297
|
)
|
||
Equity attributable to Unitholders
|
$
|
(6,411
|
)
|
$
|
(5,809
|
)
|
(US$ Millions)
|
|
Shares Outstanding
|
|
Cumulative Dividend Rate
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Operating Partnership Class A Preferred Equity Units:
|
|
|
|
|
|||||||
Series 1
|
|
24,000,000
|
|
6.25
|
%
|
$
|
556
|
|
$
|
551
|
|
Series 2
|
|
24,000,000
|
|
6.50
|
%
|
534
|
|
529
|
|
||
Series 3
|
|
24,000,000
|
|
6.75
|
%
|
520
|
|
517
|
|
||
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
|
|
||
Brookfield Property Split Corp. Senior Preferred Shares:
|
|
|
|
|
|||||||
Class A Series 1
|
|
924,390
|
|
5.25
|
%
|
23
|
|
23
|
|
||
Class A Series 2
|
|
699,165
|
|
5.75
|
%
|
13
|
|
14
|
|
||
Class A Series 3
|
|
909,994
|
|
5.00
|
%
|
17
|
|
18
|
|
||
Class A Series 4
|
|
940,486
|
|
5.20
|
%
|
18
|
|
19
|
|
||
Total capital securities - corporate
|
|
|
$
|
2,931
|
|
$
|
2,921
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income (loss)
|
$
|
(141
|
)
|
$
|
(158
|
)
|
$
|
113
|
|
$
|
(317
|
)
|
Net income attributable to non-controlling interests
|
(11
|
)
|
(9
|
)
|
(21
|
)
|
(15
|
)
|
||||
Net income (loss) attributable to Unitholders
|
$
|
(130
|
)
|
$
|
(149
|
)
|
$
|
134
|
|
$
|
(302
|
)
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income (loss)
|
$
|
(141
|
)
|
$
|
(158
|
)
|
$
|
113
|
|
$
|
(317
|
)
|
Add (deduct):
|
|
|
|
|
||||||||
Fair value (gains) losses, net
|
—
|
|
18
|
|
(200
|
)
|
26
|
|
||||
Income tax expense
|
7
|
|
11
|
|
(177
|
)
|
43
|
|
||||
Non-controlling interests in above items
|
12
|
|
9
|
|
21
|
|
15
|
|
||||
FFO
|
$
|
(122
|
)
|
$
|
(120
|
)
|
$
|
(243
|
)
|
$
|
(233
|
)
|
•
|
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 developments; and
|
◦
|
Repurchase of our units.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Proportionate cash retained at subsidiaries
|
$
|
1,296
|
|
$
|
1,290
|
|
Proportionate availability under credit facilities
|
1,075
|
|
1,814
|
|
||
Proportionate availability under construction facilities
|
2,048
|
|
2,777
|
|
||
Group-wide liquidity
(1)
|
$
|
4,419
|
|
$
|
5,881
|
|
(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)
|
Jun. 30, 2018
|
|
|
Remainder of 2018
|
$
|
1,824
|
|
2019
|
4,840
|
|
|
2020
|
3,714
|
|
|
2021
|
4,998
|
|
|
2022
|
1,947
|
|
|
2023 and thereafter
|
12,405
|
|
|
Deferred financing costs
|
(253
|
)
|
|
Secured debt obligations
|
$
|
29,475
|
|
Loan to value
|
55.6
|
%
|
Tenant
|
Primary location
|
Credit rating
(1)
|
Exposure (%)
(2)
|
|
Government and Government Agencies
|
Various
|
AAA/AA+
|
9.1
|
%
|
Barclays
|
London
|
BBB-
|
2.5
|
%
|
Morgan Stanley
|
NY/Toronto
|
A-
|
2.5
|
%
|
CIBC World Markets
(3)
|
Calgary/NY/Toronto
|
AA
|
1.8
|
%
|
Suncor Energy Inc.
|
Calgary
|
BBB+
|
1.7
|
%
|
Cenovus
|
Calgary
|
BB
|
1.5
|
%
|
Bank of Montreal
|
Calgary/Toronto
|
AA
|
1.4
|
%
|
Deloitte
|
Various
|
Not Rated
|
1.3
|
%
|
Bank of America | Merrill Lynch
|
Various
|
A-
|
1.3
|
%
|
Amazon
|
NY/London
|
BBB+
|
1.2
|
%
|
Total
|
|
|
24.3
|
%
|
(1)
|
From Standard & Poor’s Rating Services, Moody’s Investment Services, Inc. or DBRS Limited.
|
Tenant
|
DBA
|
Exposure (%)
(1)
|
|
L Brands, Inc.
|
Victoria's Secret, Bath & Body Works, PINK, Henri Bendel
|
3.8
|
%
|
Foot Locker, Inc.
|
Footlocker, Champs Sports, Footaction USA, House of Hoops, SIX:02
|
2.9
|
%
|
The Gap, Inc.
|
Gap, Banana Republic, Old Navy, Athleta
|
2.5
|
%
|
LVMH
|
Louis Vuitton, Sephora
|
2.2
|
%
|
Forever 21 Retail, Inc.
|
Forever 21, Riley Rose
|
2.2
|
%
|
Signet Jewelers Limited
|
Zales, Gordon's, Kay, Jared
|
1.6
|
%
|
Ascena Retail Group
|
Dress Barn, Justice, Lane Bryant, Maurices, Ann Taylor, Loft
|
1.6
|
%
|
Abercrombie & Fitch Stores, Inc.
|
Abercrombie, Abercrombie & Fitch, Hollister
|
1.6
|
%
|
Express, Inc.
|
Express, Express Men
|
1.5
|
%
|
American Eagle Outfitters, Inc.
|
American Eagle, Aerie, Martin + Osa
|
1.5
|
%
|
Total
|
|
21.4
|
%
|
(1)
|
Exposure is a percentage of minimum rents and tenant recoveries.
|
(Sq. ft. in thousands)
|
Current
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
2025 and beyond
|
|
Total
|
|
Core Office
|
5,819
|
|
1,689
|
|
3,443
|
|
5,186
|
|
5,876
|
|
5,175
|
|
6,060
|
|
4,057
|
|
42,846
|
|
80,151
|
|
Total % expiring
|
7.3
|
%
|
2.1
|
%
|
4.3
|
%
|
6.5
|
%
|
7.3
|
%
|
6.5
|
%
|
7.6
|
%
|
5.1
|
%
|
53.3
|
%
|
100.0
|
%
|
Core Retail
(1)
|
2,473
|
|
2,215
|
|
6,633
|
|
5,173
|
|
5,045
|
|
5,365
|
|
5,006
|
|
4,366
|
|
18,101
|
|
54,377
|
|
Total % expiring
|
4.5
|
%
|
4.1
|
%
|
12.2
|
%
|
9.5
|
%
|
9.3
|
%
|
9.9
|
%
|
9.2
|
%
|
8.0
|
%
|
33.3
|
%
|
100.0
|
%
|
Opportunistic Office
|
6,393
|
|
1,890
|
|
4,149
|
|
3,951
|
|
4,661
|
|
4,024
|
|
2,526
|
|
968
|
|
6,291
|
|
34,853
|
|
Total % expiring
|
18.3
|
%
|
5.4
|
%
|
11.9
|
%
|
11.3
|
%
|
13.4
|
%
|
11.5
|
%
|
7.2
|
%
|
2.8
|
%
|
18.2
|
%
|
100.0
|
%
|
Opportunistic Retail
(1)
|
1,451
|
|
1,101
|
|
1,636
|
|
1,544
|
|
1,326
|
|
1,067
|
|
971
|
|
608
|
|
4,317
|
|
14,021
|
|
Total % expiring
|
10.3
|
%
|
7.9
|
%
|
11.7
|
%
|
11.0
|
%
|
9.5
|
%
|
7.6
|
%
|
6.9
|
%
|
4.3
|
%
|
30.8
|
%
|
100.0
|
%
|
Industrial
|
2,545
|
|
480
|
|
1,541
|
|
4,828
|
|
5,915
|
|
2,689
|
|
2,231
|
|
2,177
|
|
11,758
|
|
34,164
|
|
Total % expiring
|
7.4
|
%
|
1.4
|
%
|
4.5
|
%
|
14.1
|
%
|
17.3
|
%
|
7.9
|
%
|
6.5
|
%
|
6.4
|
%
|
34.5
|
%
|
100.0
|
%
|
(1)
|
Represents regional malls only and excludes traditional anchor and specialty leasing agreements.
|
•
|
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
|
|
||
Jun. 30, 2018
|
Interest rate caps of US$ LIBOR debt
|
$
|
4,872
|
|
2.3% - 4.2%
|
Jul. 2018 - Dec. 2020
|
$
|
3
|
|
|
Interest rate swaps of US$ LIBOR debt
|
1,694
|
|
0.7% - 2.7%
|
Sep. 2018 - Mar. 2022
|
5
|
|
||
|
Interest rate caps of £ LIBOR debt
|
945
|
|
1.3% - 2.0%
|
Dec. 2019 - Jan. 2021
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
69
|
|
1.5%
|
Apr. 2020
|
(1
|
)
|
||
|
Interest rate swaps of € EURIBOR debt
|
118
|
|
1.0% - 1.3%
|
Apr. 2020 - Apr. 2021
|
0
|
|
||
|
Interest rate caps of C$ LIBOR debt
|
183
|
|
3.0%
|
Oct. 2020 - Oct. 2022
|
1
|
|
||
|
Interest rate swaps of C$ LIBOR debt
|
38
|
|
3.7% - 4.3%
|
Nov. 2021
|
1
|
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
100
|
|
4.0%
|
Jun. 2019
|
(154
|
)
|
||
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
|
)
|
(US$ Millions)
|
Hedging item
|
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
|
Jun. 30, 2018
|
Net investment hedges
|
€
|
322
|
|
€0.78/$ - €0.84/$
|
Sep. 2018 - Aug. 2019
|
$
|
21
|
|
|
Net investment hedges
|
£
|
3,556
|
|
£0.69/$ - £0.76/$
|
Jul. 2018 - Oct. 2019
|
110
|
|
|
|
Net investment hedges
|
A$
|
687
|
|
A$1.27/$ - A$1.36/$
|
Jul. 2018 - Sep. 2019
|
14
|
|
|
|
Net investment hedges
|
C¥
|
1,171
|
|
C¥6.34/$ - C¥7.01/$
|
Jul. 2018 - Jun. 2019
|
(3
|
)
|
|
|
Net investment hedges
|
C$
|
118
|
|
C$1.31/$
|
Oct. 2018 - Dec. 2018
|
4
|
|
|
|
Net investment hedges
|
₩
|
616,289
|
|
₩1,106.90/$ - ₩1,113.04/$
|
Aug. 2018 - Jan. 2019
|
—
|
|
|
|
Net investment hedges
|
Rs
|
19,834
|
|
Rs67.44/$ - Rs68.37/$
|
Feb. 2019 - May 2019
|
14
|
|
|
|
Net investment hedges
|
£
|
77
|
|
£0.88/€ - £0.92/€
|
Jan. 2019 - Feb. 2020
|
—
|
|
|
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
|
—
|
|
(US$ Millions)
|
Derivative type
|
Notional
|
|
Rates
|
|
Maturity
dates
|
Fair value
|
|
||
Jun. 30, 2018
|
Interest rate caps
|
$
|
4,222
|
|
2.8% - 4.7%
|
|
Oct. 2018 - May 2020
|
$
|
—
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
2.3% - 6.0%
|
|
Nov. 2018 - Jun. 2030
|
(10
|
)
|
||
|
Interest rate swaps of US$ LIBOR debt
|
1,489
|
|
1.4% - 2.7%
|
|
Sep. 2018 - Nov. 2020
|
(1
|
)
|
||
|
Interest rate swaptions
|
335
|
|
1.0
|
%
|
Nov. 2018 - Nov. 2018
|
(1
|
)
|
||
Dec. 31, 2017
|
Interest rate caps
|
$
|
5,351
|
|
2.5% - 5.8%
|
|
Jan. 2018 - Oct. 2020
|
$
|
1
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
1.9% - 6.0%
|
|
Jun. 2028 - Dec. 2029
|
(194
|
)
|
||
|
Interest rate swaps of US$ LIBOR debt
|
1,050
|
|
1.4% - 1.6%
|
|
Sep. 2018 - Nov. 2020
|
10
|
|
||
|
Interest rate swaptions
|
560
|
|
1.0
|
%
|
Jun. 2018 - Nov. 2018
|
—
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec 31, 2017
|
|
||
Balances outstanding with related parties:
|
|
|
||||
Participating loan interests
|
$
|
521
|
|
$
|
517
|
|
Net (payables)/receivables within equity accounted investments
|
(21
|
)
|
(49
|
)
|
||
Loans and notes receivable
(1)
|
47
|
|
96
|
|
||
Receivables and other assets
|
7
|
|
11
|
|
||
Deposit and promissory note from Brookfield Asset Management
|
(1,233
|
)
|
(633
|
)
|
||
Property-specific debt obligations
|
(393
|
)
|
(415
|
)
|
||
Loans and notes payable and other liabilities
|
(161
|
)
|
(156
|
)
|
||
Capital securities held by Brookfield Asset Management
|
(1,250
|
)
|
(1,250
|
)
|
||
Preferred shares held by Brookfield Asset Management
|
(15
|
)
|
(15
|
)
|
(1)
|
At
June 30, 2018
, includes
$47 million
(
December 31, 2017
-
$96 million
) receivable from Brookfield Asset Management upon the earlier of our partnership’s exercise of its option to convert its participating loan interests into direct ownership of the Australian portfolio or the maturity of the participating loan interests.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Transactions with related parties:
|
|
|
|
|
||||||||
Commercial property revenue
(1)
|
$
|
5
|
|
$
|
5
|
|
$
|
10
|
|
$
|
10
|
|
Management fee income
|
1
|
|
1
|
|
3
|
|
3
|
|
||||
Participating loan interests (including fair value gains, net)
|
14
|
|
32
|
|
32
|
|
44
|
|
||||
Interest expense on debt obligations
|
12
|
|
8
|
|
20
|
|
18
|
|
||||
Interest on capital securities held by Brookfield Asset Management
|
19
|
|
19
|
|
38
|
|
38
|
|
||||
General and administrative expense
(2)
|
46
|
|
51
|
|
96
|
|
100
|
|
||||
Construction costs
(3)
|
136
|
|
74
|
|
225
|
|
144
|
|
(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.
