¨
|
REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) or (g) OF THE SECURITIES EXCHANGE ACT OF 1934
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
SHELL COMPANY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
(Exact name of Registrant as specified in its charter)
|
N/A
|
|
(Translation of Registrant’s name into English)
|
Bermuda
|
|
(Jurisdiction of incorporation or organization)
|
73 Front Street, 5th Floor, Hamilton, HM 12 Bermuda
|
|
|
(Name, Telephone, Email and/or Facsimile number and Address of Company Contact Person)
|
Title of each class
|
|
Name of each exchange on which registered
|
Limited Partnership Units
Limited Partnership Units
|
|
Nasdaq Stock Market
Toronto Stock Exchange
|
Yes
x
|
No
¨
|
Yes
¨
|
No
x
|
Yes
x
|
No
¨
|
Yes
x
|
No
¨
|
Large accelerated filer
x
|
Accelerated filer
¨
|
Non-accelerated filer
¨
|
Emerging growth company
¨
|
U.S. GAAP
¨
|
International Financial Reporting Standards as issued by the International Accounting Standards Board
|
x
|
Other
¨
|
Item 17
¨
|
Item 18
¨
|
Yes
¨
|
No
x
|
|
|
Page
|
|
|
|
|
|
|
|
||
|
|
|
ITEM 1.
|
||
|
|
|
ITEM 2.
|
||
|
|
|
ITEM 3.
|
||
|
|
|
3.A.
|
||
|
|
|
3.B.
|
||
|
|
|
3.C.
|
||
|
|
|
3.D.
|
||
|
|
|
ITEM 4.
|
||
|
|
|
4.A.
|
||
|
|
|
4.B.
|
||
|
|
|
4.C.
|
||
|
|
|
4.D.
|
||
|
|
|
ITEM 4A.
|
||
|
|
|
ITEM 5.
|
||
|
|
|
5.A.
|
||
|
|
|
5.B.
|
||
|
|
|
5.C.
|
||
|
|
|
5.D.
|
||
|
|
|
5.E.
|
|
|
|
5.F.
|
||
|
|
|
ITEM 6.
|
||
|
|
|
6.A.
|
||
|
|
|
6.B.
|
||
|
|
|
6.C.
|
||
|
|
|
6.D.
|
||
|
|
|
6.E.
|
||
|
|
|
ITEM 7.
|
||
|
|
|
7.A.
|
||
|
|
|
7.B.
|
||
|
|
|
7.C.
|
||
|
|
|
ITEM 8.
|
||
|
|
|
8.A.
|
||
|
|
|
8.B.
|
||
|
|
|
ITEM 9.
|
||
|
|
|
9.A.
|
||
|
|
|
9.B.
|
||
|
|
|
9.C.
|
||
|
|
|
9.D.
|
||
|
|
|
9.E.
|
||
|
|
|
9.F.
|
||
|
|
|
ITEM 10.
|
||
|
|
|
10.A.
|
•
|
all operating and other statistical information is presented as if we own 100% of each property in our portfolio, regardless of whether we own all of the interests in each property; and
|
•
|
all information on financial results is presented in accordance with International Financial Reporting Standards, or IFRS, as issued by the International Accounting Standards Board, or IASB, other than certain non-IFRS financial measures which are defined under “Use of Non-IFRS Measures” below.
|
•
|
“AO LTIP Units” are to the BPY AO LTIP Units of the Property Partnership;
|
•
|
“assets under management” are to assets managed by us or by Brookfield on behalf of our third party investors, as well as our own assets, and also include capital commitments that have not yet been drawn. Our calculation of assets under management may differ from that employed by other asset managers and, as a result, this measure may not be comparable to similar measures presented by other asset managers;
|
•
|
the “BPY General Partner” are to the general partner of our company, which is Brookfield Property Partners Limited, an indirect wholly-owned subsidiary of Brookfield Asset Management;
|
•
|
“Brookfield” are to Brookfield Asset Management and any subsidiary of Brookfield Asset Management, other than us;
|
•
|
“Brookfield Asset Management” are to Brookfield Asset Management Inc.;
|
•
|
“BPR” are to Brookfield Property REIT Inc.;
|
•
|
“BPR Group” are to BPR, BPR OP, L.P. and any of their direct or indirect subsidiaries;
|
•
|
“BPR Master Services Agreement” means the master services agreement among BPR, the service providers named therein, and certain other subsidiaries of BPR and Brookfield Asset Management who are parties thereto;
|
•
|
“BPR Units” are to the shares of Class A Stock of BPR which are intended to be economic equivalent to the limited partnership units of our partnership;
|
•
|
the “Class A Preferred Unitholder” are to the third-party holder of the Class A Preferred Units;
|
•
|
the “Class A Preferred Units” or “Preferred Equity Units” are to the Class A preferred limited partnership units of the Property Partnership that are exchangeable for units of our company pursuant to the Preferred Unit Exchange Mechanism;
|
•
|
“commercial property” or “commercial properties” are to commercial and other real property that generates or has the potential to generate income, including office, retail, multifamily, triple net lease, logistics (formerly referred to as industrial), hospitality, self-storage, student housing and manufactured housing assets, but does not include, among other things, residential land development, home building, construction, real estate advisory and other similar operations or services;
|
•
|
“FV LTIP Units” are to the FV LTIP Units of the Property Partnership;
|
•
|
“fully-exchanged basis” assume the exchange of certain issued and outstanding securities that are exchangeable into our units, including the exchange of the issued and outstanding Redemption-Exchange Units in accordance with the Redemption-Exchange Mechanism, the exchange of the issued and outstanding Class A Preferred Units in accordance with the Preferred Unit Exchange Mechanism and the exchange of the issued and outstanding exchangeable limited partnership units of Brookfield Office Properties Exchange LP not held by us;
|
•
|
“GGP” are to GGP Inc.;
|
•
|
“Holding Entities” are to the primary holding subsidiaries of the Property Partnership, from time to time, through which it indirectly holds all of our interests in our operating entities;
|
•
|
“Master Services Agreement” are to the amended and restated master services agreement among the Service Recipients, the Service Providers, and certain other subsidiaries of Brookfield Asset Management who are parties thereto;
|
•
|
“operating entities” are to the entities in which the Holding Entities hold interests and that directly or indirectly hold our real estate assets or that perform real estate management services for our real estate assets other than entities in which the Holding Entities hold interests for investment purposes only of less than 5% of the equity securities;
|
•
|
“our business” are to our business of owning, operating and investing in commercial property, both directly and through our operating entities;
|
•
|
“our company”, “BPY” or “our partnership” are to Brookfield Property Partners L.P., a Bermuda exempted limited partnership;
|
•
|
“our limited partnership agreement” are to the second amended and restated limited partnership agreement of our company;
|
•
|
“our portfolio” are to the commercial property assets in our Core Office, Core Retail and LP Investments (formerly Opportunistic) segments, as applicable;
|
•
|
“our units”, “LP Units” and “units of our company” are to the non-voting limited partnership units in our company and references to “our unitholders” and “our limited partners” are to the holders of our units. References to “Unitholders” are to holders of general partnership units of our partnership, or GP Units, LP Units, Redemption-Exchange Units, special limited partnership units of the Property Partnership, or Special LP Units, AO LTIP Units, FV LTIP Units, exchangeable limited partnership units of Brookfield Office Properties Exchange L.P., or Exchange LP Units and BPR Units;
|
•
|
the “Preferred Unit Exchange Mechanism” are to the mechanism by which the Preferred Unitholder may exchange the Class A Preferred Units for units of our company, as more fully described in Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement - Preferred Unit-Exchange Mechanism”
;
|
•
|
the “Preferred Units” are to the limited partnership units of the Property Partnership, including the Class A Preferred Units;
|
•
|
the “Preferred Unitholders” are to holders of Preferred Units;
|
•
|
the “Property Partnership” or the “Operating Partnership” are to Brookfield Property L.P., a Bermuda exempted limited partnership;
|
•
|
“Property Special LP” are to Brookfield Property Special L.P., an indirect wholly-owned subsidiary of Brookfield Asset Management, which is the sole special limited partner of the Property Partnership;
|
•
|
the “Redemption-Exchange Mechanism” are to the mechanism by which Brookfield may request redemption of its Redemption-Exchange Units in whole or in part in exchange for cash, subject to the right of our company to acquire such interests (in lieu of such redemption) in exchange for units of our company, as more fully described in Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement - Redemption-Exchange Mechanism”
;
|
•
|
the “Redemption-Exchange Units” or “Redeemable/Exchangeable Partnership Units” are to the non-voting limited partnership interests in the Property Partnership that are redeemable for cash, subject to the right of our company to acquire such interests (in lieu of such redemption) in exchange for units of our company, pursuant to the Redemption-Exchange Mechanism;
|
•
|
the “Service Providers” are to the subsidiaries of Brookfield Asset Management that provide services to us pursuant to our Master Services Agreement, and unless the context otherwise requires, any other affiliate of Brookfield that is appointed from time to time to act as a service provider pursuant to our Master Services Agreement or to whom any service provider has subcontracted for the provision of such services;
|
•
|
the “Service Recipients” are to our company, the Property Partnership, the Holding Entities and, at the option of the Holding Entities, any wholly-owned subsidiary of a Holding Entity excluding any operating entity; and
|
•
|
“Spin-off” are to the special dividend of our units by Brookfield Asset Management on April 15, 2013 as described under Item 4.A.
“Information on the Company - History and Development of the Company”.
|
•
|
NOI:
revenues from our commercial properties operations less direct commercial property expenses, or Commercial property NOI, and revenues from our hospitality operations less direct hospitality expenses, or Hospitality NOI.
|
•
|
Same-property NOI:
a subset of NOI, which excludes NOI that is earned from assets acquired, disposed of or developed during the periods presented, not of a recurring nature, or from LP Investments 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.
|
•
|
Net Income Attributable to Unitholders:
net income attributable to holders of GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, Exchange LP Units, AO LTIP Units and BPR Units.
|
•
|
Equity Attributable to Unitholders:
equity attributable to holders of GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, Exchange LP Units, AO LTIP Units and BPR Units.
|
|
Years ended Dec. 31,
|
||||||||||||||
(US$ Millions, except per unit information)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
|||||
Total revenue
|
$
|
7,239
|
|
$
|
6,135
|
|
$
|
5,352
|
|
$
|
4,853
|
|
$
|
4,473
|
|
Net income
|
3,654
|
|
2,468
|
|
2,717
|
|
3,766
|
|
4,420
|
|
|||||
Net income attributable to LP units
|
764
|
|
136
|
|
660
|
|
1,064
|
|
1,154
|
|
|||||
Net income attributable to GP Units
|
—
|
|
—
|
|
—
|
|
1
|
|
1
|
|
|||||
Net income per LP Unit
|
2.28
|
|
0.48
|
|
2.30
|
|
3.72
|
|
5.59
|
|
|||||
Distributions per LP Unit
|
1.26
|
|
1.18
|
|
1.12
|
|
1.06
|
|
1.00
|
|
|||||
FFO
(1)
|
866
|
|
873
|
|
895
|
|
710
|
|
714
|
|
(1)
|
FFO is a non-IFRS measure. See “Introduction and Use of Certain Terms - Use of Non-IFRS Measures” and Item 5.A, “Operating and Financial Review and Prospects - Operating Results- Financial Statements Analysis - Review of Consolidated Financial Results”.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Dec. 31, 2015
|
|
Dec. 31, 2014
|
|
|||||
Investment properties
|
$
|
80,196
|
|
$
|
51,357
|
|
$
|
48,784
|
|
$
|
41,599
|
|
$
|
41,141
|
|
Equity accounted investments
|
22,698
|
|
19,761
|
|
16,844
|
|
17,638
|
|
10,356
|
|
|||||
Total assets
|
122,520
|
|
84,347
|
|
78,127
|
|
71,866
|
|
65,575
|
|
|||||
Debt obligations
|
63,811
|
|
36,884
|
|
33,519
|
|
30,526
|
|
27,006
|
|
|||||
Capital securities
|
3,385
|
|
4,165
|
|
4,171
|
|
4,031
|
|
4,011
|
|
|||||
Total equity
|
46,740
|
|
35,124
|
|
34,161
|
|
30,933
|
|
28,299
|
|
|||||
Equity attributable to Unitholders
(1)
|
28,284
|
|
22,186
|
|
22,358
|
|
21,958
|
|
20,208
|
|
(1)
|
As at December 31, 2018, 2017, 2016, 2015 and 2014, refers to holders of our units, GP Units, Redemption-Exchange Units, Special LP Units, Exchange LP Units, AO LTIP Units and BPR Units, as applicable.
|
•
|
downturns and trends in the national, regional and local economic conditions where our properties and other assets are located;
|
•
|
the cyclical nature of the real estate industry;
|
•
|
local real estate market conditions, such as an oversupply of commercial properties, including space available by sublease, or a reduction in demand for such properties;
|
•
|
changes in interest rates and the availability of financing;
|
•
|
competition from other properties;
|
•
|
changes in market rental rates and our ability to rent space on favorable terms;
|
•
|
the bankruptcy, insolvency, credit deterioration or other default of our tenants;
|
•
|
the need to periodically renovate, repair and re-lease space and the costs thereof;
|
•
|
increases in maintenance, insurance and operating costs;
|
•
|
civil disturbances, earthquakes and other natural disasters, or terrorist acts or acts of war which may result in uninsured or underinsured losses;
|
•
|
the decrease in the attractiveness of our properties to tenants;
|
•
|
the decrease in the underlying value of our properties; and
|
•
|
certain significant expenditures, including property taxes, maintenance costs, mortgage payments, insurance costs and related charges that must be made regardless of whether a property is producing sufficient income to service these expenses.
|
•
|
cash flows may be insufficient to meet required payments of principal and interest;
|
•
|
payments of principal and interest on borrowings may leave insufficient cash resources to pay operating expenses;
|
•
|
we may not be able to refinance indebtedness on our properties at maturity due to business and market factors, including: disruptions in the capital and credit markets; the estimated cash flows of our properties and other assets; the value of our properties and other assets; and financial, competitive, business and other factors, including factors beyond our control; and
|
•
|
if refinanced, the terms of a refinancing may not be as favorable as the original terms of the related indebtedness.
|
•
|
we may not be able to complete construction on schedule or within budget, resulting in increased debt service expense and construction costs and delays in leasing the properties;
|
•
|
we may not have sufficient capital to proceed with planned redevelopment or expansion activities;
|
•
|
we may abandon redevelopment or expansion activities already under way, which may result in additional cost recognition;
|
•
|
we may not be able to obtain, or may experience delays in obtaining, all necessary zoning, land-use, building, occupancy and other governmental permits and authorizations;
|
•
|
we may not be able to lease properties at all or on favorable terms, or occupancy rates and rents at a completed project might not meet projections and, therefore, the project might not be profitable;
|
•
|
construction costs, total investment amounts and our share of remaining funding may exceed our estimates and projects may not be completed and delivered as planned; and
|
•
|
upon completion of construction, we may not be able to obtain, or obtain on advantageous terms, permanent financing for activities that we have financed through construction loans.
|
•
|
a large increase in the amount of assets under management and a diversification of types of assets under management, which may create risks related to scaling and combining of the platforms necessary to manage the combined assets of the companies;
|
•
|
increases in maintenance, insurance and operating costs;
|
•
|
additional conflicts between and among our tenants and BPR;
|
•
|
certain investment vehicles managed by us and BPR may compete for investment opportunities and may be adversely impacted to the extent such opportunities are allocated between them;
|
•
|
Our possible failure to successfully implement its plan to optimize its combined portfolio; and
|
•
|
a larger and newly combined team of management and employees may require time to become fully effective and may not be able to achieve our anticipated synergies.
|
•
|
changes in government policies or personnel;
|
•
|
restrictions on currency transfer or convertibility;
|
•
|
changes in labor relations;
|
•
|
less developed or efficient financial markets than in North America;
|
•
|
fluctuations in foreign exchange rates;
|
•
|
the absence of uniform accounting, auditing and financial reporting standards, practices and disclosure requirements;
|
•
|
less government supervision and regulation;
|
•
|
a less developed legal or regulatory environment;
|
•
|
heightened exposure to corruption risk;
|
•
|
political hostility to investments by foreign investors; and
|
•
|
difficulty in enforcing contractual obligations and expropriation or confiscation of assets.
|
•
|
it is an integral part of Brookfield’s (and our) strategy to pursue acquisitions through consortium arrangements with institutional investors, strategic partners and/or financial sponsors and to form partnerships (including private funds, joint ventures and similar arrangements) to pursue such acquisitions on a specialized or global basis. Although Brookfield has agreed with us that it will not enter any such arrangements that are suitable for us without giving us opportunity to participate in them, there is no minimum level of participation to which we will be entitled;
|
•
|
the same professionals within Brookfield’s organization that are involved in sourcing acquisitions that are suitable for us are responsible for sourcing opportunities for the vehicles, consortiums and partnerships referred to above, as well as having other responsibilities within Brookfield’s broader asset management business. Limits on the availability of such individuals could result in a limitation on the number of acquisition opportunities sourced for us;
|
•
|
Brookfield will only recommend acquisition opportunities that it believes to be suitable and appropriate. Our focus is on investing in, owning, operating, developing and recycling a portfolio of high quality assets, not investments such as infrastructure-related, renewable power-related, or other operations-oriented enterprises that are not deemed suitable and/or appropriate for us. Legal, regulatory, tax and other commercial considerations will likewise be an important consideration in determining whether an opportunity is suitable and/or appropriate for us and will limit our ability to participate in certain acquisitions; and
|
•
|
in addition to structural limitations, the question of whether a particular acquisition is suitable and/or appropriate for us is highly subjective and is dependent on a number of portfolio construction and management factors including our liquidity position at the relevant time, the expected risk-return profile of the opportunity, its fit with the balance of our investments and related operations, other opportunities that we may be pursuing or otherwise considering at the relevant time, our interest in preserving capital in order to secure other opportunities and/or to meet other obligations, and other factors. If Brookfield determines that an opportunity is not suitable or appropriate for us, it may still pursue such opportunity on its own behalf or on behalf of a Brookfield-sponsored vehicle, partnership or consortium such as Brookfield Infrastructure Partners, Brookfield Renewable Partners, Brookfield Business Partners, and one or more Brookfield-sponsored private funds or other investment vehicles or programs.
|
•
|
changes in our financial performance and prospects, or in the financial performance and prospects of companies engaged in businesses that are similar to us;
|
•
|
public announcements about our business, including our development projects, pending investments and significant transactions, our significant tenants and properties or any negative publicity;
|
•
|
changes in laws or regulations, or new interpretations or applications of laws and regulations, that are applicable to us;
|
•
|
sales of our units by our unitholders, including by Brookfield and/or other significant holders of our units;
|
•
|
general economic trends and other external factors, including those resulting from actual or threatened acts of war, incidents of terrorism or responses to such events;
|
•
|
speculation in the press or investment community regarding us or factors or events that may directly or indirectly affect us;
|
•
|
our access to capital or other funding sources and our ability to raise capital on favorable terms;
|
•
|
a loss of any major funding source; and
|
•
|
volatility in the market price of the BPR Units, which may be impacted by: (i) public announcements made by BPR; (ii) changes in stock market analyst recommendations or earnings estimates regarding BPR; (iii) actual or anticipated fluctuations in BPR’s operating results or future prospects; and (iv) future issuances or sales of BPR Units by BPR and/or its significant stockholders.
|
(1)
|
The 70 multifamily assets with approximately 23,000 units acquired in connection with the Forest City acquisition are included in Multifamily rather than Mixed-use within this table.
|
•
|
Through our operating entities around the globe, we receive real-time information regarding market conditions and opportunities, which helps us identify the investments that offer the best risk-adjusted returns and give us competitive advantages in the marketplace.
|
•
|
Our teams in each of the regions that we target have developed strong local relationships and partnerships. Through these local networks, we originate proprietary transactions that are generally priced at more favorable valuations than competitive processes.
|
•
|
Brookfield has a long history of leading multi-faceted transactions such as recapitalizations. We utilize our structuring expertise to execute these types of transactions, whereby we can acquire high quality assets at a discount to their intrinsic value.
|
•
|
Within our operating entities, we pursue opportunities to maximize revenues in each market, such as optimizing tenant relationships to increase occupancy and raise rents.
|
•
|
We also identify opportunities to redevelop our existing assets that offer premium risk-adjusted returns.
|
•
|
Finally, we make add-on acquisitions that can be integrated into our operating entities.
|
•
|
In markets where asset valuations are at a premium to development cost, we selectively pursue development projects that offer attractive risk-adjusted returns.
|
•
|
Our development strategy is relatively low risk. Before investing a material amount of capital, we generally meet prudent pre-leasing hurdles and secure construction financing and maximum-price contracts. We bring in capital partners on a project-specific basis in order to mitigate risk and manage our cash flow profile. Finally, we monetize land parcels in order to reduce our investment in land.
|
•
|
Once we have stabilized an asset, we will consider a full or partial sale in order to recycle capital from these assets, which effectively have low costs of capital, for re-investment in new opportunities with higher rates of return.
|
•
|
For Core assets, our preference is to sell down interests in assets to institutional investors, which enables us to preserve our operating entities and earn incremental fee income.
|
•
|
We predominantly utilize asset-level debt. We size the non-recourse debt with investment grade metrics in order to provide broad access to capital throughout market cycles and optimize our cost of capital.
|
•
|
In order to mitigate risk, we generally raise debt financing in local currency, and our debt portfolio is largely fixed rate through issuance of fixed coupon debt or use of interest rate derivatives.
|
•
|
We seek to ladder maturities in order to reduce refinancing risk.
|
•
|
Global Scale.
With approximately
19,000
employees involved in Brookfield’s real estate business globally, we have operating entities with scale in each of our targeted sectors and geographies. With the real-time information that we receive regarding market conditions and opportunities, we are well-positioned to opportunistically originate transactions that offer the highest risk-adjusted returns.
|
•
|
Sector and Geographic Diversification.
With a portfolio of assets in the office, retail, multifamily, logistics, hospitality, triple net lease, self-storage, student housing and manufactured housing asset classes located primarily in North America, Europe and Australia, with a growing presence in Brazil and Asia, we have diversified cash flows that increase stability and over time should lower our cost of capital. As a result of this diversity, combined with Brookfield’s sponsorship and its strong institutional relationships, we believe that we should have access to capital across market cycles. This should enable us to take advantage of attractive opportunities as they arise.
|
•
|
Superior Record of Executing Transactions.
Brookfield’s real estate group has a long track record of leading multi-faceted transactions, whereby it utilizes its structuring capabilities to invest in high-quality assets on a value basis. Additionally, Brookfield has demonstrated an ability to develop “best-in-class” assets in markets where asset valuations are in excess of development costs, earning attractive returns on equity.
|
•
|
Strong Organic Cash Flow Growth.
As a result of escalation provisions in a majority of our leases, the mark-to-market of rents as long-term leases expire and our ability to increase occupancy/permanent occupancy primarily in our Core Office and Core Retail portfolios, we have a strong foundation for organic cash flow growth. We will have flexibility to utilize this incremental cash flow to increase our distribution to our unitholders or fund other growth initiatives.
|
•
|
Attractive Portfolio of Development/Redevelopment Opportunities.
Within our Core Office, Core Retail and LP Investments businesses we have a portfolio of development and redevelopment opportunities that offer premium returns on invested capital. We will seek to capture the value of this pipeline through a combination of investment of capital to build-out such projects and sell-downs to partners at values that reflect the development value that has been created.
|
•
|
Relationship with Brookfield.
As Brookfield’s flagship public commercial property entity, we are the primary vehicle through which it invests in real estate on a global basis. As a result, our unitholders benefit from Brookfield’s global presence, operating experience, execution capabilities and relationships. Furthermore, with Brookfield’s substantial liquidity and strong relationships with banks and institutional investors, we may be able to participate in attractive investments that we could not have executed on a stand-alone basis.
|
(1)
|
Represents assets and equity attributable to Unitholders related to our operating segments and excludes corporate assets and obligations.
|
•
|
Realizing value from our properties through proactive leasing and select redevelopment and repositioning initiatives to convert assets to higher yielding (or cash flow generating) properties;
|
•
|
Managing capital prudently, by utilizing conservative financing structures, including the disposition of select mature or non-core assets; and
|
•
|
Advancing development projects to create “best-in-class” new stock in premium locations.
|
Tenant
|
Primary Location
|
Credit Rating
(1)
|
Exposure (%)
(2)
|
|
Government and Government Agencies
|
Various
|
AA+/AAA
|
9.4
|
%
|
Morgan Stanley
|
NY/Toronto/London
|
A-
|
2.6
|
%
|
Barclays
|
London
|
BBB-
|
1.9
|
%
|
CIBC World Markets
(3)
|
Calgary/NY/Toronto
|
AA
|
1.9
|
%
|
Suncor Energy Inc.
|
Calgary
|
BBB+
|
1.7
|
%
|
Cenovus
|
Calgary
|
BB+
|
1.5
|
%
|
Bank of Montreal
|
Calgary/Toronto
|
AA
|
1.5
|
%
|
Deloitte
|
Various
|
Not Rated
|
1.4
|
%
|
Bank of America | Merrill Lynch
|
Various
|
A-
|
1.3
|
%
|
Amazon
|
NY/London
|
A-
|
1.2
|
%
|
Total
|
|
|
24.4
|
%
|
(1)
|
From Standard & Poor’s Rating Services, Moody’s Investment Services, Inc. or DBRS Limited.
|
(2)
|
Prior to considering partnership interests in partially-owned properties.
|
(3)
|
CIBC World Markets leases 1.1 million square feet at 300 Madison Avenue in New York, of which they sublease 940,000 square feet to PricewaterhouseCoopers LLP and approximately 100,000 square feet to Sumitomo Corporation of America.
|
•
|
increasing the permanent occupancy of our regional mall portfolio by converting temporary leases to permanent leases and leasing vacant space;
|
•
|
renewing or replacing expiring leases at greater rental rates;
|
•
|
actively recycling capital through the disposition of assets and investing in whole or partial interests in high-quality regional malls, anchor pads, our development pipeline and repaying debt; and
|
•
|
continuing to execute on our existing redevelopment projects and seeking additional opportunities within our portfolio for redevelopment.
|
•
|
strategically locate tenants within each property to achieve a merchandising strategy that promotes traffic, cross-shopping and maximizes sales;
|
•
|
introduce new concepts to the property which may include restaurants, theaters, grocery stores, first-to-market retailers, and e-commerce retailers;
|
•
|
utilize our properties with the opportunities to add other potential uses such as residential, hospitality and office space to complement our retail experience;
|
•
|
invest capital to provide the right environment for our tenants and consumers, including aesthetic, technological, and infrastructure improvements; and
|
•
|
ensure our properties are clean, secure and comfortable.
|
•
|
We are subject to various laws relating to environmental matters. We could be liable under these laws for the costs of removal and remediation of certain hazardous substances or wastes existing in, or released or deposited on or in our properties or disposed of at other locations.
|
•
|
We must comply with regulations under building codes and human rights codes that generally require that public buildings be made accessible to disabled persons.
|
•
|
We must comply with laws and regulations concerning zoning, design, construction and similar matters, including regulations which impose restrictive zoning and density requirements.
|
•
|
We are also subject to state, provincial and local fire and life safety requirements.
|
•
|
Ensuring the well-being and safety of employees
|
◦
|
Employee Well-Being
: Meet or exceed all applicable labor laws and standards, which includes respecting human rights, offering competitive wages and implementing nondiscriminatory, fully inclusive hiring practices.
|
◦
|
Health & Safety
: Aim to have zero serious safety incidents by encouraging consistent health and safety principles across the organization.
|
•
|
Be good stewards
|
◦
|
Community Engagement
: Engage with community groups to ensure that their interests, safety and well-being are appropriately integrated into our decision-making.
|
◦
|
Philanthropy
: Empower employees to participate in - and use resources to give back to - local communities.
|
•
|
Mitigate the impact of operations on the environment
|
◦
|
Environmental Stewardship
:
Strive to minimize environmental impact and improve efficient use of resources over time.
|
◦
|
|
•
|
Conduct business according to the highest ethical and legal/regulatory standards
|
◦
|
Governance, Ethics and Fairness
: Operate with high ethical standards by conducting business activities in compliance with applicable legal and regulatory requirements, and consistent with our Code of Business Conduct and Ethics.
|
◦
|
Transparency
: Be accessible to our investors and stakeholders by being responsive to requests for information and timely in our communication.
|
(1)
|
As of
December 31, 2018
, public holders own units of our company representing an
81%
limited partnership interest in our company, and Brookfield owns the remaining units of our company, representing a
19%
limited partnership interest in our company. Assuming the exchange of the Redemption-Exchange Units in accordance with the Redemption-Exchange Mechanism and the exchange of the issued and outstanding Exchange LP Units not held by us and the issued and outstanding BPR Units, Brookfield has a
54%
interest in our company. On a fully-exchanged basis and taking into account the exchange of the issued and outstanding BPR Units, public holders (excluding the Class A Preferred Unitholder) would own units of our company representing a
42%
interest in our company, the Class A Preferred Unitholder would own units of our company representing a
7%
interest in our company and Brookfield would own the remaining units of our company, representing a
51%
interest in our company. Brookfield also has an approximately
50%
interest in the Property Partnership through Brookfield’s ownership of Redemption-Exchange Units. On a fully-exchanged basis, our company would directly own
99%
of the limited partnership interests in the Property Partnership.
|
(2)
|
The Property Partnership owns, directly or indirectly, all of the common shares or equity interests, as applicable, of the Holding Entities. Brookfield held
$1.25 billion
of redeemable preferred shares of Brookfield BPY Holdings Inc., or CanHoldco, which it received as partial consideration for causing the Property Partnership to directly acquire substantially all of Brookfield Asset Management’s commercial property operations, of which $330 million of the Class B Junior Preferred Shares and $500 million of the Class C Junior Preferred shares were redeemed during the year ended
December 31, 2018
. Brookfield holds
$420 million
of redeemable preferred shares as of
December 31, 2018
. In addition, Brookfield holds $15 million of preferred shares of CanHoldco and four wholly-owned subsidiaries of other Holding Entities, which preferred shares are entitled to vote with the common shares of the applicable entity. Brookfield has an aggregate of 3% of the votes to be cast in respect of CanHoldco and 1% of the votes to be cast in respect of any of the other applicable entities. See Item 7.B. “Major Shareholders and Related Party Transactions - Related Party Transactions - Relationship with Brookfield - Preferred Shares of Certain Holding Entities”.
|
(3)
|
Certain of the operating entities and intermediate holding companies that are directly or indirectly owned by the Holding Entities and that directly or indirectly hold our real estate assets are not shown on the chart. All percentages listed represent our economic interest in the applicable entity or group of assets, which may not be the same as our voting interest in those entities and groups of assets. All interests are rounded to the nearest one percent and are calculated as at
December 31, 2018
.
|
(4)
|
The majority of our Core Office portfolio is held through Brookfield Office Properties, Inc. (“BPO”). We own
100%
of its outstanding common shares and outstanding voting preferred shares as well as interests in certain series of its non-voting preferred shares.
|
(5)
|
Our Australian office business consists of our economic interest in certain of our Australian office properties not held through BPO.
|
(6)
|
Our interest in Canary Wharf is held through a joint venture owned 50% by our company and 50% by the Class A Preferred Unitholder.
|
(7)
|
Our Brazilian office business, includes
67%
ownership of an office building in Rio de Janeiro, Brazil and our interest in an office building in the Faria Lima section of São Paulo, Brazil.
|
(8)
|
Our economic interest in BPR is 100% as BPR Units are intended to be economically equivalent to LP Units. Our voting interest is 91% of the voting stock of BPR through our 100% ownership of the BPR Class B and Class C shares. The balance of the voting rights in respect of BPR are held by the holders of the BPR Units.
|
(9)
|
Our economic interest set forth above is reflected as a range because our LP Investments are held through Brookfield-sponsored real estate funds in which we hold varying interests.
|
(10)
|
Our interest in one of our opportunistic real estate finance funds is owned by the Property Partnership.
|
Name
|
Economic Interest
(1)
|
Voting Interest
(1)
|
|
Core Office
|
|
|
|
BPO
(2)
|
100%
|
100%
|
|
Australia
(3)
|
100%
|
—
|
|
Europe
|
100%
|
100%
|
|
Canary Wharf
|
50%
|
50%
|
|
Brazil
|
51% - 67%
|
51% - 67%
|
|
Core Retail
|
|
|
|
BPR
|
100%
|
100%
|
|
LP Investments
|
|
|
|
LP Investments - Office
(4,5)
|
19% - 100%
|
—
|
|
Rouse
|
50%
|
33%
|
|
Brazil Retail
(4)
|
46%
|
—
|
|
LP Investments - Retail
(5)
|
21% - 26%
|
—
|
|
Logistics
(4,5)
|
23% - 31%
|
—
|
|
Multifamily
(4,5)
|
26% - 37%
|
—
|
|
Hospitality
(4,5)
|
19% - 33%
|
—
|
|
Triple Net Lease
(4,5)
|
29%
|
—
|
|
Self-storage
(4,5)
|
26%
|
—
|
|
Student Housing
(4,5)
|
19% - 26%
|
—
|
|
Manufactured Housing
(4,5)
|
26%
|
—
|
|
Finance Funds
(4,5)
|
2% - 18%
|
—
|
|
Mixed-Use
(4,5)
|
15% - 31%
|
—
|
|
(1)
|
All interests are rounded to the nearest one percent and are calculated as at
December 31, 2018
.
|
(2)
|
Our interest in BPO consists of
100%
of its outstanding common shares and outstanding voting preferred shares, as well as interests in certain series of its non-voting preferred shares.
|
(3)
|
Our Australian office business consists of our economic interest in certain of our Australian office properties not held through BPO. This economic interest is held in the form of participating loan agreements with Brookfield, which are hybrid instruments comprising an interest bearing note, a total return swap, and an option to acquire direct or indirect legal ownership in the properties. The participating loan interests provide the holding entities (or their wholly owned subsidiaries) with an economic interest in the results of operations and changes in fair value of the properties. Brookfield retains the legal title to the properties through a wholly-owned subsidiary that is not part of the business in order to preserve existing financing arrangements. We have control or significant influence over the properties via the participating loan interests. Accordingly, the assets, liabilities and results of the entities that have direct ownership of such properties are consolidated or accounted for under the equity method by the holding entities (or their wholly owned subsidiaries).
|
(4)
|
We hold our economic interest in these assets primarily through limited partnership interests in Brookfield-sponsored real estate funds. By their nature, limited partnership interests do not have any voting rights.
|
(5)
|
Our economic interest set forth above is reflected as a range because our LP Investments are primarily held through Brookfield-sponsored real estate funds in which we hold varying interests.
|
(1)
|
The 70 multifamily assets with approximately 23,000 units acquired in connection with the Forest City acquisition are included in Multifamily rather than Mixed-use within this table.
|
•
|
increases in occupancies by leasing vacant space and pre-leasing active developments;
|
•
|
increases in rental rates through maintaining or enhancing the quality of our assets and as market conditions permit; and
|
•
|
reductions in operating costs through achieving economies of scale and diligently managing contracts.
|
•
|
debt capital at a cost and on terms conducive to our goals;
|
•
|
equity capital at a reasonable cost;
|
•
|
new property acquisitions and other investments that fit into our strategic plan; and
|
•
|
opportunities to dispose of peak value or non-core assets.
|
•
|
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, not of a recurring nature, or from LP Investments 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 Inc. (“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.
|
•
|
Net income attributable to Unitholders
: net income attributable to holders of GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, Exchange LP Units and BPR Units.
|
•
|
Equity attributable to Unitholders
: equity attributable to holders of GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, Exchange LP Units and BPR Units.
|
•
|
In the fourth quarter of 2018, we sold 10 Shelley Street in Sydney for A$533 million ($379 million) and realized a gain of A$149 million ($104 million). We sold 12 Shelley Street in Sydney for A$270 million ($192 million) and realized a gain of A$111 million ($78 million). We sold Queen’s Quay Terminal in Toronto for C$261 million ($191 million) and realized a gain of C$173 million ($127 million). We sold our 25% interest in Jean Edmonds Tower in Ottawa for C$47 million ($34 million) and realized a gain of C$5 million ($4 million).
|
•
|
In the fourth quarter of 2018, we launched Brookfield Premier Real Estate Partners Pooling LLC Australia (“BPREP Australia”), an open-ended fund. We contributed interests in Jessie Street, 52 Goulburn Street and 680 George Street in Sydney and 235 St Georges Terrace in Perth to BPREP Australia. Our interest in BPREP Australia is
48%
, with the remaining interests of
12%
and
40%
held by Brookfield Asset Management and external investors, respectively. We will continue to consolidate the properties contributed to BPREP Australia, except for 680 George Street, which we will continue to account for under the equity method.
|
•
|
In the third quarter of 2018, we acquired a development in the South Bronx, New York for consideration of $166 million.
|
•
|
In the third quarter of 2018, the partnership sold 27.5% of our interest in a portfolio of operating and development assets in New York. We retain control over and will continue to consolidate these assets after the sale. The interest was sold to our parent, which is currently in the process of syndicating its entire 27.5% equity interest to third-party investors.
|
•
|
In the first quarter of 2018, we acquired 333 West 34th Street in New York for $255 million through a joint venture with Brookfield Premier Real Estate Partners Pooling LLC (“BPREP”).
|
•
|
In the first quarter of 2018, we sold a 50% interest in Bay Adelaide Centre East and West Towers in Toronto for approximately C$850 million ($660 million) and we sold our interest in 1801 California Street in Denver for $286 million.
|
•
|
In the fourth quarter of 2017, we sold a 49% interest in One Liberty Plaza in New York for approximately $742 million and a realized gain of $171 million.
|
•
|
In the third quarter of 2017, we sold 20 Canada Square in London for approximately £410 million ($537 million) and realized a gain of approximately £71 million ($93 million).