|
Unaudited
|
|
|
As at
|
|||||
(US$ Millions)
|
Note
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Assets
|
|
|
|
|
||||
Non-current assets
|
|
|
|
|
||||
Investment properties
|
4
|
|
$
|
53,045
|
|
$
|
51,357
|
|
Equity accounted investments
|
5
|
|
19,462
|
|
19,761
|
|
||
Participating loan interests
|
6
|
|
521
|
|
517
|
|
||
Property, plant and equipment
|
7
|
|
6,774
|
|
5,457
|
|
||
Goodwill
|
8
|
|
1,112
|
|
1,079
|
|
||
Intangible assets
|
9
|
|
1,205
|
|
1,188
|
|
||
Other non-current assets
|
10
|
|
1,078
|
|
898
|
|
||
Loans and notes receivable
|
|
|
163
|
|
178
|
|
||
Total non-current assets
|
|
|
83,360
|
|
80,435
|
|
||
Current assets
|
|
|
|
|
||||
Loans and notes receivable
|
|
|
44
|
|
7
|
|
||
Accounts receivable and other
|
11
|
|
1,420
|
|
981
|
|
||
Cash and cash equivalents
|
|
|
1,600
|
|
1,491
|
|
||
Total current assets
|
|
|
3,064
|
|
2,479
|
|
||
Assets held for sale
|
12
|
|
1,547
|
|
1,433
|
|
||
Total assets
|
|
|
$
|
87,971
|
|
$
|
84,347
|
|
|
|
|
|
|
||||
Liabilities and equity
|
|
|
|
|
||||
Non-current liabilities
|
|
|
|
|
||||
Debt obligations
|
13
|
|
$
|
33,754
|
|
$
|
30,749
|
|
Capital securities
|
14
|
|
2,946
|
|
2,839
|
|
||
Other non-current liabilities
|
16
|
|
871
|
|
918
|
|
||
Deferred tax liabilities
|
|
|
2,586
|
|
2,888
|
|
||
Total non-current liabilities
|
|
|
40,157
|
|
37,394
|
|
||
Current liabilities
|
|
|
|
|
||||
Debt obligations
|
13
|
|
5,597
|
|
6,135
|
|
||
Capital securities
|
14
|
|
1,323
|
|
1,326
|
|
||
Accounts payable and other liabilities
|
17
|
|
3,508
|
|
3,052
|
|
||
Total current liabilities
|
|
|
10,428
|
|
10,513
|
|
||
Liabilities associated with assets held for sale
|
12
|
|
924
|
|
1,316
|
|
||
Total liabilities
|
|
|
51,509
|
|
49,223
|
|
||
|
|
|
|
|
||||
Equity
|
|
|
|
|
||||
Limited partners
|
18
|
|
7,687
|
|
7,395
|
|
||
General partner
|
18
|
|
6
|
|
6
|
|
||
Non-controlling interests attributable to:
|
|
|
|
|
||||
Redeemable/exchangeable and special limited partnership units
|
18,19
|
|
14,755
|
|
14,500
|
|
||
Limited partnership units of Brookfield Office Properties Exchange LP
|
18,19
|
|
86
|
|
285
|
|
||
Interests of others in operating subsidiaries and properties
|
19
|
|
13,928
|
|
12,938
|
|
||
Total equity
|
|
|
36,462
|
|
35,124
|
|
||
Total liabilities and equity
|
|
|
$
|
87,971
|
|
$
|
84,347
|
|
Unaudited
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions, except per unit amounts)
|
Note
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Commercial property revenue
|
20
|
$
|
1,130
|
|
$
|
1,050
|
|
$
|
2,227
|
|
$
|
2,045
|
|
Hospitality revenue
|
21
|
476
|
|
430
|
|
958
|
|
804
|
|
||||
Investment and other revenue
|
22
|
45
|
|
39
|
|
86
|
|
198
|
|
||||
Total revenue
|
|
1,651
|
|
1,519
|
|
3,271
|
|
3,047
|
|
||||
Direct commercial property expense
|
23
|
421
|
|
413
|
|
830
|
|
782
|
|
||||
Direct hospitality expense
|
24
|
295
|
|
276
|
|
627
|
|
539
|
|
||||
Investment and other expense
|
|
—
|
|
—
|
|
—
|
|
122
|
|
||||
Interest expense
|
|
537
|
|
510
|
|
1,057
|
|
982
|
|
||||
Depreciation and amortization
|
25
|
76
|
|
69
|
|
148
|
|
132
|
|
||||
General and administrative expense
|
26
|
183
|
|
156
|
|
352
|
|
307
|
|
||||
Total expenses
|
|
1,512
|
|
1,424
|
|
3,014
|
|
2,864
|
|
||||
Fair value gains, net
|
27
|
770
|
|
454
|
|
1,387
|
|
378
|
|
||||
Share of net earnings from equity accounted investments
|
5
|
288
|
|
193
|
|
516
|
|
526
|
|
||||
Income before income taxes
|
|
1,197
|
|
742
|
|
2,160
|
|
1,087
|
|
||||
Income tax expense
|
15
|
146
|
|
78
|
|
86
|
|
236
|
|
||||
Net income
|
|
$
|
1,051
|
|
$
|
664
|
|
$
|
2,074
|
|
$
|
851
|
|
|
|
|
|
|
|
||||||||
Net income attributable to:
|
|
|
|
|
|
||||||||
Limited partners
|
|
$
|
194
|
|
$
|
87
|
|
$
|
386
|
|
$
|
27
|
|
General partner
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Non-controlling interests attributable to:
|
|
|
|
|
|
||||||||
Redeemable/exchangeable and special limited partnership units
|
|
332
|
|
148
|
|
662
|
|
45
|
|
||||
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
8
|
|
4
|
|
16
|
|
1
|
|
||||
Interests of others in operating subsidiaries and properties
|
|
517
|
|
425
|
|
1,010
|
|
778
|
|
||||
Total
|
|
$
|
1,051
|
|
$
|
664
|
|
$
|
2,074
|
|
$
|
851
|
|
|
|
|
|
|
|
||||||||
Net income per LP Unit:
|
|
|
|
|
|
||||||||
Basic
|
18
|
$
|
0.69
|
|
$
|
0.31
|
|
$
|
1.38
|
|
$
|
0.09
|
|
Diluted
|
18
|
$
|
0.68
|
|
$
|
0.31
|
|
$
|
1.36
|
|
$
|
0.09
|
|
Unaudited
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
Note
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income
|
|
$
|
1,051
|
|
$
|
664
|
|
$
|
2,074
|
|
$
|
851
|
|
Other comprehensive income (loss)
|
29
|
|
|
|
|
||||||||
Items that may be reclassified to net income:
|
|
|
|
|
|
||||||||
Foreign currency translation
|
|
(536
|
)
|
105
|
|
(501
|
)
|
295
|
|
||||
Cash flow hedges
|
|
23
|
|
11
|
|
53
|
|
39
|
|
||||
Available-for-sale securities
|
|
—
|
|
—
|
|
—
|
|
1
|
|
||||
Equity accounted investments
|
|
6
|
|
—
|
|
21
|
|
3
|
|
||||
Items that will not be reclassified to net income:
|
|
|
|
|
|
||||||||
Securities - fair value through other comprehensive income ("FVTOCI")
|
|
1
|
|
—
|
|
(4
|
)
|
—
|
|
||||
Remeasurement of defined benefit obligations
|
|
2
|
|
(2
|
)
|
2
|
|
(2
|
)
|
||||
Revaluation surplus
|
|
2
|
|
—
|
|
2
|
|
—
|
|
||||
Total other comprehensive income (loss)
|
|
(502
|
)
|
114
|
|
(427
|
)
|
336
|
|
||||
Total comprehensive income (loss)
|
|
$
|
549
|
|
$
|
778
|
|
$
|
1,647
|
|
$
|
1,187
|
|
|
|
|
|
|
|
||||||||
Comprehensive income attributable to:
|
|
|
|
|
|
||||||||
Limited partners
|
|
|
|
|
|
||||||||
Net income
|
|
$
|
194
|
|
$
|
87
|
|
$
|
386
|
|
$
|
27
|
|
Other comprehensive income (loss)
|
|
(113
|
)
|
27
|
|
(99
|
)
|
68
|
|
||||
|
|
81
|
|
114
|
|
287
|
|
95
|
|
||||
Non-controlling interests
|
|
|
|
|
|
||||||||
Redeemable/exchangeable and special limited partnership units
|
|
|
|
|
|
||||||||
Net income
|
|
332
|
|
148
|
|
662
|
|
45
|
|
||||
Other comprehensive income (loss)
|
|
(194
|
)
|
45
|
|
(170
|
)
|
116
|
|
||||
|
|
138
|
|
193
|
|
492
|
|
161
|
|
||||
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
|
|
|
|
||||||||
Net income
|
|
8
|
|
4
|
|
16
|
|
1
|
|
||||
Other comprehensive income (loss)
|
|
(5
|
)
|
1
|
|
(4
|
)
|
3
|
|
||||
|
|
3
|
|
5
|
|
12
|
|
4
|
|
||||
Interests of others in operating subsidiaries and properties
|
|
|
|
|
|
||||||||
Net income
|
|
517
|
|
425
|
|
1,010
|
|
778
|
|
||||
Other comprehensive income (loss)
|
|
(190
|
)
|
41
|
|
(154
|
)
|
149
|
|
||||
|
|
327
|
|
466
|
|
856
|
|
927
|
|
||||
Total comprehensive income
|
|
$
|
549
|
|
$
|
778
|
|
$
|
1,647
|
|
$
|
1,187
|
|
|
Limited partners
|
|
General partner
|
|
Non-controlling interests
|
|
|||||||||||||||||||||||||||||||||||
Unaudited
(US$ Millions)
|
Capital
|
Retained earnings
|
Ownership Changes
|
Accumulated other comprehensive (loss) income
|
Total limited partners equity
|
|
Capital
|
Retained earnings
|
Accumulated other comprehensive (loss) income
|
Total 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, 2017
|
$
|
5,613
|
|
$
|
1,878
|
|
$
|
140
|
|
$
|
(236
|
)
|
$
|
7,395
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,500
|
|
$
|
285
|
|
$
|
12,938
|
|
$
|
35,124
|
|
Net income
|
—
|
|
386
|
|
—
|
|
|
386
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
662
|
|
16
|
|
1,010
|
|
2,074
|
|
||||||||||||||
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
(99
|
)
|
(99
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(170
|
)
|
(4
|
)
|
(154
|
)
|
(427
|
)
|
|||||||||||||
Total comprehensive income
|
—
|
|
386
|
|
—
|
|
(99
|
)
|
287
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
492
|
|
12
|
|
856
|
|
1,647
|
|
|||||||||||||
Distributions
|
—
|
|
(160
|
)
|
—
|
|
—
|
|
(160
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(276
|
)
|
(7
|
)
|
(530
|
)
|
(973
|
)
|
|||||||||||||
Issuance / repurchase of interests in operating subsidiaries
|
(12
|
)
|
4
|
|
1
|
|
—
|
|
(7
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
9
|
|
(2
|
)
|
664
|
|
664
|
|
|||||||||||||
Exchange of exchangeable units
|
155
|
|
—
|
|
19
|
|
(2
|
)
|
172
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
30
|
|
(202
|
)
|
—
|
|
—
|
|
|||||||||||||
Balance as at Jun. 30, 2018
|
$
|
5,756
|
|
$
|
2,108
|
|
$
|
160
|
|
$
|
(337
|
)
|
$
|
7,687
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,755
|
|
$
|
86
|
|
$
|
13,928
|
|
$
|
36,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
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
|
—
|
|
27
|
|
—
|
|
—
|
|
27
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
45
|
|
1
|
|
778
|
|
851
|
|
|||||||||||||
Other comprehensive (loss)
|
—
|
|
—
|
|
—
|
|
68
|
|
68
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
116
|
|
3
|
|
149
|
|
336
|
|
|||||||||||||
Total comprehensive income (loss)
|
—
|
|
27
|
|
—
|
|
68
|
|
95