|
•
|
In the third quarter of 2016, we sold One Shelley Street in Sydney for A$525 million ($398 million) for a realized gain of A$174 million ($132 million).
|
•
|
In the first quarter of 2016, we sold World Square Retail in Sydney for A$285 million ($206 million) and a realized gain of A$147 million ($112 million) and Royal Centre in Vancouver for C$428 million ($312 million) and a realized gain of C$234 million ($171 million).
|
•
|
In the fourth quarter of 2018, we sold a 49% interest in Fashion Place in Utah for approximately $594 million. We retained joint control of the resulting joint venture and account for our remaining interest as an equity accounted investment.
|
•
|
On August 28, 2018, we acquired all of the outstanding shares of common stock of GGP (“GGP acquisition”) other than those shares previously held by the partnership and our affiliates, which represented a 34% interest in GGP prior to the acquisition. In the transaction, former GGP shareholders elected to receive, for each GGP common share, subject to proration, either $23.50 in cash or either one LP Unit or one BPR Unit. As a result of the GGP acquisition, approximately 161 million BPR Units and 88 million LP Units were issued to former GGP shareholders. BPR Units represent a publicly traded U.S. REIT security structured to provide an economic return equivalent to LP Units. BPR Units provide their holders with the right to request that their units be redeemed for cash consideration. In the event BPR stockholders exercise
|
•
|
During the fourth quarter of 2017, in our Core Retail segment, we exercised all of our outstanding warrants of GGP. Of these warrants, 16 million were exercised on a cashless basis and the remaining 43 million warrants on a full share settlement basis for approximately $462 million of cash. The exercise resulted in our acquisition of an additional 68 million common shares of GGP, increasing our ownership from 29% to 34%.
|
•
|
In the fourth quarter of 2018, we sold a logistics portfolio in the U.S. for approximately $3.4 billion and a realized gain of approximately $1.1 billion.
|
•
|
In the fourth quarter of 2018, we acquired a portfolio of mixed-use asset across the U.S. (“Forest City acquisition”) for consideration of
$6,948 million
, a student housing portfolio in France for consideration of €279 million ($318 million) and a hotel in Florida for consideration of $222 million.
|
•
|
In the third quarter of 2018, we acquired a 100% leasehold interest in 666 Fifth Avenue, a commercial office asset in New York, for consideration of $1,252 million, and two community malls in Shanghai for consideration of C¥728 million ($110 million).
|
•
|
In the third quarter of 2018, we sold a portfolio of 112 self-storage properties for approximately $1.3 billion, realized a gain of approximately $292 million.
|
•
|
In the second quarter of 2018, we acquired an office building in Chicago for consideration of $35 million and an office portfolio in Mumbai for consideration of ₨2,726 million ($41 million).
|
•
|
In the first quarter of 2018, we acquired a portfolio of extended stay hotels across the U.S. for consideration of $764 million, a portfolio of student housing properties in the United Kingdom for consideration of £518 million ($739 million) and a United Kingdom based owner and operator of serviced apartments for consideration of £209 million ($287 million).
|
•
|
In the first quarter of 2018, we sold the Hard Rock Hotel and Casino in Las Vegas for $510 million.
|
•
|
In the fourth quarter of 2017, we sold a logistics portfolio in Europe for approximately €$2.4 billion ($2.8 billion) and a realized gain of approximately €1.0 billion ($1.2 billion).
|
•
|
In the fourth quarter of 2017, we acquired a portfolio of office assets in Mumbai for consideration of Rs6,623 million ($102 million), a mixed-use complex in Houston for consideration of $819 million, a hotel property in Toronto for consideration of C$335 million ($270 million), and two office assets in San Jose, California for consideration of $127 million.
|
•
|
In the second quarter of 2017, we entered into an amended management agreement with our co-investors in our Brazilian retail portfolio, Brookfield Brazil Retail Fundo de Investimento em Participações (“Brazil Retail”). As a result of the terms of the agreement, we now jointly control the portfolio with our co-investors. As such, we no longer consolidate this investment and account for our investment in Brazil Retail as an equity accounted investment.
|
•
|
In the second quarter of 2017, we acquired an additional portfolio of student housing properties in the United Kingdom for £299 million ($385 million).
|
•
|
In the first quarter of 2017, we acquired a portfolio of manufactured housing communities across the U.S. for consideration of approximately $768 million and a portfolio of office properties across the U.S. for consideration of approximately $214 million.
|
•
|
In the fourth quarter of 2016, we acquired the International Finance Center Seoul (“IFC”), a 5.4 million square feet mixed-use complex (office, retail, hotel) for consideration of approximately ₩2,497 billion ($2,112 million).
|
•
|
In the third quarter of 2016, we sold a portfolio of hotel assets in Germany for net proceeds of approximately €240 million ($268 million) and a realized gain of €96 million ($107 million).
|
•
|
During the second quarter of 2016, we acquired a portfolio of student housing properties in the United Kingdom for approximately £273 million ($397 million), the Vintage Estate hotel and specialty retail center in Napa Valley, CA for $197 million and an additional portfolio of self-storage facilities for consideration of $151 million.
|
•
|
During the first quarter of 2016, we acquired a portfolio of self-storage facilities across the United States for consideration of approximately $320 million, including the assumption of debt.
|
•
|
In the fourth quarter of 2017, following the sale of a 49% interest in One Liberty Plaza in New York as described above, we reclassified our remaining 51% to equity accounted investments.
|
•
|
In the second quarter of 2017, we sold our equity accounted investment in 245 Park Avenue in Midtown New York for net proceeds of approximately $680 million.
|
•
|
In the first quarter of 2017, we sold a 50% interest in the Principal Place - Commercial development for £346 million ($429 million) and realized a gain of £164 million ($203 million). We retained joint control of the resulting joint venture and account for our remaining interest as an equity accounted investment.
|
•
|
In the fourth quarter of 2018, we sold a 49% interest in Fashion Place in Utah as described above. We retained joint control of the resulting joint venture and account for our remaining interest as an equity accounted investment.
|
•
|
In the second quarter of 2017, as mentioned above, we entered into an amended management agreement with our co-investors in Brazil Retail. As a result of the terms of the agreement, we now jointly control the portfolio with our co-investors. Our investment in Brazil Retail is accounted for as an equity accounted investment.
|
(US$ Millions)
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income
|
$
|
3,654
|
|
$
|
2,468
|
|
$
|
2,717
|
|
Net income attributable to Unitholders
(1)
|
1,978
|
|
375
|
|
1,793
|
|
|||
NOI
(1)
|
3,869
|
|
3,144
|
|
2,755
|
|
|||
FFO
(1)
|
866
|
|
873
|
|
895
|
|
|||
Company FFO
(1)
|
1,179
|
|
1,017
|
|
967
|
|
(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 59. An analysis of the measures and reconciliation to IFRS measures is included in the “Reconciliation of Non-IFRS measures” section on page 71.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Commercial property revenue
|
$
|
5,043
|
|
$
|
4,192
|
|
$
|
3,624
|
|
Hospitality revenue
|
1,913
|
|
1,648
|
|
1,561
|
|
|||
Investment and other revenue
|
283
|
|
295
|
|
167
|
|
|||
Total revenue
|
7,239
|
|
6,135
|
|
5,352
|
|
|||
Direct commercial property expense
|
1,851
|
|
1,617
|
|
1,394
|
|
|||
Direct hospitality expense
|
1,236
|
|
1,079
|
|
1,036
|
|
|||
Investment and other expense
|
26
|
|
138
|
|
1
|
|
|||
Interest expense
|
2,464
|
|
1,967
|
|
1,681
|
|
|||
Depreciation and amortization
|
308
|
|
275
|
|
240
|
|
|||
General and administrative expense
|
1,032
|
|
614
|
|
569
|
|
|||
Total expenses
|
6,917
|
|
5,690
|
|
4,921
|
|
|||
Fair value gains, net
|
2,466
|
|
1,254
|
|
692
|
|
|||
Share of net earnings from equity accounted investments
|
947
|
|
961
|
|
1,019
|
|
|||
Income before income taxes
|
3,735
|
|
2,660
|
|
2,142
|
|
|||
Income tax expense (benefit)
|
81
|
|
192
|
|
(575
|
)
|
|||
Net income
|
3,654
|
|
2,468
|
|
2,717
|
|
|||
Net income attributable to non-controlling interests of others in operating
subsidiaries and properties
|
1,676
|
|
2,093
|
|
924
|
|
|||
Net income attributable to Unitholders
(1)
|
$
|
1,978
|
|
$
|
375
|
|
$
|
1,793
|
|
(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 59. An analysis of the measures and reconciliation to IFRS measures is included in the “Reconciliation of Non-IFRS measures” section starting on page 71.
|
(US$ Millions, except per units information) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income attributable to Unitholders – basic
(1)
|
$
|
1,978
|
|
$
|
375
|
|
$
|
1,793
|
|
Dilutive effect of conversion of capital securities – corporate and options
(2)
|
27
|
|
—
|
|
39
|
|
|||
Net income attributable to Unitholders – diluted
|
2,005
|
|
375
|
|
1,832
|
|
|||
Weighted average number of units outstanding – basic
(1)
|
866.9
|
|
774.7
|
|
780.8
|
|
|||
Conversion of capital securities – corporate and options
(2)
|
18.5
|
|
1.2
|
|
34.8
|
|
|||
Weighted average number of units outstanding – diluted
|
885.4
|
|
775.9
|
|
815.6
|
|
|||
Net income attributable to Unitholders per unit – basic
(1)(3)
|
$
|
2.28
|
|
$
|
0.48
|
|
$
|
2.30
|
|
Net income attributable to Unitholders per unit – diluted
(2)(3)
|
$
|
2.26
|
|
$
|
0.48
|
|
$
|
2.25
|
|
(1)
|
Basic net income attributable to Unitholders per unit requires the inclusion of preferred shares of the Operating Partnership that are mandatorily convertible into LP Units without an add back to earnings of the associated carry on the preferred shares.
|
(2)
|
The
effect of the conversion of capital securities is anti-dilutive for the year ended December 31, 2017.
|
(3)
|
Net income attributable to Unitholders is a non-IFRS measure as described in the “Performance Measures” section on page 59.
|
Fair value gains, net for our Core Office segment in the year ended December 31, 2018 were $108 million. These gains primarily related to our Sydney and Toronto portfolios based on recent market transactions and 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.
Fair value losses, net for our Core Office segment in the year ended December 31, 2017 were $807 million. These losses primarily related to valuation losses at properties in Downtown New York as a result of changes in valuation metrics and a slowdown in leasing velocity, and valuation losses on properties in the energy-dependent market of Houston. These valuation losses were partially offset by fair value gains in Sydney and Toronto as a result of rate compression and strong leasing activity.
In the year ended December 31, 2016, we recorded gains related to realized gains on property dispositions during the year primarily in New York, Sydney, London and Vancouver. These gains were offset by losses in Los Angeles and New York, due to changes in cash flow assumptions and rental curves as well as the impact of lower energy prices on cities with large exposure to the industry, including Houston and Calgary.
|
Fair value gains, net were recognized for Core Retail for the year ended December 31, 2018, relating to a bargain gain recognized on the GGP acquisition.
Fair value losses, net for the Core Retail segment in 2017 and 2016 relate to the depreciation of our warrants in GGP which fluctuated with changes in the market price of the underlying shares. In 2017, the loss of $268 million is reflective of the loss in the fair value of the warrants up until October 6, 2017, when we exercised our warrants.
|
Fair value gains, net for the LP Investments segment in 2018 was $1,785 million. Total net gains were attributable to the sale of our U.S. logistics portfolio in the fourth quarter of 2018 and in our office portfolio in India, due to leasing activity and the completion of several developments during the period as well as the sale of a self-storage portfolio. In the second quarter of 2018, we recorded a gain on extinguishment of debt associated with the sale of the Hard Rock Hotel and Casino. These increases were partially offset by fair value losses on our retail portfolio.
We recognized fair value gains, net of $2.3 billion in 2017. These gains were driven by a $1.2 billion fair value gain recognized on the sale of a logistics portfolio in Europe. Additionally, we recorded fair value gains in our India office portfolio, as a result of improved market conditions and IFC in South Korea as a result of improved leasing activity. Fair value gains, net include $162 million of bargain purchase gains, of which $149 million resulted from changes in underlying market conditions between the date of agreeing the transaction price and closing of the acquisition and $13 million resulted from our ability to execute on a portfolio acquisition.
In the year ended December 31, 2016, we recognized gains primarily related to the sale of Hard Rock trademarks and the sale of a portfolio of hospitality assets in Germany. Additionally, we recorded valuation gains in our office, self-storage and triple net lease portfolios due to strengthened valuation metrics, as supported by comparable market and transaction data.
|
Our share of net earnings from equity accounted investments was $947 million for the year ended December 31, 2018. This represents a decrease of $14 million compared to prior year. The decrease was primarily driven by valuation losses recognized on our Core Retail portfolio for the periods prior to the GGP acquisition, when our 34% interest in GGP was equity accounted. This decrease was partially offset by same store growth in our Core Office portfolio, primarily in New York and Berlin.
Our share of net earnings from equity accounted investments was $961 million for the year ended December 31, 2017. This represents a decrease of $58 million compared to prior year. The decrease was primarily driven by fair value losses recognized on our Core Retail portfolio as a result of changes in cash flow assumptions. This was partially offset by a $442 million gain on recognition of our additional interest in GGP following exercise of the warrants, lower fair value losses in the current year from mark-to-market adjustment on certain interest rate derivative contracts, increased earnings on Five Manhattan West from higher occupancy and the inclusion of Principal Place Commercial and One Liberty Plaza as equity accounted investments due to partial sales.
Our share of net earnings from equity accounted investments was $1,019 million for the year ended December 31, 2016, which represents a decrease of $572 million compared to 2015. The decrease was driven by our Core Office segment as a result of higher comparative fair value gains on properties in the United States and London in 2015. Also contributing to the decrease were higher fair value gains in our Core Retail segment in 2015, which were partially offset by realized gains on asset dispositions.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Commercial property revenue
|
$
|
5,043
|
|
$
|
4,192
|
|
$
|
3,624
|
|
Direct commercial property expense
|
(1,851
|
)
|
(1,617
|
)
|
(1,394
|
)
|
|||
Commercial property NOI
|
3,192
|
|
2,575
|
|
2,230
|
|
|||
Hospitality revenue
|
1,913
|
|
1,648
|
|
1,561
|
|
|||
Direct hospitality expense
|
(1,236
|
)
|
(1,079
|
)
|
(1,036
|
)
|
|||
Hospitality NOI
|
677
|
|
569
|
|
525
|
|
|||
Total NOI
|
3,869
|
|
3,144
|
|
2,755
|
|
|||
Investment and other revenue
|
283
|
|
295
|
|
167
|
|
|||
Share of net earnings from equity accounted investments
|
947
|
|
961
|
|
1,019
|
|
|||
Interest expense
|
(2,464
|
)
|
(1,967
|
)
|
(1,681
|
)
|
|||
Depreciation and amortization
|
(308
|
)
|
(275
|
)
|
(240
|
)
|
|||
General and administrative expenses
|
(1,032
|
)
|
(614
|
)
|
(569
|
)
|
|||
Investment and other expense
|
(26
|
)
|
(138
|
)
|
(1
|
)
|
|||
Fair value gains, net
|
2,466
|
|
1,254
|
|
692
|
|
|||
Income before income taxes
|
3,735
|
|
2,660
|
|
2,142
|
|
|||
Income tax (expense) benefit
|
(81
|
)
|
(192
|
)
|
575
|
|
|||
Net income
|
3,654
|
|
2,468
|
|
2,717
|
|
|||
Net income attributable to non-controlling interests of others in operating subsidiaries and properties
|
1,676
|
|
2,093
|
|
924
|
|
|||
Net income attributable to Unitholders
|
$
|
1,978
|
|
$
|
375
|
|
$
|
1,793
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income
|
$
|
3,654
|
|
$
|
2,468
|
|
$
|
2,717
|
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value gains, net
|
(2,466
|
)
|
(1,254
|
)
|
(692
|
)
|
|||
Share of equity accounted fair value gains, net
|
(114
|
)
|
(82
|
)
|
(139
|
)
|
|||
Depreciation and amortization of real-estate assets
|
264
|
|
244
|
|
212
|
|
|||
Income tax expense (benefit)
|
81
|
|
192
|
|
(575
|
)
|
|||
Non-controlling interests in above items
|
(553
|
)
|
(695
|
)
|
(628
|
)
|
|||
FFO
|
866
|
|
873
|
|
895
|
|
|||
Add (deduct):
|
|
|
|
||||||
Depreciation and amortization of real-estate assets, net
(1)
|
35
|
|
27
|
|
26
|
|
|||
Transaction costs, net
(1)
|
221
|
|
41
|
|
44
|
|
|||
Gains/losses associated with non-investment properties, net
(1)
|
6
|
|
—
|
|
(46
|
)
|
|||
Imputed interest
(2)
|
51
|
|
38
|
|
—
|
|
|||
Net contribution from GGP warrants
(3)
|
—
|
|
38
|
|
48
|
|
|||
Company FFO
|
$
|
1,179
|
|
$
|
1,017
|
|
$
|
967
|
|
(1)
|
Presented net of non-controlling interests.
|
(2)
|
Represents imputed interest associated with financing the partnership’s share of commercial developments accounted for under the equity method.
|
(3)
|
Represents incremental FFO that would have been attributable to the partnership’s share of GGP, if all outstanding warrants of GGP had been exercised. Prior to the third quarter of 2017, the adjustment assumed net settlement of the outstanding warrants. For the third quarter of 2017, the adjustment is based on the cash settlement for all applicable warrants to reflect the partnership's settlement of the warrants on such basis which occurred in the fourth quarter of 2017.
|
(US$ Millions, except per unit information)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties:
|
|
|
|
|
||
Commercial properties
|
$
|
76,014
|
|
$
|
48,780
|
|
Commercial developments
|
4,182
|
|
2,577
|
|
||
Equity accounted investments
|
22,698
|
|
19,761
|
|
||
Property, plant and equipment
|
7,506
|
|
5,457
|
|
||
Cash and cash equivalents
|
3,288
|
|
1,491
|
|
||
Assets held for sale
|
1,004
|
|
1,433
|
|
||
Total assets
|
122,520
|
|
84,347
|
|
||
Debt obligations
|
63,811
|
|
36,884
|
|
||
Liabilities associated with assets held for sale
|
163
|
|
1,316
|
|
||
Total equity
|
46,740
|
|
35,124
|
|
||
Equity attributable to Unitholders
(1)
|
$
|
28,284
|
|
$
|
22,186
|
|
Equity per unit
(2)
|
$
|
28.72
|
|
$
|
30.74
|
|
(1)
|
Equity attributable to Unitholders is a non-IFRS measure as described in the “Performance Measures” section on page 59.
|
(2)
|
Assumes conversion of mandatorily convertible preferred shares. See page 74 for additional information.
|
|
Dec. 31, 2018
|
|||||
(US$ Millions)
|
Commercial properties
|
|
Commercial developments
|
|
||
Investment properties, beginning of year
|
$
|
48,780
|
|
$
|
2,577
|
|
Acquisitions
|
31,783
|
|
1,658
|
|
||
Capital expenditures
|
1,098
|
|
1,185
|
|
||
Dispositions
(1)
|
(4,115
|
)
|
(451
|
)
|
||
Fair value gains, net
|
784
|
|
462
|
|
||
Foreign currency translation
|
(1,387
|
)
|
(121
|
)
|
||
Transfer between commercial properties and commercial developments
|
1,123
|
|
(1,123
|
)
|
||
Reclassifications to assets held for sale and other changes
(2)
|
(2,052
|
)
|
(5
|
)
|
||
Investment properties, end of year
|
$
|
76,014
|
|
$
|
4,182
|
|
•
|
In connection with the acquisition of GGP, our former equity accounted investment balance was derecognized as of August 28, 2018, as the investment was consolidated as of this date. In advance of the acquisition, GGP entered into a number of joint venture arrangements related to the sale of partial interests in certain properties, which are now accounted for under the equity method;
|
•
|
The partnership obtained control of Forest City Realty Trust during the fourth quarter of 2018. The partnership is consolidating the financial results of Forest City, including its interests in properties held through joint ventures; and
|
•
|
In addition, this net increase was offset by the weakening of the British Pound against the U.S. Dollar, primarily impacting our investment in Canary Wharf.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
|
Equity accounted investments, beginning of year
|
$
|
19,761
|
|
GGP joint ventures acquired from business acquisition
(1)
|
10,829
|
|
|
Deconsolidation of pre-acquisition GGP equity interest
(1)
|
(8,345
|
)
|
|
Additions
|
2,174
|
|
|
Disposals and return of capital distributions
|
(1,304
|
)
|
|
Share of net earnings from equity accounted investments
|
947
|
|
|
Distributions received
|
(518
|
)
|
|
Foreign currency translation
|
(395
|
)
|
|
Reclassification to assets held for sale
(2)
|
(567
|
)
|
|
Other comprehensive income and other
|
116
|
|
|
Equity accounted investments, end of year
|
$
|
22,698
|
|
(1)
|
During the third quarter of 2018, we acquired the outstanding shares of common stock of GGP other than those shares previously held by our partnership, representing a 34% interest in GGP prior to the acquisition. As a result of the acquisition, GGP’s interest in joint ventures of
$10,829 million
was added to the balance of equity accounted investments, offset by the deconsolidation of the partnership’s 34% interest of
$7,843 million
and fair value loss of
$502 million
from adjusting the partnerships interest in GGP to its fair value immediately prior to acquiring control. See Note 4, Acquisition of GGP Inc., for further information.
|
(2)
|
The partnership’s interest in CXTD was reclassified to assets held for sale in the fourth quarter of 2018. The partnership’s interest in 245 Park Avenue in Midtown New York was reclassified to assets held for sale in the first quarter of 2017 and sold in the second quarter of 2017.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
|
Balance, beginning of year
|
$
|
1,433
|
|
Reclassification to/(from) assets held for sale, net
|
2,382
|
|
|
Disposals
|
(2,819
|
)
|
|
Fair value adjustments
|
81
|
|
|
Foreign currency translation
|
(32
|
)
|
|
Other
|
(41
|
)
|
|
Assets held for sale
|
$
|
1,004
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Corporate borrowings
|
$
|
2,159
|
|
$
|
1,359
|
|
Funds subscription facilities
|
4,516
|
|
432
|
|
||
Non-recourse borrowings:
|
|
|
|
|
||
Property-specific borrowings
|
50,407
|
|
33,401
|
|
||
Subsidiary borrowings
|
6,729
|
|
1,692
|
|
||
Total debt obligations
|
63,811
|
|
36,884
|
|
||
Current
|
5,874
|
|
6,135
|
|
||
Non-current
|
57,937
|
|
30,749
|
|
||
Total debt obligations
|
$
|
63,811
|
|
$
|
36,884
|
|
(US$ Millions, except unit information)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Total equity
|
$
|
46,740
|
|
$
|
35,124
|
|
Less:
|
|
|
|
|
||
Interests of others in operating subsidiaries and properties
|
18,456
|
|
12,938
|
|
||
Equity attributable to Unitholders
|
28,284
|
|
22,186
|
|
||
Mandatorily convertible preferred shares
|
1,622
|
|
1,597
|
|
||
Total equity attributable to unitholders
|
29,906
|
|
23,783
|
|
||
Partnership units
|
971,144,432
|
|
703,615,432
|
|
||
Mandatorily convertible preferred shares
|
70,038,910
|
|
70,038,910
|
|
||
Total partnership units
|
1,041,183,342
|
|
773,654,342
|
|
||
Total equity attributable to Unitholders per unit
|
$
|
28.72
|
|
$
|
30.74
|
|
|
2018
|
2017
|
||||||||||||||||||||||
(US$ Millions, except per unit information)
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
||||||||
Revenue
|
$
|
2,140
|
|
$
|
1,828
|
|
$
|
1,651
|
|
$
|
1,620
|
|
$
|
1,578
|
|
$
|
1,510
|
|
$
|
1,519
|
|
$
|
1,528
|
|
Direct operating costs
|
837
|
|
793
|
|
716
|
|
741
|
|
707
|
|
668
|
|
689
|
|
632
|
|
||||||||
Net income
|
858
|
|
722
|
|
1,051
|
|
1,023
|
|
958
|
|
659
|
|
664
|
|
187
|
|
||||||||
Net income attributable to Unitholders
|
534
|
|
380
|
|
534
|
|
530
|
|
134
|
|
168
|
|
239
|
|
(166
|
)
|
||||||||
Net income attributable to Unitholders per unit – basic
|
$
|
0.51
|
|
$
|
0.44
|
|
$
|
0.69
|
|
$
|
0.69
|
|
$
|
0.17
|
|
$
|
0.22
|
|
$
|
0.31
|
|
$
|
(0.21
|
)
|
Net income attributable to Unitholders per unit – diluted
|
$
|
0.51
|
|
$
|
0.43
|
|
$
|
0.68
|
|
$
|
0.68
|
|
$
|
0.17
|
|
$
|
0.22
|
|
$
|
0.31
|
|
$
|
(0.21
|
)
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Core Office
|
$
|
520
|
|
$
|
534
|
|
$
|
620
|
|
Core Retail
|
552
|
|
486
|
|
429
|
|
|||
LP Investments
|
228
|
|
281
|
|
303
|
|
|||
Corporate
|
(434
|
)
|
(428
|
)
|
(457
|
)
|
|||
FFO
|
$
|
866
|
|
$
|
873
|
|
$
|
895
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Core Office
|
$
|
14,199
|
|
$
|
13,913
|
|
Core Retail
|
14,136
|
|
8,844
|
|
||
LP Investments
|
5,204
|
|
5,010
|
|
||
Corporate
|
(5,255
|
)
|
(5,581
|
)
|
||
Equity attributable to Unitholders
|
$
|
28,284
|
|
$
|
22,186
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
FFO
|
$
|
520
|
|
$
|
534
|
|
$
|
620
|
|
Net income attributable to Unitholders
|
934
|
|
(4
|
)
|
544
|
|
(US$ Millions, except where noted)
|
Consolidated
|
Unconsolidated
|
||||||||||
As at and for the years ended Dec. 31,
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||
Total portfolio:
|
|
|
|
|
|
|
|
|
||||
NOI
(1)
|
$
|
1,087
|
|
$
|
1,085
|
|
$
|
451
|
|
$
|
423
|
|
Number of properties
|
71
|
|
75
|
|
71
|
|
72
|
|
||||
Leasable square feet (in thousands)
|
47,480
|
|
50,027
|
|
30,479
|
|
30,887
|
|
||||
Occupancy
|
92.7
|
%
|
91.4
|
%
|
94.6
|
%
|
94.4
|
%
|
||||
In-place net rents (per square foot)
(2)
|
$
|
28.99
|
|
$
|
29.06
|
|
$
|
44.57
|
|
$
|
42.34
|
|
Same-property:
|
|
|
|
|
|
|
|
|
||||
NOI
(2)
|
$
|
1,013
|
|
$
|
957
|
|
$
|
414
|
|
$
|
392
|
|
Number of properties
|
67
|
|
67
|
|
70
|
|
70
|
|
||||
Leasable square feet (in thousands)
|
46,827
|
|
46,833
|
|
30,479
|
|
30,470
|
|
||||
Occupancy
|
92.7
|
%
|
91.2
|
%
|
94.5
|
%
|
94.4
|
%
|
||||
In-place net rents (per square foot)
(2)
|
$
|
28.63
|
|
$
|
28.03
|
|
$
|
44.57
|
|
$
|
43.97
|
|
(1)
|
NOI for unconsolidated properties is presented on a proportionate basis, representing the Unitholders’ interest in the property. See “Reconciliation of Non-IFRS Measures - Core Office” below for a description of the key components of NOI in our Core Office segment.
|
(2)
|
Presented using normalized foreign exchange rates, using the
December 31, 2018
exchange rate.
|
|
Total portfolio year-to-date
|
|||||
(US$ millions, except where noted)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Leasing activity (in thousands of square feet)
|
|
|
|
|
||
New leases
|
3,973
|
|
5,316
|
|
||
Renewal leases
|
3,796
|
|
4,390
|
|
||
Total leasing activity
|
7,769
|
|
9,706
|
|
||
Average term (in years)
|
8.3
|
|
8.4
|
|
||
Year-one leasing net rents (per square foot)
(1)
|
$
|
33.57
|
|
$
|
35.54
|
|
Average leasing net rents (per square foot)
(1)
|
36.53
|
|
39.28
|
|
||
Expiring net rents (per square foot)
(1)
|
33.19
|
|
28.70
|
|
||
Estimated market net rents for similar space
(1)
|
38.64
|
|
37.98
|
|
||
Tenant improvements and leasing costs (per square foot)
|
53.04
|
|
79.86
|
|
(1)
|
Presented using normalized foreign exchange rates, using the
December 31, 2018
exchange rate.
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
||||||||
|
Discount
rate
|
|
Terminal
capitalization
rate
|
|
Investment
horizon
|
Discount rate
|
|
Terminal
capitalization
rate
|
|
Investment
horizon
|
Consolidated properties:
|
|
|
|
|
|
|
|
|
|
|
United States
|
6.9
|
%
|
5.6
|
%
|
12
|
7.0
|
%
|
5.8
|
%
|
13
|
Canada
|
6.0
|
%
|
5.4
|
%
|
10
|
6.1
|
%
|
5.5
|
%
|
10
|
Australia
|
7.0
|
%
|
6.2
|
%
|
10
|
7.0
|
%
|
6.1
|
%
|
10
|
Brazil
|
9.6
|
%
|
7.7
|
%
|
6
|
9.7
|
%
|
7.6
|
%
|
7
|
Unconsolidated properties:
|
|
|
|
|
|
|
|
|
|
|
United States
|
6.6
|
%
|
5.1
|
%
|
10
|
6.5
|
%
|
5.3
|
%
|
11
|
Australia
|
6.7
|
%
|
5.7
|
%
|
10
|
7.0
|
%
|
5.8
|
%
|
10
|
Europe
(1)
|
4.7
|
%
|
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)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties:
|
|
|
|
|
||
Commercial properties
|
$
|
21,350
|
|
$
|
21,671
|
|
Commercial developments
|
2,182
|
|
1,598
|
|
||
Equity accounted investments
|
8,365
|
|
8,235
|
|
||
Participating loan interests
|
268
|
|
517
|
|
||
Accounts receivable and other
|
1,218
|
|
766
|
|
||
Cash and cash equivalents
|
678
|
|
360
|
|
||
Assets held for sale
|
34
|
|
648
|
|
||
Total assets
|
34,095
|
|
33,795
|
|
||
Debt obligations
|
11,922
|
|
13,124
|
|
||
Capital securities
|
813
|
|
813
|
|
||
Accounts payable and other liabilities
|
1,345
|
|
1,404
|
|
||
Deferred tax liability
|
953
|
|
1,162
|
|
||
Liabilities associated with assets held for sale
|
—
|
|
288
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
4,863
|
|
3,091
|
|
||
Equity attributable to Unitholders
|
$
|
14,199
|
|
$
|
13,913
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
|
Equity accounted investment, beginning of period
|
$
|
8,235
|
|
Additions
|
376
|
|
|
Disposals and return of capital distributions
|
(634
|
)
|
|
Share of net income, including fair value gains (losses)
|
725
|
|
|
Distributions received
|
(68
|
)
|
|
Foreign exchange
|
(295
|
)
|
|
Other
|
26
|
|
|
Equity accounted investments, end of year
|
$
|
8,365
|
|
(US$ Millions, except where noted)
|
Shares
outstanding |
Cumulative
dividend rate |
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
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
|
—
|
|
—
|
|
||
Capital Securities – Fund Subsidiaries
|
|
|
813
|
|
813
|
|
||
Total capital securities
|
|
|
$
|
813
|
|
$
|
813
|
|
(1)
|
BPO Class B Preferred Shares, Series 1 and 2 capital securities - corporate are owned by Brookfield Asset Management. BPO has an offsetting loan receivable against these securities earning interest at 95% of bank prime.
|
|
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
|
|
£
|
759
|
|
£
|
515
|
|
£
|
387
|
|
655 New York Avenue, Washington, D.C.
(2)
|
766
|
|
383
|
|
Q1 2021
|
63
|
%
|
$
|
285
|
|
$
|
261
|
|
$
|
200
|
|
$
|
125
|
|
One Manhattan West, Midtown New York
(2)
|
2,081
|
|
853
|
|
Q3 2020
|
86
|
%
|
$
|
778
|
|
$
|
529
|
|
$
|
554
|
|
$
|
265
|
|
1 Bank Street, London
(2)
|
715
|
|
358
|
|
Q4 2020
|
40
|
%
|
£
|
257
|
|
£
|
210
|
|
£
|
225
|
|
£
|
114
|
|
ICD Brookfield Place, Dubai
(2)
|
1,156
|
|
578
|
|
Q2 2021
|
17
|
%
|
AED
|
1,404
|
|
AED
|
962
|
|
AED
|
875
|
|
AED
|
461
|
|
Wood Wharf - Office, London
(2)
|
423
|
|
211
|
|
Q2 2021
|
44
|
%
|
£
|
125
|
|
£
|
14
|
|
£
|
—
|
|
£
|
—
|
|
Bay Adelaide North, Toronto
|
820
|
|
820
|
|
Q4 2022
|
76
|
%
|
C$
|
498
|
|
C$
|
80
|
|
C$
|
350
|
|
C$
|
—
|
|
Multifamily:
|
|
|
|
|
|
|
|
|
|||||||||||
Principal Place - Residential, London
(2)(3)
|
303
|
|
152
|
|
Q1 2019
|
n/a
|
|
£
|
190
|
|
£
|
157
|
|
£
|
122
|
|
£
|
96
|
|
Wood Wharf - 10 Park Drive, London
(2)(3)
|
269
|
|
135
|
|
Q4 2019
|
n/a
|
|
£
|
102
|
|
£
|
79
|
|
£
|
80
|
|
£
|
28
|
|
Studio Plaza, Maryland
(2)
|
343
|
|
296
|
|
Q1 2020
|
n/a
|
|
$
|
106
|
|
$
|
94
|
|
$
|
69
|
|
$
|
47
|
|
Southbank Place
(2)(3)
|
669
|
|
167
|
|
Q4 2019
|
n/a
|
|
£
|
232
|
|
£
|
153
|
|
£
|
126
|
|
£
|
52
|
|
Wood Wharf - 8 Water Street & 2 George Street, London
(2)
|
371
|
|
186
|
|
Q4 2020
|
n/a
|
|
£
|
151
|
|
£
|
99
|
|
£
|
96
|
|
£
|
39
|
|
Newfoundland, London
(2)
|
545
|
|
273
|
|
Q2 2021
|
n/a
|
|
£
|
249
|
|
£
|
186
|
|
£
|
174
|
|
£
|
69
|
|
Greenpoint Landing Building F, New York
(2)
|
348
|
|
331
|
|
Q1 2021
|
n/a
|
|
$
|
347
|
|
$
|
170
|
|
$
|
208
|
|
$
|
40
|
|
Wood Wharf - One Park Drive, London
(2)(3)
|
430
|
|
215
|
|
Q2 2021
|
n/a
|
|
£
|
221
|
|
£
|
98
|
|
£
|
135
|
|
£
|
—
|
|
Total
|
10,177
|
|
5,896
|
|
|
|
|
|
|
|
(1)
|
Net of NOI earned during stabilization.
|
(2)
|
Cost and construction loan information is presented on a proportionate basis at our ownership in these developments.
|
(3)
|
Represents condominium/market sale developments.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Commercial property revenue
|
$
|
1,962
|
|
$
|
2,020
|
|
$
|
2,094
|
|
Hospitality revenue
(1)
|
17
|
|
26
|
|
—
|
|
|||
Direct commercial property expense
|
(879
|
)
|
(948
|
)
|
(960
|
)
|
|||
Direct hospitality expense
(1)
|
(13
|
)
|
(13
|
)
|
—
|
|
|||
Total NOI
|
$
|
1,087
|
|
$
|
1,085
|
|
$
|
1,134
|
|
(1)
|
Hospitality revenue and Direct hospitality expense within our Core Office segment primarily consists of revenue and expenses incurred at a hotel adjacent to the Allen Center in Houston.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Same-property NOI
|
$
|
996
|
|
$
|
940
|
|
$
|
928
|
|
Currency variance
|
—
|
|
6
|
|
(3
|
)
|
|||
NOI related to acquisitions and dispositions
|
91
|
|
139
|
|
209
|
|
|||
Total NOI
|
1,087
|
|
1,085
|
|
1,134
|
|
|||
Investment and other revenue
|
126
|
|
101
|
|
109
|
|
|||
Interest expense
|
(598
|
)
|
(641
|
)
|
(640
|
)
|
|||
Depreciation and amortization on non-real estate assets
|
(13
|
)
|
(14
|
)
|
(16
|
)
|
|||
Investment and other expense
|
—
|
|
—
|
|
(1
|
)
|
|||
General and administrative expense
|
(197
|
)
|
(164
|
)
|
(150
|
)
|
|||
Fair value gains, net
|
108
|
|
(807
|
)
|
50
|
|
|||
Share of net earnings from equity accounted investments
|
725
|
|
523
|
|
259
|
|
|||
Income before income taxes
|
1,238
|
|
83
|
|
745
|
|
|||
Income tax benefit (expense)
|
(54
|
)
|
42
|
|
(68
|
)
|
|||
Net income
|
1,184
|
|
125
|
|
677
|
|
|||
Net income attributable to non-controlling interests
|
250
|
|
129
|
|
133
|
|
|||
Net income attributable to Unitholders
|
$
|
934
|
|
$
|
(4
|
)
|
$
|
544
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income
|
$
|
1,184
|
|
$
|
125
|
|
$
|
677
|
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value gains, net
|
(108
|
)
|
807
|
|
(50
|
)
|
|||
Share of equity accounted fair value gains, net
|
(459
|
)
|
(222
|
)
|
62
|
|
|||
Depreciation and amortization of real estate assets
|
2
|
|
1
|
|
—
|
|
|||
Income tax (benefit) expense
|
54
|
|
(42
|
)
|
68
|
|
|||
Non-controlling interests in above items
|
(153
|
)
|
(135
|
)
|
(137
|
)
|
|||
FFO
|
$
|
520
|
|
$
|
534
|
|
$
|
620
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Unconsolidated properties NOI
|
$
|
451
|
|
$
|
423
|
|
$
|
467
|
|
Unconsolidated properties fair value gains, net and income tax expense
|
459
|
|
222
|
|
(62
|
)
|
|||
Other
|
(185
|
)
|
(122
|
)
|
(146
|
)
|
|||
Share of net earnings from equity accounted investments
|
$
|
725
|
|
$
|
523
|
|
$
|
259
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
FFO
|
$
|
552
|
|
$
|
486
|
|
$
|
429
|
|
Net income attributable to Unitholders
|
456
|
|
(89
|
)
|
366
|
|
(US$ Millions, except where noted)
|
|
|||||
As at and for the years ended Dec. 31,
|
2018
|
|
2017
|
|
||
NOI:
|
|
|
|
|
||
Total portfolio
(1)
|
$
|
1,141
|
|
$
|
701
|
|
Total portfolio:
|
|
|
|
|
||
Number of malls and urban retail properties
|
124
|
|
125
|
|
||
Leasable square feet (in thousands)
|
121,435
|
|
122,385
|
|
||
Occupancy
(2)
|
96.5
|
%
|
96.7
|
%
|
||
In-place net rents (per square foot)
(2)
|
$
|
61.86
|
|
$
|
62.29
|
|
NOI weighted sales (per square foot)
(2)
|
$
|
746
|
|
$
|
705
|
|
(1)
|
NOI is presented on a proportionate basis. The current period represents 8 months of activity from our 34% interest in GGP prior to the acquisition and 4 months of our consolidated results of GGP. The prior period represents 9 months of activity from our 29% interest in GGP (prior to the warrant exercise in the fourth quarter of 2017) and 3 months of activity from our 34% interest in GGP following the warrant exercise.
|
(2)
|
Presented on a same-property basis.
|
|
Total portfolio
|
|||||
(US$ Millions, except where noted)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Number of leases
|
1,239
|
|
1,514
|
|
||
Leasing activity (in thousands of square feet)
|
4,408
|
|
4,550
|
|
||
Average term in years
|
7.1
|
|
6.4
|
|
||
Initial rent (per square foot)
(1)
|
$
|
70.35
|
|
$
|
58.29
|
|
Expiring rent (per square foot)
(2)
|
63.60
|
|
53.36
|
|
||
Initial rent spread (per square foot)
|
6.75
|
|
4.93
|
|
||
% Change
|
10.6
|
%
|
9.3
|
%
|
||
Tenant allowances and leasing costs
|
$
|
190
|
|
$
|
184
|
|
(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.