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
161
|
|
4
|
|
927
|
|
1,187
|
|
|||||||||||||
Distributions
|
—
|
|
(151
|
)
|
—
|
|
—
|
|
(151
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(258
|
)
|
(7
|
)
|
(768
|
)
|
(1,184
|
)
|
|||||||||||||
Issuance / repurchase of interest in operating subsidiaries
|
(112
|
)
|
(43
|
)
|
11
|
|
—
|
|
(144
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(55
|
)
|
(1
|
)
|
545
|
|
345
|
|
|||||||||||||
Exchange of exchangeable units
|
5
|
|
—
|
|
—
|
|
—
|
|
5
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
1
|
|
(6
|
)
|
—
|
|
—
|
|
|||||||||||||
Balance as at Jun. 30, 2017
|
$
|
5,636
|
|
$
|
1,918
|
|
$
|
138
|
|
$
|
(351
|
)
|
$
|
7,341
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,372
|
|
$
|
283
|
|
$
|
12,507
|
|
$
|
34,509
|
|
Unaudited
|
|
|
Six Months Ended Jun. 30,
|
|
||||
(US$ Millions)
|
Note
|
|
2018
|
|
2017
|
|
||
Operating activities
|
|
|
|
|
||||
Net income
|
|
|
$
|
2,074
|
|
$
|
851
|
|
Share of equity accounted earnings, net of distributions
|
|
|
(290
|
)
|
(366
|
)
|
||
Fair value (gains), net
|
27
|
|
(1,387
|
)
|
(378
|
)
|
||
Deferred income tax expense
|
15
|
|
(6
|
)
|
134
|
|
||
Depreciation and amortization
|
25
|
|
148
|
|
132
|
|
||
Working capital and other
|
|
|
240
|
|
104
|
|
||
|
|
|
779
|
|
477
|
|
||
Financing activities
|
|
|
|
|
||||
Debt obligations, issuance
|
|
|
10,535
|
|
11,432
|
|
||
Debt obligations, repayments
|
|
|
(7,644
|
)
|
(9,282
|
)
|
||
Capital securities issued
|
|
|
—
|
|
249
|
|
||
Capital securities redeemed
|
|
|
(13
|
)
|
(299
|
)
|
||
Non-controlling interests, issued
|
|
|
771
|
|
1,549
|
|
||
Non-controlling interests, purchased
|
|
|
—
|
|
(483
|
)
|
||
Repurchases of limited partnership units
|
|
|
(12
|
)
|
(112
|
)
|
||
Distributions to non-controlling interests in operating subsidiaries
|
|
|
(521
|
)
|
(768
|
)
|
||
Distributions to limited partnership unitholders
|
|
|
(160
|
)
|
(151
|
)
|
||
Distributions to redeemable/exchangeable and special limited partnership unitholders
|
|
|
(276
|
)
|
(258
|
)
|
||
Distributions to holders of Brookfield Office Properties Exchange LP units
|
|
|
(7
|
)
|
(7
|
)
|
||
|
|
|
2,673
|
|
1,870
|
|
||
Investing activities
|
|
|
|
|
||||
Investment properties and subsidiaries, proceeds of dispositions
|
|
|
609
|
|
708
|
|
||
Property acquisitions and capital expenditures
|
|
|
(4,392
|
)
|
(2,818
|
)
|
||
Investment in equity accounted investments
|
|
|
(291
|
)
|
(368
|
)
|
||
Proceeds from sale and distributions of equity accounted investments and participating loan interests
|
|
|
562
|
|
778
|
|
||
Financial assets and other
|
|
|
(235
|
)
|
(220
|
)
|
||
Property, plant and equipment investments, net of dispositions
|
|
|
305
|
|
(131
|
)
|
||
Cash acquired in business combinations, net of cash impact from deconsolidation
|
|
|
116
|
|
10
|
|
||
Restricted cash and deposits
|
|
|
8
|
|
(30
|
)
|
||
|
|
|
(3,318
|
)
|
(2,071
|
)
|
||
Cash and cash equivalents
|
|
|
|
|
||||
Net change in cash and cash equivalents during the period
|
|
|
134
|
|
276
|
|
||
Effect of exchange rate fluctuations on cash and cash equivalents held in foreign currencies
|
|
|
(25
|
)
|
22
|
|
||
Balance, beginning of period
|
|
|
1,491
|
|
1,456
|
|
||
Balance, end of period
|
|
|
$
|
1,600
|
|
$
|
1,754
|
|
|
|
|
|
|
||||
Supplemental cash flow information
|
|
|
|
|
||||
Cash paid for:
|
|
|
|
|
||||
Income taxes
|
|
|
$
|
99
|
|
$
|
29
|
|
Interest (excluding dividends on capital securities)
|
|
|
$
|
917
|
|
$
|
782
|
|
a)
|
Statement of compliance
|
b)
|
Basis of presentation
|
c)
|
Adoption of Accounting Standards
|
d)
|
Estimates
|
e)
|
Future Accounting Policy
|
(US$ Millions)
|
Extended- Stay Hotel Portfolio
|
|
UK Student Housing IV
|
|
UK Serviced Apartments
|
|
333 West 34th Street
|
|
BGRESOI
|
|
Mumbai Office Park
|
|
175 West Jackson
|
|
Other
|
|
Total
|
|
|||||||||
Investment properties
|
$
|
—
|
|
$
|
742
|
|
$
|
—
|
|
$
|
255
|
|
$
|
—
|
|
$
|
369
|
|
$
|
304
|
|
$
|
1,289
|
|
$
|
2,959
|
|
Property, plant and equipment
|
768
|
|
10
|
|
247
|
|
—
|
|
—
|
|
—
|
|
—
|
|
349
|
|
1,374
|
|
|||||||||
Goodwill
|
—
|
|
—
|
|
67
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
67
|
|
|||||||||
Intangible assets
|
—
|
|
—
|
|
28
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
28
|
|
|||||||||
Accounts receivable and other
|
7
|
|
45
|
|
8
|
|
—
|
|
370
|
|
5
|
|
21
|
|
95
|
|
551
|
|
|||||||||
Cash and cash equivalents
|
2
|
|
18
|
|
5
|
|
—
|
|
23
|
|
27
|
|
2
|
|
44
|
|
121
|
|
|||||||||
Total assets
|
777
|
|
815
|
|
355
|
|
255
|
|
393
|
|
401
|
|
327
|
|
1,777
|
|
5,100
|
|
|||||||||
Less:
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Debt obligations
|
—
|
|
—
|
|
(10
|
)
|
—
|
|
—
|
|
(315
|
)
|
(274
|
)
|
(197
|
)
|
(796
|
)
|
|||||||||
Accounts payable and other
|
(13
|
)
|
(63
|
)
|
(50
|
)
|
—
|
|
(81
|
)
|
(33
|
)
|
(18
|
)
|
(47
|
)
|
(305
|
)
|
|||||||||
Deferred tax liabilities
|
—
|
|
—
|
|
(8
|
)
|
—
|
|
—
|
|
(12
|
)
|
—
|
|
(4
|
)
|
(24
|
)
|
|||||||||
Non-controlling interests
(1)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(52
|
)
|
(52
|
)
|
|||||||||
Net assets acquired
|
$
|
764
|
|
$
|
752
|
|
$
|
287
|
|
$
|
255
|
|
$
|
312
|
|
$
|
41
|
|
$
|
35
|
|
$
|
1,477
|
|
$
|
3,923
|
|
Consideration
(2)
|
$
|
764
|
|
$
|
752
|
|
$
|
287
|
|
$
|
255
|
|
$
|
122
|
|
$
|
41
|
|
$
|
35
|
|
$
|
1,452
|
|
$
|
3,708
|
|
Transaction costs
|
$
|
9
|
|
$
|
7
|
|
$
|
11
|
|
$
|
1
|
|
$
|
—
|
|
$
|
1
|
|
$
|
6
|
|
$
|
23
|
|
$
|
58
|
|
(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.
|
|
Six months ended Jun. 30, 2018
|
Year ended Dec. 31, 2017
|
||||||||||||||||
(US$ Millions)
|
Commercial properties
|
|
Commercial developments
|
|
Total
|
|
Commercial properties
|
|
Commercial developments
|
|
Total
|
|
||||||
Balance, beginning of period
|
$
|
48,780
|
|
$
|
2,577
|
|
$
|
51,357
|
|
$
|
45,699
|
|
$
|
3,085
|
|
$
|
48,784
|
|
Changes resulting from:
|
|
|
|
|
|
|
||||||||||||
Property acquisitions
|
2,441
|
|
523
|
|
2,964
|
|
5,545
|
|
107
|
|
5,652
|
|
||||||
Capital expenditures
|
357
|
|
526
|
|
883
|
|
905
|
|
990
|
|
1,895
|
|
||||||
Property dispositions
(1)
|
(556
|
)
|
(1
|
)
|
(557
|
)
|
(1,240
|
)
|
(675
|
)
|
(1,915
|
)
|
||||||
Fair value gains, net
|
409
|
|
384
|
|
793
|
|
347
|
|
202
|
|
549
|
|
||||||
Foreign currency translation
|
(936
|
)
|
(64
|
)
|
(1,000
|
)
|
1,121
|
|
159
|
|
1,280
|
|
||||||
Transfer between commercial properties and commercial developments
|
145
|
|
(145
|
)
|
—
|
|
1,038
|
|
(1,038
|
)
|
—
|
|
||||||
Reclassifications to assets held for sale and other changes
|
(1,393
|
)
|
(2
|
)
|
(1,395
|
)
|
(4,635
|
)
|
(253
|
)
|
(4,888
|
)
|
||||||
Balance, end of period
|
$
|
49,247
|
|
$
|
3,798
|
|
$
|
53,045
|
|
$
|
48,780
|
|
$
|
2,577
|
|
$
|
51,357
|
|
(1)
|
Property dispositions represent the carrying value on date of sale.
|
(1)
|
During the second quarter of 2018, the valuation metrics for International Finance Center Seoul (“IFC”) are being reported under the mixed-use sector. The valuation metrics for opportunistic office have been updated for both periods presented.
|
(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.
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||||||||||||||||
|
|
|
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
|
$
|
—
|
|
$
|
—
|
|
$
|
13,964
|
|
$
|
904
|
|
$
|
—
|
|
$
|
—
|
|
$
|
14,259
|
|
$
|
568
|
|
Canada
|
—
|
|
—
|
|
4,140
|
|
103
|
|
—
|
|
—
|
|
4,493
|
|
104
|
|
||||||||
Australia
|
—
|
|
—
|
|
2,407
|
|
51
|
|
—
|
|
—
|
|
2,472
|
|
8
|
|
||||||||
Europe
|
—
|
|
—
|
|
126
|
|
1,176
|
|
—
|
|
—
|
|
120
|
|
920
|
|
||||||||
Brazil
|
—
|
|
—
|
|
291
|
|
—
|
|
—
|
|
—
|
|
327
|
|
—
|
|
||||||||
Opportunistic
|
|
|
|
|
|
|
|
|
||||||||||||||||
Opportunistic Office
(1)
|
—
|
|
—
|
|
6,529
|
|
477
|
|
—
|
|
—
|
|
6,044
|
|
231
|
|
||||||||
Opportunistic Retail
|
—
|
|
—
|
|
3,346
|
|
6
|
|
—
|
|
—
|
|
3,406
|
|
6
|
|
||||||||
Industrial
|
—
|
|
—
|
|
1,969
|
|
633
|
|
—
|
|
—
|
|
1,409
|
|
533
|
|
||||||||
Multifamily
|
—
|
|
—
|
|
4,141
|
|
—
|
|
—
|
|
—
|
|
3,925
|
|
—
|
|
||||||||
Triple Net Lease
|
—
|
|
—
|
|
4,876
|
|
—
|
|
—
|
|
—
|
|
4,804
|
|
—
|
|
||||||||
Self-storage
|
—
|
|
—
|
|
748
|
|
79
|
|
—
|
|
—
|
|
1,796
|
|
58
|
|
||||||||
Student Housing
|
—
|
|
—
|
|
1,930
|
|
369
|
|
—
|
|
—
|
|
1,204
|
|
149
|
|
||||||||
Manufactured Housing
|
—
|
|
—
|
|
2,320
|
|
—
|
|
—
|
|
—
|
|
2,206
|
|
—
|
|
||||||||
Mixed-Use
(1)
|
—
|
|
—
|
|
2,460
|
|
—
|
|
—
|
|
—
|
|
2,315
|
|
—
|
|
||||||||
Total
|
$
|
—
|
|
$
|
—
|
|
$
|
49,247
|
|
$
|
3,798
|
|
$
|
—
|
|
$
|
—
|
|
$
|
48,780
|
|
$
|
2,577
|
|
(1)
|
During the second quarter of 2018, the commercial properties for International Finance Center Seoul (“IFC”) are being reported under the mixed-use sector. The valuation metrics for opportunistic office have been updated for both periods presented.
|
|
Jun. 30, 2018
|
||
(US$ Millions)
|
Impact on fair value of commercial properties
|
|
|
Core Office
|
|
||
United States
|
$
|
830
|
|
Canada
|
215
|
|
|
Australia
|
150
|
|
|
Brazil
|
35
|
|
|
Opportunistic
|
|
||
Opportunistic Office
|
289
|
|
|
Opportunistic Retail
|
129
|
|
|
Industrial
|
91
|
|
|
Mixed-use
|
121
|
|
|
Multifamily
|
205
|
|
|
Triple Net Lease
|
169
|
|
|
Self-storage
|
58
|
|
|
Student Housing
|
59
|
|
|
Manufactured Housing
|
102
|
|
|
Total
|
$
|
2,453
|
|
|
|
|
Proportion of ownership interests/voting rights held by the partnership
|
Carrying value
|
||||||||
(US$ Millions)
|
Principal activity
|
Principal place of business
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Joint Ventures
|
|
|
|
|
|
|
||||||
Canary Wharf Joint Venture
(1)
|
Property holding company
|
United Kingdom
|
50
|
%
|
50
|
%
|
$
|
3,347
|
|
$
|
3,284
|
|
Manhattan West, New York
|
Property holding company
|
United States
|
56
|
%
|
56
|
%
|
1,362
|
|
1,439
|
|
||
Grace Building, New York
|
Property holding company
|
United States
|
50
|
%
|
50
|
%
|
576
|
|
585
|
|
||
One Liberty Plaza, New York
|
Property holding company
|
United States
|
51
|
%
|
51
|
%
|
412
|
|
408
|
|
||
Southern Cross East, Melbourne
(2)
|
Property holding company
|
Australia
|
50
|
%
|
50
|
%
|
400
|
|
407
|
|
||
Brookfield Brazil Retail Fundo de Investimento em Participaçõe ("Brazil Retail")
|
Holding company
|
Brazil
|
46
|
%
|
46
|
%
|
294
|
|
339
|
|
||
Brookfield D.C. Office Partners LLC ("D.C. Fund"), Washington, D.C.
|
Property holding company
|
United States
|
51
|
%
|
51
|
%
|
327
|
|
310
|
|
||
E&Y Complex, Sydney
(2)
|
Property holding company
|
Australia
|
50
|
%
|
50
|
%
|
311
|
|
311
|
|
||
Brookfield Fairfield U.S. Multifamily Value Add Fund II ("VAMF II")
|
Property holding company
|
United States
|
37
|
%
|
37
|
%
|
300
|
|
291
|
|
||
Potsdamer Platz, Berlin
|
Holding company
|
Germany
|
25
|
%
|
25
|
%
|
210
|
|
205
|
|
||
One New York Plaza, New York
|
Property holding company
|
United States
|
15
|
%
|
15
|
%
|
126
|
|
120
|
|
||
Republic Plaza, Denver
|
Property holding company
|
United States
|
50
|
%
|
50
|
%
|
124
|
|
119
|
|
||
75 State Street, Boston
|
Property holding company
|
United States
|
26
|
%
|
26
|
%
|
92
|
|
94
|
|
||
Principal Place - Commercial, London
|
Property holding company
|
United Kingdom
|
50
|
%
|
50
|
%
|
98
|
|
230
|
|
||
Other
|
Various
|
Various
|
12% - 90%
|
|
12% - 90%
|
|
1,456
|
|
1,425
|
|
||
|
|
|
|
|
9,435
|
|
9,567
|
|
||||
Associates
|
|
|
|
|
|
|
||||||
GGP Inc. ("GGP")
|
Real estate investment trust
|
United States
|
34
|
%
|
34
|
%
|
8,723
|
|
8,844
|
|
||
China Xintiandi (“CXTD”)
(3)
|
Property holding company
|
China
|
22
|
%
|
22
|
%
|
494
|
|
499
|
|
||
Diplomat Resort and Spa ("Diplomat")
|
Property holding company
|
United States
|
90
|
%
|
90
|
%
|
331
|
|
339
|
|
||
Brookfield Premier Real Estate Partners Pooling LLC ("BPREP")
|
Property holding company
|
United States
|
9
|
%
|
10
|
%
|
127
|
|
122
|
|
||
Other
|
Various
|
Various
|
23% - 31%
|
|
23% - 31%
|
|
352
|
|
390
|
|
||
|
|
|
|
|
10,027
|
|
10,194
|
|
||||
Total
|
|
|
|
|
$
|
19,462
|
|
$
|
19,761
|
|
(1)
|
Stork Holdco LP is the joint venture through which the partnership acquired Canary Wharf Group plc (“Canary Wharf”) in London.
|
(2)
|
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.
|
(3)
|
The partnership’s interest in CXTD is held through a subsidiary, BSREP CXTD Holdings L.P., in which it has an approximate
31%
interest.
|
|
Six months ended
|
|
Year ended
|
|
||
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Equity accounted investments, beginning of period
|
$
|
19,761
|
|
$
|
16,844
|
|
Additions
|
334
|
|
1,372
|
|
||
Disposals and return of capital distributions
|
(636
|
)
|
(281
|
)
|
||
Share of net earnings from equity accounted investments
(1)
|
516
|
|
961
|
|
||
Distributions received
|
(226
|
)
|
(369
|
)
|
||
Foreign currency translation
|
(196
|
)
|
430
|
|
||
Reclassification to assets held for sale
(2)
|
—
|
|
(712
|
)
|
||
Impact of warrant conversion
(1)
|
—
|
|
1,448
|
|
||
Other comprehensive income and other
|
(91
|
)
|
68
|
|
||
Equity accounted investments, end of period
|
$
|
19,462
|
|
$
|
19,761
|
|
(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
$442 million
represents a gain that is included in share of net earnings from equity accounted investments for the year ended December 31, 2017
|
(2)
|
The partnership’s interest in 245 Park Avenue in Midtown New York was reclassified to assets held for sale in the first quarter of 2017 and sold in the second quarter of 2017.
|
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||
Equity accounted investments
|
Primary valuation method
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon (yrs)
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon (yrs)
|
Core Office
|
|
|
|
|
|
|
|
||||
United States
|
Discounted cash flow
|
6.5
|
%
|
5.4
|
%
|
11
|
6.5
|
%
|
5.3
|
%
|
11
|
Australia
|
Discounted cash flow
|
6.9
|
%
|
5.9
|
%
|
10
|
7.0
|
%
|
5.8
|
%
|
10
|
Europe
|
Discounted cash flow
|
4.8
|
%
|
4.9
|
%
|
10
|
4.8
|
%
|
4.8
|
%
|
10
|
Core Retail
|
|
|
|
|
|
|
|
||||
United States
|
Discounted cash flow
|
7.0
|
%
|
5.6
|
%
|
10
|
7.0
|
%
|
5.6
|
%
|
10
|
Opportunistic Office
|
Discounted cash flow
|
6.6
|
%
|
5.6
|
%
|
10
|
6.6
|
%
|
5.7
|
%
|
10
|
Opportunistic Retail
|
Discounted cash flow
|
11.3
|
%
|
7.1
|
%
|
10
|
11.5
|
%
|
7.2
|
%
|
11
|
Industrial
|
Discounted cash flow
|
6.3
|
%
|
5.4
|
%
|
10
|
6.4
|
%
|
5.8
|
%
|
10
|
Multifamily
(1)
|
Direct capitalization
|
5.2
|
%
|
n/a
|
|
n/a
|
5.1
|
%
|
n/a
|
|
n/a
|
(1)
|
The valuation method used to value multifamily investments is the direct capitalization method. The rates presented as the discount rate relate to the overall implied capitalization rate. The terminal capitalization rate and investment horizon are not applicable.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Non-current assets
|
$
|
84,337
|
|
$
|
83,176
|
|
Current assets
|
3,559
|
|
3,679
|
|
||
Total assets
|
87,896
|
|
86,855
|
|
||
Non-current liabilities
|
32,306
|
|
31,913
|
|
||
Current liabilities
|
4,857
|
|
4,446
|
|
||
Total liabilities
|
37,163
|
|
36,359
|
|
||
Net assets
|
50,733
|
|
50,496
|
|
||
Partnership’s share of net assets
|
$
|
19,462
|
|
$
|
19,761
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Revenue
|
$
|
1,239
|
|
$
|
1,180
|
|
$
|
2,614
|
|
$
|
2,398
|
|
Expenses
|
827
|
|
701
|
|
478
|
|
1,406
|
|
||||
Income from equity accounted investments
(1)
|
104
|
|
159
|
|
262
|
|
246
|
|
||||
Income before fair value gains, net
|
516
|
|
638
|
|
2,398
|
|
1,238
|
|
||||
Fair value (losses) gains, net
|
338
|
|
(139
|
)
|
(1,141
|
)
|
215
|
|
||||
Net income
|
854
|
|
499
|
|
1,257
|
|
1,453
|
|
||||
Partnership’s share of net earnings
|
$
|
288
|
|
$
|
193
|
|
$
|
516
|
|
$
|
526
|
|
(1)
|
Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates.
|
(US$ Millions)
|
Participation interest
|
Carrying value
|
||||||||
Name of property
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Darling Park Complex, Sydney
|
30
|
%
|
30
|
%
|
$
|
259
|
|
$
|
251
|
|
IAG House, Sydney
|
50
|
%
|
50
|
%
|
111
|
|
111
|
|
||
Jessie Street, Sydney
|
100
|
%
|
100
|
%
|
151
|
|
155
|
|
||
Total participating loan interests
|
|
|
$
|
521
|
|
$
|
517
|
|
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)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Cost:
|
|
|
||||
Balance at the beginning of period
|
$
|
5,451
|
|
$
|
5,417
|
|
Acquisitions through business combinations
(1)
|
1,374
|
|
281
|
|
||
Additions
|
178
|
|
271
|
|
||
Disposals
|
(12
|
)
|
(34
|
)
|
||
Foreign currency translation
|
(103
|
)
|
262
|
|
||
Reclassification to assets held for sale
(2)
|
—
|
|
(746
|
)
|
||
|
6,888
|
|
5,451
|
|
||
Accumulated fair value changes:
|
|
|
||||
Balance at the beginning of period
|
756
|
|
659
|
|
||
Revaluation (loss) gains, net
|
(2
|
)
|
55
|
|
||
Reclassification to assets held for sale
(2)
|
—
|
|
42
|
|
||
|
754
|
|
756
|
|
||
Accumulated depreciation:
|
|
|
||||
Balance at the beginning of period
|
(750
|
)
|
(719
|
)
|
||
Depreciation
|
(138
|
)
|
(267
|
)
|
||
Disposals
|
8
|
|
22
|
|
||
Foreign currency translation
|
12
|
|
(8
|
)
|
||
Reclassification to assets held for sale
(2)
|
—
|
|
222
|
|
||
|
(868
|
)
|
(750
|
)
|
||
Total property, plant and equipment
|
$
|
6,774
|
|
$
|
5,457
|
|
(1)
|
In the first quarter of 2018, the partnership acquired the Extended-Stay Hotel portfolio and UK Serviced Apartments portfolio. See Note 3, Business Acquisitions and Combinations for more information.