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
|||||||||
|
Discount Rate
|
|
Terminal
capitalization
rate
|
|
Investment
horizon
|
Discount Rate
|
|
Terminal
capitalization
rate
|
|
Investment
horizon
|
|
Consolidated properties
(1)
:
|
|
|
|
|
|
|
|||||
United States
|
7.1
|
%
|
6.0
|
%
|
12
|
—
|
%
|
—
|
%
|
—
|
|
Unconsolidated properties:
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
6.6
|
%
|
5.3
|
%
|
11
|
7.0
|
%
|
5.6
|
%
|
10
|
|
(1)
|
We now consolidate our interest in GGP following the GGP acquisition. In the prior period, the entire Core Retail portfolio was accounted for under the equity method.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties
|
|
|
||||
Commercial properties
|
$
|
17,224
|
|
$
|
—
|
|
Commercial developments
|
383
|
|
—
|
|
||
Equity accounted investments
|
11,158
|
|
8,844
|
|
||
Accounts receivable and other
|
646
|
|
—
|
|
||
Cash and cash equivalents
|
247
|
|
—
|
|
||
Total assets
|
29,658
|
|
8,844
|
|
||
Less:
|
|
|
|
|
||
Debt obligations
|
13,052
|
|
—
|
|
||
Accounts payable and other liabilities
|
674
|
|
—
|
|
||
Deferred tax liability
|
23
|
|
—
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
1,773
|
|
—
|
|
||
Total equity attributable to Unitholders
|
$
|
14,136
|
|
$
|
8,844
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
|
Equity accounted investments, beginning of year
|
$
|
8,844
|
|
GGP joint ventures acquired from business acquisition
(1)
|
10,829
|
|
|
Deconsolidation of pre-acquisition GGP equity interest
(1)
|
(7,843
|
)
|
|
Additions, net of disposals
|
(510
|
)
|
|
Share of net earnings from equity accounted investments
|
(52
|
)
|
|
Distributions received
|
(243
|
)
|
|
Foreign currency translation and other
|
133
|
|
|
Equity accounted investments, end of year
|
$
|
11,158
|
|
(1)
|
During the third quarter of 2018, we acquired all of the outstanding shares of common stock of GGP other than those shares currently held by us and our affiliates. We no longer consolidate our interest in GGP. As part of the GGP acquisition, we entered into a number of joint ventures, totaling
$10,829 million
and deconsolidated our pre-acquisition in GGP equity interest of
$7,843 million
.
|
|
|
Stabilized year
|
Proportionate cost
|
|||||
(Millions, except square feet in thousands)
|
Total
|
|
To-date
(1)
|
|
||||
The SoNo Collection, Connecticut
|
|
2022
|
$
|
451
|
|
$
|
188
|
|
Total
|
|
|
451
|
|
188
|
|
(1)
|
Projected costs and investments to date exclude capitalized interest and internal overhead.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Commercial property revenue
|
$
|
511
|
|
$
|
—
|
|
$
|
—
|
|
Direct commercial property expense
|
(135
|
)
|
—
|
|
—
|
|
|||
Total NOI
|
$
|
376
|
|
$
|
—
|
|
$
|
—
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Total NOI
|
$
|
376
|
|
$
|
—
|
|
$
|
—
|
|
Investment and other revenue
|
73
|
|
—
|
|
—
|
|
|||
Interest expense
|
(218
|
)
|
—
|
|
—
|
|
|||
Depreciation and amortization on real estate assets
|
(6
|
)
|
—
|
|
—
|
|
|||
Investment and other expense
|
—
|
|
—
|
|
—
|
|
|||
General and administrative expense
|
(89
|
)
|
—
|
|
—
|
|
|||
Fair value gains (losses), net
|
412
|
|
(268
|
)
|
(110
|
)
|
|||
Share of net earnings from equity accounted investments
|
(52
|
)
|
179
|
|
476
|
|
|||
Income before income taxes
|
496
|
|
(89
|
)
|
366
|
|
|||
Income tax benefit (expense)
|
(6
|
)
|
—
|
|
—
|
|
|||
Net income
|
$
|
490
|
|
$
|
(89
|
)
|
$
|
366
|
|
Net income attributable to non-controlling interests of others in operating
subsidiaries and properties
|
34
|
|
—
|
|
—
|
|
|||
Net income attributable to Unitholders
|
$
|
456
|
|
$
|
(89
|
)
|
$
|
366
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income
|
$
|
490
|
|
$
|
(89
|
)
|
$
|
366
|
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value (gains) losses, net
|
(412
|
)
|
268
|
|
110
|
|
|||
Share of equity accounted fair value gains, net
|
505
|
|
307
|
|
(47
|
)
|
|||
Income tax (benefit) expense
|
6
|
|
—
|
|
—
|
|
|||
Non-controlling interests in above items
|
(37
|
)
|
—
|
|
—
|
|
|||
FFO
|
$
|
552
|
|
$
|
486
|
|
$
|
429
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Unconsolidated properties NOI
|
$
|
1,141
|
|
$
|
701
|
|
$
|
676
|
|
Unconsolidated properties fair value gains, net and income tax expense
|
(505
|
)
|
(307
|
)
|
47
|
|
|||
Other
|
(688
|
)
|
(215
|
)
|
(247
|
)
|
|||
Share of net earnings from equity accounted investments
|
$
|
(52
|
)
|
$
|
179
|
|
$
|
476
|
|
•
|
Brookfield Strategic Real Estate Partners I (“BSREP I”) - 31% interest in BSREP I, which is an opportunistic real estate fund with $4.4 billion in committed capital in aggregate, targeting gross returns of 20%. The fund is in year 6 of its life, is fully invested and is starting to have realizations.
|
•
|
Brookfield Strategic Real Estate Partners II (“BSREP II”) - 26% interest in BSREP II, which is an opportunistic real estate fund with $9.0 billion in committed capital in aggregate, targeting gross returns of 20%. The fund is in year 3 of its life and is fully invested.
|
•
|
Brookfield Strategic Real Estate Partners III (“BSREP III”) - Effective with the final close on January 31, 2019, a $1.0 billion commitment in BSREP III, which is an opportunistic real estate fund with $15.0 billion in committed capital in aggregate.
|
•
|
A blended 36% interest in two value-add multifamily funds totaling $1.8 billion targeting gross returns of 16%. These funds seek to invest in a geographically diverse portfolio of U.S. multifamily properties through acquisition and development.
|
•
|
A 33% interest in a $600 million fund which owns the Atlantis Paradise Island resort in the Bahamas.
|
•
|
A blended 13% interest in a series of U.S. real estate debt funds totaling $5.4 billion which seek to invest in U.S. commercial real estate debt secured by properties in strategic locations.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Return of invested capital
|
$
|
446
|
|
$
|
385
|
|
$
|
241
|
|
Distribution of earnings and gains on invested capital
|
940
|
|
890
|
|
172
|
|
|||
Total LP Investments distributions
|
1,386
|
|
1,275
|
|
413
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
FFO
|
$
|
228
|
|
$
|
281
|
|
$
|
303
|
|
Net income attributable to Unitholders
|
636
|
|
933
|
|
590
|
|
|
Equity attributable to Unitholders
|
Dec. 31, 2018
|
|||||||||||
(US$ Millions, except where noted)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Number of properties
|
|
Total area (sq. ft. in thousands)
|
|
Units of measure
|
Occupancy %
|
|
||
Office
|
$
|
1,134
|
|
$
|
1,080
|
|
144
|
|
43,551
|
|
Sq. ft.
|
80.2
|
%
|
Retail
|
1,167
|
|
1,285
|
|
47
|
|
29,062
|
|
Sq. ft.
|
87.6
|
%
|
||
Logistics
|
39
|
|
365
|
|
2
|
|
2,062
|
|
Sq. ft.
|
76.7
|
%
|
||
Multifamily
|
685
|
|
745
|
|
64
|
|
19,661
|
|
Units
|
95.2
|
%
|
||
Hospitality
|
882
|
|
573
|
|
156
|
|
27,551
|
|
Rooms
|
n/a
|
|
||
Triple Net Lease
|
335
|
|
321
|
|
329
|
|
16,957
|
|
Sq. ft.
|
99.4
|
%
|
||
Self-storage
|
81
|
|
187
|
|
91
|
|
7,493
|
|
Sq. ft.
|
83.3
|
%
|
||
Student Housing
|
503
|
|
172
|
|
49
|
|
17,827
|
|
Beds
|
94.2
|
%
|
||
Manufactured Housing
|
226
|
|
191
|
|
136
|
|
33,169
|
|
Sites
|
85.6
|
%
|
||
Mixed-Use
(1)
|
747
|
|
203
|
|
50
|
|
19,067
|
|
Sq. ft.
|
91.5
|
%
|
||
Finance Funds
|
182
|
|
123
|
|
n/a
|
|
n/a
|
|
n/a
|
n/a
|
|
||
Corporate
|
(777
|
)
|
(235
|
)
|
n/a
|
|
n/a
|
|
n/a
|
n/a
|
|
||
|
$
|
5,204
|
|
$
|
5,010
|
|
|
|
|
|
(1)
|
Does not include 70 multifamily assets with approximately 23,000 units from the Forest City acquisition.
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
|||||||||
|
Discount rate
|
|
Terminal
capitalization
rate
|
|
Investment
horizon
|
|
Discount rate
|
|
Terminal
capitalization
rate
|
|
Investment
horizon
|
Consolidated properties:
|
|
|
|
|
|
|
|
|
|
|
|
Office
(1)
|
10.2
|
%
|
7.0
|
%
|
6
|
|
10.2
|
%
|
7.5
|
%
|
7
|
Retail
|
8.9
|
%
|
7.8
|
%
|
9
|
|
9.0
|
%
|
8.0
|
%
|
10
|
Logistics
|
9.3
|
%
|
8.3
|
%
|
10
|
|
6.8
|
%
|
6.2
|
%
|
10
|
Mixed-Use
(1)
|
7.8
|
%
|
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)
|
6.3
|
%
|
n/a
|
|
n/a
|
|
6.4
|
%
|
n/a
|
|
n/a
|
Self-storage
(2)
|
5.7
|
%
|
n/a
|
|
n/a
|
|
5.8
|
%
|
n/a
|
|
n/a
|
Student Housing
(2)
|
5.6
|
%
|
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
|
6.9
|
%
|
5.2
|
%
|
9
|
|
6.6
|
%
|
5.7
|
%
|
10
|
Opportunistic Retail
|
11.7
|
%
|
7.1
|
%
|
10
|
|
11.5
|
%
|
7.2
|
%
|
11
|
Logistics
(3)
|
—
|
%
|
—
|
%
|
—
|
|
6.4
|
%
|
5.8
|
%
|
10
|
Multifamily
(2)
|
5.2
|
%
|
n/a
|
|
n/a
|
|
5.1
|
%
|
n/a
|
|
n/a
|
(1)
|
During the third quarter of 2018, the valuation metrics for IFC are being reported under the mixed-use sector. The valuation metrics for office have been updated for both periods presented.The recently acquired Forest City portfolio has been excluded.
|
(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.
|
(3)
|
During the fourth quarter of 2018, we sold our U.S. logistics portfolio.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties
|
$
|
39,057
|
|
$
|
28,088
|
|
Property, plant and equipment
|
7,333
|
|
5,358
|
|
||
Equity accounted investments
|
3,175
|
|
2,612
|
|
||
Accounts receivable and other
|
5,777
|
|
3,535
|
|
||
Cash and cash equivalents
|
2,298
|
|
1,093
|
|
||
Assets held for sale
|
970
|
|
785
|
|
||
Total assets
|
58,610
|
|
41,471
|
|
||
Less:
|
|
|
|
|
||
Debt obligations
|
36,678
|
|
22,402
|
|
||
Capital securities
|
460
|
|
431
|
|
||
Accounts payable and other liabilities
|
4,303
|
|
2,769
|
|
||
Liabilities associated with assets held for sale
|
163
|
|
1,028
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
11,802
|
|
9,831
|
|
||
Equity attributable to Unitholders
|
$
|
5,204
|
|
$
|
5,010
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Commercial property revenue
|
$
|
2,570
|
|
$
|
2,172
|
|
$
|
1,530
|
|
Hospitality revenue
|
1,896
|
|
1,622
|
|
1,561
|
|
|||
Direct commercial property expense
|
(837
|
)
|
(669
|
)
|
(434
|
)
|
|||
Direct hospitality expense
|
(1,223
|
)
|
(1,066
|
)
|
(1,036
|
)
|
|||
Total NOI
|
2,406
|
|
2,059
|
|
1,621
|
|
|||
Investment and other revenue
|
78
|
|
193
|
|
59
|
|
|||
Interest expense
|
(1,357
|
)
|
(1,059
|
)
|
(788
|
)
|
|||
General and administrative expense
|
(597
|
)
|
(285
|
)
|
(217
|
)
|
|||
Investment and other expense
|
(26
|
)
|
(138
|
)
|
—
|
|
|||
Depreciation and amortization
|
(289
|
)
|
(261
|
)
|
(224
|
)
|
|||
Fair value gains, net
|
1,785
|
|
2,365
|
|
746
|
|
|||
Share of net earnings from equity accounted investments
|
274
|
|
257
|
|
284
|
|
|||
Income before income taxes
|
2,274
|
|
3,131
|
|
1,481
|
|
|||
Income tax (expense)
|
(247
|
)
|
(234
|
)
|
(101
|
)
|
|||
Net income
|
2,027
|
|
2,897
|
|
1,380
|
|
|||
Net income attributable to non-controlling interests of others in operating subsidiaries and properties
|
1,391
|
|
1,964
|
|
790
|
|
|||
Net income attributable to Unitholders
|
$
|
636
|
|
$
|
933
|
|
$
|
590
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income
|
$
|
2,027
|
|
$
|
2,897
|
|
$
|
1,380
|
|
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value (gains), net
|
(1,785
|
)
|
(2,365
|
)
|
(746
|
)
|
|||
Share of equity accounted fair value gains, net
|
(160
|
)
|
(167
|
)
|
(154
|
)
|
|||
Depreciation and amortization of real estate assets
|
261
|
|
243
|
|
212
|
|
|||
Income tax expense
|
247
|
|
234
|
|
101
|
|
|||
Non-controlling interests in above items
|
(362
|
)
|
(561
|
)
|
(490
|
)
|
|||
FFO
|
$
|
228
|
|
$
|
281
|
|
$
|
303
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
FFO
|
$
|
(434
|
)
|
$
|
(428
|
)
|
$
|
(457
|
)
|
Net income (loss) attributable to Unitholders
|
(48
|
)
|
(465
|
)
|
294
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Accounts receivable and other
|
$
|
92
|
|
$
|
129
|
|
Equity accounted investments
|
—
|
|
70
|
|
||
Cash and cash equivalents
|
65
|
|
38
|
|
||
Total assets
|
157
|
|
237
|
|
||
Debt obligations
|
2,159
|
|
1,358
|
|
||
Capital securities
|
2,112
|
|
2,921
|
|
||
Deferred tax liabilities
|
91
|
|
598
|
|
||
Accounts payable and other liabilities
|
1,032
|
|
925
|
|
||
Non-controlling interests
|
18
|
|
16
|
|
||
Equity attributable to Unitholders
|
$
|
(5,255
|
)
|
$
|
(5,581
|
)
|
(US$ Millions, except where noted)
|
Shares
outstanding |
|
Cumulative
dividend rate |
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Operating Partnership Class A Preferred Equity Units:
|
|
|
|
|
|
|
|
|
||
Series 1
|
24,000,000
|
|
6.25
|
%
|
$
|
562
|
|
$
|
551
|
|
Series 2
|
24,000,000
|
|
6.50
|
%
|
537
|
|
529
|
|
||
Series 3
|
24,000,000
|
|
6.75
|
%
|
523
|
|
517
|
|
||
Brookfield BPY Holdings Inc. Junior Preferred Shares:
|
|
|
|
|
||||||
Class B Junior Preferred Shares
(1)
|
16,800,000
|
|
7.64
|
%
|
420
|
|
750
|
|
||
Class C Junior Preferred Shares
(2)
|
—
|
|
—
|
%
|
—
|
|
500
|
|
||
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
|
%
|
17
|
|
19
|
|
||
Total capital securities
|
|
|
|
|
$
|
2,112
|
|
$
|
2,921
|
|
(1)
|
In the fourth quarter of 2018,
$330 million
of the Brookfield BPY Holdings Inc. Class B Junior Preferred Shares, held by Brookfield Asset Management, were redeemed.
|
(2)
|
In the third quarter of 2018,
$500 million
of the Brookfield BPY Holdings Inc. Class C Junior Preferred Shares, held by Brookfield Asset Management, were redeemed.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income (loss)
|
$
|
(47
|
)
|
$
|
(465
|
)
|
$
|
295
|
|
Net income attributable to non-controlling interests of others in operating
subsidiaries and properties |
1
|
|
—
|
|
1
|
|
|||
Net income attributable to Unitholders
|
$
|
(48
|
)
|
$
|
(465
|
)
|
$
|
294
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income (loss)
|
(47
|
)
|
(465
|
)
|
295
|
|
|||
Add (deduct):
|
|
|
|
|
|
|
|||
Fair value (gains) losses, net
|
(161
|
)
|
36
|
|
(6
|
)
|
|||
Income tax (benefit) expense
|
(226
|
)
|
—
|
|
(744
|
)
|
|||
Non-controlling interests in above items
|
—
|
|
1
|
|
(2
|
)
|
|||
FFO
|
$
|
(434
|
)
|
$
|
(428
|
)
|
$
|
(457
|
)
|
Tenant
|
Primary Location
|
Credit Rating
(1)
|
Exposure (%)
(2)
|
|
Government and Government Agencies
|
Various
|
AA+/AAA
|
9.4
|
%
|
Morgan Stanley
|
NY/Toronto/London
|
A-
|
2.6
|
%
|
Barclays
|
London
|
BBB-
|
1.9
|
%
|
CIBC World Markets
(3)
|
Calgary/NY/Toronto
|
AA
|
1.9
|
%
|
Suncor Energy Inc.
|
Calgary
|
BBB+
|
1.7
|
%
|
Cenovus
|
Calgary
|
BB+
|
1.5
|
%
|
Bank of Montreal
|
Calgary/Toronto
|
AA
|
1.5
|
%
|
Deloitte
|
Various
|
Not Rated
|
1.4
|
%
|
Bank of America | Merrill Lynch
|
Various
|
A-
|
1.3
|
%
|
Amazon
|
NY/London
|
A-
|
1.2
|
%
|
Total
|
|
|
24.4
|
%
|
(1)
|
From Standard & Poor’s Rating Services, Moody’s Investment Services, Inc. or DBRS Limited.
|
(2)
|
Exposure is a percentage of total leasable square feet.
|
(3)
|
CIBC World Markets leases 1.1 million square feet at 300 Madison Avenue in New York, of which they sublease 940,000 square feet to PricewaterhouseCoopers LLP and
approximately 100,000 square feet to Sumitomo Corporation of America.
|
Tenant
|
Doing Business As:
|
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
|
2.3
|
%
|
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
|
1.5
|
%
|
American Eagle Outfitters, Inc.
|
American Eagle, Aerie, Martin + Osa
|
1.5
|
%
|
Genesco Inc.
|
Journeys, Lids, Underground Station, Johnston & Murphy
|
1.5
|
%
|
Total
|
|
21.4
|
%
|
(1)
|
Exposure is a percentage of minimum rents and tenant recoveries.
|
(Sq. ft. in
thousands) |
Current
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
2025
|
|
2026 and
|
|
Total
|
|
|
Beyond
|
|
||||||||||||||||||||
Core Office
|
5,105
|
|
1,573
|
|
4,176
|
|
4,087
|
|
6,161
|
|
4,949
|
|
5,008
|
|
5,093
|
|
41,805
|
|
77,957
|
|
|
Expiring %
|
6.5
|
%
|
2.0
|
%
|
5.4
|
%
|
5.2
|
%
|
7.9
|
%
|
6.3
|
%
|
6.4
|
%
|
6.5
|
%
|
53.8
|
%
|
100.0
|
%
|
|
Core Retail
(1)
|
1,991
|
|
6,477
|
|
5,539
|
|
5,377
|
|
5,448
|
|
5,218
|
|
4,991
|
|
4,446
|
|
14,827
|
|
54,314
|
|
|
Expiring %
|
3.7
|
%
|
11.9
|
%
|
10.2
|
%
|
9.9
|
%
|
10.0
|
%
|
9.6
|
%
|
9.2
|
%
|
8.2
|
%
|
27.3
|
%
|
100.0
|
%
|
|
LP Investments - Office
|
6,955
|
|
3,956
|
|
3,854
|
|
4,563
|
|
3,751
|
|
3,807
|
|
1,378
|
|
501
|
|
5,831
|
|
34,596
|
|
|
Expiring %
|
20.1
|
%
|
11.4
|
%
|
11.1
|
%
|
13.2
|
%
|
10.8
|
%
|
11.0
|
%
|
4.0
|
%
|
1.4
|
%
|
17.0
|
%
|
100.0
|
%
|
|
LP Investments- Retail
|
1,502
|
|
732
|
|
1,477
|
|
1,577
|
|
1,357
|
|
1,184
|
|
1,059
|
|
691
|
|
4,490
|
|
14,069
|
|
|
Expiring %
|
10.7
|
%
|
5.2
|
%
|
10.5
|
%
|
11.2
|
%
|
9.6
|
%
|
8.4
|
%
|
7.5
|
%
|
4.9
|
%
|
32.0
|
%
|
100.0
|
%
|
|
Logistics
|
481
|
|
319
|
|
169
|
|
97
|
|
517
|
|
2
|
|
477
|
|
—
|
|
—
|
|
2,062
|
|
|
Expiring %
|
23.3
|
%
|
15.5
|
%
|
8.2
|
%
|
4.7
|
%
|
25.1
|
%
|
0.1
|
%
|
23.1
|
%
|
—
|
%
|
—
|
%
|
100.0
|
%
|
(1)
|
Represents regional malls only and excludes traditional anchor and specialty leasing agreements.
|
|
Dec. 31, 2018
|
||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
|||
Canadian Dollar
(2)
|
C$
|
58
|
|
$
|
(4
|
)
|
$
|
—
|
|
Australian Dollar
|
A$
|
2,977
|
|
(210
|
)
|
—
|
|
||
British Pound
|
£
|
3,965
|
|
(506
|
)
|
—
|
|
||
Euro
|
€
|
505
|
|
(58
|
)
|
—
|
|
||
Brazilian Real
|
R$
|
2,823
|
|
(73
|
)
|
—
|
|
||
Indian Rupee
|
Rs
|
25,022
|
|
(36
|
)
|
—
|
|
||
Hong Kong Dollar
|
HK$
|
(75
|
)
|
1
|
|
—
|
|
||
Chinese Yuan
|
C¥
|
1,593
|
|
(23
|
)
|
—
|
|
||
South Korean Won
|
₩
|
245,507
|
|
(22
|
)
|
—
|
|
||
United Arab Emirates Dirham
|
AED
|
451
|
|
$
|
(12
|
)
|
$
|
—
|
|
Total
|
|
|
$
|
(943
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2018
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, Exchange LP Units and BPR Units
|
(2)
|
Net of Canadian Dollar denominated loans.
|
|
Dec. 31, 2017
|
|||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
||||
Canadian Dollar
(2)
|
C$
|
4
|
|
$
|
—
|
|
$
|
—
|
|
|
Australian Dollar
|
A$
|
2,679
|
|
(209
|
)
|
—
|
|
|||
British Pound
|
£
|
3,719
|
|
(503
|
)
|
—
|
|
|||
Euro
|
€
|
213
|
|
(26
|
)
|
—
|
|
|||
Brazilian Real
|
R$
|
2,591
|
|
(78
|
)
|
—
|
|
|||
Indian Rupee
|
Rs
|
15,904
|
|
(25
|
)
|
—
|
|
|||
Hong Kong Dollar
|
HK$
|
(75
|
)
|
1
|
|
—
|
|
|||
Chinese Yuan
|
C¥
|
1,207
|
|
(19
|
)
|
—
|
|
|||
South Korean Won
|
₩
|
232,345
|
|
(22
|
)
|
—
|
|
|||
United Arab Emirates Dirham
|
AED
|
$
|
451
|
|
$
|
(12
|
)
|
$
|
—
|
|
Total
|
|
|
$
|
(893
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2017
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(2)
|
Net of Canadian Dollar denominated loans.
|
|
Dec. 31, 2016
|
||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
|||
Canadian Dollar
(2)
|
C$
|
(329
|
)
|
$
|
25
|
|
$
|
—
|
|
Australian Dollar
|
A$
|
2,344
|
|
(169
|
)
|
—
|
|
||
British Pound
|
£
|
3,749
|
|
(463
|
)
|
—
|
|
||
Euro
|
€
|
326
|
|
(34
|
)
|
—
|
|
||
Brazilian Real
|
R$
|
1,941
|
|
(60
|
)
|
—
|
|
||
Indian Rupee
|
Rs
|
10,436
|
|
(15
|
)
|
—
|
|
||
Hong Kong Dollar
|
HK$
|
(77
|
)
|
1
|
|
—
|
|
||
Chinese Yuan
|
C¥
|
1,001
|
|
(16
|
)
|
—
|
|
||
South Korean Won
|
₩
|
147,052
|
|
$
|
(12
|
)
|
$
|
—
|
|
Total
|
|
|
|
$
|
(743
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2016
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, and Special LP Units.
|
(2)
|
Net of Canadian Dollar denominated loans.
|
•
|
Foreign currency forward contracts to hedge exposures to Canadian Dollar, Australian Dollar, British Pound, Euro, Chinese Yuan, Brazilian Real, Indian Rupee and South Korean Won denominated investments in foreign subsidiaries and foreign currency denominated financial assets;
|
•
|
Interest rate swaps to manage interest rate risk associated with planned refinancings and existing variable rate debt; and
|
•
|
Interest rate caps to hedge interest rate risk on certain variable rate debt.
|
(US$ Millions)
|
Hedging item
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2018
|
Interest rate caps of US$ LIBOR debt
|
$
|
8,180
|
|
2.3% - 6.0%
|
Jan. 2019 - Sep. 2023
|
$
|
2
|
|
|
Interest rate swaps of US$ LIBOR debt
|
1,731
|
|
1.6% - 2.8%
|
Feb. 2020 - May 2024
|
(2
|
)
|
||
|
Interest rate caps of £ LIBOR debt
|
486
|
|
2.0%
|
Apr. 2020 - Jan. 2021
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
67
|
|
1.5%
|
Apr. 2020
|
—
|
|
||
|
Interest rate caps of € EURIBOR debt
|
115
|
|
1.0% - 1.3%
|
Apr. 2020 - Apr. 2021
|
—
|
|
||
|
Interest rate caps of C$ LIBOR debt
|
176
|
|
3.0%
|
Oct. 2020 - Oct. 2022
|
—
|
|
||
|
Interest rate swaps of C$ LIBOR debt
|
56
|
|
4.6%
|
Sep. 2023
|
—
|
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
100
|
|
4.0%
|
Jun. 2019
|
(114
|
)
|
||
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
|
Net Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2018
|
Net investment hedges
|
€
|
649
|
|
€0.78/$ - €0.88/$
|
Jan. 2019 - May 2020
|
13
|
|
|
|
Net investment hedges
|
£
|
3,175
|
|
£0.70/$ - £0.79/$
|
Feb. 2019 - Mar. 2020
|
104
|
|
|
|
Net investment hedges
|
A$
|
1,038
|
|
A$1.28/$ - A$1.42/$
|
Jan. 2019 - Mar. 2020
|
20
|
|
|
|
Net investment hedges
|
C¥
|
2,672
|
|
C¥6.35/$ - C¥6.91/$
|
Jan. 2019 - Nov. 2019
|
6
|
|
|
|
Net investment hedges
|
C$
|
118
|
|
C$1.29/$ - C$1.34/$
|
Oct. 2019 - Nov 2019
|
4
|
|
|
|
Net investment hedges
|
R$
|
158
|
|
R$3.90/$ - R$4.24/$
|
Jan. 2019 - Jun. 2019
|
(9
|
)
|
|
|
Net investment hedges
|
₩
|
618,589
|
|
₩
1,087.00/$ -
₩
1,130.90/$
|
Jan. 2019 - Nov. 2019
|
1
|
|
|
|
Net investment hedges
|
Rs
|
31,422
|
|
Rs67.44/$ - Rs70.39/$
|
Feb. 2019 - May 2019
|
3
|
|
|
|
Net investment hedges
|
£
|
77
|
|
£0.88/€ - £0.92/€
|
Jan. 2019 - Feb. 2020
|
(1
|
)
|
|
|
Cross currency swaps of C$ LIBOR debt
|
C$
|
800
|
|
C$1.29/$ - C$1.33/$
|
Oct. 2021 - Jul. 2023
|
(31
|
)
|
|
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)
|
Hedging item
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2018
|
Fair value hedge on fixed rate US$ debt
|
$
|
636
|
|
4.0% - 8.0%
|
Dec. 2019 - Apr. 2024
|
$
|
(3
|
)
|
(US$ millions)
|
Derivative type
|
Notional
|
|
Rates
|
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2018
|
Interest rate caps
|
$
|
9,750
|
|
3.0% - 7.0%
|
|
Mar. 2019 - Jan. 2022
|
$
|
1
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
2.3% - 6.1%
|
|
Jun. 2019 - Nov. 2030
|
(67
|
)
|
||
|
Interest rate swaps of US$ debt
|
835
|
|
2.4% - 5.8%
|
|
Jul. 2019 - Oct. 2039
|
(14
|
)
|
||
|
Interest rate swaps on fixed rate debt
|
180
|
|
4.5% - 7.3%
|
|
Feb. 2019 - Jul. 2023
|
2
|
|
||
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)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Balances outstanding with related parties:
|
|
|
|
|
||
Participating loan interests
|
$
|
268
|
|
$
|
517
|
|
Net (payables)/receivables within equity accounted investments
|
(26
|
)
|
(49
|
)
|
||
Loans and notes receivable
(1)
|
54
|
|
96
|
|
||
Receivables and other assets
|
50
|
|
11
|
|
||
Deposit and promissory note from Brookfield Asset Management
|
(733
|
)
|
(633
|
)
|
||
Property-specific obligations
|
(231
|
)
|
(415
|
)
|
||
Loans and notes payable and other liabilities
|
(50
|
)
|
(156
|
)
|
||
Capital securities held by Brookfield Asset Management
(2)
|
(420
|
)
|
(1,250
|
)
|
||
Preferred shares held by Brookfield Asset Management
|
(15
|
)
|
(15
|
)
|
(1)
|
At
December 31, 2018
, includes
$54 million
(
December 31, 2017
-
$96 million
) receivable from Brookfield Asset Management upon the earlier of the partnership’s exercise of its option to convert its participating loan interests into direct ownership of the Australian portfolio or the maturity of the participating loan interests.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Transactions with related parties:
|
|
|
|
|
|
|
|||
Commercial property revenue
|
$
|
22
|
|
$
|
19
|
|
$
|
20
|
|
Management fee income
|
5
|
|
6
|
|
5
|
|
|||
Participating loan interests (including fair value gains, net)
(1)
|
53
|
|
86
|
|
61
|
|
|||
Interest expense on debt obligations
|
44
|
|
29
|
|
28
|
|
|||
Interest on capital securities held by Brookfield Asset Management
|
64
|
|
83
|
|
76
|
|
|||
General and administrative expense
(2)
|
192
|
|
204
|
|
212
|
|
|||
Construction costs
(3)
|
397
|
|
295
|
|
266
|
|
(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 Brookfield-sponsored real estate opportunistic funds, and administrative services.
|
(3)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for construction costs of development properties.
|
Core Office Property Portfolio
|
|
Assets under management
|
|
Proportionate at subsidiary
level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
|||||||||||||||||||||||||
Dec. 31, 2018
|
Number of properties
|
% Leased
|
|
Leasable
|
|
Parking
|
|
Total
|
|
Owned %
|
|
Leasable
|
|
Total
|
|
Leasable
|
|
Total
|
|
Leasable
|
|
Total
|
|||||||||||
(Sq. ft in 000’s)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midtown New York
|
2
|
|
99.9
|
%
|
1,483
|
|
|
14
|
|
|
1,497
|
|
|
80.9
|
%
|
|
1,197
|
|
|
1,211
|
|
|
1,197
|
|
|
1,211
|
|
|
589
|
|
|
596
|
|
Downtown New York
|
6
|
|
97.2
|
%
|
7,953
|
|
|
488
|
|
|
8,441
|
|
|
72.6
|
%
|
|
5,773
|
|
|
6,125
|
|
|
5,773
|
|
|
6,125
|
|
|
2,843
|
|
|
3,016
|
|
Washington, D.C.
|
13
|
|
93.0
|
%
|
3,172
|
|
|
1,875
|
|
|
5,047
|
|
|
90.4
|
%
|
|
2,843
|
|
|
4,563
|
|
|
2,843
|
|
|
4,563
|
|
|
1,400
|
|
|
2,247
|
|
Los Angeles
|
8
|
|
87.1
|
%
|
8,565
|
|
|
4,277
|
|
|
12,842
|
|
|
47.3
|
%
|
|
4,052
|
|
|
6,076
|
|
|
4,052
|
|
|
6,076
|
|
|
1,995
|
|
|
2,992
|
|
Houston
|
5
|
|
81.2
|
%
|
5,022
|
|
|
1,185
|
|
|
6,207
|
|
|
86.6
|
%
|
|
4,363
|
|
|
5,373
|
|
|
4,363
|
|
|
5,373
|
|
|
2,148
|
|
|
2,645
|
|
San Francisco
|
2
|
|
94.6
|
%
|
623
|
|
|
6
|
|
|
629
|
|
|
33.1
|
%
|
|
206
|
|
|
208
|
|
|
206
|
|
|
208
|
|
|
101
|
|
|
102
|
|
|
36
|
|
90.6
|
%
|
26,818
|
|
|
7,845
|
|
|
34,663
|
|
|
68.0
|
%
|
|
18,434
|
|
|
23,556
|
|
|
18,434
|
|
|
23,556
|
|
|
9,076
|
|
|
11,598
|
|
Canada
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Toronto
|
10
|
|
99.2
|
%
|
8,785
|
|
|
1,710
|
|
|
10,495
|
|
|
55.7
|
%
|
|
4,838
|
|
|
5,850
|
|
|
4,838
|
|
|
5,850
|
|
|
2,383
|
|
|
2,881
|
|
Calgary
|
9
|
|
91.4
|
%
|
7,170
|
|
|
1,195
|
|
|
8,365
|
|
|
58.6
|
%
|
|
4,301
|
|
|
4,898
|
|
|
4,301
|
|
|
4,898
|
|
|
2,118
|
|
|
2,412
|
|
Ottawa
|
5
|
|
90.4
|
%
|
1,181
|
|
|
695
|
|
|
1,876
|
|
|
25.1
|
%
|
|
298
|
|
|
471
|
|
|
298
|
|
|
471
|
|
|
147
|
|
|
232
|
|
|
24
|
|
95.3
|
%
|
17,136
|
|
|
3,600
|
|
|
20,736
|
|
|
54.1
|
%
|
|
9,437
|
|
|
11,219
|
|
|
9,437
|
|
|
11,219
|
|
|
4,648
|
|
|
5,525
|
|
Australia and New Zealand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Sydney
|
2
|
|
100.0
|
%
|
326
|
|
|
79
|
|
|
405
|
|
|
39.8
|
%
|
|
138
|
|
|
161
|
|
|
138
|
|
|
161
|
|
|
67
|
|
|
78
|
|
Melbourne
|
1
|
|
99.9
|
%
|
499
|
|
|
15
|
|
|
514
|
|
|
50.0
|
%
|
|
250
|
|
|
257
|
|
|
250
|
|
|
257
|
|
|
123
|
|
|
126
|
|
Brisbane
|
1
|
|
86.1
|
%
|
301
|
|
|
33
|
|
|
334
|
|
|
100.0
|
%
|
|
301
|
|
|
334
|
|
|
301
|
|
|
334
|
|
|
148
|
|
|
164
|
|
Perth
|
4
|
|
96.1
|
%
|
1,888
|
|
|
257
|
|
|
2,145
|
|
|
81.3
|
%
|
|
1,536
|
|
|
1,744
|
|
|
1,536
|
|
|
1,744
|
|
|
756
|
|
|
858
|
|
|
8
|
|
96.2
|
%
|
3,014
|
|
|
384
|
|
|
3,398
|
|
|
73.5
|
%
|
|
2,225
|
|
|
2,496
|
|
|
2,225
|
|
|
2,496
|
|
|
1,094
|
|
|
1,226
|
|
United Kingdom
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
London
|
1
|
|
90.5
|
%
|
23
|
|
|
5
|
|
|
28
|
|
|
100.0
|
%
|
|
23
|
|
|
28
|
|
|
23
|
|
|
28
|
|
|
11
|
|
|
13
|
|
|
1
|
|
90.5
|
%
|
23
|
|
|
5
|
|
|
28
|
|
|
100.0
|
%
|
|
23
|
|
|
28
|
|
|
23
|
|
|
28
|
|
|
11
|
|
|
13
|
|
Brazil
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
São Paulo
|
1
|
|
100.0
|
%
|
276
|
|
|
209
|
|
|
485
|
|
|
51.0
|
%
|
|
141
|
|
|
248
|
|
|
141
|
|
|
248
|
|
|
69
|
|
|
122
|
|
Rio de Janeiro
|
1
|
|
100.0
|
%
|
213
|
|
|
64
|
|
|
277
|
|
|
67.0
|
%
|
|
142
|
|
|
185
|
|
|
142
|
|
|
185
|
|
|
70
|
|
|
91
|
|
|
2
|
|
100.0
|
%
|
489
|
|
|
273
|
|
|
762
|
|
|
56.8
|
%
|
|
283
|
|
|
433
|
|
|
283
|
|
|
433
|
|
|
139
|
|
|
213
|
|
Total Consolidated Properties
|
71
|
|
92.7
|
%
|
47,480
|
|
|
12,107
|
|
|
59,587
|
|
|
63.3
|
%
|
|
30,402
|
|
|
37,732
|
|
|
30,402
|
|
|
37,732
|
|
|
14,968
|
|
|
18,575
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Midtown New York
|
4
|
|
96.0
|
%
|
3,861
|
|
|
96
|
|
|
3,957
|
|
|
36.0
|
%
|
|
1,394
|
|
|
1,426
|
|
|
1,394
|
|
|
1,426
|
|
|
687
|
|
|
703
|
|
Downtown New York
|
2
|
|
94.4
|
%
|
4,927
|
|
|
65
|
|
|
4,992
|
|
|
23.0
|
%
|
|
1,149
|
|
|
1,156
|
|
|
1,149
|
|
|
1,156
|
|
|
565
|
|
|
568
|
|
Washington, D.C.
|
12
|
|
88.8
|
%
|
2,583
|
|
|
904
|
|
|
3,487
|
|
|
38.8 %
|
|
|
1,008
|
|
|
1,350
|
|
|
1,008
|
|
|
1,350
|
|
|
497
|
|
|
665
|
|
Boston
|
2
|
|
96.5
|
%
|
910
|
|
|
245
|
|
|
1,155
|
|
|
27.7 %
|
|
|
255
|
|
|
320
|
|
|
255
|
|
|
320
|
|
|
125
|
|
|
157
|
|
Los Angeles
|
2
|
|
91.9
|
%
|
371
|
|
|
389
|
|
|
760
|
|
|
42.0 %
|
|
|
157
|
|
|
321
|
|
|
157
|
|
|
321
|
|
|
77
|
|
|
158
|
|
Houston
|
1
|
|
98.3
|
%
|
1,135
|
|
|
699
|
|
|
1,834
|
|
|
10.0 %
|
|
|
113
|
|
|
183
|
|
|
113
|
|
|
183
|
|
|
56
|
|
|
90
|
|
Denver
|
1
|
|
83.8
|
%
|
1,338
|
|
|
511
|
|
|
1,849
|
|
|
50.0 %
|
|
|
669
|
|
|
924
|
|
|
669
|
|
|
924
|
|
|
330
|
|
|
456
|
|
|
24
|
|
93.3
|
%
|
15,125
|
|
|
2,909
|
|
|
18,034
|
|
|
31.6
|
%
|
|
4,745
|
|
|
5,680
|
|
|
4,745
|
|
|
5,680
|
|
|
2,337
|
|
|
2,797
|
|
Australia and New Zealand
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Sydney
|
5
|
|
99.5
|
%
|
2,514
|
|
|
527
|
|
|
3,041
|
|
|
38.5 %
|
|
|
967
|
|
|
1,172
|
|
|
967
|
|
|
1,172
|
|
|
476
|
|
|
577
|
|
Melbourne
|
1
|
|
100.0
|
%
|
858
|
|
|
341
|
|
|
1,199
|
|
|
50.0 %
|
|
|
429
|
|
|
599
|
|
|
429
|
|
|
599
|
|
|
211
|
|
|
295
|
|
|
6
|
|
99.6
|
%
|
3,372
|
|
|
868
|
|
|
4,240
|
|
|
41.7
|
%
|
|
1,396
|
|
|
1,771
|
|
|
1,396
|
|
|
1,771
|
|
|
687
|
|
|
872
|
|
United Kingdom
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
London
|
25
|
|
96.2
|
%
|
9,505
|
|
|
1,114
|
|
|
10,619
|
|
|
43.5 %
|
|
|
4,072
|
|
|
4,624
|
|
|
4,072
|
|
|
4,624
|
|
|
2,005
|
|
|
2,277
|
|
|
25
|
|
96.2
|
%
|
9,505
|
|
|
1,114
|
|
|
10,619
|
|
|
43.5 %
|
|
|
4,072
|
|
|
4,624
|
|
|
4,072
|
|
|
4,624
|
|
|
2,005
|
|
|
2,277
|
|
Germany
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Berlin
|
16
|
|
89.1
|
%
|
2,477
|
|
|
1,169
|
|
|
3,646
|
|
|
25.0 %
|
|
|
620
|
|
|
912
|
|
|
620
|
|
|
912
|
|
|
305
|
|
|
449
|
|
|
16
|
|
89.1
|
%
|
2,477
|
|
|
1,169
|
|
|
3,646
|
|
|
25.0
|
%
|
|
620
|
|
|
912
|
|
|
620
|
|
|
912
|
|
|
305
|
|
|
449
|
|
Total Unconsolidated Properties
|
71
|
|
94.5
|
%
|
30,479
|
|
|
6,060
|
|
|
36,539
|
|
|
35.6
|
%
|
|
10,833
|
|
|
12,987
|
|
|
10,833
|
|
|
12,987
|
|
|
5,334
|
|
|
6,395
|
|
Total Core Office Properties
|
142
|
|
93.4
|
%
|
77,959
|
|
|
18,167
|
|
|
96,126
|
|
|
52.8
|
%
|
|
41,235
|
|
|
50,719
|
|
|
41,235
|
|
|
50,719
|
|
|
20,302
|
|
|
24,970
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Opportunistic Office Property Portfolio
|
|
Assets under management
|
|
Proportionate at subsidiary
level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
|||||||||||||||||||||||||
Dec. 31, 2018
|
Number of properties
|
% Leased
|
|
Leasable
|
|
Parking
|
|
Total
|
|
Owned %
|
|
Leasable
|
|
Total
|
|
Leasable
|
|
Total
|
|
Leasable
|
|
Total
|
|||||||||||
(Sq. ft in 000’s)
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington, D.C.
|
13
|
|
81.4
|
%
|
2,048
|
|
|
—
|
|
|
2,048
|
|
|
100.0
|
%
|
|
2,048
|
|
|
2,048
|
|
|
533
|
|
|
533
|
|
|
262
|
|
|
262
|
|
Los Angeles
|
10
|
|
49.2
|
%
|
2,681
|
|
|
947
|
|
|
3,628
|
|
|
100.0
|
%
|
|
2,681
|
|
|
3,628
|
|
|
737
|
|
|
983
|
|
|
363
|
|
|
484
|
|
San Diego
|
1
|
|
56.9
|
%
|
177
|
|
|
—
|
|
|
177
|
|
|
100.0
|
%
|
|
177
|
|
|
177
|
|
|
53
|
|
|
53
|
|
|
26
|
|
|
26
|
|
New York
|
2
|
|
64.9
|
%
|
1,702
|
|
|
—
|
|
|
1,702
|
|
|
100.0
|
%
|
|
1,702
|
|
|
1,702
|
|
|
435
|
|
|
435
|
|
|
214
|
|
|
214
|
|
Chicago
|
1
|
|
61.2
|
%
|
1,448
|
|
|
—
|
|
|
1,448
|
|
|
100.0
|
%
|
|
1,448
|
|
|
1,448
|
|
|
376
|
|
|
376
|
|
|
185
|
|
|
185
|
|
San Francisco / San Jose
|
30
|
|
77.0
|
%
|
1,397
|
|
|
—
|
|
|
1,397
|
|
|
100.0
|
%
|
|
1,397
|
|
|
1,397
|
|
|
402
|
|
|
402
|
|
|
198
|
|
|
198
|
|
Houston
|
5
|
|
77.0
|
%
|
4,203
|
|
|
571
|
|
|
4,774
|
|
|
100.0
|
%
|
|
4,203
|
|
|
4,774
|
|
|
1,093
|
|
|
1,241
|
|
|
538
|
|
|
611
|
|
Dallas
|
6
|
|
66.6
|
%
|
466
|
|
|
—
|
|
|
466
|
|
|
100.0
|
%
|
|
466
|
|
|
466
|
|
|
140
|
|
|
140
|
|
|
69
|
|
|
69
|
|
|
68
|
|
68.7
|
%
|
14,122
|
|
|
1,518
|
|
|
15,640
|
|
|
100.0
|
%
|
|
14,122
|
|
|
15,640
|
|
|
3,769
|
|
|
4,163
|
|
|
1,855
|
|
|
2,049
|
|
United Kingdom
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
London
|
1
|
|
96.7
|
%
|
662
|
|
|
47
|
|
|
709
|
|
|
31.0
|
%
|
|
206
|
|
|
221
|
|
|
205
|
|
|
220
|
|
|
101
|
|
|
108
|
|
|
1
|
|
96.7
|
%
|
662
|
|
|
47
|
|
|
709
|
|
|
31.0
|
%
|
|
206
|
|
|
221
|
|
|
205
|
|
|
220
|
|
|
101
|
|
|
108
|
|
Brazil
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rio de Janeiro
|
5
|
|
96.0
|
%
|
1,468
|
|
|
—
|
|
|
1,468
|
|
|
32.0
|
%
|
|
470
|
|
|
470
|
|
|
470
|
|
|
470
|
|
|
231
|
|
|
231
|
|
São Paulo
|
3
|
|
96.6
|
%
|
1,229
|
|
|
—
|
|
|
1,229
|
|
|
32.0
|
%
|
|
393
|
|
|
393
|
|
|
393
|
|
|
393
|
|
|
194
|
|
|
194
|
|
|
8
|
|
96.3
|
%
|
2,697
|
|
|
—
|
|
|
2,697
|
|
|
32.0
|
%
|
|
863
|
|
|
863
|
|
|
863
|
|
|
863
|
|
|
425
|
|
|
425
|
|
India
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NCR (Delhi region)
|
38
|
|
90.1
|
%
|
10,716
|
|
|
6,410
|
|
|
17,126
|
|
|
90.3
|
%
|
|
9,697
|
|
|
15,472
|
|
|
3,537
|
|
|
5,651
|
|
|
1,742
|
|
|
2,783
|
|
Kolkata
|
11
|
|
88.8
|
%
|
2,825
|
|
|
1,097
|
|
|
3,922
|
|
|
100.0
|
%
|
|
2,825
|
|
|
3,922
|
|
|
932
|
|
|
1,294
|
|
|
459
|
|
|
637
|
|
Mumbai
|
18
|
|
87.2
|
%
|
3,457
|
|
|
—
|
|
|
3,457
|
|
|
100.0
|
%
|
|
3,457
|
|
|
3,457
|
|
|
1,106
|
|
|
1,106
|
|
|
545
|
|
|
545
|
|
|
67
|
|
89.3
|
%
|
16,998
|
|
|
7,507
|
|
|
24,505
|
|
|
93.2
|
%
|
|
15,979
|
|
|
22,851
|
|
|
5,575
|
|
|
8,051
|
|
|
2,746
|
|
|
3,965
|
|
Total Consolidated Properties
|
144
|
|
80.2
|
%
|
34,479
|
|
|
9,072
|
|
|
43,551
|
|
|
90.9
|
%
|
|
31,170
|
|
|
39,575
|
|
|
10,412
|
|
|
13,297
|
|
|
5,127
|
|
|
6,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Total Opportunistic Office Properties
|
144
|
|
80.2
|
%
|
34,479
|
|
|
9,072
|
|
|
43,551
|
|
|
90.6
|
%
|
|
31,170
|
|
|
39,575
|
|
|
10,412
|
|
|
13,297
|
|
|
5,127
|
|
|
6,547
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Core Retail Property Portfolio
(1)
|
|
|
|
|
|
Assets under
management |
|
Proportionate at subsidiary level
(2)
|
|
Proportionate to Unitholders
(3)
|
|
Proportionate to LP Unitholders
(4)
|
|||||||||
Dec. 31, 2018
|
|
Number of
properties |
|
|
% Leased
|
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
|||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
|
||||||||||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific region
|
|
19
|
|
|
96.6
|
%
|
|
16,414
|
|
|
61.3
|
%
|
|
10,059
|
|
|
10,059
|
|
|
4,953
|
|
Southwest region
|
|
17
|
|
|
97.1
|
%
|
|
21,292
|
|
|
68.2
|
%
|
|
14,522
|
|
|
14,522
|
|
|
7,151
|
|
East North Central region
|
|
14
|
|
|
96.5
|
%
|
|
14,137
|
|
|
64.1
|
%
|
|
9,058
|
|
|
9,058
|
|
|
4,461
|
|
Southeast region
|
|
17
|
|
|
96.0
|
%
|
|
16,547
|
|
|
51.8
|
%
|
|
8,577
|
|
|
8,577
|
|
|
4,224
|
|
Mideast region
|
|
16
|
|
|
96.3
|
%
|
|
15,651
|
|
|
60.3
|
%
|
|
9,430
|
|
|
9,430
|
|
|
4,644
|
|
Mountain region
|
|
12
|
|
|
96.3
|
%
|
|
13,276
|
|
|
55.7
|
%
|
|
7,396
|
|
|
7,396
|
|
|
3,641
|
|
Northeast region
|
|
19
|
|
|
96.5
|
%
|
|
14,668
|
|
|
72.7
|
%
|
|
10,660
|
|
|
10,660
|
|
|
5,249
|
|
West North Central region
|
|
10
|
|
|
96.2
|
%
|
|
9,450
|
|
|
71.1
|
%
|
|
6,718
|
|
|
6,718
|
|
|
3,308
|
|
Total Unconsolidated Properties
|
|
124
|
|
|
96.5
|
%
|
|
121,435
|
|
|
62.9
|
%
|
|
76,420
|
|
|
76,420
|
|
|
37,631
|
|
Total Core Retail Properties
|
|
124
|
|
|
96.5
|
%
|
|
121,435
|
|
|
62.9
|
%
|
|
76,420
|
|
|
76,420
|
|
|
37,631
|
|
(1)
|
Does not include non-regional malls
|
(2)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(3)
|
Reflects our partnership’s interest net of non-controlling interests described in note (2) above.
|
(4)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (3) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Opportunistic Retail Property Portfolio
(1)
|
|
|
|
|
|
Assets under
management |
|
Proportionate at subsidiary level
(2)
|
|
Proportionate to Unitholders
(3)
|
|
Proportionate to LP Unitholders
(4)
|
|||||||||
Dec. 31, 2018
|
|
Number of
properties |
|
|
% Leased
|
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
|||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
|
||||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
U.S. Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pacific region
|
|
9
|
|
|
94.0
|
%
|
|
6,961
|
|
|
100.0
|
%
|
|
6,961
|
|
|
3,503
|
|
|
1,725
|
|
Southwest region
|
|
6
|
|
|
73.3
|
%
|
|
3,204
|
|
|
100.0
|
%
|
|
3,204
|
|
|
1,538
|
|
|
757
|
|
East North Central region
|
|
6
|
|
|
79.6
|
%
|
|
4,416
|
|
|
100.0
|
%
|
|
4,416
|
|
|
2,222
|
|
|
1,094
|
|
Southeast region
|
|
3
|
|
|
88.0
|
%
|
|
2,908
|
|
|
87.9
|
%
|
|
2,557
|
|
|
1,287
|
|
|
634
|
|
Mideast region
|
|
5
|
|
|
90.6
|
%
|
|
4,330
|
|
|
100.0
|
%
|
|
4,330
|
|
|
2,180
|
|
|
1,073
|
|
Mountain region
|
|
5
|
|
|
86.1
|
%
|
|
1,783
|
|
|
100.0
|
%
|
|
1,783
|
|
|
897
|
|
|
442
|
|
Northeast region
|
|
4
|
|
|
87.4
|
%
|
|
2,344
|
|
|
63.0
|
%
|
|
1,477
|
|
|
622
|
|
|
306
|
|
|
|
38
|
|
|
86.6
|
%
|
|
25,946
|
|
|
95.3
|
%
|
|
24,728
|
|
|
12,249
|
|
|
6,031
|
|
China
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Shanghai
|
|
2
|
|
|
81.9 %
|
|
|
650
|
|
|
100.0
|
%
|
|
650
|
|
|
136
|
|
|
67
|
|
|
|
2
|
|
|
81.9 %
|
|
|
650
|
|
|
100.0
|
%
|
|
650
|
|
|
136
|
|
|
67
|
|
Total Consolidated Properties
|
|
40
|
|
|
86.5
|
%
|
|
26,596
|
|
|
95.4
|
%
|
|
25,378
|
|
|
12,385
|
|
|
6,098
|
|
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Brazil
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
São Paulo
|
|
5
|
|
|
94.4
|
%
|
|
1,508
|
|
|
46.7 %
|
|
|
704
|
|
|
325
|
|
|
160
|
|
Rio de Janeiro
|
|
2
|
|
|
97.3
|
%
|
|
959
|
|
|
73.2 %
|
|
|
702
|
|
|
324
|
|
|
160
|
|
|
|
7
|
|
|
95.5
|
%
|
|
2,467
|
|
|
57.0
|
%
|
|
1,406
|
|
|
649
|
|
|
320
|
|
Total Unconsolidated Properties
|
|
7
|
|
|
95.5
|
%
|
|
2,467
|
|
|
57.0
|
%
|
|
1,406
|
|
|
649
|
|
|
320
|
|
Total Opportunistic Retail Properties
|
|
47
|
|
|
87.2
|
%
|
|
29,063
|
|
|
93.4
|
%
|
|
26,784
|
|
|
13,034
|
|
|
6,418
|
|
(1)
|
Does not include non-regional malls; includes anchor space.
|
(2)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(3)
|
Reflects our partnership’s interest net of non-controlling interests described in note (2) above.
|
(4)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (3) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Logistics Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2018
|
|
Number of properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brazil
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
São Paulo
|
|
2
|
|
|
2,062
|
|
|
100.0
|
%
|
|
2,062
|
|
|
480
|
|
|
236
|
|
|
|
2
|
|
|
2,062
|
|
|
100.0
|
%
|
|
2,062
|
|
|
480
|
|
|
236
|
|
Total Logistics Properties
|
|
2
|
|
|
2,062
|
|
|
100.0
|
%
|
|
2,062
|
|
|
480
|
|
|
236
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Multifamily Property Portfolio
|
|
|
|
Assets under management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2018
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Units)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New York
|
|
6
|
|
|
3,962
|
|
|
99.0
|
%
|
|
3,922
|
|
|
1,203
|
|
|
593
|
|
Ohio
|
|
15
|
|
|
2,884
|
|
|
100.0
|
%
|
|
2,884
|
|
|
737
|
|
|
363
|
|
Virginia
|
|
6
|
|
|
1,882
|
|
|
100.0
|
%
|
|
1,882
|
|
|
481
|
|
|
237
|
|
Michigan
|
|
5
|
|
|
1,534
|
|
|
100.0
|
%
|
|
1,534
|
|
|
392
|
|
|
193
|
|
California
|
|
4
|
|
|
1,488
|
|
|
100.0
|
%
|
|
1,488
|
|
|
444
|
|
|
219
|
|
Florida
|
|
4
|
|
|
1,294
|
|
|
100.0
|
%
|
|
1,294
|
|
|
331
|
|
|
163
|
|
Texas
|
|
5
|
|
|
1,256
|
|
|
100.0
|
%
|
|
1,256
|
|
|
334
|
|
|
165
|
|
Georgia
|
|
3
|
|
|
1,031
|
|
|
100.0
|
%
|
|
1,031
|
|
|
285
|
|
|
140
|
|
North Carolina
|
|
3
|
|
|
850
|
|
|
100.0
|
%
|
|
850
|
|
|
217
|
|
|
107
|
|
Maryland
|
|
3
|
|
|
841
|
|
|
100.0
|
%
|
|
841
|
|
|
245
|
|
|
121
|
|
Indiana
|
|
3
|
|
|
836
|
|
|
100.0
|
%
|
|
836
|
|
|
214
|
|
|
105
|
|
Total Consolidated Properties
|
|
57
|
|
|
17,858
|
|
|
99.8
|
%
|
|
17,818
|
|
|
4,883
|
|
|
2,406
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Washington
|
|
2
|
|
|
443
|
|
|
100.0
|
%
|
|
443
|
|
|
165
|
|
|
81
|
|
Georgia
|
|
1
|
|
|
342
|
|
|
100.0
|
%
|
|
342
|
|
|
127
|
|
|
63
|
|
North Carolina
|
|
1
|
|
|
324
|
|
|
100.0
|
%
|
|
324
|
|
|
121
|
|
|
59
|
|
Maryland
|
|
1
|
|
|
300
|
|
|
100.0
|
%
|
|
300
|
|
|
112
|
|
|
55
|
|
Virginia
|
|
1
|
|
|
226
|
|
|
100.0
|
%
|
|
226
|
|
|
84
|
|
|
41
|
|
Connecticut
|
|
1
|
|
|
168
|
|
|
100.0
|
%
|
|
168
|
|
|
63
|
|
|
31
|
|
Total Unconsolidated Properties
|
|
7
|
|
|
1,803
|
|
|
100.0
|
%
|
|
1,803
|
|
|
672
|
|
|
330
|
|
Total Multifamily Properties
|
|
64
|
|
|
19,661
|
|
|
99.8
|
%
|
|
19,621
|
|
|
5,555
|
|
|
2,736
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries and properties.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Hospitality Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at
subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2018
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Rooms)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
113
|
|
|
18,303
|
|
|
100.0
|
%
|
|
18,303
|
|
|
4,926
|
|
|
2,426
|
|
United Kingdom
|
|
37
|
|
|
5,318
|
|
|
100.0
|
%
|
|
5,318
|
|
|
1,379
|
|
|
679
|
|
Canada
|
|
1
|
|
|
1,372
|
|
|
100.0
|
%
|
|
1,372
|
|
|
351
|
|
|
173
|
|
Total Consolidated Properties
|
|
151
|
|
|
24,993
|
|
|
100.0
|
%
|
|
24,993
|
|
|
6,656
|
|
|
3,278
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
UNCONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
4
|
|
|
2,125
|
|
|
73.6
|
%
|
|
1,564
|
|
|
369
|
|
|
182
|
|
Australia
|
|
1
|
|
|
433
|
|
|
100.0
|
%
|
|
433
|
|
|
136
|
|
|
67
|
|
Total Unconsolidated Properties
|
|
5
|
|
|
2,558
|
|
|
78.1
|
%
|
|
1,997
|
|
|
505
|
|
|
249
|
|
Total Hospitality Properties
|
|
156
|
|
|
27,551
|
|
|
98.0
|
%
|
|
26,990
|
|
|
7,161
|
|
|
3,527
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (3) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Triple Net Lease Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2018
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North America
|
|
329
|
|
|
16,957
|
|
|
100.0
|
%
|
|
16,957
|
|
|
4,349
|
|
|
2,142
|
|
Total Consolidated Properties
|
|
329
|
|
|
16,957
|
|
|
100.0
|
%
|
|
16,957
|
|
|
4,349
|
|
|
2,142
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Triple Net Lease Properties
|
|
329
|
|
|
16,957
|
|
|
100.0
|
%
|
|
16,957
|
|
|
4,349
|
|
|
2,142
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Self-Storage Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2018
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sq. ft. in 000’s)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
91
|
|
|
7,493
|
|
|
100.0
|
%
|
|
7,493
|
|
|
1,915
|
|
|
943
|
|
Total Consolidated Properties
|
|
91
|
|
|
7,493
|
|
|
100.0
|
%
|
|
7,493
|
|
|
1,915
|
|
|
943
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Self-Storage Properties
|
|
91
|
|
|
7,493
|
|
|
100.0
|
%
|
|
7,493
|
|
|
1,915
|
|
|
943
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Student Housing Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2018
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Beds)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United Kingdom
|
|
49
|
|
|
17,827
|
|
|
100.0
|
%
|
|
17,827
|
|
|
4,557
|
|
|
2,244
|
|
Total Consolidated Properties
|
|
49
|
|
|
17,827
|
|
|
100.0
|
%
|
|
17,827
|
|
|
4,557
|
|
|
2,244
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Student Housing Properties
|
|
49
|
|
|
17,827
|
|
|
100.0
|
%
|
|
17,827
|
|
|
4,557
|
|
|
2,244
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
Manufactured Housing Property Portfolio
|
|
|
|
Assets under
management
|
|
Proportionate at subsidiary level
(1)
|
|
Proportionate to Unitholders
(2)
|
|
Proportionate to LP Unitholders
(3)
|
||||||||
Dec. 31, 2018
|
|
Number of
properties
|
|
Total
|
|
Owned %
|
|
Total
|
|
Total
|
|
Total
|
||||||
(Sites)
|
|
|
|
|
|
|
||||||||||||
CONSOLIDATED PROPERTIES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States
|
|
136
|
|
|
33,169
|
|
|
100.0
|
%
|
|
33,169
|
|
|
8,478
|
|
|
4,175
|
|
Total Consolidated Properties
|
|
136
|
|
|
33,169
|
|
|
100.0
|
%
|
|
33,169
|
|
|
8,478
|
|
|
4,175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Manufactured Housing Properties
|
|
136
|
|
|
33,169
|
|
|
100.0
|
%
|
|
33,169
|
|
|
8,478
|
|
|
4,175
|
|
(1)
|
Reflects our partnership’s interest before considering non-controlling interests of others in operating subsidiaries.
|
(2)
|
Reflects our partnership’s interest net of non-controlling interests described in note (1) above.
|
(3)
|
Reflects our partnership’s proportionate interest net of non-controlling interests described in note (2) above and the Redeemable/Exchangeable Partnership Units and Special LP Units held by Brookfield Asset Management and Exchange LP Units.
|
•
|
Recurring expenses;
|
•
|
Debt service requirements;
|
•
|
Distributions to unitholders;
|
•
|
Capital expenditures deemed mandatory, including tenant improvements;
|
•
|
Development costs not covered under construction loans;
|
•
|
Unfunded committed capital to funds;
|
•
|
Investing activities which could include:
|
◦
|
Fulfilling our capital commitments to various funds;
|
◦
|
Discretionary capital expenditures;
|
◦
|
Property acquisitions;
|
◦
|
Future developments; and
|
◦
|
Repurchase of our units.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Proportionate cash retained at subsidiaries
|
2,057
|
|
1,290
|
|
||
Proportionate availability under construction facilities
|
3,092
|
|
1,814
|
|
||
Proportionate availability under subsidiary credit facilities
|
1,544
|
|
2,777
|
|
||
Group-wide liquidity
(1)
|
$
|
6,693
|
|
$
|
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, except where noted)
|
Dec. 31, 2018
|
|
|
2019
|
$
|
4,816
|
|
2020
|
8,721
|
|
|
2021
|
7,564
|
|
|
2022
|
3,959
|
|
|
2023
|
4,373
|
|
|
Thereafter
|
16,295
|
|
|
Deferred financing costs
|
(390
|
)
|
|
Secured debt obligations
|
$
|
45,338
|
|
Debt to capital ratio
|
57
|
%
|
(US$ Millions)
|
|
|
Payments due by period
|
||||||||||||||||||
Dec. 31, 2018
|
Total
|
|
< 1 Year
|
|
1 Year
|
|
2 Years
|
|
3 Years
|
|
4 Years
|
|
> 5 Years
|
|
|||||||
Debt obligations
|
$
|
63,811
|
|
$
|
5,874
|
|
$
|
11,653
|
|
$
|
15,109
|
|
$
|
5,410
|
|
$
|
6,922
|
|
$
|
18,843
|
|
Capital securities
|
3,385
|
|
100
|
|
814
|
|
603
|
|
141
|
|
421
|
|
1,306
|
|
|||||||
Lease obligations
|
6,136
|
|
104
|
|
103
|
|
103
|
|
98
|
|
97
|
|
5,631
|
|
|||||||
Commitments
(1)
|
656
|
|
599
|
|
47
|
|
9
|
|
1
|
|
—
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest expense
(2)
:
|
|
|
|
|
|
|
|
||||||||||||||
Debt obligations
|
11,622
|
|
$
|
2,545
|
|
$
|
2,338
|
|
$
|
1,804
|
|
$
|
1,433
|
|
$
|
1,122
|
|
$
|
2,380
|
|
|
Capital securities
|
1,022
|
|
183
|
|
183
|
|
188
|
|
144
|
|
115
|
|
209
|
|
|||||||
Interest rate swaps
|
4
|
|
2
|
|
2
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1)
|
Primarily consists of construction commitments on commercial developments.
|
(2)
|
Represents aggregate interest expense expected to be paid over the term of the obligations. Variable interest rate payments have been calculated based on current rates.
|
Name and Residence
(1)
|
Age
|
Position with the
BPY General Partner
|
Principal Occupation
|
Caroline Atkinson
Washington, D.C., United States
|
66
|
Director
|
Senior Advisor to Rock Creek investment firm
|
Jeffrey M. Blidner
Toronto, Canada |
70
|
Director
|
Senior Managing Partner of Brookfield Asset Management
|
Soon Young Chang
Dubai, United Arab Emirates |
59
|
Director
|
Director of Dubai World; Senior Advisor of Investment Corporation of Dubai
|
Richard B. Clark
New York, United States |
60
|
Chairman of the Board, Director
|
Senior Managing Partner of Brookfield Asset Management and Chairman, Brookfield Property Group
|
Omar Carneiro da Cunha
(3)
Rio de Janeiro, Brazil |
72
|
Director
|
Senior Partner of Dealmaker Ltd. and BOND Consultoria Empresarial e Participacoes
|
Scott Cutler
Los Altos, United States
|
49
|
Director
|
Senior Vice President, Americas at eBay
|
Stephen DeNardo
(2)
Stamford, United States |
65
|
Director
|
Managing Director and President and Chief Executive Officer of RiverOak Investment Corp., LLC
|
Louis Joseph Maroun
(2)(3)
Warwick, Bermuda |
68
|
Director
|
Chairman of Sigma Real Estate Advisors/Sigma Capital Corporation
|
Lars Rodert
(2)(3)
Stockholm, Sweden |
57
|
Lead Independent Director, Director
|
Founder and Chief Executive Officer of ÖstVäst Capital Management
|
(1)
|
The business address for each of the directors is 73 Front Street, 5th Floor, Hamilton, HM 12, Bermuda.
|
(2)
|
Member of the audit committee. Mr. DeNardo is the Chair of the audit committee and is the audit committee financial expert.
|
(3)
|
Member of the governance and nominating committee. Mr. Maroun is the Chair of the governance and nominating committee.
|
Name
|
Age
|
Years of
Experience
|
Years at
Brookfield
|
Position
with one of
the Service Providers
|
Brian W. Kingston
|
45
|
21
|
18
|
Chief Executive Officer
|
Bryan K. Davis
|
45
|
23
|
20
|
Chief Financial Officer
|
•
|
acquisitions by us from, and dispositions by us to, Brookfield;
|
•
|
the dissolution of our partnership or the Property Partnership;
|
•
|
any material amendment to our Master Services Agreement, the Relationship Agreement, our limited partnership agreement or the Property Partnership’s limited partnership agreement;
|
•
|
any material service agreement or other material arrangement pursuant to which Brookfield will be paid a fee, or other consideration other than any agreement or arrangement contemplated by our Master Services Agreement;
|
•
|
termination of, or any determinations regarding indemnification under, our Master Services Agreement, our limited partnership agreement or the Property Partnership’s limited partnership agreement; and
|
•
|
any other material transaction involving us and Brookfield.
|
•
|
our accounting and financial reporting processes;
|
•
|
the integrity and audits of our financial statements;
|
•
|
our compliance with legal and regulatory requirements; and
|
•
|
the qualifications, performance and independence of our independent accountants.
|
|
Units Outstanding
|
|||
Name and Address
|
Units Owned
(1)
|
Percentage
|
|
|
Brookfield Asset Management Inc.
(2)
Suite 300, Brookfield Place, 181 Bay Street
Toronto, Ontario, M5J 2T3 |
517,409,307
|
|
50
|
%
|
Partners Limited
(3)
Suite 300, Brookfield Place, 181 Bay Street Toronto, Ontario, M5J 2T3 |
522,885,310
|
|
52
|
%
|
Qatar Investment Authority
(4)
Q-Tel Tower Diplomatic Area Street, West Bay Doha, Qatar |
70,038,910
|
|
7
|
%
|
(1)
|
Units Owned includes our limited partnership units, and for Brookfield Asset Management and Partners Limited, also includes Redemption-Exchange Units, and for Brookfield Asset Management, also includes GP Units and Special LP Units.
|
(2)
|
Brookfield beneficially owns
81,723,887
of our units,
432,649,105
Redemption-Exchange Units and
3,036,315
BPR Units. Brookfield has a
60%
interest in our company assuming the exchange of the Redemption-Exchange Units and the Exchange LP Units not held by us, and a
50%
interest in our company on a fully-exchanged basis.
|
(3)
|
Partners Limited is a corporation whose principal business mandate is to hold shares of Brookfield Asset Management, directly or indirectly, for the long-term. Partners Limited’s holdings of our company include the Brookfield Asset Management holdings noted in footnote (2) plus
3,613,446
of our units held directly by its subsidiary, Partners Value Investments L.P.
|
(4)
|
Represents ownership on a fully-exchanged basis.
|
•
|
Allocation of Investment Opportunities.
In recommending acquisition opportunities, Brookfield has significant discretion to determine the suitability and/or appropriateness of opportunities for us and to allocate such opportunities among us, Brookfield, Brookfield Accounts, and/or third parties as it deems appropriate. Brookfield and Brookfield Accounts have (and future Brookfield Accounts may in the future have) investment mandates that overlap with our investment mandate, including Brookfield Accounts that invest in, own, operate, develop, and recycle portfolios of real estate assets, and in which we generally expect to be a significant investor. In addition, Brookfield has provided, and may in the future provide (without notice to our unitholders), priority rights with respect to certain investment opportunities, including all or a select geographic, sector or other subset of opportunities, to certain Brookfield Accounts (but not to us) or to other persons pursuant to contractual or other arrangements. For example, Brookfield Accounts with infrastructure and renewable power focused investment mandates, and Brookfield Accounts with opportunistic real estate investment mandates, generally have been (and will in the future be) given priority with respect to investment opportunities that are suitable and appropriate for them. As a result, Brookfield Accounts may compete with, or have priority over, our company in respect of investment opportunities, and opportunities that would otherwise be suitable for us may not be made available to us, we may receive a smaller allocation of such opportunities than would otherwise have been the case, or we may receive an allocation of such opportunities on different terms than Brookfield or Brookfield Accounts (which may be less favorable than otherwise would have been the case).
|
•
|
Allocation of Broken-Deal Expenses.