|
(2)
|
In the fourth quarter of 2017, the Hard Rock Hotel and Casino was reclassified to assets held for sale, which sold to a third party in the first quarter of 2018.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Cost
|
$
|
1,294
|
|
$
|
1,271
|
|
Accumulated amortization
|
(41
|
)
|
(35
|
)
|
||
Accumulated impairment losses
|
(48
|
)
|
(48
|
)
|
||
Balance, end of period
|
$
|
1,205
|
|
$
|
1,188
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Balance, beginning of period
|
$
|
1,188
|
|
$
|
1,141
|
|
Acquisitions
|
50
|
|
17
|
|
||
Amortization
|
(9
|
)
|
(8
|
)
|
||
Foreign currency translation
|
(24
|
)
|
82
|
|
||
Reclassification to assets held for sale and other
(1)
|
—
|
|
(44
|
)
|
||
Balance, end of period
|
$
|
1,205
|
|
$
|
1,188
|
|
(1)
|
In the fourth quarter of 2017, the partnership reclassified the intangible assets of the Hard Rock Hotel and Casino, which had a carrying value of
$45 million
, to assets held for sale, most of which was sold to a third party in the first quarter of 2018.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Securities - FVTPL
|
$
|
238
|
|
$
|
174
|
|
Derivative assets
|
38
|
|
48
|
|
||
Securities - FVTOCI
|
150
|
|
150
|
|
||
Restricted cash
|
133
|
|
153
|
|
||
Inventory
|
301
|
|
216
|
|
||
Other
|
218
|
|
157
|
|
||
Total other non-current assets
|
$
|
1,078
|
|
$
|
898
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Derivative assets
|
$
|
247
|
|
$
|
37
|
|
Accounts receivable
(1)
|
443
|
|
421
|
|
||
Restricted cash and deposits
|
249
|
|
237
|
|
||
Prepaid expenses
|
162
|
|
94
|
|
||
Other current assets
|
319
|
|
192
|
|
||
Total accounts receivable and other
|
$
|
1,420
|
|
$
|
981
|
|
(1)
|
See Note 32, Related Parties, for further discussion.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties
|
$
|
1,513
|
|
$
|
853
|
|
Property, plant and equipment
|
—
|
|
475
|
|
||
Accounts receivable and other assets
|
34
|
|
105
|
|
||
Assets held for sale
|
1,547
|
|
1,433
|
|
||
Debt obligations
|
907
|
|
1,107
|
|
||
Accounts payable and other liabilities
|
17
|
|
209
|
|
||
Liabilities associated with assets held for sale
|
$
|
924
|
|
$
|
1,316
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Balance, beginning of period
|
1,433
|
|
147
|
|
||
Reclassification to assets held for sale, net
|
1,431
|
|
4,641
|
|
||
Disposals
|
(1,306
|
)
|
(3,365
|
)
|
||
Fair value adjustments
|
35
|
|
8
|
|
||
Foreign currency translation
|
(17
|
)
|
7
|
|
||
Other
|
(29
|
)
|
(5
|
)
|
||
Balance, end of period
|
$
|
1,547
|
|
$
|
1,433
|
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||
(US$ Millions)
|
Weighted-average rate
|
|
Debt balance
|
|
Weighted-average rate
|
|
Debt balance
|
|
||
Unsecured facilities:
|
|
|
|
|
||||||
Brookfield Property Partners’ credit facilities
|
3.73
|
%
|
$
|
1,735
|
|
3.10
|
%
|
$
|
1,363
|
|
Brookfield Office Properties’ (“BPO”) revolving facility
|
3.17
|
%
|
653
|
|
2.60
|
%
|
828
|
|
||
Brookfield Office Properties’ senior unsecured note
|
—
|
%
|
—
|
|
4.00
|
%
|
119
|
|
||
Brookfield Canada Office Properties revolving facility
|
3.12
|
%
|
80
|
|
2.89
|
%
|
276
|
|
||
BPY BOPC LP credit facility
|
—
|
%
|
—
|
|
2.85
|
%
|
212
|
|
||
Subsidiary borrowings
|
5.19
|
%
|
523
|
|
4.40
|
%
|
622
|
|
||
|
|
|
|
|
||||||
Secured debt obligations:
|
|
|
|
|
||||||
Funds subscription credit facilities
(1)
|
3.39
|
%
|
1,169
|
|
2.56
|
%
|
436
|
|
||
Fixed rate
|
4.38
|
%
|
19,219
|
|
4.59
|
%
|
17,666
|
|
||
Variable rate
|
4.94
|
%
|
17,206
|
|
4.59
|
%
|
16,760
|
|
||
Deferred financing costs
|
|
(327
|
)
|
|
(291
|
)
|
||||
Total debt obligations
|
|
$
|
40,258
|
|
|
$
|
37,991
|
|
||
|
|
|
|
|
||||||
Current
|
|
5,597
|
|
|
6,135
|
|
||||
Non-current
|
|
33,754
|
|
|
30,749
|
|
||||
Debt associated with assets held for sale
|
|
907
|
|
|
1,107
|
|
||||
Total debt obligations
|
|
$
|
40,258
|
|
|
$
|
37,991
|
|
(1)
|
Funds subscription credit facilities are secured by co-investors’ capital commitments.
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||||
(Millions)
|
U.S. Dollars
|
|
|
Local
currency
|
|
U.S. Dollars
|
|
|
Local
currency
|
|
||
U.S. Dollars
|
$
|
28,051
|
|
$
|
28,051
|
|
$
|
25,975
|
|
$
|
25,975
|
|
British Pounds
|
5,018
|
|
£
|
3,798
|
|
4,290
|
|
£
|
3,173
|
|
||
Canadian Dollars
|
2,297
|
|
C$
|
3,018
|
|
3,132
|
|
C$
|
3,938
|
|
||
South Korean Won
|
1,617
|
|
₩
|
1,805,000
|
|
1,692
|
|
₩
|
1,805,000
|
|
||
Australian Dollars
|
1,481
|
|
A$
|
2,000
|
|
1,554
|
|
A$
|
1,991
|
|
||
Indian Rupee
|
1,447
|
|
Rs
|
99,103
|
|
1,168
|
|
Rs
|
74,386
|
|
||
Brazilian Reais
|
414
|
|
R$
|
1,596
|
|
471
|
|
R$
|
1,558
|
|
||
Chinese Yuan
|
6
|
|
C¥
|
43
|
|
—
|
|
C¥
|
—
|
|
||
Euros
|
254
|
|
€
|
217
|
|
—
|
|
€
|
—
|
|
||
Deferred financing costs
|
(327
|
)
|
|
|
(291
|
)
|
|
|
||||
Total debt obligations
|
$
|
40,258
|
|
|
|
$
|
37,991
|
|
|
|
|
|
|
Non-cash changes in debt obligations
|
|
||||||||||||||
(US$ Millions)
|
Dec. 31, 2017
|
|
Debt obligation issuance, net of repayments
|
|
Assumed from business combinations
|
|
Assumed by purchaser
|
|
Amortization of deferred financing costs and (premium) discount
|
|
Foreign currency translation
|
|
Other
|
|
Jun. 30, 2018
|
|
||
Debt obligations
|
$
|
37,991
|
|
2,891
|
|
796
|
|
(599
|
)
|
31
|
|
(585
|
)
|
(267
|
)
|
$
|
40,258
|
|
(US$ Millions)
|
Shares outstanding
|
|
Cumulative dividend rate
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Operating Partnership Class A Preferred Equity Units:
|
|
|
|
|
||||||
Series 1
|
24,000,000
|
|
6.25
|
%
|
$
|
556
|
|
$
|
551
|
|
Series 2
|
24,000,000
|
|
6.50
|
%
|
534
|
|
529
|
|
||
Series 3
|
24,000,000
|
|
6.75
|
%
|
520
|
|
517
|
|
||
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 B Preferred Shares:
|
|
|
|
|
||||||
Series 1
(1)
|
3,600,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Series 2
(1)
|
3,000,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Brookfield Property Split Corp. (“BOP Split”) Senior Preferred Shares:
|
|
|
|
|||||||
Series 1
|
924,390
|
|
5.25
|
%
|
23
|
|
23
|
|
||
Series 2
|
699,165
|
|
5.75
|
%
|
13
|
|
14
|
|
||
Series 3
|
909,994
|
|
5.00
|
%
|
17
|
|
18
|
|
||
Series 4
|
940,486
|
|
5.20
|
%
|
18
|
|
19
|
|
||
BSREP II RH B LLC (“Manufactured Housing”) Preferred Capital
|
—
|
|
9.00
|
%
|
249
|
|
249
|
|
||
Rouse Series A Preferred Shares
|
5,600,000
|
|
5.00
|
%
|
142
|
|
142
|
|
||
BSREP II Vintage Estate Partners LLC ("Vintage Estate") Preferred Shares
|
10,000
|
|
5.00
|
%
|
40
|
|
40
|
|
||
BGRESOI Preferred Shares
|
62,244
|
|
4.00
|
%
|
62
|
|
—
|
|
||
Capital Securities – Fund Subsidiaries
|
|
|
845
|
|
813
|
|
||||
Total capital securities
|
|
|
$
|
4,269
|
|
$
|
4,165
|
|
||
|
|
|
|
|
||||||
Current
|
|
|
1,323
|
|
1,326
|
|
||||
Non-current
|
|
|
2,946
|
|
2,839
|
|
||||
Total capital securities
|
|
|
$
|
4,269
|
|
$
|
4,165
|
|
(1)
|
BPO Class B Preferred Shares, Series 1 and 2 capital securities 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, 2017
|
|
Capital securities redeemed
|
|
Capital securities issued
|
|
Fair value changes
|
|
Jun. 30, 2018
|
|
|||||
Capital securities
|
$
|
4,165
|
|
$
|
(13
|
)
|
$
|
75
|
|
$
|
42
|
|
$
|
4,269
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Current income tax
|
$
|
42
|
|
$
|
91
|
|
$
|
92
|
|
$
|
102
|
|
Deferred income tax
|
104
|
|
(13
|
)
|
(6
|
)
|
134
|
|
||||
Income tax expense (benefit)
|
$
|
146
|
|
$
|
78
|
|
$
|
86
|
|
$
|
236
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Accounts payable and accrued liabilities
|
$
|
534
|
|
$
|
540
|
|
Derivative liabilities
|
95
|
|
160
|
|
||
Provisions
|
241
|
|
216
|
|
||
Deferred revenue
|
1
|
|
2
|
|
||
Total other non-current liabilities
|
$
|
871
|
|
$
|
918
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Accounts payable and accrued liabilities
|
$
|
1,659
|
|
$
|
1,636
|
|
Loans and notes payable
|
1,392
|
|
769
|
|
||
Derivative liabilities
|
182
|
|
399
|
|
||
Deferred revenue
|
271
|
|
242
|
|
||
Other liabilities
|
4
|
|
6
|
|
||
Total accounts payable and other liabilities
|
$
|
3,508
|
|
$
|
3,052
|
|
a)
|
General and limited partnership equity
|
|
General partnership units
|
Limited partnership units
|
||||||
(Thousands of units)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
Outstanding, beginning of period
|
139
|
|
139
|
|
254,989
|
|
260,222
|
|
Exchange LP Units exchanged
|
—
|
|
—
|
|
7,743
|
|
285
|
|
Distribution Reinvestment Program
|
—
|
|
—
|
|
82
|
|
181
|
|
Issued under unit-based compensation plan
|
—
|
|
—
|
|
6
|
|
215
|
|
Repurchase of LP Units
|
—
|
|
—
|
|
(629
|
)
|
(5,914
|
)
|
Outstanding, end of period
|
139
|
|
139
|
|
262,191
|
|
254,989
|
|
b)
|
Units of the operating partnership held by Brookfield Asset Management
|
c)
|
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
Limited Partnership Units of Brookfield Office Properties Exchange LP
|
|||
(Thousands of units)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
Outstanding, beginning of period
|
11,078
|
|
11,363
|
|
Exchange LP Units exchanged
(1)
|
(7,743
|
)
|
(285
|
)
|
Outstanding, end of period
|
3,335
|
|
11,078
|
|
(1)
|
Exchange LP Units issued for the acquisition of incremental BPO shares that have been exchanged are held by an indirect subsidiary of the partnership. Refer to the Condensed Consolidated Statements of Changes in Equity for the impact of such exchanges on the carrying value of Exchange LP Units.
|
d)
|
Distributions
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions, except per unit information)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Limited Partners
|
$
|
80
|
|
$
|
76
|
|
$
|
160
|
|
$
|
151
|
|
Holders of:
|
|
|
|
|
||||||||
Redeemable/exchangeable partnership units
|
136
|
|
127
|
|
273
|
|
255
|
|
||||
Special limited partnership units
|
2
|
|
2
|
|
3
|
|
3
|
|
||||
Limited partnership units of Exchange LP
|
4
|
|
4
|
|
7
|
|
7
|
|
||||
Total
|
$
|
222
|
|
$
|
209
|
|
$
|
443
|
|
$
|
416
|
|
Per unit
(1)
|
$
|
0.315
|
|
$
|
0.295
|
|
$
|
0.630
|
|
$
|
0.590
|
|
(1)
|
Per unit outstanding on the distribution record date for each.
|
e)
|
Earnings per unit
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions, except unit information)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Net income attributable to limited partners
|
$
|
194
|
|
$
|
87
|
|
$
|
386
|
|
$
|
27
|
|
Income reallocation related to mandatorily convertible preferred shares
|
31
|
|
14
|
|
62
|
|
4
|
|
||||
Net income attributable to limited partners – basic
|
225
|
|
101
|
|
448
|
|
31
|
|
||||
Dilutive effect of conversion of preferred shares and options
(1)
|
10
|
|
6
|
|
19
|
|
—
|
|
||||
Net income attributable to limited partners – diluted
|
$
|
235
|
|
$
|
107
|
|
$
|
467
|
|
$
|
31
|
|
|
|
|
|
|
||||||||
(in millions of units/shares)
|
|
|
|
|
||||||||
Weighted average number of LP Units outstanding
|
256.0
|
|
255.9
|
|
255.5
|
|
257.0
|
|
||||
Mandatorily convertible preferred shares
|
70.0
|
|
70.0
|
|
70.0
|
|
70.0
|
|
||||
Weighted average number of LP Units - basic
|
326.0
|
|
325.9
|
|
325.5
|
|
327.0
|
|
||||
Dilutive effect of the conversion of preferred shares and options
(1)
|
19.6
|
|
22.3
|
|
18.4
|
|
0.2
|
|
||||
Weighted average number of LP units outstanding - diluted
|
345.6
|
|
348.2
|
|
343.9
|
|
327.2
|
|
(1)
|
The effect of the conversion of capital securities and options, which would have resulted in
28.0 million
potential LP Units, would have been anti-dilutive and is therefore excluded from the weighted average number of LP Units outstanding for the purposes of diluted net income per LP Unit for the six months ended June 30, 2017.