We will incur expenses with respect to the consideration and pursuit of transactions that are not ultimately consummated, referred to as broken-deal expenses, including through our investments in Brookfield Accounts. Examples of broken-deal expenses include (i) research costs, (ii) fees and expenses of legal, financial, tax, accounting, consulting or other advisers (including Brookfield) in connection with conducting due diligence or otherwise pursuing a particular non-consummated transaction, (iii) fees and expenses in connection with arranging financing for a particular non-consummated transaction, (iv) travel costs, (v) deposits or down payments that are forfeited in connection with, or amounts paid as a penalty for, a particular non-consummated transaction and (vi) other expenses incurred in connection with activities related to a particular non-consummated transaction. Broken-deal expenses generally will be
|
•
|
Allocation of Co-Investment Opportunities and Expenses
. Because of the scale of typical real estate related investment opportunities, we may offer portions of certain acquisition opportunities for co-investment. In addition, as our strategy includes completing acquisitions through Brookfield Accounts, we will likely make co-investments with Brookfield and with third-party investors in Brookfield Accounts. Decisions regarding whether and to which parties to offer co-investment opportunities are made by Brookfield and may be based on a number of factors, including portfolio construction, strategic or other considerations, taking into account the specific facts and circumstances relating to each potential co-investment opportunity. As a result, from time to time, we may offer (or receive from Brookfield Accounts) larger or smaller portions of co-investment opportunities than would otherwise have been the case or no portion of certain opportunities.
|
•
|
Investments by Brookfield Personnel
. The partners, members, shareholders, directors, officers and employees of Brookfield, or Brookfield Personnel, may generally buy and sell securities or other investments for their own or their family members’ accounts (including through Brookfield Accounts). Positions may be taken by such Brookfield Personnel that are the same, different from, or made at different times than positions taken directly or indirectly for us. To reduce the possibility of (a) potential conflicts between our investment activities and those of Brookfield Personnel, and (b) us being materially adversely affected by Brookfield Personnel’s personal trading activities, Brookfield has established policies and procedures relating to personal securities trading. To this end, Brookfield Personnel that participate in managing our investment activities are generally restricted from engaging in personal trading activities (unless such activities are conducted through accounts over which the personnel have no influence or control), and other personnel generally must pre-clear proposed personal trades. In addition, Brookfield’s policies include prohibitions on insider trading, front running, trading in securities that are on Brookfield’s restricted trading list, trading in securities that are subject to a black-out period and other restrictions.
|
•
|
Investments by the Investing Affiliate
. Certain Brookfield executives own a substantial majority of an entity that makes investments for its own account, referred to as the Investing Affiliate. The Investing Affiliate’s activities are managed separately from our (or any Brookfield Account’s) activities. There is no formal informational barrier between the Investing Affiliate and the rest of Brookfield. Brookfield has adopted protocols designed to ensure that the Investing Affiliate’s activities do not materially adversely affect our (and Brookfield Accounts’) activities and to ensure that potential conflicts are resolved in a manner pursuant to which our (and Brookfield Accounts’) interests are, to the extent feasible, prioritized relative to the Investing Affiliate’s.
|
•
|
Other Activities of Investment Personnel
. The same professionals within Brookfield’s organization who are involved in sourcing and executing acquisitions that are suitable for us are responsible for sourcing and executing opportunities for the Brookfield Accounts, as well as having other responsibilities within Brookfield’s broader asset management business. Limits on the availability of such individuals will likewise result in a limitation on the availability of acquisition opportunities for us, and such individuals’ broader responsibilities could conflict with their responsibilities to us.
|
•
|
Warehousing Investments.
Where Brookfield has made an acquisition, it may transfer it to us at a later date at cost, plus a pre-agreed interest rate, after the assets have been developed or we have obtained sufficient financing. Similarly, we may warehouse one or more investments for a Brookfield Account and transfer the warehoused investment to the applicable Brookfield Account at cost, plus a pre-agreed interest rate, once the Brookfield Account has raised sufficient capital, including financing, to support the acquisition. In the event the applicable Brookfield Account does not obtain sufficient financing to purchase the warehoused investment and we cannot find another buyer for the investment, we may be forced to retain the investment, the value of which may have increased or declined.
|
•
|
Transacting with Brookfield
. When permitted by applicable law and subject to and in accordance with our conflicts policy, we may buy investments from or sell investments to Brookfield and/or Brookfield Accounts. Such transactions generally will require the approval of the governance and nominating committee and, in connection with transactions with a Brookfield Account, the advisory committee of the applicable Brookfield Account.
|
•
|
Terms of an Investment by Our Company May Benefit or Disadvantage Brookfield or A Brookfield Account
. In making certain decisions with regard to a potential investment by our company (or by a Brookfield Account in which we are invested), Brookfield could face certain conflicts of interest between the interests of our company (or the Brookfield Account), on the one hand, and the interests of Brookfield, the Investing Affiliate or a Brookfield Account that has already made a related investment, on the other hand. Similarly, a prospective investment by Brookfield or a Brookfield Account may present a conflict of interest with respect to an investment by our company. Subject to applicable law and our conflicts policy, Brookfield may cause our company to invest in securities, bank loans or other obligations of companies affiliated with or advised by Brookfield or in which Brookfield, the Investing Affiliate or a Brookfield Account has an equity, debt or other interest, or to engage in investment transactions that may result in Brookfield, the Investing Affiliate or a Brookfield Account getting an economic benefit, being relieved of obligations or divested of investments. For example, we may make a debt or equity investment in an entity which is expected to use the proceeds of such investment to repay loans from Brookfield or a Brookfield Account. Depending on the circumstance, Brookfield or such Brookfield Account might benefit if our company invested more money, thus providing sufficient funds to repay Brookfield or the Brookfield Account, or it might benefit if the loans remained outstanding and Brookfield or such Brookfield Account continued to receive payment under the existing loans, if the loans were on attractive terms (including an attractive interest rate) from the perspective of Brookfield or such Brookfield Account. Alternatively, Brookfield or a Brookfield Account might be in the position of making an investment that could be used to repay loans from our company, which would present the opposite conflict. Similarly, such conflicts might also be present in other situations. For example, in certain circumstances, we may pursue a take-private, asset purchase or other material transaction with an issuer in which Brookfield, the Investing Affiliate or a Brookfield Account is invested, which may result in a benefit to Brookfield, the Investing Affiliate or the Brookfield Account. In situations where our activities may enhance Brookfield’s, the Investing Affiliate’s or a Brookfield Account’s profitability, Brookfield may take its, the Investing Affiliate’s or the Brookfield Account’s interests into consideration in connection with actions it takes on our behalf.
|
•
|
Investments with Related Parties.
In certain circumstances, we will participate in investments that involve Brookfield or Brookfield Accounts in equity or debt positions within a transaction. For example, Brookfield or Brookfield Accounts may: (a) enter into a joint transaction with us; (b) be borrowers of certain investments or lenders in respect of our company; or (c) hold debt positions (either junior or senior to our positions) or other interests in an investment’s capital stack. The interests of Brookfield or Brookfield Accounts in such investments may differ from our interests and also may have been acquired at different times, at different prices and/or subject to different terms and conditions. As a result of these differences, Brookfield or Brookfield Accounts may manage such interests in a way that is different from ours (including, for example, by investing in different portions of an issuer’s capital structure, investing in the same portion but on different terms, obtaining exposure to the investment using different types of securities or instruments, voting securities in a different manner, and/or acquiring or disposing of its interests at different times than us). In connection with the foregoing, Brookfield or Brookfield Accounts may pursue or enforce rights or activities, or refrain from pursuing or enforcing rights or activities, with respect to a particular investment in which we have invested, even though such actions or inaction could adversely affect us. For example, if an issuer in which we have an investment and in which Brookfield or a Brookfield Account also has an investment, but at a different portion of the capital structure, becomes distressed or defaults on its obligations, Brookfield will have conflicting loyalties between its duties to us and to itself or to the Brookfield Accounts. In such a situation Brookfield, acting on behalf of itself or a Brookfield Account, may seek a liquidation, reorganization or restructuring of the issuer that may have an adverse effect on our holdings in the same issuer, and our transactions may be effected at prices or terms that may be less favorable than would otherwise have been the case (or vice versa). In addition, in the event that Brookfield or Brookfield Accounts hold voting securities of an issuer in which we hold loans, bonds, or other credit-related securities, Brookfield or such Brookfield Accounts may have the right to vote on certain matters that have an adverse effect on the positions held by us. Furthermore, to the extent that Brookfield or a Brookfield Account has holdings in the same issuer as us, Brookfield may be incentivized to take its interests or the interests of such Brookfield Account into consideration in connection with actions it takes on behalf of our company, even though taking such interests into account could adversely affect us.
|
•
|
Pursuit of Investment Opportunities by Certain Non-Controlled Affiliates.
Certain companies with which Brookfield may technically be affiliated (a) are controlled, in whole or in part, by persons other than Brookfield, including, for example, joint ventures or similar arrangements with third parties where Brookfield does not have complete control; (b) are separated from Brookfield pursuant to an information barrier; or (c) do not coordinate or consult with Brookfield with respect to investment decisions, are referred to as Non-Controlled Affiliates. Such Non-Controlled Affiliates may have investment mandates that overlap with our investment mandate and conflicts may arise therefrom. For example, the possibility exists that such Non-Controlled Affiliates or investment vehicles managed by such Non-Controlled Affiliates could pursue investment opportunities which are suitable for us but which are not made available to us since such Non-Controlled Affiliates do not consult with and/or are not wholly controlled by Brookfield. Similarly, certain of Brookfield’s investment activities are managed independently of, and carried out without any reference to the management of our company. In certain instances, there are information barriers in place pursuant to which investment operations are managed independently of each other and information is not generally shared relating to such activities.
|
•
|
Arrangements with Brookfield
. Our relationship with Brookfield involves a number of arrangements pursuant to which Brookfield provides various services, including access to financing arrangements and acquisition opportunities. Certain of these arrangements were effectively determined by Brookfield in the context of the Spin-off, and therefore may contain terms that are less favorable than those which otherwise might have been negotiated between unrelated parties. Circumstances may arise in which these arrangements will need to be amended or new arrangements will need to be entered into, and conflicts of interest between our company and Brookfield may arise in negotiating such new or amended arrangements. Furthermore, Brookfield is generally entitled to share in the returns generated by our operations, which could create an incentive for it to assume greater risks when making decisions than it otherwise would in the absence of such arrangements. In addition, our investment in Brookfield Accounts may provide Brookfield with certain ancillary benefits, such as satisfying Brookfield’s commitment to invest in such accounts (which Brookfield would otherwise need to satisfy from different sources) and assisting Brookfield in marketing the Brookfield Accounts.
|
•
|
Fees for Services.
We (or our operating entities) may be retained to perform certain services for Brookfield and/or Brookfield Accounts and/or companies and assets they are invested in that would otherwise be provided by third parties, including among others, development oversight, property management, leasing, and construction and design. To the extent we provide such services, we will generally be compensated (a) at rates for the relevant services that do not exceed the rates that Brookfield reasonably believes to be customarily charged (at such time) for similar services by (i) persons engaged in the
|
•
|
Brookfield Investments in Companies
. Brookfield (or Brookfield Accounts) will from time to time make equity or other investments in companies or businesses that provide services to or otherwise contract with us, Brookfield Accounts in which we are invested or our operating entities. In particular, Brookfield has in the past entered into, and expects to continue to enter into, relationships with companies in technology and other sectors and industries in which Brookfield has broad expertise and knowledge, whereby Brookfield acquires an equity or other interest in such companies that may, in turn, transact with us, Brookfield Accounts in which we are invested or our operating entities. For example, Brookfield (through an investment program referred to as Brookfield Ventures) invests in emerging technology companies that develop and offer technology products that are expected to be of relevance to us, Brookfield Accounts in which we are invested or our operating entities (as well as third-party companies). In connection with such relationships, Brookfield may, and often will, refer, introduce or otherwise facilitate transactions between such companies and us, Brookfield Accounts in which we are invested or our operating entities, which may, and often will, result in benefits to Brookfield, including via increased profitability of the relevant company, as well as financial incentives and/or milestones which benefit Brookfield (including through increased equity allotments), which may be significant. Such financial incentives that inure to or benefit Brookfield pose an incentive for Brookfield to cause us, Brookfield Accounts in which we are invested or our operating entities to
|
•
|
Sharing of Services.
In certain circumstances, in order to create efficiencies and optimize performance, one or more of our investments, operating entities or assets may determine to share the operational, legal, financial, back-office or other resources of another of our investments, operating entities or assets, or of an investment, operating entity or asset of Brookfield or a Brookfield Account. In connection therewith, the costs and expenses related to such services will be allocated among the relevant entities on a basis that Brookfield determines in good faith is fair and equitable.
|
•
|
Affiliated Transactions.
In the ordinary course of business, certain of our investments may receive services from, or participate in transactions or other arrangements with, portfolio companies invested in by Brookfield or Brookfield Accounts in which we are or are not invested. Such transactions and/or arrangements may not have been entered into but for the affiliation or relationship with Brookfield and, in certain cases, may replace transactions and/or arrangements with third parties. For example, one of our investee companies may be a tenant of or may contract to acquire power from a portfolio company of Brookfield or a Brookfield Account. These transactions and/or arrangements are expected to be entered into on an arm’s length basis at Customary Rates in accordance with our conflicts policy. In addition, certain such engagements may involve performance-based compensation, or Operating Performance Compensation, payable to certain management members of the applicable operating affiliate providing the service. The cost of such Operating Performance Compensation and any other related fees and expenses in connection with services provided by the operating affiliate will be borne entirely by the company receiving the service (and indirectly by us based on our direct or indirect interest in such company). For the avoidance of doubt, Brookfield or the operating affiliate may subcontract with third parties for the provision of the services Brookfield or the operating affiliate was engaged to provide.
|
•
|
Information Sharing
. Because of the extensive scope of Brookfield’s activities, Brookfield often has or obtains information that can be utilized by Brookfield across multiple strategies. For example, information Brookfield has or acquires through its management of Brookfield Accounts or its own investing activities may be used by Brookfield to identify or evaluate potential investments for us. Conversely, information Brookfield has or acquires in connection with our activities may be used for the benefit of Brookfield or Brookfield Accounts (and, for the avoidance of doubt, Brookfield shall have no duty (contractual, fiduciary or otherwise) to keep such information confidential from, or not to use such information in connection with the investment activities of, itself or Brookfield Accounts). Brookfield may trade, or may cause Brookfield Accounts to trade, on the basis of information it has or obtained through our investment activities. In some cases, this trading may result in Brookfield or a Brookfield Account taking a position that is different from, and potentially adverse to, a position taken by our company, or may result in Brookfield or a Brookfield Account benefiting from our investment activities. Brookfield has implemented policies and procedures to mitigate potential conflicts of interest and address certain regulatory requirements and contractual restrictions with respect to communication and information sharing. Such policies and procedures may reduce synergies across Brookfield’s various activities, which could negatively affect Brookfield’s or our ability to pursue attractive investment opportunities that would otherwise be available to Brookfield or us if such policies and procedures were not implemented. From time to time, such policies and procedures may result in our company, Brookfield or Brookfield Accounts having reduced investment opportunities or investment flexibility, or may otherwise restrict us, Brookfield or Brookfield Accounts in their activities with respect to such information.
|
•
|
Material Non-Public Information; Trading Restrictions.
From time to time, our ability to buy or sell certain securities may be restricted by applicable securities laws, regulatory requirements, information held by Brookfield, contractual obligations applicable to Brookfield, and potential reputational risks relating to our company, Brookfield or Brookfield Accounts (including Brookfield’s internal policies designed to comply with these and similar requirements). Brookfield might not engage in transactions or other activities for, or enforce certain rights in favor of, our company due to Brookfield’s activities outside our company and regulatory requirements, policies, and reputational risk assessments.
|
•
|
Client and Other Relationships
. Brookfield is permitted to pursue other business activities (including through portfolio companies that it and Brookfield Accounts invest in) and provide services to third parties that compete directly with our business and activities without providing us with an opportunity to participate, which could result in the allocation of Brookfield’s resources, personnel and acquisition opportunities to others who compete with us. In addition, certain portfolio companies in which we, Brookfield and/or Brookfield Accounts are invested in may provide investment banking and other advisory services to third parties with respect to assets in which we may be invested or seeking to invest. The interests of such portfolio companies in such circumstances may conflict with (and potentially be adverse to) our interests, and we may compete with such portfolio companies (and their third party clients) in pursuing certain investments. Brookfield generally implements policies and procedures (including, for example, information barriers) to mitigate potential conflicts of interest and address certain regulatory requirements relating to these potential circumstances.
|
•
|
Limited Liability of Brookfield
. The liability of Brookfield and its directors is limited under our arrangements with them, and we have agreed to indemnify Brookfield and its directors against claims, liabilities, losses, damages, costs or expenses which they may face in connection with those arrangements, which may lead them to assume greater risks when making decisions than they otherwise would if such decisions were being made solely for its own account, or may give rise to legal claims for indemnification that are adverse to the interests of our unitholders.
|
•
|
Valuation of Our Investments
. Brookfield performs certain valuation services related to our securities and assets. Brookfield performs such services in accordance with its valuation policies. From time to time, Brookfield may value a similar or identical asset differently for our company than for itself or a Brookfield Account, including because our company, Brookfield and Brookfield Accounts are subject to different valuation guidelines pursuant to our and their respective governing agreements (e.g., in connection with differing applicable regulatory restrictions), different third-party vendors are hired to perform valuation functions for our company, Brookfield or the Brookfield Accounts, or otherwise. In addition, Brookfield faces a conflict with respect to valuations generally because of their effect on Brookfield’s fees and other compensation.
|
•
|
Brookfield Public Securities Group.
Brookfield is an active participant, as agent and principal, in the global fixed income, currency, commodity, equities and other markets. Certain of Brookfield’s investment activities are managed independently of, and carried out without any reference to, the management of our company. For example, Brookfield may invest, trade or make a market in the equity, debt or other interests of our operating entities without regard to the impact on us of such activities. In particular, Brookfield’s Public Securities Group, or PSG, manages investment funds and accounts that invest in public debt and equity markets. There is currently an information barrier in place pursuant to which PSG manages its investment operations independently of each other and do not generally share information relating to such activities. As a result, PSG will not share investment opportunities that may otherwise be suitable for our company with us, and our company will have no rights with respect to such opportunities. In addition, in certain circumstances, funds and/or accounts managed
|
•
|
Service Providers.
Our service providers or service providers of our operating entities (including deal sourcers, consultants, lenders, brokers, accountants, attorneys and outside directors) may be (or their affiliates may be) unitholders and/or sources of investment opportunities and counterparties therein, or may otherwise participate in transactions or other arrangements with us and/or Brookfield or Brookfield Accounts (for example, as tenants). These factors may influence Brookfield in deciding whether to select such a service provider. Notwithstanding the foregoing, Brookfield will only select a service provider to the extent Brookfield determines that doing so is appropriate for us given all surrounding facts and circumstances and is consistent with Brookfield’s responsibilities under applicable law, provided that, for the avoidance of doubt, Brookfield often will not seek out the lowest-cost option when engaging such service providers as other factors or considerations typically prevail over cost.
|
•
|
Advisors
. Brookfield may engage or retain strategic advisors, senior advisors, operating partners, executive advisors, consultants and/or other professionals who are not employees or affiliates of Brookfield (which may include former Brookfield employees as well as current and former executive officers of Brookfield portfolio companies) and who are expected, from time to time, to receive payments from, or allocations or performance-based compensation with respect to, our operating entities (as well as from us, Brookfield or Brookfield Accounts in which we are invested). In such circumstances, such payments from, or allocations or performance-based compensation with respect to, our operating entities and/or our company or Brookfield Accounts in which we are invested may be treated as expenses of our company or such Brookfield Accounts. These strategic advisors, senior advisors, operating partners, executive advisors, consultants and/or other professionals (which may include certain former Brookfield employees) may be offered the ability to co-invest alongside our company, including in those investments in which they are involved (and for which they may be entitled to receive performance-based compensation, which will reduce our returns), or otherwise participate in equity plans for management of an operating entity. In certain cases, these persons may have certain attributes of Brookfield “employees” (e.g., they may have dedicated offices at Brookfield and/or participate in certain benefit arrangements typically reserved for Brookfield employees) even though they are not considered Brookfield employees, affiliates or personnel. Brookfield expects, where applicable, to allocate the costs of such personnel to the applicable operating entities, to us and/or to Brookfield Accounts in which we are invested. Payments or allocations to Brookfield’s strategic advisors, senior advisors, operating partners, executive advisors, consultants and other similar professionals can be expected to increase the overall costs and expenses borne indirectly by unitholders. There can be no assurance that any of the strategic advisors, senior advisors, operating partners, executive advisors, consultants and/or other professionals will continue to serve in such roles and / or continue their arrangements with Brookfield and/or any portfolio companies or Brookfield Accounts.
|
•
|
Diverse Interests
. The various types of investors in and beneficiaries of our company, including Brookfield, may have conflicting investment, tax and other interests with respect to their interests. When considering a potential investment for us, Brookfield will generally consider our investment objectives, not the investment objectives of any particular investor or beneficiary. Brookfield may make decisions, including with respect to tax or other reporting positions, from time to time that may be more beneficial to one type of investor or beneficiary than another, or to Brookfield than to investors or beneficiaries unaffiliated with Brookfield. Brookfield reserves the right on behalf of itself and its affiliates to take actions adverse to us or other Brookfield Accounts in these circumstances, including withholding amounts to pay actual or potential tax liabilities.
|
•
|
Reputational Considerations
. Given the nature of its broader platform, Brookfield has an interest in preserving its reputation, including with respect to certain of its affiliates, and in certain circumstances, such reputational considerations may conflict with our interests. The BPY General Partner or Brookfield may make decisions on our behalf for reputational reasons that may not be directly aligned with the interests of unitholders or consistent with the determination the BPY General Partner or Brookfield otherwise would have made absent its interest in Brookfield’s broader reputation. For example, Brookfield may limit transactions and activities on our behalf for reputational or other reasons, including where Brookfield is providing (or may provide) advice or services to an entity involved in such activity or transaction, where a Brookfield Account is or may be engaged in the same or a related activity or transaction to that being considered on our behalf, where a Brookfield Account has an interest in an entity involved in such activity or transaction, or where such activity or transaction on behalf of or in respect of our company could affect the BPY General Partner, Brookfield, Brookfield Accounts or their activities.
|
•
|
Possible Future Activities
. Brookfield may expand the range of services that it provides over time. Except as provided herein, Brookfield will not be restricted in the scope of its business or in the performance of any services (whether now offered or undertaken in the future) even if such activities could give rise to conflicts of interest, and whether or not such conflicts are described herein. Brookfield has, and will continue to develop, relationships with a significant number of companies, financial sponsors and their senior managers, including relationships with companies that may hold or may have held investments similar to those intended to be made by us. These companies may themselves represent appropriate investment opportunities for us or may compete with us for investment opportunities.
|
•
|
our company will only rely on the exemptions in Part 4 of National Instrument 71-102 - Continuous Disclosure and Other Exemptions Relating to Foreign Issuers;
|
•
|
our company will not rely on any exemption from the foreign private issuer disclosure regime;
|
•
|
our company will file its financial statements pursuant to Part 4 of National Instrument 51-102 - Continuous Disclosure Obligations, or NI 51-102, except that our company does not have to comply with the conditions in section 4.2 of NI 51-102 if it files such financial statements on or before the date that it is required to file its Form 20-F with the SEC;
|
•
|
our company will file an interim financial report as set out in Part 4 of NI 51-102 and the management’s discussion and analysis as set out in Part 5 of NI 51-102 for each period commencing on the first day of the financial year and ending nine, six, or three months before the end of the financial year;
|
•
|
our company will file a material change report as set out in Part 7 of NI 51-102 in respect of any material change in the affairs of our company that is not reported or filed by our company on SEC Form 6-K; and
|
•
|
our company will include in any prospectus filed by our company financial statements or other information about any acquisition that would have been or would be a significant acquisition for the purposes of Part 8 of NI 51-102 that our company has completed or has progressed to a state where a reasonable person would believe that the likelihood of our company completing the acquisition is high if the inclusion of the financial statements is necessary for the prospectus to contain full, true and plain disclosure of all materials facts relating to the securities being distributed. The requirement to include financial statements or other information will be satisfied by including or incorporating by reference (a) the financial statements or other information as set out in Part 8 of NI 51-102, or (b) satisfactory alternative financial statements or other information, unless at least nine months of the operations of the acquired business or related businesses are incorporated into our company’s current annual financial statements included or incorporated by reference in the prospectus.
|
•
|
supervising the carrying out of all day-to-day management, secretarial, accounting, banking, treasury, administrative, liaison, representative, regulatory and reporting functions and obligations;
|
•
|
providing overall strategic advice to the Holding Entities including advising with respect to the expansion of their business into new markets;
|
•
|
supervising the establishment and maintenance of books and records;
|
•
|
identifying and recommending to the Holding Entities acquisitions or dispositions from time to time and, where requested to do so, assisting in negotiating the terms of such acquisitions or dispositions;
|
•
|
recommending and, where requested to do so, assisting in the raising of funds whether by way of debt, equity or otherwise, including the preparation, review or distribution of any prospectus or offering memorandum in respect thereof and assisting with communications support in connection therewith;
|
•
|
recommending to the Holding Entities suitable candidates to serve on the boards of directors or the equivalent governing bodies of our operating entities;
|
•
|
making recommendations with respect to the exercise of any voting rights to which the Holding Entities are entitled in respect of our operating entities;
|
•
|
making recommendations with respect to the payment of dividends by the Holding Entities or any other distributions by the Service Recipients, including distributions by our company to our unitholders;
|
•
|
monitoring and/or oversight of the applicable Service Recipient’s accountants, legal counsel and other accounting, financial or legal advisors and technical, commercial, marketing and other independent experts, and managing litigation in which a Service Recipient is sued or commencing litigation after consulting with, and subject to the approval of, the relevant board of directors or its equivalent;
|
•
|
attending to all matters necessary for any reorganization, bankruptcy proceedings, dissolution or winding up of a Service Recipient, subject to approval by the relevant board of directors or its equivalent;
|
•
|
supervising the making of all tax elections, determinations and designations, the timely calculation and payment of taxes payable and the filing of all tax returns due, by each Service Recipient;
|
•
|
supervising the preparation of the Service Recipients’ annual consolidated financial statements, quarterly interim financial statements and other public disclosure;
|
•
|
making recommendations in relation to and effecting the entry into insurance of each Service Recipient’s assets, together with other insurances against other risks, including directors and officers insurance as the relevant Service Provider and the relevant board of directors or its equivalent may from time to time agree;
|
•
|
arranging for individuals to carry out the functions of principal executive, accounting and financial officers for our company only for purposes of applicable securities laws;
|
•
|
providing individuals to act as senior officers of the Holding Entities as agreed from time to time, subject to the approval of the relevant board of directors or its equivalent;
|
•
|
providing advice, when requested, to the Service Recipients regarding the maintenance of compliance with applicable laws and other obligations; and
|
•
|
providing all such other services as may from time to time be agreed with the Service Recipients that are reasonably related to the Service Recipient’s day-to-day operations.
|
•
|
any of the Service Providers defaults in the performance or observance of any material term, condition or covenant contained in the agreement in a manner that results in material harm to the Service Recipients and the default continues unremedied for a period of 60 days after written notice of the breach is given to such Service Provider;
|
•
|
any of the Service Providers engages in any act of fraud, misappropriation of funds or embezzlement against any Service Recipient that results in material harm to the Service Recipients;
|
•
|
any of the Service Providers is grossly negligent in the performance of its obligations under the agreement and such gross negligence results in material harm to the Service Recipients; or
|
•
|
certain events relating to the bankruptcy or insolvency of each of the Service Providers.
|
1)
|
enlarge the obligations of any limited partner without its consent, except that any amendment that would have a material adverse effect on the rights or preferences of any class of partnership interests in relation to other classes of partnership interests may be approved by at least a majority of the type or class of partnership interests so affected; or
|
2)
|
enlarge the obligations of, restrict in any way any action by or rights of, or reduce in any way the amounts distributable, reimbursable or otherwise payable by our company to, the BPY General Partner or any of its affiliates without the consent of the BPY General Partner, which may be given or withheld in its sole discretion.
|
1)
|
a change in the name of our company, the location of our registered office or our registered agent;
|
2)
|
the admission, substitution or withdrawal of partners in accordance with our limited partnership agreement;
|
3)
|
a change that the BPY General Partner determines is reasonable and necessary or appropriate for our company to qualify or to continue our company’s qualification as an exempted limited partnership under the laws of Bermuda or a partnership in which the limited partners have limited liability under the laws of any jurisdiction or is necessary or advisable in the opinion of the BPY General Partner to ensure that our company will not be treated as an association taxable as a corporation or otherwise taxed as an entity for tax purposes;
|
4)
|
an amendment that the BPY General Partner determines to be necessary or appropriate to address certain changes in tax regulations, legislation or interpretation;
|
5)
|
an amendment that is necessary, in the opinion of our counsel, to prevent our company or the BPY General Partner or its directors or officers, from in any manner being subjected to the provisions of the Investment Company Act or similar legislation in other jurisdictions;
|
6)
|
an amendment that the BPY General Partner determines in its sole discretion to be necessary or appropriate for the creation, authorization or issuance of any class or series of partnership interests or options, rights, warrants or appreciation rights relating to partnership securities;
|
7)
|
any amendment expressly permitted in our limited partnership agreement to be made by the BPY General Partner acting alone;
|
8)
|
any amendment that the BPY General Partner determines in its sole discretion to be necessary or appropriate to reflect and account for the formation by our company of, or its investment in, any corporation, partnership, joint venture, limited liability company or other entity, as otherwise permitted by our limited partnership agreement;
|
9)
|
a change in our company’s fiscal year and related changes; or
|
10)
|
any other amendments substantially similar to any of the matters described in (1) through (9) above.
|
1)
|
do not adversely affect our company’s limited partners considered as a whole (including any particular class of partnership interests as compared to other classes of partnership interests) in any material respect;
|
2)
|
are necessary or appropriate to satisfy any requirements, conditions or guidelines contained in any opinion, directive, order, ruling or regulation of any governmental agency or judicial authority;
|
3)
|
are necessary or appropriate to facilitate the trading of our units or to comply with any rule, regulation, guideline or requirement of any securities exchange on which our units are or will be listed for trading;
|
4)
|
are necessary or appropriate for any action taken by the BPY General Partner relating to splits or combinations of units under the provisions of our limited partnership agreement; or
|
5)
|
are required to effect the intent expressed in the final registration statement and prospectus of our company filed in connection with the Spin-off or the intent of the provisions of our limited partnership agreement or are otherwise contemplated by our limited partnership agreement.
|
•
|
executed our limited partnership agreement and become bound by the terms thereof;
|
•
|
granted an irrevocable power of attorney to the BPY General Partner or the liquidator of our company and any officer thereof to act as such partner’s agent and attorney-in-fact to execute, swear to, acknowledge, deliver, file and record in the appropriate public offices: (i) all certificates, documents and other instruments relating to the existence or qualification of our company as an exempted limited partnership (or a partnership in which the limited partners have limited liability) in Bermuda and in all jurisdictions in which our company may conduct activities and affairs or own property; any amendment, change, modification or restatement of our limited partnership agreement, subject to the requirements of our limited partnership agreement; the dissolution and liquidation of our company; the admission or withdrawal of any partner of our partnership or any capital contribution of any partner of our partnership; the determination of the rights, preferences and privileges of any class or series of units or other partnership interests of our company, and any tax election with any limited partner or general partner on behalf of our partnership or the partners; and (ii) subject to the requirements of our limited partnership agreement, all ballots, consents, approvals, waivers, certificates, documents and other instruments necessary or appropriate, in the sole discretion of the BPY General Partner or the liquidator of our company, to make, evidence, give, confirm or ratify any voting consent, approval, agreement or other action that is made or given by our company’s partners or is consistent with the terms of our limited partnership agreement or to effectuate the terms or intent of our limited partnership agreement;
|
•
|
made the consents and waivers contained in our limited partnership agreement, including with respect to the approval of the transactions and agreements entered into in connection with our formation and the Spin-off; and
|
•
|
ratified and confirmed all contracts, agreements, assignments and instruments entered into on behalf of our company in accordance with our limited partnership agreement, including the granting of any charge or security interest over the assets of our company and the assumption of any indebtedness in connection with the affairs of our company.
|
•
|
first, 100% of any available cash to our company until our company has been distributed an amount equal to our expenses and outlays for the quarter properly incurred;
|
•
|
second, but only at such times as there are no Preferred Units outstanding, to the extent distributions in respect of Redemption-Exchange Units have been deferred in previous quarters (as described in the next paragraph), 100% to all the holders of Redemption-Exchange Units pro rata in proportion to their respective percentage interests (which will be calculated using Redemption-Exchange Units only) (which distribution will be treated as having been made pursuant to the sixth and seventh provision below, as applicable) of all amounts that have been deferred in previous quarters and not yet recovered to the holders of Redemption-Exchange Units;
|
•
|
third, an equity enhancement distribution of 100% of any available cash then remaining to Property Special LP until an amount equal to
0.3125%
of the amount by which our company’s total capitalization value exceeds the total capitalization value of our company determined immediately following the Spin-off has been distributed to Property Special LP, provided that for any quarter in which our company determines that there is insufficient cash to pay this equity enhancement
|
•
|
fourth,
100%
of any available cash then remaining to holders of the Preferred Units, pro rata to their respective relative percentage of Preferred Units held (determined by reference to the aggregate value of the issue price of the Preferred Units held by each such holder relative to the aggregate value of the issue price of all Preferred Units outstanding), until an amount equal to all preferential distributions to which the holders of the Preferred Units are entitled under the terms of the Preferred Units then outstanding (including any excess distribution and any outstanding accrued and unpaid preferential distributions from prior periods) has been distributed in respect of each Preferred Unit outstanding during such quarter;
|
•
|
fifth, at any time that Preferred Units are outstanding,
100%
of any available cash then remaining to holders of Redemption-Exchange Units pro rata in proportion to their respective percentage interests (which will be calculated using Redemption-Exchange Units only) (which distribution will be treated as having been made pursuant to the sixth and seventh provision below, as applicable) all amounts that have been deferred in previous quarters pursuant to the third provision above);
|
•
|
sixth,
100%
of any available cash then remaining to the owners of the Property Partnership’s partnership interests (other than owners of the Preferred Units), pro rata to their percentage interests (the percentage interests as to any Preferred Unitholder shall be zero), until an amount equal to the First Distribution Threshold, of
$0.275
per unit, has been distributed in respect of each partnership interest of the Property Partnership during such quarter;
|
•
|
seventh,
85%
of any available cash then remaining to the owners of the Property Partnership’s partnership interests (other than owners of the Preferred Units), pro rata to their percentage interests (the percentage interests as to any Preferred Unitholder shall be zero), and an incentive distribution of
15%
to Property Special LP, until an amount equal to the Second Distribution Threshold, of
$0.30
per unit, has been distributed in respect of each partnership interest of the Property Partnership (other than Preferred Units) during such quarter; and
|
•
|
thereafter;
75%
of any available cash then remaining to the owners of the Property Partnership’s partnership interests (other than owners of the Preferred Units), pro rata to their percentage interests (the percentage interests as to any Preferred Unitholder shall be zero), and an incentive distribution of
25%
to Property Special LP.
|
|
|
Quarterly
|
Annualized
|
||||||||||
Illustrative Base Management Fee Calculation
|
|
Per Unit ($)
|
Total
($m)
|
Per Unit ($)
|
Total
($m)
|
||||||||
Capitalization at illustrative quarter-end
(1)
|
|
|
|
|
|
|
|
|
|
||||
Market value of our company’s units per unit
|
|
$
|
15.45
|
|
11,131.5
|
|
$
|
15.45
|
|
11,131.5
|
|
||
Add: Brookfield Group preferred shares
|
|
|
|
435.0
|
|
|
|
435.0
|
|
||||
Add: Class A preferred shares
|
|
|
|
1,800.0
|
|
|
|
1,800.0
|
|
||||
Add: Recourse debt, net of cash
|
|
|
|
2,607.3
|
|
|
|
2,607.3
|
|
||||
Total capitalization
|
|
|
|
$
|
15,973.8
|
|
|
|
$
|
15,973.8
|
|
||
Base management fee rate
|
|
|
|
0.125
|
%
|
|
|
0.500
|
%
|
||||
Base management fee
|
|
|
|
$
|
20.0
|
|
|
|
$
|
79.9
|
|
(1)
|
Based on the number of units, Exchange LP Units and Redemption-Exchange Units as of
December 31, 2018
. For purposes of calculating the quarter end total capitalization, securities were valued based on their volume weighted average trading price on the principal stock exchange (Nasdaq) for the preceding five trading days. For illustrative purposes only, the example above assumes a value of
$15.45
per unit.