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Redeemable/Exchangeable and special limited partnership units
|
$
|
14,755
|
|
$
|
14,500
|
|
Limited partnership units of Brookfield Office Properties Exchange L.P.
|
86
|
|
285
|
|
||
Interests of others in operating subsidiaries and properties:
|
|
|
||||
Preferred shares held by Brookfield Asset Management Inc.
|
15
|
|
15
|
|
||
Preferred equity of subsidiaries
|
2,503
|
|
2,493
|
|
||
Non-controlling interests in subsidiaries and properties
|
11,410
|
|
10,430
|
|
||
Total interests of others in operating subsidiaries and properties
|
13,928
|
|
12,938
|
|
||
Total non-controlling interests
|
$
|
28,769
|
|
$
|
27,723
|
|
|
|
Proportion of economic interests held by non-controlling interests
|
|
|
|||||||
(US$ Millions)
|
Jurisdiction of formation
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
BPO
(1)
|
Canada
|
—
|
%
|
—
|
%
|
$
|
2,985
|
|
$
|
2,982
|
|
BSREP Industrial Pooling Subsidiary L.P.
(2)
|
United States
|
70
|
%
|
70
|
%
|
1,155
|
|
878
|
|
||
BSREP CARS Sub-Pooling LLC
(2)
|
United States
|
71
|
%
|
71
|
%
|
943
|
|
918
|
|
||
Center Parcs UK
(2)
|
United Kingdom
|
73
|
%
|
73
|
%
|
870
|
|
869
|
|
||
BSREP II Korea Office Holdings Pte. Ltd.
|
South Korea
|
78
|
%
|
78
|
%
|
689
|
|
706
|
|
||
BSREP II PBSA Ltd.
|
Bermuda
|
74
|
%
|
74
|
%
|
688
|
|
501
|
|
||
BSREP II Retail Upper Pooling LLC
(2)
|
United States
|
50
|
%
|
50
|
%
|
666
|
|
670
|
|
||
BSREP II Aries Pooling LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
671
|
|
652
|
|
||
BSREP II MH Holdings LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
687
|
|
593
|
|
||
Brookfield Strategic Real Estate Partners II Storage REIT LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
645
|
|
564
|
|
||
BSREP India Office Holdings Pte. Ltd.
|
United States
|
67
|
%
|
67
|
%
|
506
|
|
424
|
|
||
BSREP UA Holdings LLC
(2)
|
Cayman Islands
|
70
|
%
|
70
|
%
|
501
|
|
487
|
|
||
BSREP II Brazil Pooling LLC
|
United States
|
68
|
%
|
68
|
%
|
431
|
|
472
|
|
||
BREF ONE, LLC
|
United States
|
67
|
%
|
67
|
%
|
307
|
|
483
|
|
||
Other
|
Various
|
18% - 76%
|
|
18% - 76%
|
|
2,184
|
|
1,739
|
|
||
Total
|
|
|
|
$
|
13,928
|
|
$
|
12,938
|
|
(1)
|
Includes non-controlling interests in BPO subsidiaries which vary from
1%
-
100%
.
|
(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.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Base rent
(1)
|
$
|
740
|
|
$
|
920
|
|
$
|
1,537
|
|
$
|
1,794
|
|
Straight-line rent
|
24
|
|
33
|
|
50
|
|
58
|
|
||||
Lease termination
|
21
|
|
4
|
|
26
|
|
8
|
|
||||
Other lease income
(1)(2)
|
128
|
|
—
|
|
266
|
|
—
|
|
||||
Other revenue from tenants
(3)
|
217
|
|
—
|
|
348
|
|
—
|
|
||||
Other
(1)
|
—
|
|
93
|
|
—
|
|
185
|
|
||||
Total commercial property revenue
|
$
|
1,130
|
|
$
|
1,050
|
|
$
|
2,227
|
|
$
|
2,045
|
|
(1)
|
The partnership adopted IFRS 15, Revenues from Contracts with Customers, in 2018 using the modified retrospective method. The comparative information has not been restated and is reported under the accounting standards effective for those periods.
|
(2)
|
Other lease income includes parking revenue and recovery of property tax and insurance expenses from tenants.
|
(3)
|
Consists of recovery of certain operating expenses from tenants which are accounted for in accordance with IFRS 15.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Room, food and beverage
(1)
|
$
|
348
|
|
$
|
430
|
|
$
|
675
|
|
$
|
804
|
|
Gaming, and other leisure activities
(1)
|
89
|
|
—
|
|
222
|
|
—
|
|
||||
Other hospitality revenue
(1)
|
39
|
|
—
|
|
61
|
|
—
|
|
||||
Total hospitality revenue
|
$
|
476
|
|
$
|
430
|
|
$
|
958
|
|
$
|
804
|
|
(1)
|
The partnership adopted IFRS 15, Revenues from Contracts with Customers, in 2018 using the modified retrospective method. The comparative information has not been restated and is reported under the accounting standards effective for those periods.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Investment income
|
$
|
15
|
|
$
|
6
|
|
$
|
21
|
|
$
|
140
|
|
Fee revenue
|
16
|
|
11
|
|
33
|
|
22
|
|
||||
Dividend income
|
—
|
|
3
|
|
6
|
|
5
|
|
||||
Interest income and other
|
7
|
|
12
|
|
13
|
|
17
|
|
||||
Participating loan notes
|
7
|
|
7
|
|
13
|
|
14
|
|
||||
Total investment and other revenue
|
$
|
45
|
|
$
|
39
|
|
$
|
86
|
|
$
|
198
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Property maintenance
|
$
|
172
|
|
$
|
178
|
|
$
|
348
|
|
$
|
342
|
|
Real estate taxes
|
117
|
|
118
|
|
236
|
|
233
|
|
||||
Employee compensation and benefits
|
54
|
|
36
|
|
98
|
|
77
|
|
||||
Ground rents
|
15
|
|
16
|
|
29
|
|
29
|
|
||||
Other
|
63
|
|
65
|
|
119
|
|
101
|
|
||||
Total direct commercial property expense
|
$
|
421
|
|
$
|
413
|
|
$
|
830
|
|
$
|
782
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Employee compensation and benefits
|
$
|
81
|
|
$
|
70
|
|
$
|
162
|
|
$
|
148
|
|
Cost of food, beverage, and retail goods sold
|
68
|
|
63
|
|
137
|
|
116
|
|
||||
Maintenance and utilities
|
44
|
|
35
|
|
84
|
|
64
|
|
||||
Marketing and advertising
|
19
|
|
15
|
|
42
|
|
30
|
|
||||
Other
|
83
|
|
93
|
|
202
|
|
181
|
|
||||
Total direct hospitality expense
|
$
|
295
|
|
$
|
276
|
|
$
|
627
|
|
$
|
539
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Depreciation and amortization of real estate assets
|
$
|
66
|
|
$
|
59
|
|
$
|
131
|
|
$
|
116
|
|
Depreciation and amortization of non-real estate assets
|
10
|
|
10
|
|
17
|
|
16
|
|
||||
Total depreciation and amortization
|
$
|
76
|
|
$
|
69
|
|
$
|
148
|
|
$
|
132
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Employee compensation and benefits
|
$
|
47
|
|
$
|
52
|
|
$
|
95
|
|
$
|
102
|
|
Management fees
|
36
|
|
43
|
|
74
|
|
84
|
|
||||
Transaction costs and other
|
100
|
|
61
|
|
183
|
|
121
|
|
||||
Total general and administrative expense
|
$
|
183
|
|
$
|
156
|
|
$
|
352
|
|
$
|
307
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Commercial properties
|
$
|
(9
|
)
|
$
|
293
|
|
$
|
409
|
|
$
|
145
|
|
Commercial developments
|
355
|
|
60
|
|
384
|
|
104
|
|
||||
Financial instruments and other
(1)
|
424
|
|
101
|
|
594
|
|
129
|
|
||||
Total fair values gains, net
|
$
|
770
|
|
$
|
454
|
|
$
|
1,387
|
|
$
|
378
|
|
(1)
|
Includes bargain purchase gains from business acquisitions and combinations of
$215 million
(
2017
-
$168 million
). See Note 3, Business Acquisitions and Combinations, for further information.
|
a)
|
BPY Unit Option Plan
|
i.
|
Equity-settled BPY Awards
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
||
Outstanding, beginning of period
|
13,801,795
|
|
$
|
20.54
|
|
16,338,511
|
|
$
|
20.49
|
|
Granted
|
—
|
|
—
|
|
93,750
|
|
22.92
|
|
||
Exercised
|
(28,806
|
)
|
17.96
|
|
(1,194,569
|
)
|
18.97
|
|
||
Expired/forfeited
|
(166,412
|
)
|
22.91
|
|
(1,435,897
|
)
|
21.51
|
|
||
Reclassified
(1)
|
(437,151
|
)
|
22.48
|
|
—
|
|
—
|
|
||
Outstanding, end of period
|
13,169,426
|
|
$
|
20.45
|
|
13,801,795
|
|
$
|
20.54
|
|
Exercisable, end of period
|
9,636,246
|
|
$
|
20.25
|
|
7,352,112
|
|
$
|
20.22
|
|
(1)
|
Relates to the reclassification of equity-settled options for employees in Brazil to cash-settled options subsequent to the amendment of the BPY Plan, which was amended on February 7, 2018.
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
|||||||
Expiry date
|
Number of
options |
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
||
2020
|
226,800
|
$
|
13.07
|
|
226,800
|
|
$
|
13.07
|
|
2021
|
246,400
|
17.44
|
|
246,400
|
|
17.44
|
|
||
2022
|
508,300
|
18.07
|
|
517,300
|
|
18.07
|
|
||
2023
|
664,220
|
16.80
|
|
675,420
|
|
16.80
|
|
||
2024
|
7,912,800
|
20.59
|
|
7,946,313
|
|
20.59
|
|
||
2025
|
1,407,705
|
25.18
|
|
1,730,210
|
|
25.18
|
|
||
2026
|
2,109,451
|
19.51
|
|
2,365,602
|
|
19.51
|
|
||
2027
|
93,750
|
22.92
|
|
93,750
|
|
22.92
|
|
||
Total
|
13,169,426
|
$
|
20.45
|
|
13,801,795
|
|
$
|
20.54
|
|
ii.
|
Cash-settled BPY Awards
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||
|
Number of options
|
|
Weighted average
exercise price |
|
Number of options
|
|
Weighted average
exercise price |
|
||
Outstanding, beginning of period
|
7,144,871
|
|
$
|
20.30
|
|
7,377,042
|
|
$
|
20.28
|
|
Granted
|
—
|
|
—
|
|
—
|
|
—
|
|
||
Exercised
|
(3,770)
|
|
19.51
|
|
(213,106)
|
|
19.12
|
|
||
Expired/forfeited
|
(191,636)
|
|
21.74
|
|
(19,065
|
)
|
24.42
|
|
||
Reclassified
(1)
|
437,151
|
|
22.48
|
|
—
|
|
—
|
|
||
Outstanding, end of period
|
7,386,616
|
|
$
|
20.40
|
|
7,144,871
|
|
$
|
20.30
|
|
Exercisable, end of period
|
5,655,135
|
|
$
|
20.18
|
|
3,973,290
|
|
$
|
19.93
|
|
(1)
|
Relates to the reclassification of equity-settled options for employees in Brazil to cash-settled options subsequent to the amendment of the BPY Plan, which was amended on February 7, 2018.