|
|
|
Quarterly
|
Annualized
|
|||||||||||
Illustrative Equity Enhancement Distribution Calculation
|
Units (m)
|
Per Unit ($)
|
Total
($m)
|
Per Unit ($)
|
Total
($m)
|
|||||||||
Initial capitalization
(1)
|
|
|
|
|
|
|
|
|
|
|
||||
Market value of our company’s units per unit
|
|
|
$
|
21.914
|
|
|
|
$
|
21.914
|
|
|
|
||
Our company’s units
|
80.2
|
|
|
|
|
|
|
|
|
|
||||
Redemption-Exchange Units held by Brookfield
(2)
|
386.1
|
|
|
|
|
|
|
|
|
|
||||
Total units
|
466.3
|
|
|
|
|
|
|
|
|
|
||||
Total market value
|
|
|
|
|
$
|
10,218.2
|
|
|
|
$
|
10,218.2
|
|
||
|
|
|
|
|
|
|||||||||
Preferred shares of holding entities held by Brookfield
|
|
|
|
|
1,275.0
|
|
|
|
1,275.0
|
|
||||
Recourse debt, net of cash
|
|
|
|
|
(25.0
|
)
|
|
|
(25.0
|
)
|
||||
Total capitalization
|
|
|
|
|
$
|
11,468.2
|
|
|
|
$
|
11,468.2
|
|
||
|
|
|
|
|
|
|||||||||
Capitalization at illustrative quarter end
(3)
|
|
|
|
|
|
|
|
|
|
|
||||
Market value of our company’s units per unit
|
|
|
$
|
15.45
|
|
|
|
$
|
15.45
|
|
|
|
||
GP Units and LP Units
|
279.7
|
|
|
|
|
|
|
|
|
|
||||
Exchange LP Units
|
3.3
|
|
|
|
|
|
|
|
|
|
||||
Redemption-Exchange Units held by Brookfield
(2)
|
437.4
|
|
|
|
|
|
|
|
|
|
||||
Total units
|
720.4
|
|
|
|
|
|
|
|
|
|
||||
Total market value
|
|
|
|
|
$
|
11,131.5
|
|
|
|
$
|
11,131.5
|
|
||
Preferred shares of holding entities held by Brookfield
|
|
|
|
|
435.0
|
|
|
|
435.0
|
|
||||
Class A preferred shares
|
|
|
|
|
1,800.0
|
|
|
|
1,800.0
|
|
||||
Recourse debt, net of cash
|
|
|
|
|
2,607.3
|
|
|
|
2,607.3
|
|
||||
Total capitalization
|
|
|
|
|
$
|
15,973.8
|
|
|
|
$
|
15,973.8
|
|
||
Increase in total capitalization
|
|
|
|
|
$
|
4,505.6
|
|
|
$
|
4,505.6
|
|
|||
|
|
|
|
|
|
|||||||||
Days in quarter / year
|
|
|
|
|
90
|
|
|
|
365
|
|
||||
Fraction of quarter / year
(4)
|
|
|
|
|
100.00
|
%
|
|
|
100.00
|
%
|
||||
Equity enhancement distribution fee rate
|
|
|
|
|
0.3125
|
%
|
|
|
1.25
|
%
|
||||
Gross equity enhancement distribution to Property Special LP
|
|
|
|
|
$
|
14.1
|
|
|
|
$
|
56.4
|
|
||
Fee offsets
(5)
|
|
|
|
|
(14.1
|
)
|
|
|
(56.4
|
)
|
||||
Net equity
|
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
(1)
|
For purposes of calculating the equity enhancement distribution at each quarter end, the initial total capitalization against which the quarter end total capitalization is measured will always be our company’s total capitalization immediately following the Spin-off. For purposes of calculating the initial total capitalization, securities were valued based on their volume weighted average trading price on the principal stock exchange (NYSE) for the 30 trading days commencing on April 15, 2013, the date of the Spin-off.
|
(2)
|
Includes (a) Redemption-Exchange Units of the Property Partnership that are held by Brookfield and that are redeemable for cash or exchangeable for our company’s units in accordance with the Redemption-Exchange Mechanism and (b) Special LP Units held by Property Special LP. For purposes of calculating total capitalization, the value of these securities is assumed to be equal to the value of our company’s units.
|
(3)
|
Based on the number of units, Exchange LP Units and Redemption-Exchange Units as of
December 31, 2018
. For purposes of calculating the quarter end total capitalization, securities were valued based on their volume weighted average trading price on the principal stock exchange (Nasdaq) for the preceding five trading days. For illustrative purposes only, the example above assumes a value of
$15.45
per unit.
|
(4)
|
The example above assumes a full illustrative quarter and a full illustrative year. The equity enhancement distribution fee will be pro-rated for any partial payment period.
|
(5)
|
The equity enhancement distribution for any quarter will be reduced by an amount equal to (i) the proportion of each cash payment in relation to such quarter made by an Operating Entity to Brookfield, including any payment made in the form of a dividend, distribution or other profit entitlement, which our company determines to be comparable to the equity enhancement distribution that is attributable to the amount that a Service Recipient has committed and/or contributed at such time (either as debt or equity) to such Operating Entity (and, in the case of a commitment, as set forth in the terms of the subscription agreement or other underlying documentation with respect to such operating entity at or prior to such time), provided that the aggregate amount of any such payments under this clause (i) will not exceed an amount equal to
0.3125%
of the amount the Service Recipient has so committed and/or contributed and the deduction of such amount will not result in this equity enhancement adjustment being less than zero; (ii) any dividend, distribution or other profit entitlement made by BPR operating entities to Brookfield and (iii) the amount, if any, by which 0.125% of the total capitalization value of our company on the last day of such quarter exceeds $12.5 million (plus the amount of any annual escalation by the specified inflation factor), provided that the deduction of such amount under this clause (ii) will not result in this equity enhancement adjustment being less than zero. For any quarter in which our company determines that there is insufficient cash to pay the equity enhancement distribution, our company may elect to pay all or a portion of this distribution in Redemption-Exchange Units.
|
|
|
Quarterly
|
Annualized
|
|||||||||||
Illustrative Incentive Distribution Calculation
|
Units (m)
|
Per Unit ($)
|
Total ($m)
|
Per Unit ($)
|
Total ($m)
|
|||||||||
Illustrative distribution
|
|
|
$
|
0.315
|
|
|
|
$
|
1.260
|
|
|
|
||
First distribution threshold
|
|
|
$
|
0.275
|
|
|
|
$
|
1.100
|
|
|
|
||
Total units of Property Partnership
(1)
|
900.2
|
|
|
|
|
|
|
|
|
|
||||
Total first distribution
|
|
|
|
|
$
|
247.5
|
|
|
|
$
|
990.0
|
|
||
Distribution in excess of first distribution threshold
|
|
|
$
|
0.025
|
|
|
|
$
|
0.100
|
|
|
|
||
Total units of Property Partnership
(1)
|
900.2
|
|
|
|
|
|
|
|
|
|
||||
Second distribution to all partners
|
|
|
|
|
$
|
22.5
|
|
|
|
$
|
90.0
|
|
||
15% incentive distribution to Property Special LP
|
|
|
|
|
4.0
|
|
|
|
16.0
|
|
||||
Total second distribution
|
|
|
|
|
$
|
26.5
|
|
|
|
$
|
106.0
|
|
||
Distribution in excess of second distribution threshold
|
|
|
$
|
0.015
|
|
|
|
$
|
0.060
|
|
|
|
||
Total units of Property Partnership
(1)
|
900.2
|
|
|
|
|
|
|
|
|
|
||||
Third distribution to all partners
|
|
|
|
|
$
|
13.5
|
|
|
|
$
|
54.0
|
|
||
25% incentive distribution to Property Special LP
|
|
|
|
|
4.5
|
|
|
|
18.0
|
|
||||
Total third distribution
|
|
|
|
|
$
|
18.0
|
|
|
|
$
|
72.0
|
|
||
Total distributions to partners of the Property Partnership (including incentive distributions)
|
|
|
|
|
$
|
292.0
|
|
|
|
$
|
1,168.0
|
|
||
Incentive distributions
|
|
|
$
|
8.5
|
|
|
$
|
34.0
|
|
|||||
Less: Incentive Distribution Account Credits
|
|
|
(8.5
|
)
|
|
(34.0
|
)
|
|||||||
Net Incentive Distribution payable to Brookfield Asset Management
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|||||
Total incentive distributions to Property Special LP
|
|
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
(1)
|
Based on the number of units on
December 31, 2018
. Includes (a) Managing General Partner Units of the Property Partnership held by our company, (b) Redemption-Exchange Units of the Property Partnership that are held by Brookfield and that are redeemable for cash or exchangeable for the company’s units in accordance with the Redemption-Exchange Mechanism and (c) Special LP Units of the Property Partnership held by Property Special LP.
|
|
Quarterly
|
Annualized
|
||||
Total Illustrative Amounts
|
$m
|
$m
|
||||
Base management fee
(1)
|
$
|
20.0
|
|
$
|
80.0
|
|
Equity enhancement distribution
|
—
|
|
—
|
|
||
Incentive distribution
|
—
|
|
—
|
|
||
Total
|
$
|
20.0
|
|
$
|
80.0
|
|
(1)
|
The annual base management fee paid by our partnership to Brookfield Asset Management is 0.5% of the total capitalization of our partnership, subject to an annual minimum of $50 million, plus annual inflation adjustments. The equity enhancement distribution is reduced by the amount by which the base management fee is greater than $50 million per annum, plus annual inflation adjustments.
|
•
|
first,
100%
to our company until our company has received an amount equal to the excess of: (i) the amount of our outlays and expenses incurred during the term of the Property Partnership; over (ii) the aggregate amount of distributions received by our company pursuant to the first tier of the Regular Distribution Waterfall during the term of the Property Partnership;
|
•
|
second,
100%
to Property Special LP until Property Special LP has received an amount equal to the fair market value of the equity enhancement distribution entitlement, as determined by a qualified independent valuator in accordance with the Property Partnership’s limited partnership agreement, provided that such amount may not exceed 2.5 times the aggregate equity enhancement distribution payments made to Property Special LP during the immediately prior 24 months;
|
•
|
third,
100%
to holders of the Preferred Units, pro rata to their respective relative percentage of Preferred Units held (determined by reference to the aggregate value of the issue price of the Preferred Units held by each such holder relative to the aggregate value of the issue price of all Preferred Units outstanding), until an amount equal to all preferential distribution to which the holders of the Preferred Units are entitled in the event of dissolution, liquidation, or winding-up of the Property Partnership under the terms of the Preferred Units then outstanding (including any outstanding accrued and unpaid preferential distributions from prior periods) has been distributed in respect of each Preferred Unit outstanding;
|
•
|
fourth, if there are Preferred Units outstanding, an amount equal to the amount of cash or property held by the Property Partnership at such time, that is attributable to a realization event occurring prior to a dissolution event and that has been deemed by our company, in its sole discretion, to be (i) attributable to sales or other dispositions of the Property Partnership’s assets, and (ii) representative of unrecovered capital, shall be distributed to the partners of the Property Partnership other than Preferred Unitholders in proportion to the unrecovered capital attributable to the Property Partnership interests (other than Preferred Units) held by the partners until such time as the unrecovered capital attributable to each such partnership interest is equal to zero, as if such distribution were a distribution occurring prior to dissolution;
|
•
|
fifth, if there are Preferred Units outstanding, to holders of Redemption-Exchange Units pro rata in proportion to their respective percentage interests (which will be calculated using Redemption-Exchange Units only), the aggregate amount of distributions previously deferred and not previously recovered;
|
•
|
sixth,
100%
to the partners of the Property Partnership other than Preferred Unitholders, in proportion to their respective amounts of unrecovered capital in the Property Partnership;
|
•
|
seventh,
100%
to the owners of the Property Partnership’s partnership interests other than Preferred Unitholders, pro rata to their percentage interests (the percentage interest as to the Preferred Unitholders shall be zero), until an amount has been distributed in respect of each partnership interest of the Property Partnership equal to the excess of: (i) the First Distribution Threshold for each quarter during the term of the Property Partnership (subject to adjustment upon the subsequent issuance of additional partnership interests in the Property Partnership); over (ii) the aggregate amount of distributions made in respect of a partnership interest of Property Partnership other than Preferred Units pursuant to the sixth tier of the Regular Distribution Waterfall during the term of the Property Partnership (subject to adjustment upon the subsequent issuance of additional partnership interests in the Property Partnership);
|
•
|
eighth,
85%
to the owners of the Property Partnership’s partnership interests other than Preferred Unitholders, pro rata to their percentage interests (the percentage interest as to the Preferred Unitholders shall be zero), and
15%
to Property Special LP, until an amount has been distributed in respect of each partnership interest of the Property Partnership equal to the excess of: (i) the Second Distribution Threshold less the First Distribution Threshold for each quarter during the term of the Property Partnership (subject to adjustment upon the subsequent issuance of additional partnership interests in the Property Partnership); over (ii) the aggregate amount of distributions made in respect of a partnership interest of the Property Partnership pursuant to the seventh tier of the Regular Distribution Waterfall during the term of the Property Partnership (subject to adjustment upon the subsequent issuance of additional partnership interests in the Property Partnership); and
|
•
|
thereafter,
75%
to the owners of the Property Partnership’s partnership interests other than Preferred Unitholders, pro rata to their percentage interests, and
25%
to Property Special LP.
|
1)
|
enlarge the obligations of any limited partner of the Property Partnership without its consent, except that any amendment that would have a material adverse effect on the rights or preferences of any class of partnership interests in relation to other classes of partnership interests may be approved by at least a majority of the type or class of partnership interests so affected; or
|
2)
|
enlarge the obligations of, restrict in any way any action by or rights of, or reduce in any way the amounts distributable, reimbursable or otherwise payable by the Property Partnership to Property Special LP or any of its affiliates without the consent of Property Special LP which may be given or withheld in its sole discretion.
|
1)
|
a change in the name of the Property Partnership, the location of the Property Partnership’s registered office or the Property Partnership’s registered agent;
|
2)
|
the admission, substitution, withdrawal or removal of partners in accordance with the limited partnership agreement of the Property Partnership;
|
3)
|
a change that our company determines is reasonable and necessary or appropriate for the Property Partnership to qualify or to continue its qualification as an exempted limited partnership under the laws of Bermuda or a partnership in which the limited partners have limited liability under the laws of any jurisdiction or is necessary or advisable in the opinion of our company to ensure that the Property Partnership will not be treated as an association taxable as a corporation or otherwise taxed as an entity for tax purposes;
|
4)
|
an amendment that our company determines to be necessary or appropriate to address certain changes in tax regulations, legislation or interpretation;
|
5)
|
an amendment that is necessary, in the opinion of counsel, to prevent the Property Partnership or our company or its directors or officers, from in any manner being subjected to the provisions of the Investment Company Act or similar legislation in other jurisdictions;
|
6)
|
an amendment that our company determines in its sole discretion to be necessary or appropriate for the creation, authorization or issuance of any class or series of partnership interests or options, rights, warrants or appreciation rights relating to partnership interests;
|
7)
|
any amendment expressly permitted in the Property Partnership’s limited partnership agreement to be made by our company acting alone;
|
8)
|
any amendment that our company determines in its sole discretion to be necessary or appropriate to reflect and account for the formation by the Property Partnership of, or its investment in, any corporation, partnership, joint venture, limited liability company or other entity, as otherwise permitted by the Property Partnership’s limited partnership agreement;
|
9)
|
a change in the Property Partnership’s fiscal year and related changes;
|
10)
|
any amendment concerning the computation or allocation of specific items of income, gain, expense or loss among the partners that, in the sole discretion of our company, is necessary or appropriate to: (i) comply with the requirements of applicable law; (ii) reflect the partners’ interests in the Property Partnership; or (iii) consistently reflect the distributions made by the Property Partnership to the partners pursuant to the terms of the limited partnership agreement of the Property Partnership;
|
11)
|
any amendment that our company determines in its sole discretion to be necessary or appropriate to address any statute, rule, regulation, notice, or announcement that affects or could affect the U.S. federal income tax treatment of any allocation or distribution related to any interest of our company in the profits of the Property Partnership; or
|
12)
|
any other amendments substantially similar to any of the matters described in (1) through (11) above.
|
1)
|
do not adversely affect the Property Partnership’s limited partners considered as a whole (including any particular class of partnership interests as compared to other classes of partnership interests) in any material respect;
|
2)
|
are necessary or appropriate to satisfy any requirements, conditions or guidelines contained in any opinion, directive, order, ruling or regulation of any governmental agency or judicial authority;
|
3)
|
are necessary or appropriate for any action taken by our company relating to splits or combinations of units under the provisions of the Property Partnership’s limited partnership agreement; or
|
4)
|
are required to effect the intent expressed in the final registration statement and prospectus of our company filed in connection with the Spin-off or the intent of the provisions of the Property Partnership’s limited partnership agreement or are otherwise contemplated by the Property Partnership’s limited partnership agreement.
|
1)
|
Support Agreement, dated March 19, 2014, between Brookfield Property Partners L.P. and Brookfield Office Properties Exchange LP described under Item 10.B
“Additional Information - Memorandum and Articles of Association - Description of Our Units and Our Limited Partnership Agreement”
;
|
2)
|
Second Amended and Restated Master Services Agreement dated August 27, 2018 by and among Brookfield Asset Management, the Service Recipients and the Service Providers described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions - Our Master Services Agreement”
;
|
3)
|
Relationship Agreement dated April 15, 2013 by and among Brookfield Asset Management, our company and the Service Providers and others described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions - Relationship with Brookfield - Relationship Agreement”
;
|
4)
|
Registration Rights Agreement dated April 10, 2013 between our company and Brookfield Asset Management described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions - Relationship with Brookfield - Registration Rights Agreement”
;
|
5)
|
Second Amended and Restated Limited Partnership Agreement of our partnership dated August 8, 2013 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of Our Units and Our Limited Partnership Agreement”
;
|
6)
|
Fourth Amended and Restated Limited Partnership Agreement of the Property Partnership dated February 20, 2019 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement”
;
|
7)
|
Guarantee Agreement between our company and the Class A Preferred Unitholder dated December 4, 2014 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement - Class A Preferred Units”
;
|
8)
|
Investor Agreement between our company and the Class A Preferred Unitholder dated December 4, 2014 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of the Property Partnership Limited Partnership Agreement - Class A Preferred Units”
;
|
9)
|
Refinancing Agreement by and among our company, the Property Partnership and Brookfield Asset Management dated December 4, 2014 described under Item 7.B.
“Major Shareholders and Related Party Transactions - Related Party Transactions - Relationship with Brookfield - Maturity of Class A Preferred Units
”; and
|
10)
|
First Amendment to the Second Amended and Restated Limited Partnership Agreement of our partnership dated November 5, 2015 described under Item 10.B.
“Additional Information - Memorandum and Articles of Association - Description of Our Units and Our Limited Partnership Agreement”
;
|
a)
|
the name, address and taxpayer identification number of the beneficial owner and the nominee;
|
b)
|
whether the beneficial owner is (1) a person that is not a U.S. person, (2) a foreign government, an international organization, or any wholly owned agency or instrumentality of either of the foregoing, or (3) a tax-exempt entity;
|
c)
|
the amount and description of units held, acquired, or transferred for the beneficial owner; and
|
d)
|
specific information including the dates of acquisitions and transfers, means of acquisitions and transfers, and acquisition cost for purchases, as well as the amount of net proceeds from sales.
|
|
December 31, 2018
|
December 31, 2017
|
||||||||
(US$ Thousands)
|
Total
|
|
%
|
|
Total
|
|
%
|
|
||
Audit fees
(1)
|
$
|
10,769
|
|
37
|
%
|
$
|
7,029
|
|
32
|
%
|
Audit-related fees
(2)
|
18,000
|
|
62
|
%
|
14,210
|
|
65
|
%
|
||
Tax fees
(3)
|
441
|
|
1
|
%
|
740
|
|
3
|
%
|
||
Other
(4)
|
37
|
|
—
|
%
|
51
|
|
—
|
%
|
||
Total
|
$
|
29,247
|
|
100
|
%
|
$
|
22,030
|
|
100
|
%
|
(1)
|
Audit fees include fees for the audit of our annual consolidated financial statements, internal control over financing reporting and interim reviews of the consolidated financial statements included in our quarterly interim reports. This category also includes fees for comfort letters, consents and review of certain documents filed with securities regulatory authorities.
|
(2)
|
Audit-related fees include fees for the audit or review of financial statements for certain of our subsidiaries, including audits of individual properties to comply with lender, joint venture partner or tenant requirements.
|
(3)
|
Tax fees are principally for assistance in tax return preparation and tax advisory services.
|
(4)
|
All other fees include fees for assistance with corporate and social responsibility reporting.
|
As of Dec. 31, 2018
|
|||||||||
Month
|
(a) Total number of units purchased
|
|
(b) Average price paid per unit
|
|
(c) Total number of units purchased as part of publicly announced plans or programs
|
|
(d) Maximum number of units that may yet be purchased under the plans or programs
|
|
|
Apr. 2018
|
629,454
|
|
$
|
19.03
|
|
629,454
|
|
19,839,373
|
|
Jul. 2018
|
103,781
|
|
18.98
|
|
103,781
|
|
19,735,592
|
|
|
Aug. 2018
|
—
|
|
—
|
|
—
|
|
21,091,764
|
|
|
Sep. 2018
|
4,473,235
|
|
19.93
|
|
—
|
|
16,618,529
|
|
|
Oct. 2018
|
4,935,217
|
|
20.26
|
|
—
|
|
11,683,312
|
|
|
Nov. 2018
|
4,634,971
|
|
18.56
|
|
998,302
|
|
7,048,341
|
|
|
Dec. 2018
|
2,929,608
|
|
16.70
|
|
2,929,608
|
|
4,118,733
|
|
|
Total
|
17,706,266
|
|
|
4,661,145
|
|
|
Number
|
|
Description
|
|
|
|
|
Certificate of registration of our company, registered as of January 3, 2013*
|
|
|
|
|
|
Second Amended and Restated Limited Partnership Agreement of our company, dated August 8, 2013**
|
|
|
|
|
|
First Amendment to the Second Amended and Restated Limited Partnership Agreement of our company, dated November 5, 2015***
|
|
|
|
|
|
Second Amended and Restated Master Services Agreement by and among Brookfield Asset Management, the Service Recipients and the Service Providers, dated August 27, 2018****
|
|
|
|
|
|
Fourth Amended and Restated Limited Partnership Agreement of the Property Partnership, dated February 20, 2019*****
|
|
|
|
|
|
Relationship Agreement among our company, the Property Partnership, the Holding Entities, the Service Providers and Brookfield Asset Management, dated April 15, 2013******
|
|
|
|
|
|
Registration Rights Agreement between our company and Brookfield Asset Management dated April 10, 2013******
|
|
|
|
|
|
Support Agreement, dated March 19, 2014, between Brookfield Property Partners L.P. and Brookfield Office Properties Exchange LP*******
|
|
|
|
|
|
Guarantee Agreement between our company and the Class A Preferred Unitholder dated December 4, 2014********
|
|
|
|
|
|
Investor Agreement between our company and the Class A Preferred Unitholder dated December 4, 2014********
|
|
|
|
|
|
Certification of Brian W. Kingston, Chief Executive Officer, Brookfield Property Group LLC, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*********
|
|
|
|
|
|
Certification of Bryan K. Davis, Chief Financial Officer, Brookfield Property Group LLC, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*********
|
|
|
|
|
|
Certification of Brian W. Kingston, Chief Executive Officer, Brookfield Property Group LLC, pursuant to 18 U.S.C. Section 1350, as adopted to Section 906 of the Sarbanes Oxley Act of 2002*********
|
|
|
|
|
|
Certification of Bryan K. Davis, Chief Financial Officer, Brookfield Property Group LLC, pursuant to 18 U.S.C. Section 1350, as adopted to Section 906 of the Sarbanes Oxley Act of 2002*********
|
|
|
|
|
|
Consent of Deloitte LLP, Independent Registered Public Accounting Firm, relating to the incorporation of the consolidated financial statements of Brookfield Property Partners L.P. into this Annual Report on Form 20-F*********
|
|
|
|
|
|
Consent of Deloitte & Touche LLP relating to the incorporation of the consolidated financial statements of Brookfield Property REIT Inc. into this Annual Report on Form 20-F*********
|
|
|
|
|
|
BROOKFIELD PROPERTY PARTNERS L.P.,
|
|
|
by its general partner,
BROOKFIELD PROPERTY
PARTNERS LIMITED
|
|
|
|
|
|
By:
|
/s/ Jane Sheere
|
|
|
Name: Jane Sheere
|
|
|
Title: Secretary
|
|
Page
|
|
|
Consolidated financial statements of Brookfield Property Partners L.P. as at December 31, 2018 and 2017 and for each of the years in the three-year period ended December 31, 2018
|
|
|
|
Consolidated financial statements of Brookfield Property REIT Inc. as of December 31, 2018 and 2017 and for each of the years in the three-year period ended December 31, 2018
|
(US$ Millions)
|
Note
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Assets
|
|
|
|
|
|
||
Non-current assets
|
|
|
|
|
|
||
Investment properties
|
6
|
$
|
80,196
|
|
$
|
51,357
|
|
Equity accounted investments
|
8
|
22,698
|
|
19,761
|
|
||
Participating loan interests
|
10
|
268
|
|
517
|
|
||
Property, plant and equipment
|
11
|
7,506
|
|
5,457
|
|
||
Goodwill
|
12
|
1,109
|
|
1,079
|
|
||
Intangible assets
|
13
|
1,179
|
|
1,188
|
|
||
Other non-current assets
|
14
|
1,856
|
|
898
|
|
||
Loans and notes receivable
|
|
594
|
|
178
|
|
||
Total non-current assets
|
|
115,406
|
|
80,435
|
|
||
Current assets
|
|
|
|
|
|
||
Loans and notes receivable
|
|
461
|
|
7
|
|
||
Accounts receivable and other
|
15
|
2,361
|
|
981
|
|
||
Cash and cash equivalents
|
|
3,288
|
|
1,491
|
|
||
Total current assets
|
|
6,110
|
|
2,479
|
|
||
Assets held for sale
|
16
|
1,004
|
|
1,433
|
|
||
Total assets
|
|
$
|
122,520
|
|
$
|
84,347
|
|
|
|
|
|
||||
Liabilities and equity
|
|
|
|
|
|
||
Non-current liabilities
|
|
|
|
|
|
||
Debt obligations
|
17
|
$
|
57,937
|
|
$
|
30,749
|
|
Capital securities
|
18
|
2,865
|
|
2,839
|
|
||
Other non-current liabilities
|
20
|
2,294
|
|
918
|
|
||
Deferred tax liabilities
|
19
|
2,378
|
|
2,888
|
|
||
Total non-current liabilities
|
|
65,474
|
|
37,394
|
|
||
Current liabilities
|
|
|
|
|
|
||
Debt obligations
|
17
|
5,874
|
|
6,135
|
|
||
Capital securities
|
18
|
520
|
|
1,326
|
|
||
Accounts payable and other liabilities
|
21
|
3,749
|
|
3,052
|
|
||
Total current liabilities
|
|
10,143
|
|
10,513
|
|
||
Liabilities associated with assets held for sale
|
16
|
163
|
|
1,316
|
|
||
Total liabilities
|
|
75,780
|
|
49,223
|
|
||
|
|
|
|
||||
Equity
|
|
|
|
|
|
||
Limited partners
|
22
|
12,353
|
|
7,395
|
|
||
General partner
|
22
|
4
|
|
6
|
|
||
Non-controlling interests attributable to:
|
|
|
|
|
|
||
Redeemable/exchangeable and special limited partnership units
|
22,23
|
12,740
|
|
14,500
|
|
||
Limited partnership units of Brookfield Office Properties Exchange LP
|
22,23
|
96
|
|
285
|
|
||
Class A shares of Brookfield Property REIT Inc. (“BPR”)
|
22,23
|
3,091
|
|
—
|
|
||
Interests of others in operating subsidiaries and properties
|
7,23
|
18,456
|
|
12,938
|
|
||
Total equity
|
|
46,740
|
|
35,124
|
|
||
Total liabilities and equity
|
|
$
|
122,520
|
|
$
|
84,347
|
|
(US$ Millions, except per unit information) Years ended Dec. 31,
|
Note
|
2018
|
|
2017
|
|
2016
|
|
|||
Commercial property revenue
|
24
|
$
|
5,043
|
|
$
|
4,192
|
|
$
|
3,624
|
|
Hospitality revenue
|
25
|
1,913
|
|
1,648
|
|
1,561
|
|
|||
Investment and other revenue
|
26
|
283
|
|
295
|
|
167
|
|
|||
Total revenue
|
|
7,239
|
|
6,135
|
|
5,352
|
|
|||
Direct commercial property expense
|
27
|
1,851
|
|
1,617
|
|
1,394
|
|
|||
Direct hospitality expense
|
28
|
1,236
|
|
1,079
|
|
1,036
|
|
|||
Investment and other expense
|
|
26
|
|
138
|
|
1
|
|
|||
Interest expense
|
|
2,464
|
|
1,967
|
|
1,681
|
|
|||
Depreciation and amortization
|
29
|
308
|
|
275
|
|
240
|
|
|||
General and administrative expense
|
30
|
1,032
|
|
614
|
|
569
|
|
|||
Total expenses
|
|
6,917
|
|
5,690
|
|
4,921
|
|
|||
Fair value gains, net
|
31
|
2,466
|
|
1,254
|
|
692
|
|
|||
Share of net earnings from equity accounted investments
|
8
|
947
|
|
961
|
|
1,019
|
|
|||
Income before income taxes
|
|
3,735
|
|
2,660
|
|
2,142
|
|
|||
Income tax expense (benefit)
|
19
|
81
|
|
192
|
|
(575
|
)
|
|||
Net income
|
|
$
|
3,654
|
|
$
|
2,468
|
|
$
|
2,717
|
|
|
|
|
|
|
||||||
Net income attributable to:
|
|
|
|
|
|
|
|
|||
Limited partners
|
|
$
|
764
|
|
$
|
136
|
|
$
|
660
|
|
General partner
|
|
—
|
|
—
|
|
—
|
|
|||
Non-controlling interests attributable to:
|
|
|
|
|
|
|
|
|||
Redeemable/exchangeable and special limited partnership units
|
|
1,085
|
|
233
|
|
1,103
|
|
|||
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
17
|
|
6
|
|
30
|
|
|||
Class A shares of Brookfield Property REIT Inc.
|
|
112
|
|
—
|
|
—
|
|
|||
Interests of others in operating subsidiaries and properties
|
|
1,676
|
|
2,093
|
|
924
|
|
|||
Total
|
|
$
|
3,654
|
|
$
|
2,468
|
|
$
|
2,717
|
|
|
|
|
|
|
||||||
Net income per LP Unit:
|
|
|
|
|
|
|
|
|||
Basic
|
22
|
$
|
2.28
|
|
$
|
0.48
|
|
$
|
2.30
|
|
Diluted
|
22
|
$
|
2.26
|
|
$
|
0.48
|
|
$
|
2.25
|
|
(US$ Millions) Years ended Dec. 31,
|
Note
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income
|
|
$
|
3,654
|
|
$
|
2,468
|
|
$
|
2,717
|
|
Other comprehensive income (loss)
|
33
|
|
|
|
|
|
|
|||
Items that may be reclassified to net income:
|
|
|
|
|
|
|
|
|||
Foreign currency translation
|
|
(788
|
)
|
654
|
|
(312
|
)
|
|||
Cash flow hedges
|
|
34
|
|
77
|
|
(36
|
)
|
|||
Available-for-sale securities (“AFS”)
|
|
—
|
|
(5
|
)
|
5
|
|
|||
Equity accounted investments
|
|
(8
|
)
|
11
|
|
(6
|
)
|
|||
Items that will not be reclassified to net income:
|
|
|
|
|
|
|
|
|||
Securities - fair value through other comprehensive income (“FVTOCI”)
|
|
(2
|
)
|
—
|
|
—
|
|
|||
Share of revaluation surplus on equity accounted investments
|
|
92
|
|
58
|
|
13
|
|
|||
Remeasurement of defined benefit obligations
|
|
2
|
|
(1
|
)
|
—
|
|
|||
Revaluation surplus
|
|
254
|
|
86
|
|
90
|
|
|||
Total other comprehensive income (loss)
|
|
(416
|
)
|
880
|
|
(246
|
)
|
|||
Total comprehensive income
|
|
$
|
3,238
|
|
$
|
3,348
|
|
$
|
2,471
|
|
Comprehensive income attributable to:
|
|
|
|
|
|
|
|
|||
Limited partners
|
|
|
|
|
|
|
|
|||
Net income
|
|
$
|
764
|
|
$
|
136
|
|
$
|
660
|
|
Other comprehensive income (loss)
|
|
(178
|
)
|
183
|
|
(112
|
)
|
|||
|
|
586
|
|
319
|
|
548
|
|
|||
General partner
|
|
|
|
|
|
|
|
|||
Net income
|
|
—
|
|
—
|
|
—
|
|
|||
Other comprehensive income (loss)
|
|
—
|
|
—
|
|
—
|
|
|||
|
|
—
|
|
—
|
|
—
|
|
|||
Non-controlling interests
|
|
|
|
|
|
|
|
|||
Redeemable/exchangeable and special limited partnership units
|
|
|
|
|
|
|
|
|||
Net income
|
|
1,085
|
|
233
|
|
1,103
|
|
|||
Other comprehensive income (loss)
|
|
(252
|
)
|
312
|
|
(187
|
)
|
|||
|
|
833
|
|
545
|
|
916
|
|
|||
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
|
|
|
|
|
||||
Net income
|
|
17
|
|
6
|
|
30
|
|
|||
Other comprehensive income (loss)
|
|
(4
|
)
|
8
|
|
(5
|
)
|
|||
|
|
13
|
|
14
|
|
25
|
|
|||
Class A shares of Brookfield Property REIT Inc.
|
|
|
|
|
||||||
Net income
|
|
112
|
|
—
|
|
—
|
|
|||
Other comprehensive income (loss)
|
|
(26
|
)
|
—
|
|
—
|
|
|||
|
|
86
|
|
—
|
|
—
|
|
|||
Interests of others in operating subsidiaries and properties
|
|
|
|
|
|
|
|
|||
Net income
|
|
1,676
|
|
2,093
|
|
924
|
|
|||
Other comprehensive income (loss)
|
|
44
|
|
377
|
|
58
|
|
|||
|
|
1,720
|
|
2,470
|
|
982
|
|
|||
Total comprehensive income
|
|
$
|
3,238
|
|
$
|
3,348
|
|
$
|
2,471
|
|
|
Limited partners
|
|
General partner
|
|
Non-controlling interests
|
|
|||||||||||||||||||||||||||||||||||||||||
(US$ Millions)
|
Capital
|
|
Retained earnings
|
|
Ownership
changes
|
|
Accumulated
other
compre-hensive
(loss) income
|
|
Limited
partners equity
|
|
|
Capital
|
|
Retained
earnings
|
|
Ownership
changes
|
|
Accumulated
other
compre-hensive
(loss) income
|
|
General
partner equity
|
|
|
Redeemable/ exchangeable
and special
limited
partnership
units
|
|
Limited
partnership
units of Brookfield Office
Properties
Exchange LP
|
|
Class A shares of Brookfield Property REIT Inc.
|
|
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
|
—
|
|
764
|
|
—
|
|
—
|
|
764
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
1,085
|
|
17
|
|
112
|
|
1,676
|
|
3,654
|
|
|||||||||||||||
Other comprehensive income (loss)
|
—
|
|
—
|
|
—
|
|
(178
|
)
|
(178
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(252
|
)
|
(4
|
)
|
(26
|
)
|
44
|
|
(416
|
)
|
|||||||||||||||
Total comprehensive income (loss)
|
—
|
|
764
|
|
—
|
|
(178
|
)
|
586
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
833
|
|
13
|
|
86
|
|
1,720
|
|
3,238
|
|
|||||||||||||||
Distributions
|
—
|
|
(410
|
)
|
—
|
|
—
|
|
(410
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(551
|
)
|
(9
|
)
|
(89
|
)
|
(2,739
|
)
|
(3,798
|
)
|
|||||||||||||||
Issuances / repurchases of equity interests in operating subsidiaries
|
2,137
|
|
2
|
|
86
|
|
—
|
|
2,225
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
27
|
|
—
|
|
3,387
|
|
6,537
|
|
12,176
|
|
|||||||||||||||
Exchange of exchangeable units
|
156
|
|
—
|
|
19
|
|
(2
|
)
|
173
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
31
|
|
(204
|
)
|
—
|
|
—
|
|
—
|
|
|||||||||||||||
Conversion of Class A shares of Brookfield Property REIT Inc.