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||
Expiry date
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
||
2020
|
69,000
|
|
$
|
13.07
|
|
69,000
|
|
$
|
13.07
|
|
2021
|
172,800
|
|
17.44
|
|
172,800
|
|
17.44
|
|
||
2022
|
515,800
|
|
18.09
|
|
515,800
|
|
18.09
|
|
||
2023
|
519,000
|
|
16.80
|
|
519,000
|
|
16.80
|
|
||
2024
|
4,278,663
|
|
20.59
|
|
4,330,286
|
|
20.59
|
|
||
2025
|
859,059
|
|
25.18
|
|
695,376
|
|
25.18
|
|
||
2026
|
972,294
|
|
19.51
|
|
842,609
|
|
19.51
|
|
||
Total
|
7,386,616
|
|
$
|
20.40
|
|
7,144,871
|
|
$
|
20.30
|
|
b)
|
Restricted BPY LP Unit Plan
|
c)
|
Restricted BPY LP Unit Plan (Canada)
|
d)
|
Deferred Share Unit Plan
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Items that may be reclassified to net income:
|
|
|
|
|
||||||||
Foreign currency translation
|
|
|
|
|
||||||||
Net unrealized foreign currency translation (losses) gains in respect of foreign operations
|
$
|
(874
|
)
|
$
|
301
|
|
$
|
(709
|
)
|
$
|
658
|
|
Gains (losses) on hedges of net investments in foreign operations, net of income taxes for the three and six months ended Jun. 30, 2018 of ($9) million and ($5) million, respectively (2017 – ($5) million and ($13) million)
(1)
|
338
|
|
(196
|
)
|
208
|
|
(363
|
)
|
||||
|
(536
|
)
|
105
|
|
(501
|
)
|
295
|
|
||||
Cash flow hedges
|
|
|
|
|
||||||||
Gains (losses) on derivatives designated as cash flow hedges, net of income taxes for the three and six months ended Jun. 30, 2018 of ($11) million and ($12) million, respectively (2017 – $3 million and $7 million)
|
23
|
|
11
|
|
53
|
|
39
|
|
||||
|
23
|
|
11
|
|
53
|
|
39
|
|
||||
Available-for-sale securities
|
|
|
|
|
||||||||
Net change in unrealized gains on available-for-sale securities, net of income taxes
|
—
|
|
—
|
|
—
|
|
1
|
|
||||
|
—
|
|
—
|
|
—
|
|
1
|
|
||||
Equity accounted investments
|
|
|
|
|
||||||||
Share of unrealized foreign currency translation (losses) gains in respect of foreign operations
|
(2
|
)
|
(1
|
)
|
(1
|
)
|
2
|
|
||||
Gains (losses) on derivatives designated as cash flow hedges
|
8
|
|
1
|
|
22
|
|
1
|
|
||||
|
6
|
|
—
|
|
21
|
|
3
|
|
||||
Items that will not be reclassified to net income:
|
|
|
|
|
||||||||
Unrealized (losses) on securities - FVTOCI, net of income taxes for the three and six months ended Jun. 30, 2018 of nil and $2 million (2017 - nil and nil)
|
1
|
|
—
|
|
(4
|
)
|
—
|
|
||||
Net remeasurement (losses) on defined benefit obligations
|
2
|
|
(2
|
)
|
2
|
|
(2
|
)
|
||||
Revaluation surplus
|
2
|
|
—
|
|
2
|
|
—
|
|
||||
|
5
|
|
(2
|
)
|
—
|
|
(2
|
)
|
||||
Total other comprehensive income (loss)
|
$
|
(502
|
)
|
$
|
114
|
|
$
|
(427
|
)
|
$
|
336
|
|
(1)
|
Unrealized gains (losses) on a number of hedges of net investments in foreign operations are with a related party.
|
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
|
|
||
Jun. 30, 2018
|
Interest rate caps of US$ LIBOR debt
|
$
|
4,872
|
|
2.3% - 4.2%
|
Jul. 2018 - Dec. 2020
|
$
|
3
|
|
|
Interest rate swaps of US$ LIBOR debt
|
1,694
|
|
0.7% - 2.7%
|
Sep. 2018 - Mar. 2022
|
5
|
|
||
|
Interest rate caps of £ LIBOR debt
|
945
|
|
1.3% - 2.0%
|
Dec. 2019 - Jan. 2021
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
69
|
|
1.5%
|
Apr. 2020
|
(1
|
)
|
||
|
Interest rate swaps of € EURIBOR debt
|
118
|
|
1.0% - 1.3%
|
Apr. 2020 - Apr. 2021
|
—
|
|
||
|
Interest rate caps of C$ LIBOR debt
|
183
|
|
3.0%
|
Oct. 2020 - Oct. 2022
|
1
|
|
||
|
Interest rate swaps of C$ LIBOR debt
|
38
|
|
3.7% - 4.3%
|
Nov. 2021
|
1
|
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
100
|
|
4.0%
|
Jun. 2019
|
(154
|
)
|
||
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
|
)
|
(US$ Millions)
|
Hedging item
|
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
|
Jun. 30, 2018
|
Net investment hedges
|
€
|
322
|
|
€0.78/$ - €0.84/$
|
Sep. 2018 - Aug. 2019
|
$
|
21
|
|
|
Net investment hedges
|
£
|
3,556
|
|
£0.69/$ - £0.76/$
|
Jul. 2018 - Oct. 2019
|
110
|
|
|
|
Net investment hedges
|
A$
|
687
|
|
A$1.27/$ - A$1.36/$
|
Jul. 2018 - Sep. 2019
|
14
|
|
|
|
Net investment hedges
|
C¥
|
1,171
|
|
C¥6.34/$ - C¥7.01/$
|
Jul. 2018 - Jun. 2019
|
(3
|
)
|
|
|
Net investment hedges
|
C$
|
118
|
|
C$1.31/$
|
Oct. 2018 - Dec. 2018
|
4
|
|
|
|
Net investment hedges
|
₩
|
616,289
|
|
₩1,106.90/$ - ₩1,113.04/$
|
Aug. 2018 - Jan. 2019
|
—
|
|
|
|
Net investment hedges
|
Rs
|
19,834
|
|
Rs67.44/$ - Rs68.37/$
|
Feb. 2019 - May 2019
|
14
|
|
|
|
Net investment hedges
|
£
|
77
|
|
£0.88/€ - £0.92/€
|
Jan. 2019 - Feb. 2020
|
—
|
|
|
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
|
—
|
|
(US$ Millions)
|
Derivative type
|
Notional
|
|
Rates |
|
Maturity
dates
|
Fair value
|
|
||
Jun. 30, 2018
|
Interest rate caps
|
$
|
4,222
|
|
2.8% - 4.7%
|
|
Oct. 2018 - May 2020
|
$
|
—
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
2.3% - 6.0%
|
|
Nov. 2018 - Jun. 2030
|
(10
|
)
|
||
|
Interest rate swaps of US$ LIBOR debt
|
1,489
|
|
1.4% - 2.7%
|
|
Sep. 2018 - Nov. 2020
|
(1
|
)
|
||
|
Interest rate swaptions
|
335
|
|
1.0
|
%
|
Nov. 2018 - Nov. 2018
|
(1
|
)
|
||
Dec. 31, 2017
|
Interest rate caps
|
$
|
5,351
|
|
2.5% - 5.8%
|
|
Jan. 2018 - Oct. 2020
|
$
|
1
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
1.9% - 6.0%
|
|
Jun. 2028 - Dec. 2029
|
(194
|
)
|
||
|
Interest rate swaps of US$ LIBOR debt
|
1,050
|
|
1.4% - 1.6%
|
|
Sep. 2018 - Nov. 2020
|
10
|
|
||
|
Interest rate swaptions
|
560
|
|
1.0
|
%
|
Jun. 2018 - Nov. 2018
|
—
|
|
b)
|
Measurement and classification of financial instruments
|
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||||
|
|
Under IFRS 9
|
Under IAS 39
|
||||||||||
(US$ Millions)
|
Classification and measurement basis
|
Carrying value
|
|
Fair value
|
|
Carrying value
|
|
Fair value
|
|
||||
Financial assets
|
|
|
|
|
|
||||||||
Participating loan interests
|
FVTPL
|
$
|
521
|
|
$
|
521
|
|
$
|
517
|
|
$
|
517
|
|
Loans and notes receivable
|
Amortized cost
|
207
|
|
207
|
|
185
|
|
185
|
|
||||
Other non-current assets
|
|
|
|
|
|
||||||||
Securities - FVTPL
|
FVTPL
|
238
|
|
238
|
|
174
|
|
174
|
|
||||
Derivative assets
|
FVTPL
|
38
|
|
38
|
|
48
|
|
48
|
|
||||
Securities - FVTOCI
|
FVTOCI
|
150
|
|
150
|
|
150
|
|
150
|
|
||||
Restricted cash
|
Amortized cost
|
133
|
|
133
|
|
153
|
|
153
|
|
||||
Current assets
|
|
|
|
|
|
||||||||
Derivative assets
|
FVTPL
|
247
|
|
247
|
|
37
|
|
37
|
|
||||
Accounts receivable
(1)
|
Amortized cost
|
491
|
|
491
|
|
536
|
|
536
|
|
||||
Restricted cash
|
Amortized cost
|
249
|
|
249
|
|
237
|
|
237
|
|
||||
Cash and cash equivalents
|
Amortized cost
|
1,600
|
|
1,600
|
|
1,491
|
|
1,491
|
|
||||
Total financial assets
|
|
$
|
3,874
|
|
$
|
3,874
|
|
$
|
3,528
|
|
$
|
3,528
|
|
Financial liabilities
|
|
|
|
|
|
||||||||
Debt obligations
(2)
|
Amortized cost
|
$
|
40,258
|
|
$
|
40,611
|
|
$
|
37,991
|
|
$
|
38,726
|
|
Capital securities
|
Amortized cost
|
3,424
|
|
3,430
|
|
3,352
|
|
3,358
|
|
||||
Capital securities - fund subsidiaries
|
FVTPL
|
845
|
|
845
|
|
813
|
|
813
|
|
||||
Other non-current liabilities
|
|
|
|
|
|
||||||||
Loan payable
|
FVTPL
|
27
|
|
27
|
|
23
|
|
23
|
|
||||
Accounts payable
|
Amortized cost
|
507
|
|
507
|
|
517
|
|
517
|
|
||||
Derivative liabilities
|
FVTPL
|
95
|
|
95
|
|
160
|
|
160
|
|
||||
Accounts payable and other liabilities
|
|
|
|
|
|
||||||||
Accounts payable and other
(3)
|
Amortized cost
|
3,068
|
|
3,068
|
|
2,614
|
|
2,614
|
|
||||
Derivative liabilities
|
FVTPL
|
182
|
|
182
|
|
399
|
|
399
|
|
||||
Total financial liabilities
|
|
$
|
48,406
|
|
$
|
48,765
|
|
$
|
45,869
|
|
$
|
46,610
|
|
(1)
|
Includes other receivables associated with assets classified as held for sale on the condensed consolidated balance sheet in the amount of
$34 million
and
$105 million
as of
June 30, 2018
and
December 31, 2017
, respectively.
|
(2)
|
Includes debt obligations associated with assets classified as held for sale on the condensed consolidated balance sheet in the amount of
$907 million
and
$1,107 million
as of
June 30, 2018
and
December 31, 2017
, respectively.
|
(3)
|
Includes accounts payable and other liabilities associated with assets classified as held for sale on the condensed consolidated balance sheet in the amount of
$17 million
and
$209 million
as of
June 30, 2018
and
December 31, 2017
, respectively.
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||||||||||||||||
|
Under IFRS 9
|
Under IAS 39
|
||||||||||||||||||||||
(US$ Millions)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
||||||||||||||||
Participating loan interests
|
$
|
—
|
|
$
|
—
|
|
$
|
521
|
|
$
|
521
|
|
$
|
—
|
|
$
|
—
|
|
$
|
209
|
|
$
|
209
|
|
Securities - FVTPL
|
—
|
|
5
|
|
240
|
|
245
|
|
—
|
|
—
|
|
174
|
|
174
|
|
||||||||
Securities - FVTOCI
|
—
|
|
—
|
|
150
|
|
150
|
|
—
|
|
—
|
|
150
|
|
150
|
|
||||||||
Derivative assets
|
—
|
|
285
|
|
—
|
|
285
|
|
—
|
|
85
|
|
—
|
|
85
|
|
||||||||
Total financial assets
|
$
|
—
|
|
$
|
290
|
|
$
|
911
|
|
$
|
1,201
|
|
$
|
—
|
|
$
|
85
|
|
$
|
533
|
|
$
|
618
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
||||||||||||||||
Capital securities - fund subsidiaries
|
$
|
—
|
|
$
|
—
|
|
$
|
845
|
|
$
|
845
|
|
$
|
—
|
|
$
|
—
|
|
$
|
813
|
|
$
|
813
|
|
Derivative liabilities
|
—
|
|
277
|
|
—
|
|
277
|
|
—
|
|
559
|
|
—
|
|
559
|
|
||||||||
Loan payable
|
—
|
|
—
|
|
27
|
|
27
|
|
—
|
|
—
|
|
23
|
|
23
|
|
||||||||
Total financial liabilities
|
$
|
—
|
|
$
|
277
|
|
$
|
872
|
|
$
|
1,149
|
|
$
|
—
|
|
$
|
559
|
|
$
|
836
|
|
$
|
1,395
|
|
|
Jun. 30, 2018
|
Dec. 31, 2017
|
||||||||||
|
Under IFRS 9
|
Under IAS 39
|
||||||||||
(US$ Millions) |
Financial
assets |
|
Financial
liabilities |
|
Financial
assets |
|
Financial
liabilities |
|
||||
Balance, beginning of period
|
$
|
835
|
|
$
|
836
|
|
$
|
1,605
|
|
$
|
821
|
|
Acquisitions
|
|
83
|
|
|
—
|
|
|
144
|
|
|
49
|
|
Dispositions
|
|
(6
|
)
|
|
(2
|
)
|
|
(986
|
)
|
|
(4
|
)
|
Fair value gains, net and OCI
|
|
(1
|
)
|
|
38
|
|
|
(216
|
)
|
|
(30
|
)
|
Other
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
Balance, end of period
|
$
|
911
|
|
$
|
872
|
|
$
|
533
|
|
$
|
836
|
|
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||
Balances outstanding with related parties:
|
|
|
||||
Participating loan interests
|
$
|
521
|
|
$
|
517
|
|
Net (payables)/receivables within equity accounted investments
|
(21
|
)
|
(49
|
)
|
||
Loans and notes receivable
(1)
|
47
|
|
96
|
|
||
Receivables and other assets
|
7
|
|
11
|
|
||
Deposit and promissory note from Brookfield Asset Management
|
(1,233
|
)
|
(633
|
)
|
||
Property-specific debt obligations
|
(393
|
)
|
(415
|
)
|
||
Loans and notes payable and other liabilities
|
(161
|
)
|
(156
|
)
|
||
Capital securities held by Brookfield Asset Management
|
(1,250
|
)
|
(1,250
|
)
|
||
Preferred shares held by Brookfield Asset Management
|
(15
|
)
|
(15
|
)
|
(1)
|
At
June 30, 2018
, includes
$47 million
(
December 31, 2017
-
$96 million
) receivable from Brookfield Asset Management upon the earlier of the partnership’s exercise of its option to convert its participating loan interests into direct ownership of the Australian portfolio or the maturity of the participating loan interests.
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Transactions with related parties:
|
|
|
|
|
||||||||
Commercial property revenue
(1)
|
$
|
5
|
|
$
|
5
|
|
$
|
10
|
|
$
|
10
|
|
Management fee income
|
1
|
|
1
|
|
3
|
|
3
|
|
||||
Participating loan interests (including fair value gains, net)
|
14
|
|
32
|
|
32
|
|
44
|
|
||||
Interest expense on debt obligations
|
12
|
|
8
|
|
20
|
|
18
|
|
||||
Interest on capital securities held by Brookfield Asset Management
|
19
|
|
19
|
|
38
|
|
38
|
|
||||
General and administrative expense
(2)
|
46
|
|
51
|
|
96
|
|
100
|
|
||||
Construction costs
(3)
|
136
|
|
74
|
|
225
|
|
144
|
|
(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)
For the three months ended Jun. 30, 2018 |
Brookfield Property Partners L.P.
|
|
BOP Split
|
|
BPO
|
|
Holding entities
(2)
|
|
Additional holding entities and eliminations
(3)
|
|
Consolidating
adjustments
(4)
|
|
Brookfield Property Partners L.P consolidated
|
|
|||||||
Revenue
|
$
|
—
|
|
$
|
26
|
|
$
|
42
|
|
$
|
222
|
|
$
|
14
|
|
$
|
1,347
|
|
$
|
1,651
|
|
Net income attributable to unitholders
(1)
|
198
|
|
161
|
|
(257
|
)
|
534
|
|
—
|
|
(102
|
)
|
534
|
|
|||||||
For the three months ended Jun. 30, 2017
|
|
|
|
|
|
|
|
||||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
72
|
|
$
|
167
|
|
$
|
—
|
|
$
|
1,280
|
|
$
|
1,519
|
|
Net income attributable to unitholders
(1)
|
88
|
|
(47
|
)
|
(31
|
)
|
239
|
|
—
|
|
(10
|
)
|
239
|
|
(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)
For the six months ended Jun. 30, 2018 |
Brookfield Property Partners L.P.
|
|
BOP Split
|
|
BPO
|
|
Holding entities
(2)
|
|
Additional holding entities and eliminations
(3)
|
|
Consolidating
adjustments
(4)
|
|
Brookfield Property Partners L.P consolidated
|
|
|||||||
Revenue
|
$
|
—
|
|
$
|
14
|
|
$
|
75
|
|
$
|
463
|
|
$
|
15
|
|
$
|
2,704
|
|
$
|
3,271
|
|
Net income attributable to unitholders
(1)
|
394
|
|
111
|
|
(328
|
)
|
1,064
|
|
—
|
|
(177
|
)
|
1,064
|
|
|||||||
For the six months ended Jun. 30, 2017
|
|
|
|
|
|
|
|
||||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
144
|
|
$
|
329
|
|
$
|
—
|
|
$
|
2,574
|
|
$
|
3,047
|
|
Net income attributable to unitholders
(1)
|
27
|
|
(215
|
)
|
(381
|
)
|
73
|
|
—
|
|
569
|
|
$
|
73
|
|
(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)
As of Jun. 30, 2018 |
Brookfield Property Partners L.P.
|
|
BOP Split
|
|
BPO
|
|
Holding entities
(2)
|
|
Additional holding entities and eliminations
(3)
|
|
Consolidating
adjustments
(4)
|
|
Brookfield Property Partners L.P consolidated
|
|
|||||||
Current assets
|
$
|
—
|
|
$
|
54
|
|
$
|
199
|
|
$
|
2,835
|
|
$
|
45
|
|
$
|
(69
|
)
|
$
|
3,064
|
|
Non-current assets
|
8,448
|
|
13,368
|
|
21,788
|
|
28,782
|
|
1,583
|
|
9,391
|
|
83,360
|
|
|||||||
Assets held for sale
|
—
|
|
—
|
|
198
|
|
—
|
|
—
|
|
1,349
|
|
1,547
|
|
|||||||
Current liabilities
|
—
|
|
2,292
|
|
5,505
|
|
918
|
|
878
|
|
835
|
|
10,428
|
|
|||||||
Non-current liabilities
|
—
|
|
3,256
|
|
2,720
|
|
8,164
|
|
761
|
|
25,256
|
|
40,157
|
|
|||||||
Liabilities associated with assets held for sale
|
—
|
|
—
|
|
74
|
|
—
|
|
—
|
|
850
|
|
924
|
|
|||||||
Equity attributable to interests of others in operating subsidiaries and properties
|
—
|
|
—
|
|
2,280
|
|
—
|
|
—
|
|
11,648
|
|
13,928
|
|
|||||||
Equity attributable to unitholders
(1)
|
$
|
8,448
|
|
$
|
7,874
|
|
$
|
11,606
|
|
$
|
22,535
|
|
$
|
(11
|
)
|
$
|
(27,918
|
)
|
$
|
22,534
|
|
(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)
As of Dec. 31, 2017 |
Brookfield Property Partners L.P.
|
|
BOP Split
|
|
BPO
|
|
Holding entities
(2)
|
|
Additional holding entities and eliminations
(3)
|
|
Consolidating
adjustments
(4)
|
|
Brookfield Property Partners L.P consolidated
|
|
|||||||
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
|
|
(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
|
c)
|
Reportable segment measures
|
(US$ Millions)
|
Total revenue
(1)
|
FFO
|
||||||||||
Three months ended Jun. 30,
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Core Office
|
$
|
519
|
|
$
|
530
|
|
$
|
127
|
|
$
|
148
|
|
Core Retail
|
—
|
|
—
|
|
117
|
|
119
|
|
||||
Opportunistic
|
1,132
|
|
989
|
|
88
|
|
80
|
|
||||
Corporate
|
—
|
|
—
|
|
(122
|
)
|
(120
|
)
|
||||
Total
|
$
|
1,651
|
|
$
|
1,519
|
|
$
|
210
|
|
$
|
227
|
|
(1)
|
The partnership adopted IFRS 15, Revenues from Contracts with Customers, in 2018 using the modified retrospective method. The comparative information has not been restated and is reported under the accounting standards effective for those periods.
|
(US$ Millions)
|
Total revenue
(1)
|
FFO
|
||||||||||
Six months ended Jun. 30,
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Core Office
|
$
|
1,051
|
|
$
|
1,055
|
|
$
|
260
|
|
$
|
295
|
|
Core Retail
|
—
|
|
—
|
|
229
|
|
218
|
|
||||
Opportunistic
|
2,219
|
|
1,992
|
|
192
|
|
149
|
|
||||
Corporate
|
1
|
|
—
|
|
(243
|
)
|
(233
|
)
|
||||
Total
|
$
|
3,271
|
|
$
|
3,047
|
|
$
|
438
|
|
$
|
429
|
|
(1)
|
The partnership adopted IFRS 15, Revenues from Contracts with Customers, in 2018 using the modified retrospective method. The comparative information has not been restated and is reported under the accounting standards effective for those periods.
|
(US$ Millions)
|
Lease revenue
|
|
Other revenue from tenants
|
|
Hospitality revenue
|
|
Investment and other revenue
|
|
Total revenue
|
|
|||||
Three months ended Jun. 30, 2018
|
|||||||||||||||
Core Office
|
$
|
354
|
|
$
|
126
|
|
$
|
4
|
|
$
|
35
|
|
$
|
519
|
|
Core Retail
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
Opportunistic
|
560
|
|
90
|
|
472
|
|
10
|
|
1,132
|
|
|||||
Corporate
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
Total
|
$
|
914
|
|
$
|
216
|
|
$
|
476
|
|
$
|
45
|
|
$
|
1,651
|
|
(US$ Millions)
|
Lease revenue
|
|
Other revenue from tenants
|
|
Hospitality revenue
|
|
Investment and other revenue
|
|
Total revenue
|
|
|||||
Six months ended Jun. 30, 2018
|
|||||||||||||||
Core Office
|
$
|
801
|
|
$
|
179
|
|
$
|
9
|
|
$
|
62
|
|
$
|
1,051
|
|
Core Retail
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
Opportunistic
|
1,079
|
|
168
|
|
949
|
|
23
|
|
2,219
|
|
|||||
Corporate
|
—
|
|
—
|
|
—
|
|
1
|
|
1
|
|
|||||
Total
|
$
|
1,880
|
|
$
|
347
|
|
$
|
958
|
|
$
|
86
|
|
$
|
3,271
|
|
|
Total assets |
Total liabilities |
||||||||||
(US$ Millions)
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
Jun. 30, 2018
|
|
Dec. 31, 2017
|
|
||||
Core Office
|
$
|
33,411
|
|
$
|
33,795
|
|
$
|
15,931
|
|
$
|
16,791
|
|
Core Retail
|
8,723
|
|
8,844
|
|
—
|
|
—
|
|
||||
Opportunistic
|
45,151
|
|
41,302
|
|
27,905
|
|
25,920
|
|
||||
Corporate
|
686
|
|
406
|
|
7,673
|
|
6,512
|
|
||||
Total
|
$
|
87,971
|
|
$
|
84,347
|
|
$
|
51,509
|
|
$
|
49,223
|
|
|
Three months ended Jun. 30,
|
|
Six months ended Jun. 30,
|
|
||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
FFO
(1)
|
$
|
210
|
|
$
|
227
|
|
$
|
438
|
|
$
|
429
|
|
Depreciation and amortization of real estate assets
|
(66
|
)
|
(58
|
)
|
(131
|
)
|
(115
|
)
|
||||
Fair value gains, net
|
770
|
|
454
|
|
1,387
|
|
378
|
|
||||
Share of equity accounted income - non-FFO
|
84
|
|
(55
|
)
|
85
|
|
66
|
|
||||
Income tax expense
|
(146
|
)
|
(78
|
)
|
(86
|
)
|
(236
|
)
|
||||
Non-controlling interests of others in operating subsidiaries and properties – non-FFO
|
(318
|
)
|
(251
|
)
|
(629
|
)
|
(449
|
)
|
||||
Net income attributable to unitholders
(2)
|
534
|
|
239
|
|
1,064
|
|
73
|
|
||||
Non-controlling interests of others in operating subsidiaries and properties
|
517
|
|
425
|
|
1,010
|
|
778
|
|
||||
Net income
|
$
|
1,051
|
|
$
|
664
|
|
$
|
2,074
|
|
$
|
851
|
|
(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 Partnership Units and Special LP Units are presented as non-controlling interests in the consolidated statements of income.
|
(2)
|
Includes net income 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 Partnership Units and Special LP Units are presented as non-controlling interests in the consolidated statements of income.
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
(a)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
(b)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
/s/ Brian W. Kingston
|
|
Brian W. Kingston
|
|
Chief Executive Officer of Brookfield Property Group LLC,
|
|
a manager of the issuer
|
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
(a)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
(b)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
/s/ Bryan K. Davis
|
|
Bryan K. Davis
|
|
Chief Financial Officer of Brookfield Property Group LLC,
|
|
a manager of the issuer
|
|