|
1,081
|
|
—
|
|
296
|
|
—
|
|
1,377
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
305
|
|
—
|
|
(1,682
|
)
|
—
|
|
—
|
|
|||||||||||||||
Change in relative interests of non-controlling interests
|
—
|
|
—
|
|
1,116
|
|
(109
|
)
|
1,007
|
|
|
—
|
|
—
|
|
(2
|
)
|
—
|
|
(2
|
)
|
|
(2,405
|
)
|
11
|
|
1,389
|
|
—
|
|
—
|
|
|||||||||||||||
Balance as at Dec. 31, 2018
|
$
|
8,987
|
|
$
|
2,234
|
|
$
|
1,657
|
|
$
|
(525
|
)
|
$
|
12,353
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
(2
|
)
|
$
|
—
|
|
$
|
4
|
|
|
$
|
12,740
|
|
$
|
96
|
|
$
|
3,091
|
|
$
|
18,456
|
|
$
|
46,740
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Balance as at Dec. 31, 2016
|
$
|
5,743
|
|
$
|
2,085
|
|
$
|
127
|
|
$
|
(419
|
)
|
$
|
7,536
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,523
|
|
$
|
293
|
|
$
|
—
|
|
$
|
11,803
|
|
$
|
34,161
|
|
Net income
|
—
|
|
136
|
|
—
|
|
—
|
|
136
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
233
|
|
6
|
|
—
|
|
2,093
|
|
2,468
|
|
|||||||||||||||
Other comprehensive income (loss)
|
—
|
|
—
|
|
—
|
|
183
|
|
183
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
312
|
|
8
|
|
—
|
|
377
|
|
880
|
|
|||||||||||||||
Total comprehensive income (loss)
|
—
|
|
136
|
|
—
|
|
183
|
|
319
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
545
|
|
14
|
|
—
|
|
2,470
|
|
3,348
|
|
|||||||||||||||
Distributions
|
—
|
|
(301
|
)
|
—
|
|
—
|
|
(301
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(516
|
)
|
(13
|
)
|
—
|
|
(2,685
|
)
|
(3,515
|
)
|
|||||||||||||||
Issuances / repurchases of equity interests in operating subsidiaries
|
(136
|
)
|
(42
|
)
|
13
|
|
—
|
|
(165
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(53
|
)
|
(2
|
)
|
—
|
|
1,350
|
|
1,130
|
|
|||||||||||||||
Exchange of exchangeable units
|
6
|
|
—
|
|
—
|
|
—
|
|
6
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
1
|
|
(7
|
)
|
—
|
|
—
|
|
—
|
|
|||||||||||||||
Balance as at Dec. 31, 2017
|
$
|
5,613
|
|
$
|
1,878
|
|
$
|
140
|
|
$
|
(236
|
)
|
$
|
7,395
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,500
|
|
$
|
285
|
|
$
|
—
|
|
$
|
12,938
|
|
$
|
35,124
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Balance as at Dec. 31, 2015
|
$
|
5,815
|
|
$
|
1,791
|
|
$
|
126
|
|
$
|
(307
|
)
|
$
|
7,425
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,218
|
|
$
|
309
|
|
$
|
—
|
|
$
|
8,975
|
|
$
|
30,933
|
|
Net income
|
—
|
|
660
|
|
—
|
|
—
|
|
660
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
1,103
|
|
30
|
|
—
|
|
924
|
|
2,717
|
|
|||||||||||||||
Other comprehensive income (loss)
|
—
|
|
—
|
|
—
|
|
(112
|
)
|
(112
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(187
|
)
|
(5
|
)
|
—
|
|
58
|
|
(246
|
)
|
|||||||||||||||
Total comprehensive income (loss)
|
—
|
|
660
|
|
—
|
|
(112
|
)
|
548
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
916
|
|
25
|
|
—
|
|
982
|
|
2,471
|
|
|||||||||||||||
Distributions
|
—
|
|
(293
|
)
|
—
|
|
—
|
|
(293
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(490
|
)
|
(13
|
)
|
—
|
|
(966
|
)
|
(1,762
|
)
|
|||||||||||||||
Issuances / repurchases of equity interests in operating subsidiaries
|
(95
|
)
|
(73
|
)
|
—
|
|
—
|
|
(168
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
(122
|
)
|
(3
|
)
|
—
|
|
2,812
|
|
2,519
|
|
|||||||||||||||
Exchange of exchangeable units
|
23
|
|
—
|
|
1
|
|
—
|
|
24
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
1
|
|
(25
|
)
|
—
|
|
—
|
|
—
|
|
|||||||||||||||
Balance as at Dec. 31, 2016
|
$
|
5,743
|
|
$
|
2,085
|
|
$
|
127
|
|
$
|
(419
|
)
|
$
|
7,536
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
14,523
|
|
$
|
293
|
|
$
|
—
|
|
$
|
11,803
|
|
$
|
34,161
|
|
(US$ Millions) Years ended Dec. 31,
|
Note
|
2018
|
|
2017
|
|
2016
|
|
|||
Operating activities
|
|
|
|
|
|
|
|
|||
Net income
|
|
$
|
3,654
|
|
$
|
2,468
|
|
$
|
2,717
|
|
Share of equity accounted earnings, net of distributions
|
|
(429
|
)
|
(592
|
)
|
(495
|
)
|
|||
Fair value (gains), net
|
31
|
(2,466
|
)
|
(1,254
|
)
|
(692
|
)
|
|||
Deferred income tax expense (benefit)
|
19
|
(218
|
)
|
20
|
|
(711
|
)
|
|||
Depreciation and amortization
|
29
|
308
|
|
275
|
|
240
|
|
|||
Working capital and other
|
|
508
|
|
(278
|
)
|
(314
|
)
|
|||
|
|
1,357
|
|
639
|
|
745
|
|
|||
Financing activities
|
|
|
|
|
|
|
|
|||
Debt obligations, issuance
|
17
|
29,804
|
|
17,154
|
|
16,769
|
|
|||
Debt obligations, repayments
|
17
|
(19,936
|
)
|
(14,124
|
)
|
(14,733
|
)
|
|||
Capital securities issued
|
|
—
|
|
249
|
|
—
|
|
|||
Capital securities redeemed
|
18
|
(905
|
)
|
(297
|
)
|
(171
|
)
|
|||
Non-controlling interests, issued
|
|
3,180
|
|
2,391
|
|
2,996
|
|
|||
Non-controlling interests, purchased
|
|
—
|
|
(480
|
)
|
(146
|
)
|
|||
Limited partnership units, issued
|
|
501
|
|
—
|
|
—
|
|
|||
Limited partnership units, repurchased
|
|
(81
|
)
|
(136
|
)
|
(59
|
)
|
|||
Distributions to non-controlling interests in operating subsidiaries
|
|
(2,631
|
)
|
(2,679
|
)
|
(954
|
)
|
|||
Distributions to limited partnership unitholders
|
|
(410
|
)
|
(301
|
)
|
(293
|
)
|
|||
Distributions to redeemable/exchangeable and special limited partnership unitholders
|
|
(551
|
)
|
(516
|
)
|
(490
|
)
|
|||
Distributions to holders of Brookfield Office Properties Exchange LP units
|
|
(9
|
)
|
(13
|
)
|
(13
|
)
|
|||
Distributions to holders of Class A shares of Brookfield Property REIT Inc.
|
|
(89
|
)
|
—
|
|
—
|
|
|||
|
|
8,873
|
|
1,248
|
|
2,906
|
|
|||
Investing activities
|
|
|
|
|
|
|
|
|||
Investment properties and subsidiaries, proceeds of dispositions
|
|
5,520
|
|
4,729
|
|
3,312
|
|
|||
Property acquisitions and capital expenditures
|
|
(15,393
|
)
|
(5,879
|
)
|
(7,711
|
)
|
|||
Investment in equity accounted investments
|
|
(622
|
)
|
(1,060
|
)
|
(465
|
)
|
|||
Proceeds from sale of equity accounted investments and participating loan interests
|
|
1,140
|
|
1,006
|
|
1,092
|
|
|||
Settlement of financial assets and other
|
|
(17
|
)
|
(411
|
)
|
522
|
|
|||
Property, plant and equipment and other assets, investments
|
|
(492
|
)
|
(271
|
)
|
(232
|
)
|
|||
Property, plant and equipment and other assets, dispositions
|
|
522
|
|
—
|
|
17
|
|
|||
Intangible assets, dispositions
|
|
1
|
|
2
|
|
147
|
|
|||
Cash acquired in business combinations, net of cash impact from deconsolidation
|
|
1,043
|
|
(52
|
)
|
115
|
|
|||
Restricted cash and deposits
|
|
(108
|
)
|
50
|
|
(31
|
)
|
|||
|
|
(8,406
|
)
|
(1,886
|
)
|
(3,234
|
)
|
|||
Cash and cash equivalents
|
|
|
|
|
|
|
|
|||
Net change in cash and cash equivalents during the period
|
|
1,824
|
|
1
|
|
417
|
|
|||
Effect of exchange rate fluctuations on cash and cash equivalents held in foreign currencies
|
|
(27
|
)
|
34
|
|
4
|
|
|||
Balance, beginning of year
|
|
1,491
|
|
1,456
|
|
1,035
|
|
|||
Balance, end of year
|
|
$
|
3,288
|
|
$
|
1,491
|
|
$
|
1,456
|
|
|
|
|
|
|
||||||
Supplemental cash flow information
|
|
|
|
|
|
|
|
|||
Cash paid for:
|
|
|
|
|
|
|
|
|||
Income taxes
|
|
$
|
236
|
|
$
|
82
|
|
$
|
131
|
|
Interest (excluding dividends on capital securities)
|
|
$
|
2,253
|
|
$
|
1,567
|
|
$
|
1,383
|
|
a)
|
Statement of compliance
|
b)
|
Basis of presentation
|
(i)
|
Subsidiaries
|
(ii)
|
Associates and joint ventures
|
(iii)
|
Joint operations
|
c)
|
Foreign currency translation and transactions
|
d)
|
Cash and cash equivalents
|
e)
|
Investment properties
|
f)
|
Assets held for sale
|
g)
|
Hospitality assets
|
h)
|
Inventory
|
i)
|
Fair value measurement
|
•
|
Level 1 – Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.
|
•
|
Level 2 – Inputs (other than quoted prices included in Level 1) are either directly or indirectly observable for the asset or liability through correlation with market data at the measurement date and for the duration of the asset’s or liability’s anticipated life.
|
•
|
Level 3 – Inputs are unobservable and reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs in determining the estimate.
|
j)
|
Intangible assets
|
k)
|
Goodwill
|
l)
|
Financial instruments and hedge accounting
|
(i)
|
Classification and measurement
|
|
IAS 39
|
IFRS 9
|
|
|
Classification
|
Measurement
basis
|
Classification and measurement basis
|
Financial assets
|
|
|
|
Participating loan interests
|
Loans and receivables
|
Amortized cost
|
FVTPL
|
Loans and notes receivable
|
Loans and receivables
|
Amortized cost
|
Amortized cost
|
Other non-current assets
|
|
|
|
Securities designated as fair value through profit and loss (“FVTPL”)
|
FVTPL
|
Fair value
|
FVTPL
|
Derivative assets
|
FVTPL
|
Fair value
|
FVTPL
|
Securities designated as AFS
|
AFS
|
Fair value
|
FVTOCI
|
Restricted cash
|
Loans and receivables
|
Amortized cost
|
Amortized cost
|
Accounts receivable and other
|
|
|
|
Derivative assets
|
FVTPL
|
Fair value
|
FVTPL
|
Other receivables
|
Loans and receivables
|
Amortized cost
|
Amortized cost
|
Cash and cash equivalents
|
Loans and receivables
|
Amortized cost
|
Amortized cost
|
Financial liabilities
|
|
|
|
Debt obligations
|
Other liabilities
|
Amortized cost
|
Amortized cost
|
Capital securities
|
Other liabilities
|
Amortized cost
|
Amortized cost
|
Capital securities - fund subsidiaries
|
Other liabilities
|
Fair value
|
FVTPL
|
Other non-current liabilities
|
|
|
|
Loan payable
|
FVTPL
|
Fair value
|
FVTPL
|
Other non-current financial liabilities
|
Other liabilities
|
Amortized cost
|
Amortized cost
|
Derivative liabilities
|
FVTPL
|
Fair value
|
FVTPL
|
Accounts payable and other liabilities
|
Other liabilities
|
Amortized cost
|
Amortized cost
|
(ii)
|
Impairment of financial instruments
|
(iii)
|
Derivatives and hedging
|
m)
|
Income taxes
|
n)
|
Provisions
|
o)
|
Business combinations
|
p)
|
Revenue recognition
|
(i)
|
Commercial property revenue
|
(ii)
|
Hospitality revenue
|
(iii)
|
Performance and management fee revenue
|
q)
|
Unit-based compensation
|
r)
|
Redeemable/Exchangeable Partnership Units
|
s)
|
BPR Units
|
t)
|
Earnings per limited partnership unit
|
u)
|
Critical judgments and estimates in applying accounting policies
|
(i)
|
Control
|
(ii)
|
Attribution of net income
|
(iii)
|
Common control transactions
|
(iii)
|
Business combinations
|
(iv)
|
Investment properties
|
(v)
|
Investments in Australia
|
(vi)
|
Assets held for sale
|
(vii)
|
Revaluation of hospitality assets
|
(viii)
|
Income taxes
|
(ix)
|
Leases
|
(x)
|
Financial instruments
|
(xi)
|
Indicators of impairment
|
(xii)
|
Other critical judgments
|
•
|
88 million
LP Units with a fair value of
$1,786 million
determined with reference to the trading price of the LP Units on the closing date;
|
•
|
161 million
BPR Units with a fair value of
$3,383 million
determined with reference to the initial trading price of the BPR Unit;
|
•
|
Cash consideration of
$200 million
; and
|
•
|
Share-based payment awards to GGP employees with a fair value of
$28 million
.
|
(1)
|
Includes non-controlling interests in a subsidiary of BPR measured as the proportionate share of the fair value of the entity’s net assets on the date of acquisition.
|
(2)
|
Includes the acquisition date fair value of the partnership’s previously held equity interest in GGP of
$7,843 million
.
|
•
|
On February 1, 2018, the partnership acquired a portfolio of
105
extended-stay hotel properties across the United States (“Extended-Stay Hotel Portfolio”) for total consideration of
$764 million
.
|
•
|
On February 1, 2018, the partnership acquired a portfolio of
15
student housing properties in the United Kingdom (“UK Student Housing IV”), for total consideration of
£527 million
(
$752 million
).
|
•
|
On August 3, 2018, the partnership acquired a
100%
leasehold interest in 666 Fifth Avenue, a commercial office asset in New York, for consideration of
$1,299 million
.
|
•
|
On December 7, 2018, the partnership acquired all of the outstanding common shares of Forest City Realty Trust Inc. (“Forest City”), a publicly traded company which owns a portfolio of office, multifamily and mixed-use assets across the U.S, for consideration of
$6,948 million
.
|
(US$ Millions)
|
Extended- Stay Hotel Portfolio
|
|
UK Student Housing IV
|
|
666 Fifth Avenue
(3)
|
|
Forest City
(4)
|
|
Other
|
|
Total
|
|
||||||
Date of acquisition
|
2/1/2018
|
|
2/1/2018
|
|
8/3/2018
|
|
12/7/2018
|
|
Various
|
|
|
|||||||
Investment properties
|
$
|
—
|
|
$
|
742
|
|
$
|
1,292
|
|
$
|
9,397
|
|
$
|
3,846
|
|
$
|
15,277
|
|
Property, plant and equipment
|
768
|
|
2
|
|
—
|
|
—
|
|
922
|
|
1,692
|
|
||||||
Equity accounted investments
|
5
|
|
—
|
|
—
|
|
1,467
|
|
79
|
|
1,551
|
|
||||||
Goodwill
|
—
|
|
—
|
|
—
|
|
—
|
|
96
|
|
96
|
|
||||||
Intangible assets
|
—
|
|
—
|
|
—
|
|
—
|
|
54
|
|
54
|
|
||||||
Accounts receivable and other
|
2
|
|
53
|
|
11
|
|
1,049
|
|
944
|
|
2,059
|
|
||||||
Cash and cash equivalents
|
2
|
|
18
|
|
—
|
|
451
|
|
168
|
|
639
|
|
||||||
Total assets
|
777
|
|
815
|
|
1,303
|
|
12,364
|
|
6,109
|
|
21,368
|
|
||||||
Less:
|
|
|
|
|
|
|
||||||||||||
Debt obligations
|
—
|
|
—
|
|
—
|
|
(3,664
|
)
|
(1,504
|
)
|
(5,168
|
)
|
||||||
Accounts payable and other
|
(13
|
)
|
(63
|
)
|
(4
|
)
|
(1,119
|
)
|
(283
|
)
|
(1,482
|
)
|
||||||
Deferred tax liabilities
|
—
|
|
—
|
|
—
|
|
—
|
|
(47
|
)
|
(47
|
)
|
||||||
Non-controlling interests
(1)
|
—
|
|
—
|
|
—
|
|
(633
|
)
|
(88
|
)
|
(721
|
)
|
||||||
Net assets acquired
|
$
|
764
|
|
$
|
752
|
|
$
|
1,299
|
|
$
|
6,948
|
|
$
|
4,187
|
|
$
|
13,950
|
|
Consideration
(2)
|
$
|
764
|
|
$
|
752
|
|
$
|
1,299
|
|
$
|
6,948
|
|
$
|
3,948
|
|
$
|
13,711
|
|
Transaction costs
|
$
|
9
|
|
$
|
7
|
|
$
|
44
|
|
$
|
202
|
|
$
|
67
|
|
$
|
329
|
|
(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.
|
(3)
|
The valuation of the investment property and certain liabilities was still under evaluation by the partnership. Accordingly, this business combination has been accounted for on a provisional basis.
|
(4)
|
The valuation of the investment property, equity accounted investments, debt obligation, working capital and non-controlling interests assumed was still under evaluation by the partnership. Accordingly, this business combination has been accounted for on a provisional basis.
|
•
|
On December 8, 2017, the partnership acquired
two
office buildings comprised of
400,000
square feet in San Jose, California (“Towers @ 2
nd
”), for consideration of
$127 million
.
|
•
|
On December 7, 2017, the partnership acquired
14
properties, comprising a
2.7 million
square foot office portfolio in Mumbai, India (“Mumbai Office Portfolio”), for consideration of
$102 million
.
|
•
|
On December 1, 2017, the partnership acquired a
4.2 million
square foot mixed-us office and retail complex (“Houston Center”) in Houston, Texas, for total consideration of
$819 million
.
|
•
|
On October 17, 2017, the partnership acquired a hotel in downtown Toronto, Canada (“Toronto Hotel”) for total consideration of
$270 million
.
|
•
|
On April 10, 2017, the partnership acquired a portfolio of
13
student housing properties (“Student Housing”) across the United Kingdom for total consideration of
$358 million
.
|
•
|
On March 31, 2017, the partnership acquired One Post Street, a
424,000
square feet office building in San Francisco for total consideration of
$153 million
.
|
•
|
On March 31, 2017, the partnership acquired a portfolio consisting of
nine
office properties encompassing approximately
1.1 million
square feet in the U.S. (“TA Office”), for total consideration of
$214 million
.
|
•
|
On March 9, 2017, the partnership acquired a portfolio of manufactured housing communities (“Manufactured Housing”) in the United States for total consideration of
$768 million
.
|
(US$ Millions)
|
Manufactured Housing
(3)
|
|
TA Office
(3)
|
|
One Post Street
(3)
|
|
Student Housing
(3)
|
|
Mumbai Office Portfolio
(3)
|
|
Houston Center
(3)
|
|
Toronto Hotel
(3)
|
|
Towers @ 2
nd(3)
|
|
Other
|
|
Total
|
|
||||||||||
Investment properties
|
$
|
2,107
|
|
$
|
235
|
|
$
|
245
|
|
$
|
392
|
|
$
|
679
|
|
$
|
825
|
|
$
|
—
|
|
$
|
128
|
|
$
|
1,014
|
|
$
|
5,625
|
|
Property, plant and equipment
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
281
|
|
—
|
|
—
|
|
281
|
|
||||||||||
Accounts receivable and other
|
79
|
|
5
|
|
—
|
|
—
|
|
12
|
|
22
|
|
4
|
|
—
|
|
14
|
|
136
|
|
||||||||||
Cash and cash equivalents
|
16
|
|
—
|
|
4
|
|
—
|
|
11
|
|
—
|
|
—
|
|
2
|
|
5
|
|
38
|
|
||||||||||
Intangible assets
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||||
Total assets
|
2,202
|
|
240
|
|
249
|
|
392
|
|
702
|
|
847
|
|
285
|
|
130
|
|
1,033
|
|
6,080
|
|
||||||||||
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Non-recourse borrowings
|
(1,261
|
)
|
—
|
|
—
|
|
—
|
|
(511
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,772
|
)
|
||||||||||
Accounts payable and other
|
(36
|
)
|
(13
|
)
|
(2
|
)
|
(7
|
)
|
(44
|
)
|
(28
|
)
|
—
|
|
(3
|
)
|
(3
|
)
|
(136
|
)
|
||||||||||
Deferred income tax liabilities
|
—
|
|
—
|
|
—
|
|
—
|
|
(45
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
(45
|
)
|
||||||||||
Non-controlling interests
(1)
|
(30
|
)
|
—
|
|
(94
|
)
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(124
|
)
|
||||||||||
Net assets acquired
|
$
|
875
|
|
$
|
227
|
|
$
|
153
|
|
$
|
385
|
|
$
|
102
|
|
$
|
819
|
|
$
|
285
|
|
$
|
127
|
|
$
|
1,030
|
|
$
|
4,003
|
|
Consideration
(2)
|
$
|
768
|
|
$
|
214
|
|
$
|
153
|
|
$
|
358
|
|
$
|
102
|
|
$
|
819
|
|
$
|
270
|
|
$
|
127
|
|
$
|
1,022
|
|
$
|
3,833
|
|
Transaction costs
|
$
|
16
|
|
$
|
3
|
|
$
|
—
|
|
$
|
6
|
|
$
|
—
|
|
$
|
5
|
|
$
|
11
|
|
$
|
—
|
|
$
|
22
|
|
$
|
63
|
|
(1)
|
Includes non-controlling interests recognized on business combinations measured as the proportionate share of the fair value of the assets, liabilities and contingent liabilities on the date of acquisition.
|
(2)
|
Includes consideration paid with funds received from issuance of non-controlling interests to certain institutional investors in funds sponsored by Brookfield Asset Management.
|
(3)
|
The partnership has completed the purchase price allocation for the acquisition. No material changes were made to the provisional purchase price allocation.
|
|
Year ended Dec. 31, 2018
|
Year ended Dec. 31, 2017
|
||||||||||||||||
(US$ Millions)
|
Commercial
properties
|
|
Commercial
developments
|
|
Total
|
|
Commercial
properties
|
|
Commercial
developments
|
|
Total
|
|
||||||
Balance, beginning of year
|
$
|
48,780
|
|
$
|
2,577
|
|
$
|
51,357
|
|
$
|
45,699
|
|
$
|
3,085
|
|
$
|
48,784
|
|
Changes resulting from:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Property acquisitions
(1)
|
31,783
|
|
1,658
|
|
33,441
|
|
5,545
|
|
107
|
|
5,652
|
|
||||||
Capital expenditures
|
1,098
|
|
1,185
|
|
2,283
|
|
905
|
|
990
|
|
1,895
|
|
||||||
Property dispositions
(2)
|
(4,115
|
)
|
(451
|
)
|
(4,566
|
)
|
(1,240
|
)
|
(675
|
)
|
(1,915
|
)
|
||||||
Fair value gains, net
|
784
|
|
462
|
|
1,246
|
|
347
|
|
202
|
|
549
|
|
||||||
Foreign currency translation
|
(1,387
|
)
|
(121
|
)
|
(1,508
|
)
|
1,121
|
|
159
|
|
1,280
|
|
||||||
Transfers between commercial properties and commercial developments
|
1,123
|
|
(1,123
|
)
|
—
|
|
1,038
|
|
(1,038
|
)
|
—
|
|
||||||
Reclassifications of assets held for sale and other changes
(3)
|
(2,052
|
)
|
(5
|
)
|
(2,057
|
)
|
(4,635
|
)
|
(253
|
)
|
(4,888
|
)
|
||||||
Balance, end of year
|
$
|
76,014
|
|
$
|
4,182
|
|
$
|
80,196
|
|
$
|
48,780
|
|
$
|
2,577
|
|
$
|
51,357
|
|
(1)
|
Includes the commercial properties and developments acquired through business combinations. See Note 4, Acquisition of GGP Inc., and Note 5, Acquisitions and Business Combinations, for further information.
|
(2)
|
Property dispositions represent the carrying value on date of sale.
|
(3)
|
The partnership’s interest in a portfolio of self storage assets across the U.S. was reclassified to assets held for sale in the second quarter of 2018 and sold in the third quarter of 2018. The partnership’s interest in Queens Quay Terminal in Toronto and Jeans Edwards Tower in Ottawa were reclassified to assets held for sale in the second quarter of 2018 and sold in the fourth quarter of 2018. The partnership’s interest in 20 Canada Square in London was reclassified to assets held for sale in the second quarter of 2017 and sold in the third quarter of 2017. In the third quarter of 2017, the partnership’s industrial portfolio in Europe was reclassified to assets held for sale and sold in the fourth quarter of 2017. In the fourth quarter of 2017, the partnership sold
49%
of its interest in One Liberty Plaza and reclassified the remaining
51%
interest to equity accounted investments. The partnership also reclassified
50%
of its interest in Bay Adelaide Centre in Toronto to assets held for sale in the fourth quarter of 2017. This also includes the reclassification of our Brazil Retail investment from commercial properties to equity accounted investments as a result of the partnership entering into an amended management agreement with its co-investors in the second quarter of 2017 which resulted in the loss of control over the venture.
|
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
|||||||||
Consolidated properties
|
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
|
6.9
|
%
|
5.6
|
%
|
12
|
7.0
|
%
|
5.8
|
%
|
13
|
|
Canada
|
Discounted cash flow
|
6.0
|
%
|
5.4
|
%
|
10
|
6.1
|
%
|
5.5
|
%
|
10
|
|
Australia
|
Discounted cash flow
|
7.0
|
%
|
6.2
|
%
|
10
|
7.0
|
%
|
6.1
|
%
|
10
|
|
Brazil
|
Discounted cash flow
|
9.6
|
%
|
7.7
|
%
|
6
|
9.7
|
%
|
7.6
|
%
|
7
|
|
Core Retail
(1)
|
Discounted cash flow
|
7.1
|
%
|
6.0
|
%
|
12
|
—
|
%
|
—
|
%
|
—
|
|
LP Investments Office
(2)
|
Discounted cash flow
|
10.2
|
%
|
7.0
|
%
|
6
|
10.2
|
%
|
7.5
|
%
|
7
|
|
LP Investments Retail
|
Discounted cash flow
|
8.9
|
%
|
7.8
|
%
|
9
|
9.0
|
%
|
8.0
|
%
|
10
|
|
Logistics
|
Discounted cash flow
|
9.3
|
%
|
8.3
|
%
|
10
|
6.8
|
%
|
6.2
|
%
|
10
|
|
Mixed-use
(2)
|
Discounted cash flow
|
7.8
|
%
|
5.4
|
%
|
10
|
8.4
|
%
|
5.3
|
%
|
10
|
|
Multifamily
(3)
|
Direct capitalization
|
4.8
|
%
|
n/a
|
|
n/a
|
4.8
|
%
|
n/a
|
|
n/a
|
|
Triple Net Lease
(3)
|
Direct capitalization
|
6.3
|
%
|
n/a
|
|
n/a
|
6.4
|
%
|
n/a
|
|
n/a
|
|
Self-storage
(3)
|
Direct capitalization
|
5.7
|
%
|
n/a
|
|
n/a
|
5.8
|
%
|
n/a
|
|
n/a
|
|
Student Housing
(3)
|
Direct capitalization
|
5.6
|
%
|
n/a
|
|
n/a
|
5.8
|
%
|
n/a
|
|
n/a
|
|
Manufactured Housing
(3)
|
Direct capitalization
|
5.4
|
%
|
n/a
|
|
n/a
|
5.8
|
%
|
n/a
|
|
n/a
|
|
(1)
|
The partnership obtained control of GGP during the third quarter of 2018 following the acquisition of the common shares not held by the partnership. Subsequent to this transaction, the partnership is consolidating the financial results of GGP. Please see Note 4, Acquisition of GGP Inc., for further information.
|
(2)
|
In the third quarter of 2018, the valuation metrics for International Finance Center Seoul (“IFC”) are reported under the mixed-use sector. The valuation metrics for LP Investments-Office have been updated for both periods presented.
|
(3)
|
The valuation method used to value multifamily, triple net lease, self-storage, student housing, and manufactured housing properties is the direct capitalization method. The rates presented as the discount rate relate to the overall implied capitalization rate. The terminal capitalization rate and investment horizon are not applicable.
|
|
Dec. 31, 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
|
$
|
—
|
|
$
|
—
|
|
$
|
14,415
|
|
$
|
822
|
|
$
|
—
|
|
$
|
—
|
|
$
|
14,259
|
|
$
|
568
|
|
Canada
|
—
|
|
—
|
|
4,127
|
|
118
|
|
—
|
|
—
|
|
4,493
|
|
104
|
|
||||||||
Australia
|
—
|
|
—
|
|
2,342
|
|
49
|
|
—
|
|
—
|
|
2,472
|
|
8
|
|
||||||||
Europe
|
—
|
|
—
|
|
137
|
|
1,194
|
|
—
|
|
—
|
|
120
|
|
920
|
|
||||||||
Brazil
|
—
|
|
—
|
|
329
|
|
—
|
|
—
|
|
—
|
|
327
|
|
—
|
|
||||||||
Core Retail
(1)
|
—
|
|
—
|
|
17,224
|
|
383
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||
LP Investments
|
|
|
|
|
|
|
|
|
||||||||||||||||
LP Investments Office
(2)
|
—
|
|
—
|
|
7,861
|
|
577
|
|
—
|
|
—
|
|
6,044
|
|
231
|
|
||||||||
LP Investments Retail
|
—
|
|
—
|
|
3,408
|
|
6
|
|
—
|
|
—
|
|
3,406
|
|
6
|
|
||||||||
Logistics
|
—
|
|
—
|
|
183
|
|
—
|
|
—
|
|
—
|
|
1,409
|
|
533
|
|
||||||||
Multifamily
|
—
|
|
—
|
|
4,151
|
|
—
|
|
—
|
|
—
|
|
3,925
|
|
—
|
|
||||||||
Triple Net Lease
|
—
|
|
—
|
|
5,067
|
|
—
|
|
—
|
|
—
|
|
4,804
|
|
—
|
|
||||||||
Self-storage
|
—
|
|
—
|
|
847
|
|
84
|
|
—
|
|
—
|
|
1,796
|
|
58
|
|
||||||||
Student Housing
|
—
|
|
—
|
|
2,031
|
|
386
|
|
—
|
|
—
|
|
1,204
|
|
149
|
|
||||||||
Manufactured Housing
|
—
|
|
—
|
|
2,369
|
|
—
|
|
—
|
|
—
|
|
2,206
|
|
—
|
|
||||||||
Mixed-Use
(2)
|
—
|
|
—
|
|
11,523
|
|
563
|
|
—
|
|
—
|
|
2,315
|
|
—
|
|
||||||||
Total
|
$
|
—
|
|
$
|
—
|
|
$
|
76,014
|
|
$
|
4,182
|
|
$
|
—
|
|
$
|
—
|
|
$
|
48,780
|
|
$
|
2,577
|
|
(1)
|
The partnership obtained control of GGP during the third quarter of 2018 following the acquisition of the common shares not previously held by the partnership. Subsequent to this transaction, the partnership is consolidating the financial results of GGP. Please see Note 4, Acquisition of GGP Inc., for further information.
|
(2)
|
During the third quarter of 2018, the commercial properties for IFC are reported under the mixed-use sector. The valuation metrics for LP Investments- Office have been updated for both periods presented.
|
|
Dec. 31, 2018
|
||
(US$ Millions)
|
Impact on fair value of commercial properties
|
|
|
Core Office
|
|
||
United States
|
$
|
837
|
|
Canada
|
329
|
|
|
Australia
|
181
|
|
|
Brazil
|
10
|
|
|
Core Retail
|
612
|
|
|
LP Investments
|
|
||
LP Investments Office
|
398
|
|
|
LP Investments Retail
|
143
|
|
|
Logistics
|
8
|
|
|
Mixed-use
|
140
|
|
|
Multifamily
|
207
|
|
|
Triple Net Lease
|
176
|
|
|
Self-storage
|
30
|
|
|
Student Housing
|
82
|
|
|
Manufactured Housing
|
104
|
|
|
Total
|
$
|
3,257
|
|
|
Jurisdiction of formation
|
Economic interest
|
Voting interest
|
||||||
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
|
Subsidiary of the partnership
|
|
|
|
|
|
|
|
|
|
Brookfield Property L.P
.(1)
|
Bermuda
|
49
|
%
|
37
|
%
|
100
|
%
|
100
|
%
|
Holding entities of the operating partnership
|
|
|
|
|
|
||||
BPY Bermuda IV Holdings L.P.
|
Delaware
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
Brookfield BPY Retail Holdings II Inc.
|
Ontario
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings II Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
Brookfield BPY Holdings Inc.
|
Ontario
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings IV Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings 1A Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings V Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
BPY Bermuda Holdings VI Limited
|
Bermuda
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
Real estate subsidiaries of the holding entities
|
|
|
|
|
|
|
|
|
|
Brookfield Office Properties Inc. (“BPO”)
|
Canada
|
100
|
%
|
100
|
%
|
100
|
%
|
100
|
%
|
Brookfield BPY Holdings (Australia) ULC
(2)
|
Canada
|
100
|
%
|
100
|
%
|
—
|
%
|
—
|
%
|
Forest City Realty Trust, Inc.
(4)
|
United States
|
15
|
%
|
—
|
%
|
—
|
%
|
—
|
%
|
BPR Retail Holdings LLC
(5)
|
United States
|
100
|
%
|
—
|
%
|
91
|
%
|
—
|
%
|
BSREP CARS Sub-Pooling LLC
(3)
|
United States
|
29
|
%
|
29
|
%
|
—
|
%
|
—
|
%
|
Center Parcs UK
(3)
|
United Kingdom
|
27
|
%
|
27
|
%
|
—
|
%
|
—
|
%
|
BSREP II Aries Pooling LLC
(3)
|
United States
|
26
|
%
|
26
|
%
|
—
|
%
|
—
|
%
|
BSREP UA Holdings LLC
(3)
|
Cayman Islands
|
30
|
%
|
30
|
%
|
—
|
%
|
—
|
%
|
BSREP India Office Holdings Pte. Ltd.
(3)
|
United States
|
33
|
%
|
33
|
%
|
—
|
%
|
—
|
%
|
BSREP II Retail Upper Pooling LLC
(3)
|
United States
|
50
|
%
|
50
|
%
|
33
|
%
|
33
|
%
|
BSREP II Korea Office Holdings Pte. Ltd.
(3)
|
South Korea
|
22
|
%
|
22
|
%
|
—
|
%
|
—
|
%
|
BSREP II PBSA Ltd.
(3)
|
Bermuda
|
25
|
%
|
26
|
%
|
—
|
%
|
—
|
%
|
BSREP II MH Holdings LLC
(3)
|
United States
|
26
|
%
|
26
|
%
|
—
|
%
|
—
|
%
|
(1)
|
BPY holds all managing general partner units of the operating partnership and therefore has the power to direct the relevant activities and affairs of the operating partnership. The managing general partner units represent
49%
and
37%
of the total number of the operating partnership’s units at
December 31, 2018
and
2017
, respectively.
|
(2)
|
This entity holds economic interest in certain of its Australian properties not held through BPO. This economic interest is held in the form of participating loan agreements with Brookfield Asset Management.
|
(3)
|
The partnership holds its economic interest in these assets primarily through limited partnership interests in Brookfield-sponsored real estate funds. By their nature, limited partnership interests do not have any voting rights. The partnership has entered into voting agreements to provide the partnership with the ability to contractually direct the relevant activities of the investees.
|
(4)
|
Includes non-controlling interests in recently acquired Forest City portfolio. See Note 5, Acquisitions and Business Combinations, for further information.
|
(5)
|
The partnership obtained control of GGP during the third quarter of 2018 following the acquisition of the common shares not previously held by the partnership. Subsequent to this transaction, the partnership is consolidating the financial results of GGP, including its interests in properties held through joint ventures. The partnership’s
34%
interest in GGP prior to the acquisition was deconsolidated. Please see Note 4, Acquisition of GGP Inc., for further information. The partnership controls BPR as it held
91%
of the voting stock of BPR through its 100% ownership of the BPR Class B and Class C shares. The balance of the voting rights in respect of BPR are held by the holders of the BPR Units.
|
|
Jurisdiction of formation
|
Proportion of economic
interests held by non-
controlling interests
|
Non-controlling interests: Interests of others in operating subsidiaries and properties
|
||||||||
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
|||
BPO
(1)
|
Canada
|
—
|
%
|
—
|
%
|
$
|
4,757
|
|
$
|
2,982
|
|
Forest City Realty Trust, Inc.
(2)(3)
|
United States
|
85
|
%
|
—
|
%
|
3,437
|
|
—
|
|
||
BPR Retail Holdings LLC
(4)(5)
|
United States
|
—
|
%
|
—
|
%
|
1,773
|
|
—
|
|
||
BSREP CARS Sub-Pooling LLC
(2)
|
United States
|
71
|
%
|
71
|
%
|
957
|
|
918
|
|
||
Center Parcs UK
(2)
|
United Kingdom
|
73
|
%
|
73
|
%
|
863
|
|
869
|
|
||
BSREP II Korea Office Holdings Pte. Ltd.
|
South Korea
|
78
|
%
|
78
|
%
|
766
|
|
706
|
|
||
BSREP II MH Holdings LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
700
|
|
593
|
|
||
BSREP II PBSA Ltd.
|
Bermuda
|
75
|
%
|
74
|
%
|
687
|
|
501
|
|
||
BSREP India Office Holdings Pte. Ltd.
|
United States
|
67
|
%
|
67
|
%
|
612
|
|
424
|
|
||
BSREP II Aries Pooling LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
603
|
|
652
|
|
||
BSREP II Retail Upper Pooling LLC
(2)
|
United States
|
50
|
%
|
50
|
%
|
552
|
|
670
|
|
||
BSREP UA Holdings LLC
(2)
|
Cayman Islands
|
70
|
%
|
70
|
%
|
507
|
|
487
|
|
||
Other
|
Various
|
18% - 92%
|
|
18% - 76%
|
|
2,242
|
|
4,136
|
|
||
Total
|
|
|
|
|
|
$
|
18,456
|
|
$
|
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-sponsored real estate funds and holding entities through which the partnership participates in such funds. Also includes non-controlling interests in underlying operating entities owned by these funds.
|
(3)
|
Includes non-controlling interests in recently acquired Forest City portfolio. See Note 5, Acquisitions and Business Combinations, for further information
|
(4)
|
The partnership obtained control of GGP during the third quarter of 2018 following the acquisition of the common shares not previously held by the partnership. Subsequent to this transaction, the partnership is consolidating the financial results of GGP, including its interests in properties held through joint ventures. The partnership’s
34%
interest in GGP prior to the acquisition was deconsolidated. Please see Note 4, Acquisition of GGP Inc., for further information. The partnership controls BPR as it held
91%
of the voting stock of BPR through its 100% ownership of the BPR Class B and Class C shares. The balance of the voting rights in respect of BPR are held by the holders of the BPR Units.
|
(5)
|
Includes non-controlling interests in BPR subsidiaries.
|
|
Dec. 31, 2018
|
|||||||||||
|
|
|
|
|
|
|
|
|
Equity attributable to
|
|||
(US$ Millions)
|
Current
assets
|
|
Non-current
assets
|
|
Current
liabilities
|
|
Non-current
liabilities
|
|
Non-
controlling
interests
|
|
Owners of the
entity
|
|
BPO
|
1,391
|
|
38,895
|
|
5,216
|
|
16,521
|
|
4,928
|
|
13,621
|
|
Forest City
|
1,029
|
|
11,246
|
|
602
|
|
7,741
|
|
3,437
|
|
495
|
|
BPR Retail Holdings LLC
|
478
|
|
29,197
|
|
507
|
|
13,241
|
|
1,773
|
|
14,154
|
|
BSREP CARS Sub-Pooling LLC
|
38
|
|
5,074
|
|
42
|
|
3,776
|
|
957
|
|
337
|
|
Center Parcs UK
|
191
|
|
4,110
|
|
242
|
|
2,869
|
|
863
|
|
327
|
|
BSREP II Korea Office Holdings Pte. Ltd.
|
87
|
|
2,986
|
|
56
|
|
2,030
|
|
766
|
|
221
|
|
BSREP II MH Holdings LLC
|
42
|
|
2,438
|
|
39
|
|
1,515
|
|
700
|
|
226
|
|
BSREP II PBSA Ltd.
|
72
|
|
2,196
|
|
428
|
|
918
|
|
687
|
|
235
|
|
BSREP India Office Holdings Pte. Ltd.
|
44
|
|
2,044
|
|
183
|
|
996
|
|
612
|
|
297
|
|
BSREP II Aries Pooling LLC
|
95
|
|
2,246
|
|
330
|
|
1,202
|
|
603
|
|
206
|
|
BSREP II Retail Upper Pooling LLC
|
88
|
|
2,956
|
|
970
|
|
976
|
|
552
|
|
546
|
|
BSREP UA Holdings LLC
|
51
|
|
1,583
|
|
28
|
|
880
|
|
507
|
|
219
|
|
Total
|
3,606
|
|
104,971
|
|
8,643
|
|
52,665
|
|
16,385
|
|
30,884
|
|
|
Dec. 31, 2017
|
|||||||||||
|
|
|
|
|
|
|
|
|
Equity attributable to
|
|||
(US$ Millions)
|
Current
assets
|
|
Non-current
assets
|
|
Current
liabilities
|
|
Non-current
liabilities
|
|
Non-
controlling
interests
|
|
Owners of the
entity
|
|
BPO
|
1,432
|
|
43,993
|
|
13,675
|
|
15,944
|
|
3,153
|
|
12,653
|
|
BSREP CARS Sub-Pooling LLC
|
70
|
|
4,811
|
|
4
|
|
3,637
|
|
918
|
|
322
|
|
Center Parcs UK
|
103
|
|
4,107
|
|
228
|
|
2,786
|
|
869
|
|
327
|
|
BSREP Industrial Pooling Subsidiary L.P.
(1)
|
111
|
|
2,271
|
|
123
|
|
1,051
|
|
878
|
|
330
|
|
BSREP II Korea Office Holdings Pte. Ltd.
|
72
|
|
2,948
|
|
42
|
|
2,071
|
|
706
|
|
201
|
|
BSREP II Aries Pooling LLC
|
57
|
|
2,321
|
|
47
|
|
1,455
|
|
652
|
|
224
|
|
BSREP II Retail Upper Pooling LLC
|
68
|
|
3,321
|
|
998
|
|
1,066
|
|
670
|
|
655
|
|
BSREP II MH Holdings LLC
|
34
|
|
2,280
|
|
30
|
|
1,499
|
|
593
|
|
192
|
|
Brookfield Strategic Real Estate Partners II Storage REIT LLC
(2)
|
45
|
|
1,871
|
|
22
|
|
1,144
|
|
564
|
|
186
|
|
BSREP II PBSA Ltd.
|
61
|
|
1,367
|
|
121
|
|
633
|
|
501
|
|
173
|
|
BSREP UA Holdings LLC
|
49
|
|
1,564
|
|
32
|
|
885
|
|
487
|
|
209
|
|
BREF ONE, LLC
(2)
|
264
|
|
2,332
|
|
534
|
|
1,338
|
|
483
|
|
241
|
|
BSREP II Brazil Pooling LLC
(2)
|
26
|
|
1,261
|
|
12
|
|
578
|
|
472
|
|
225
|
|
BSREP India Office Holdings Pte. Ltd.
|
38
|
|
1,659
|
|
103
|
|
963
|
|
424
|
|
207
|
|
BSREP Europe Holdings L.P.
(2)
|
95
|
|
—
|
|
12
|
|
—
|
|
55
|
|
28
|
|
Total
|
2,525
|
|
76,106
|
|
15,983
|
|
35,050
|
|
11,425
|
|
16,173
|
|
(1)
|
In the fourth quarter of 2018, the partnership sold its U.S. logistics portfolio.
|
(2)
|
In the current year ended December 31, 2018, these entities are presented within Other non-controlling interest as the non-controlling interests are not material.
|
|
Year ended Dec. 31, 2018
|
|||||||||||||||||
|
|
|
Attributable to non-controlling interests
|
Attributable to owners of the partnership
|
||||||||||||||
(US$ Millions)
|
Revenue
|
|
Net
income
(loss)
|
|
Total
compre-hensive
income
|
|
Distributions
|
|
Net
income
(loss)
|
|
Total
compre-hensive
income
|
|
||||||
BPO
|
$
|
2,159
|
|
$
|
245
|
|
$
|
240
|
|
$
|
35
|
|
$
|
147
|
|
$
|
194
|
|
Forest City
|
65
|
|
(153
|
)
|
(153
|
)
|
21
|
|
(27
|
)
|
(27
|
)
|
||||||
BPR Retail Holdings LLC
|
584
|
|
34
|
|
34
|
|
(1
|
)
|
457
|
|
447
|
|
||||||
BSREP CARS Sub-Pooling LLC
|
311
|
|
105
|
|
99
|
|
54
|
|
37
|
|
34
|
|
||||||
Center Parcs UK
|
644
|
|
87
|
|
50
|
|
55
|
|
33
|
|
19
|
|
||||||
BSREP II Korea Office Holdings Pte. Ltd.
|
211
|
|
96
|
|
69
|
|
8
|
|
28
|
|
20
|
|
||||||
BSREP II MH Holdings LLC
|
248
|
|
132
|
|
132
|
|
8
|
|
42
|
|
42
|
|
||||||
BSREP II PBSA Ltd.
|
131
|
|
68
|
|
20
|
|
—
|
|
23
|
|
7
|
|
||||||
BSREP India Office Holdings Pte. Ltd.
|
176
|
|
245
|
|
209
|
|
11
|
|
119
|
|
102
|
|
||||||
BSREP II Aries Pooling LLC
|
190
|
|
51
|
|
52
|
|
69
|
|
18
|
|
18
|
|
||||||
BSREP II Retail Upper Pooling LLC
|
302
|
|
(190
|
)
|
(191
|
)
|
1
|
|
(189
|
)
|
(190
|
)
|
||||||
BSREP UA Holdings LLC
|
128
|
|
20
|
|
20
|
|
—
|
|
9
|
|
9
|
|
||||||
Total
|
$
|
5,149
|
|
$
|
740
|
|
$
|
581
|
|
$
|
261
|
|
$
|
697
|
|
$
|
675
|
|
|
Year ended Dec. 31, 2017
|
|||||||||||||||||
|
|
|
Attributable to non-controlling interests
|
Attributable to owners of the partnership
|
||||||||||||||
(US$ Millions)
|
Revenue
|
|
Net
income
(loss)
|
|
Total
compre-hensive
income
|
|
Distributions
|
|
Net
income (loss) |
|
Total
compre-hensive
income
|
|
||||||
BPO
|
$
|
2,224
|
|
$
|
120
|
|
$
|
139
|
|
$
|
9
|
|
$
|
(718
|
)
|
$
|
(672
|
)
|
BSREP CARS Sub-Pooling LLC
|
311
|
|
87
|
|
85
|
|
377
|
|
30
|
|
29
|
|
||||||
Center Parcs UK
|
587
|
|
13
|
|
94
|
|
210
|
|
5
|
|
36
|
|
||||||
BSREP Industrial Pooling Subsidiary L.P.
(1)
|
143
|
|
175
|
|
175
|
|
163
|
|
65
|
|
65
|
|
||||||
BSREP II Korea Office Holdings Pte. Ltd.
|
194
|
|
144
|
|
230
|
|
119
|
|
41
|
|
66
|
|
||||||
BSREP II Aries Pooling LLC
|
285
|
|
53
|
|
54
|
|
59
|
|
18
|
|
18
|
|
||||||
BSREP II Retail Upper Pooling LLC
|
306
|
|
50
|
|
50
|
|
1
|
|
42
|
|
42
|
|
||||||
BSREP II MH Holdings LLC
|
194
|
|
133
|
|
133
|
|
16
|
|
44
|
|
44
|
|
||||||
Brookfield Strategic Real Estate Partners II Storage REIT LLC
(2)
|
168
|
|
82
|
|
82
|
|
8
|
|
27
|
|
27
|
|
||||||
BSREP II PBSA Ltd.
|
74
|
|
109
|
|
131
|
|
—
|
|
37
|
|
44
|
|
||||||
BSREP UA Holdings LLC
|
124
|
|
117
|
|
117
|
|
99
|
|
50
|
|
50
|
|
||||||
BREF ONE, LLC
(2)
|
717
|
|
(33
|
)
|
(8
|
)
|
—
|
|
(17
|
)
|
(5
|
)
|
||||||
BSREP II Brazil Pooling LLC
(2)
|
70
|
|
63
|
|
55
|
|
17
|
|
30
|
|
26
|
|
||||||
BSREP India Office Holdings Pte. Ltd.
|
156
|
|
130
|
|
154
|
|
47
|
|
63
|
|
75
|
|
||||||
BSREP Europe Holdings L.P.
(2)
|
96
|
|
782
|
|
896
|
|
1,289
|
|
359
|
|
419
|
|
||||||
Total
|
$
|
5,649
|
|
$
|
2,025
|
|
$
|
2,387
|
|
$
|
2,414
|
|
$
|
76
|
|
$
|
264
|
|
(1)
|
In the fourth quarter of 2018, the partnership sold its U.S. logistics portfolio. The remaining non-controlling interest is not material and is included in Other non-controlling interest for December 31, 2018.
|
(2)
|
In the current year ended December 31, 2018, these entities are presented within Other non-controlling interest as the non-controlling interests are not material.
|
|
Year ended Dec. 31, 2016
|
|||||||||||||||||
|
|
|
Attributable to non-controlling interests
|
Attributable to owners of the partnership
|
||||||||||||||
(US$ Millions)
|
Revenue
|
|
Net
income
(loss)
|
|
Total
compre-hensive
income
|
|
Distributions
|
|
Net
income (loss) |
|
Total
compre-hensive
income
|
|
||||||
BPO
|
$
|
2,221
|
|
$
|
81
|
|
$
|
101
|
|
$
|
254
|
|
$
|
277
|
|
$
|
250
|
|
BSREP CARS Sub-Pooling LLC
|
300
|
|
140
|
|
140
|
|
4
|
|
49
|
|
49
|
|
||||||
Center Parcs UK
|
586
|
|
74
|
|
(112
|
)
|
76
|
|
28
|
|
(42
|
)
|
||||||
BSREP Industrial Pooling Subsidiary L.P.
(1)
|
108
|
|
158
|
|
158
|
|
114
|
|
55
|
|
55
|
|
||||||
BSREP II Korea Office Holdings Pte. Ltd.
|
21
|
|
(18
|
)
|
(40
|
)
|
—
|
|
(3
|
)
|
(7
|
)
|
||||||
BSREP II Aries Pooling LLC
|
191
|
|
(47
|
)
|
(46
|
)
|
46
|
|
(16
|
)
|
(16
|
)
|
||||||
BSREP II Retail Upper Pooling LLC
|
178
|
|
3
|
|
3
|
|
—
|
|
3
|
|
3
|
|
||||||
Brookfield Strategic Real Estate Partners II Storage REIT LLC
(2)
|
106
|
|
130
|
|
130
|
|
84
|
|
43
|
|
43
|
|
||||||
BREF ONE, LLC
(2)
|
762
|
|
(22
|
)
|
37
|
|
—
|
|
(11
|
)
|
18
|
|
||||||
BSREP UA Holdings LLC
|
117
|
|
138
|
|
138
|
|
—
|
|
59
|
|
59
|
|
||||||
BSREP Europe Holdings L.P.
(2)
|
79
|
|
51
|
|
31
|
|
13
|
|
26
|
|
15
|
|
||||||
BSREP II Brazil Pooling LLC
(2)
|
56
|
|
59
|
|
121
|
|
6
|
|
28
|
|
58
|
|
||||||
Brookfield Brazil Retail Fundo de
Investimento em Participaçoes (2) |
80
|
|
(42
|
)
|
35
|
|
—
|
|
(25
|
)
|
1
|
|
||||||
BSREP India Office Holdings Pte. Ltd.
|
130
|
|
76
|
|
67
|
|
25
|
|
37
|
|
33
|
|
||||||
Total
|
$
|
4,935
|
|
$
|
781
|
|
$
|
763
|
|
$
|
622
|
|
$
|
550
|
|
$
|
519
|
|
(1)
|
In the fourth quarter of 2018, the partnership sold its U.S. logistics portfolio. The remaining non-controlling interest is not material and is included in Other non-controlling interest for December 31, 2018.
|
(2)
|
In the current year ended December 31, 2018, these entities are presented within Other non-controlling interest as the non-controlling interests are are not material.
|
|
|
|
Proportion of ownership
interests/voting
rights held by the
partnership
|
Carrying value
|
||||||||
(US$ Millions)
|
Principal activity
|
Principal place
of business
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
||
Canary Wharf Joint Venture
(1)
|
Property holding company
|
United Kingdom
|
50
|
%
|
50
|
%
|
$
|
3,270
|
|
$
|
3,284
|
|
BPR JV Pool A
(2)
|
Property holding company
|
United States
|
50
|
%
|
—
|
%
|
1,791
|
|
—
|
|
||
Manhattan West, New York
|
Property holding company
|
United States
|
56
|
%
|
56
|
%
|
1,619
|
|
1,439
|
|
||
Ala Moana Center, Hawaii
(2)
|
Property holding company
|
United States
|
50
|
%
|
—
|
%
|
1,611
|
|
—
|
|
||
Forest City Joint Ventures
(3)
|
Property holding company
|
United States
|
—
|
%
|
—
|
%
|
1,390
|
|
—
|
|
||
BPR JV Pool B
(2)
|
Property holding company
|
United States
|
51
|
%
|
—
|
%
|
1,217
|
|
—
|
|
||
Fashion Show, Las Vegas
(2)
|
Property holding company
|
United States
|
50
|
%
|
—
|
%
|
881
|
|
—
|
|
||
BPR JV Pool C
(2)
|
Property holding company
|
United States
|
50
|
%
|
—
|
%
|
756
|
|
—
|
|
||
BPR JV Pool D
(2)
|
Property holding company
|
United States
|
48
|
%
|
—
|
%
|
693
|
|
—
|
|
||
BPR JV Pool E
(2)
|
Property holding company
|
United States
|
35
|
%
|
—
|
%
|
629
|
|
—
|
|
||
The Grand Canal Shoppes, Las Vegas
(2)
|
Property holding company
|
United States
|
50
|
%
|
—
|
%
|
608
|
|
—
|
|
||
Grace Building, New York
|
Property holding company
|
United States
|
50
|
%
|
50
|
%
|
581
|
|
585
|
|
||
One Liberty Plaza, New York
|
Property holding company
|
United States
|
51
|
%
|
51
|
%
|
425
|
|
408
|
|
||
Southern Cross East, Melbourne
(4)
|
Property holding company
|
Australia
|
50
|
%
|
50
|
%
|
402
|
|
407
|
|
||
680 George Street, Sydney
|
Property holding company
|
Australia
|
50
|
%
|
50
|
%
|
319
|
|
311
|
|
||
Brookfield Brazil Retail Fundo de Investimento em Participaçõe ("Brazil Retail")
|
Holding company
|
Brazil
|
46
|
%
|
46
|
%
|
309
|
|
339
|
|
||
Brookfield D.C. Office Partners LLC ("D.C. Fund"), Washington, D.C.
|
Property holding company
|
United States
|
51
|
%
|
51
|
%
|
295
|
|
310
|
|
||
Miami Design District, Florida
(2)
|
Property holding company
|
United States
|
22
|
%
|
—
|
%
|
286
|
|
—
|
|
||
The Mall in Columbia, Maryland
(2)
|
Property holding company
|
United States
|
50
|
%
|
—
|
%
|
268
|
|
—
|
|
||
Shops at Merrick Park, Florida
(2)
|
Property holding company
|
United States
|
55
|
%
|
—
|
%
|
266
|
|
—
|
|
||
Other
(5)
|
Various
|
Various
|
12% - 70%
|
|
12% - 90%
|
|
4,237
|
|
2,484
|
|
||
|
|
|
|
|
|
|
21,853
|
|
9,567
|
|
||
Associates
|
|
|
|
|
|
|
|
|
|
|
||
GGP Inc. (“GGP”)
(2)
|
Real estate investment trust
|
United States
|
—
|
%
|
34
|
%
|
—
|
|
8,844
|
|
||
China Xintiandi (“CXTD”)
(6)
|
Property holding company
|
China
|
22
|
%
|
22
|
%
|
—
|
|
499
|
|
||
Diplomat Resort and Spa (“Diplomat”)
|
Property holding company
|
United States
|
90
|
%
|
90
|
%
|
390
|
|
339
|
|
||
Brookfield Premier Real Estate Partners Pooling LLC (“BPREP”)
|
Property holding company
|
United States
|
7
|
%
|
10
|
%
|
106
|
|
122
|
|
||
Other
|
Various
|
Various
|
23% - 31%
|
|
23% - 31%
|
|
349
|
|
390
|
|
||
|
|
|
|
|
|
|
845
|
|
10,194
|
|
||
Total
|
|
|
|
|
|
|
$
|
22,698
|
|
$
|
19,761
|
|
(1)
|
Stork Holdco LP is the joint venture through which the partnership acquired Canary Wharf Group plc (“Canary Wharf”) in London.
|
(2)
|
Upon acquisition of GGP, the partnership recognized its interests in joint ventures. Certain joint ventures were formed as a result of the sale of partial interests in certain properties prior to closing of the GGP acquisition. Where multiple joint ventures were formed with the same terms and joint venture partners, they have been aggregated in a pool.
|
(3)
|
The partnership obtained control of Forest City during the fourth quarter of 2018 following the acquisition of the common shares not previously held by the partnership. The partnership is consolidating the financial results of Forest City, including its interests in properties held through joint ventures. Please see Note 5, Acquisitions and Business Combinations, for further information.
|
(4)
|
The partnership exercises joint control over these jointly controlled entities through a participating loan agreement with Brookfield Asset Management that is convertible at any time into a direct equity interest in the entity.
|
(5)
|
Other joint ventures consists of approximately
70
joint ventures, all of which have a carrying value below
$250 million
.
|
(6)
|
The partnership’s interest in CXTD is held through BSREP CXTD Holdings L.P. in which it has an approximate
31%
interest. This interest has been reclassified to assets held for sale in the fourth quarter of 2018.
|
(b)
|
2017 Transactions
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
||
Equity accounted investments, beginning of period
|
$
|
19,761
|
|
$
|
16,844
|
|
GGP joint ventures acquired from business acquisition
(1)
|
10,829
|
|
—
|
|
||
Deconsolidation of pre-acquisition GGP equity interest
(1)
|
(8,345
|
)
|
—
|
|
||
Additions
|
2,174
|
|
1,372
|
|
||
Disposals and return of capital distributions
|
(1,304
|
)
|
(281
|
)
|
||
Share of net earnings from equity accounted investments
(2)
|
947
|
|
961
|
|
||
Distributions received
|
(518
|
)
|
(369
|
)
|
||
Foreign currency translation
|
(395
|
)
|
430
|
|
||
Reclassification to assets held for sale
(3)
|
(567
|
)
|
(712
|
)
|
||
Impact of warrant conversion
(2)
|
—
|
|
1,448
|
|
||
Other comprehensive income and other
|
116
|
|
68
|
|
||
Equity accounted investments, end of year
|
$
|
22,698
|
|
$
|
19,761
|
|
(1)
|
The partnership obtained control of GGP during the third quarter of 2018 following the acquisition of the common shares not previously held by the partnership. As a result of the acquisition, GGP’s interest in joint ventures of
$10,829 million
was added to the balance of equity accounted investments, offset by the deconsolidation of the partnership’s
34%
interest of
$7,843 million
and fair value loss of
$502 million
from adjusting the partnership’s interest in GGP to its fair value immediately prior to acquiring control. See Note 4, Acquisition of GGP Inc., for further information.
|
(2)
|
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.
|
(3)
|
The partnership’s interest in CXTD was reclassified to assets held for sale in the fourth quarter of 2018. 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.
|
|
|
Dec. 31, 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
|
6.6
|
%
|
5.1
|
%
|
10
|
|
6.5
|
%
|
5.3
|
%
|
11
|
Australia
|
Discounted cash flow
|
6.7
|
%
|
5.7
|
%
|
10
|
|
7.0
|
%
|
5.8
|
%
|
10
|
Europe
|
Discounted cash flow
|
4.7
|
%
|
4.9
|
%
|
10
|
|
4.8
|
%
|
4.8
|
%
|
10
|
Core Retail
|
|
|
|
|
|
|
|
|||||
United States
(1)
|
Discounted cash flow
|
6.6
|
%
|
5.3
|
%
|
11
|
|
7.0
|
%
|
5.6
|
%
|
10
|
LP Investments - Office
|
Discounted cash flow
|
6.9
|
%
|
5.2
|
%
|
9
|
|
6.6
|
%
|
5.7
|
%
|
10
|
LP Investments - Retail
|
Discounted cash flow
|
11.7
|
%
|
7.1
|
%
|
10
|
|
11.5
|
%
|
7.2
|
%
|
11
|
Logistics
|
Discounted cash flow
|
—
|
%
|
—
|
%
|
—
|
|
6.4
|
%
|
5.8
|
%
|
10
|
Multifamily
(2)
|
Direct capitalization
|
5.2
|
%
|
n/a
|
|
n/a
|
|
5.1
|
%
|
n/a
|
|
n/a
|
(1)
|
The partnership obtained control of GGP during the third quarter of 2018 following the acquisition of the common shares not previously held by the partnership. Subsequent to this transaction, the partnership is consolidating the financial results of GGP. The period ended December 31, 2018 represents GGP’s joint ventures acquired from the acquisition. The prior period represents the partnership’s
34%
interest in GGP prior to the acquisition. Please see Note 4, Acquisition of GGP Inc., for further information.
|
(2)
|
The valuation method used to value multifamily investments is the direct capitalization method. The rates presented as the discount rate relate to the overall implied capitalization rate. The terminal capitalization rate and investment horizon are not applicable.
|
|
Dec. 31, 2018
|
||||||||||||||
(US$ Millions)
|
Current
assets
|
|
Non-current
assets
|
|
Current
liabilities
|
|
Non-current
liabilities
|
|
Net
assets
|
|
|||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|||||
Canary Wharf Joint Venture
|
$
|
666
|
|
$
|
12,268
|
|
$
|
577
|
|
$
|
5,818
|
|
$
|
6,539
|
|
BPR JV Pool A
|
186
|
|
5,619
|
|
125
|
|
2,097
|
|
3,583
|
|
|||||
Manhattan West
|
142
|
|
5,455
|
|
681
|
|
2,027
|
|
2,889
|
|
|||||
Ala Moana
|
91
|
|
5,063
|
|
57
|
|
1,874
|
|
3,223
|
|
|||||
Forest City
|
308
|
|
7,729
|
|
330
|
|
4,152
|
|
3,555
|
|
|||||
BPR JV Pool B
|
99
|
|
5,909
|
|
107
|
|
3,515
|
|
2,386
|
|
|||||
Fashion Show
|
35
|
|
2,572
|
|
19
|
|
826
|
|
1,762
|
|
|||||
BPR JV Pool C
|
42
|
|
2,264
|
|
34
|
|
676
|
|
1,596
|
|
|||||
BPR JV Pool D
|
43
|
|
2,293
|
|
101
|
|
793
|
|
1,442
|
|
|||||
BPR JV Pool E
|
47
|
|
2,756
|
|
39
|
|
967
|
|
1,797
|
|
|||||
The Grand Canal Shoppes
|
28
|
|
1,832
|
|
23
|
|
625
|
|
1,212
|
|
|||||
Grace Building
|
32
|
|
2,043
|
|
19
|
|
894
|
|
1,162
|
|
|||||
One Liberty Plaza
|
107
|
|
1,604
|
|
23
|
|
855
|
|
833
|
|
|||||
Southern Cross East
|
5
|
|
805
|
|
7
|
|
—
|
|
803
|
|
|||||
680 George Street
|
10
|
|
1,334
|
|
14
|
|
—
|
|
1,330
|
|
|||||
Brazil Retail
|
30
|
|
916
|
|
13
|
|
67
|
|
866
|
|
|||||
D.C. Fund
|
58
|
|
1,321
|
|
31
|
|
770
|
|
578
|
|
|||||
Miami Design District
|
49
|
|
1,877
|
|
28
|
|
629
|
|
1,269
|
|
|||||
The Mall in Columbia
|
14
|
|
858
|
|
9
|
|
328
|
|
535
|
|
|||||
Shops at Merrick Park
|
12
|
|
660
|
|
21
|
|
166
|
|
485
|
|
|||||
Other
|
1,989
|
|
20,588
|
|
2,413
|
|
9,140
|
|
11,024
|
|
|||||
|
3,993
|
|
85,766
|
|
4,671
|
|
36,219
|
|
48,869
|
|
|||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|||||
GGP
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
CXTD
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
Diplomat
|
24
|
|
837
|
|
23
|
|
405
|
|
433
|
|
|||||
BPREP
|
12
|
|
1,998
|
|
12
|
|
457
|
|
1,541
|
|
|||||
Other
|
366
|
|
1,430
|
|
72
|
|
819
|
|
905
|
|
|||||
|
402
|
|
4,265
|
|
107
|
|
1,681
|
|
2,879
|
|
|||||
Total
|
$
|
4,395
|
|
$
|
90,031
|
|
$
|
4,778
|
|
$
|
37,900
|
|
$
|
51,748
|
|
|
Dec. 31, 2017
|
||||||||||||||
(US$ Millions)
|
Current
assets |
|
Non-current
assets |
|
Current
liabilities |
|
Non-current
liabilities |
|
Net
assets |
|
|||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|||||
Canary Wharf Joint Venture
|
$
|
844
|
|
$
|
13,092
|
|
$
|
703
|
|
$
|
6,759
|
|
$
|
6,474
|
|
Manhattan West
|
74
|
|
4,248
|
|
816
|
|
941
|
|
2,565
|
|
|||||
Grace Building
|
35
|
|
2,042
|
|
12
|
|
891
|
|
1,174
|
|
|||||
One Liberty Plaza
|
129
|
|
1,527
|
|
17
|
|
839
|
|
800
|
|
|||||
Southern Cross East
|
94
|
|
732
|
|
11
|
|
—
|
|
815
|
|
|||||
Brazil Retail
|
42
|
|
982
|
|
10
|
|
65
|
|
949
|
|
|||||
680 George Street
|
29
|
|
611
|
|
18
|
|
—
|
|
622
|
|
|||||
D.C. Fund
|
41
|
|
1,351
|
|
348
|
|
436
|
|
608
|
|
|||||
VAMF II
(1)
|
111
|
|
1,813
|
|
295
|
|
851
|
|
778
|
|
|||||
Principal Place - Commercial
(1)
|
7
|
|
941
|
|
45
|
|
444
|
|
459
|
|
|||||
Potsdamer Platz
(1)
|
60
|
|
1,835
|
|
54
|
|
1,021
|
|
820
|
|
|||||
One New York Plaza
(1)
|
69
|
|
1,480
|
|
—
|
|
748
|
|
801
|
|
|||||
Republic Plaza
(1)
|
28
|
|
495
|
|
20
|
|
265
|
|
238
|
|
|||||
75 State Street
(1)
|
16
|
|
662
|
|
8
|
|
309
|
|
361
|
|
|||||
Other
|
707
|
|
5,357
|
|
736
|
|
2,080
|
|
3,248
|
|
|||||
|
2,286
|
|
37,168
|
|
3,093
|
|
15,649
|
|
20,712
|
|
|||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|||||
GGP
|
1,029
|
|
37,841
|
|
947
|
|
13,062
|
|
24,861
|
|
|||||
CXTD
|
173
|
|
3,678
|
|
138
|
|
1,476
|
|
2,237
|
|
|||||
Diplomat
|
24
|
|
777
|
|
23
|
|
400
|
|
378
|
|
|||||
BPREP
|
18
|
|
1,670
|
|
14
|
|
456
|
|
1,218
|
|
|||||
Other
|
149
|
|
2,042
|
|
231
|
|
870
|
|
1,090
|
|
|||||
|
1,393
|
|
46,008
|
|
1,353
|
|
16,264
|
|
29,784
|
|
|||||
Total
|
$
|
3,679
|
|
$
|
83,176
|
|
$
|
4,446
|
|
$
|
31,913
|
|
$
|
50,496
|
|
(1)
|
In the current year ended December 31, 2018, these joint ventures are presented within Joint Ventures - Other as the carrying value are currently below
$250 million
.
|
|
Year ended Dec. 31, 2018
|
||||||||||||||||||||||||||
(US$ Millions)
|
Revenue
|
|
Expenses
|
|
Fair value
gains
(losses)
|
|
Income from EAI
(1)
|
|
Discon-tinued operations
|
|
Net
income
|
|
Other
compre-
hensive
income
|
|
Partnership’s
share of net
income
|
|
Distributions
received
|
|
|||||||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Canary Wharf Joint Venture
|
$
|
547
|
|
$
|
125
|
|
$
|
(72
|
)
|
$
|
(1
|
)
|
$
|
—
|
|
$
|
349
|
|
$
|
8
|
|
$
|
175
|
|
$
|
—
|
|
BPR JV Pool A
|
162
|
|
77
|
|
(5
|
)
|
—
|
|
—
|
|
80
|
|
—
|
|
41
|
|
—
|
|
|||||||||
Manhattan West
|
123
|
|
104
|
|
423
|
|
—
|
|
—
|
|
442
|
|
(15
|
)
|
248
|
|
—
|
|
|||||||||
Ala Moana
|
78
|
|
38
|
|
(6
|
)
|
—
|
|
—
|
|
34
|
|
—
|
|
17
|
|
8
|
|
|||||||||
Forest City
|
48
|
|
35
|
|
—
|
|
—
|
|
—
|
|
13
|
|
—
|
|
8
|
|
—
|
|
|||||||||
BPR JV Pool B
|
208
|
|
112
|
|
(7
|
)
|
8
|
|
—
|
|
97
|
|
—
|
|
49
|
|
1
|
|
|||||||||
Fashion Show
|
32
|
|
13
|
|
(2
|
)
|
—
|
|
—
|
|
17
|
|
—
|
|
8
|
|
3
|
|
|||||||||
BPR JV Pool C
|
52
|
|
23
|
|
(1
|
)
|
—
|
|
—
|
|
28
|
|
—
|
|
14
|
|
6
|
|
|||||||||
BPR JV Pool D
|
—
|
|
—
|
|
—
|
|
26
|
|
—
|
|
26
|
|
—
|
|
12
|
|
2
|
|
|||||||||
BPR JV Pool E
|
49
|
|
15
|
|
(2
|
)
|
—
|
|
—
|
|
32
|
|
—
|
|
11
|
|
3
|
|
|||||||||
The Grand Canal Shoppes
|
30
|
|
18
|
|
(1
|
)
|
—
|
|
—
|
|
11
|
|
—
|
|
5
|
|
2
|
|
|||||||||
Grace Building
|
125
|
|
83
|
|
(34
|
)
|
—
|
|
—
|
|
8
|
|
—
|
|
4
|
|
8
|
|
|||||||||
One Liberty Plaza
|
114
|
|
84
|
|
9
|
|
—
|
|
—
|
|
39
|
|
(10
|
)
|
21
|
|
9
|
|
|||||||||
Southern Cross East
|
45
|
|
7
|
|
38
|
|
—
|
|
—
|
|
76
|
|
—
|
|
38
|
|
—
|
|
|||||||||
680 George Street
|
34
|
|
9
|
|
136
|
|
—
|
|
—
|
|
161
|
|
—
|
|
56
|
|
18
|
|
|||||||||
Brazil Retail
|
61
|
|
30
|
|
59
|
|
—
|
|
—
|
|
90
|
|
—
|
|
41
|
|
20
|
|
|||||||||
D.C. Fund
|
131
|
|
81
|
|
(45
|
)
|
—
|
|
—
|
|
5
|
|
—
|
|
2
|
|
22
|
|
|||||||||
Miami Design District
|
24
|
|
24
|
|
(1
|
)
|
—
|
|
—
|
|
(1
|
)
|
—
|
|
—
|
|
—
|
|
|||||||||
The Mall in Columbia
|
19
|
|
9
|
|
(1
|
)
|
—
|
|
—
|
|
9
|
|
—
|
|
5
|
|
—
|
|
|||||||||
Shops at Merrick Park
|
17
|
|
6
|
|
—
|
|
—
|
|
—
|
|
11
|
|
—
|
|
6
|
|
1
|
|
|||||||||
Other
|
1,290
|
|
897
|
|
696
|
|
(22
|
)
|
—
|
|
1,067
|
|
(19
|
)
|
409
|
|
143
|
|
|||||||||
|
3,189
|
|
1,790
|
|
1,184
|
|
11
|
|
—
|
|
2,594
|
|
(36
|
)
|
1,170
|
|
246
|
|
|||||||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GGP
(2)
|
1,536
|
|
1,221
|
|
(1,598
|
)
|
271
|
|
—
|
|
(1,012
|
)
|
(15
|
)
|
(274
|
)
|
214
|
|
|||||||||
CXTD
|
142
|
|
60
|
|
18
|
|
(3
|
)
|
—
|
|
97
|
|
—
|
|
21
|
|
10
|
|
|||||||||
Diplomat
|
174
|
|
175
|
|
—
|
|
—
|
|
—
|
|
(1
|
)
|
77
|
|
(1
|
)
|
18
|
|
|||||||||
BPREP
|
60
|
|
(10
|
)
|
1
|
|
—
|
|
—
|
|
71
|
|
—
|
|
9
|
|
4
|
|
|||||||||
Other
|
263
|
|
261
|
|
71
|
|
1
|
|
—
|
|
74
|
|
76
|
|
22
|
|
26
|
|
|||||||||
|
2,175
|
|
1,707
|
|
(1,508
|
)
|
269
|
|
—
|
|
(771
|
)
|
138
|
|
(223
|
)
|
272
|
|
|||||||||
Total
|
$
|
5,364
|
|
$
|
3,497
|
|
$
|
(324
|
)
|
$
|
280
|
|
$
|
—
|
|
$
|
1,823
|
|
$
|
102
|
|
$
|
947
|
|
$
|
518
|
|
(1)
|
Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates.
|
(2)
|
Net income presented before allocation to non-controlling interests and preferred dividends.
|
|
Year ended Dec. 31, 2017
|
||||||||||||||||||||||||||
(US$ Millions)
|
Revenue
|
|
Expenses
|
|
Fair value
gains
(losses)
|
|
Income of EAI
(1)
|
|
Discon-tinued operations
|
|
Net
income
|
|
Other
compre-
hensive
income
|
|
Partnership’s
share of net
income
|
|
Distributions
received
|
|
|||||||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Canary Wharf Joint Venture
|
$
|
581
|
|
$
|
370
|
|
$
|
(49
|
)
|
$
|
21
|
|
$
|
—
|
|
$
|
183
|
|
$
|
5
|
|
$
|
91
|
|
$
|
—
|
|
Manhattan West
|
81
|
|
70
|
|
308
|
|
—
|
|
—
|
|
319
|
|
—
|
|
179
|
|
1
|
|
|||||||||
Grace Building
|
120
|
|
80
|
|
(23
|
)
|
—
|
|
—
|
|
17
|
|
—
|
|
9
|
|
7
|
|
|||||||||
One Liberty Plaza
|
3
|
|
2
|
|
103
|
|
—
|
|
—
|
|
104
|
|
(7
|
)
|
53
|
|
—
|
|
|||||||||
Southern Cross East
|
46
|
|
7
|
|
21
|
|
—
|
|
—
|
|
60
|
|
—
|
|
30
|
|
—
|
|
|||||||||
Brazil Retail
|
48
|
|
29
|
|
31
|
|
—
|
|
—
|
|
50
|
|
—
|
|
23
|
|
11
|
|
|||||||||
680 George Street
|
34
|
|
9
|
|
17
|
|
—
|
|
—
|
|
42
|
|
—
|
|
21
|
|
—
|
|
|||||||||
D.C. Fund
|
129
|
|
76
|
|
(54
|
)
|
—
|
|
—
|
|
(1
|
)
|
—
|
|
(1
|
)
|
23
|
|
|||||||||
VAMF II
(2)
|
154
|
|
116
|
|
117
|
|
4
|
|
—
|
|
159
|
|
—
|
|
59
|
|
—
|
|
|||||||||
Principal Place - Commercial
(2)
|
28
|
|
61
|
|
132
|
|
—
|
|
—
|
|
99
|
|
—
|
|
49
|
|
—
|
|
|||||||||
Potsdamer Platz
(2)
|
96
|
|
95
|
|
108
|
|
—
|
|
—
|
|
109
|
|
—
|
|
27
|
|
—
|
|
|||||||||
One New York Plaza
(2)
|
121
|
|
78
|
|
(4
|
)
|
—
|
|
—
|
|
39
|
|
7
|
|
6
|
|
1
|
|
|||||||||
Republic Plaza
(2)
|
46
|
|
30
|
|
(33
|
)
|
—
|
|
—
|
|
(17
|
)
|
—
|
|
(9
|
)
|
—
|
|
|||||||||
75 State Street
(2)
|
49
|
|
30
|
|
6
|
|
—
|
|
—
|
|
25
|
|
—
|
|
6
|
|
2
|
|
|||||||||
245 Park Avenue
(2)
|
54
|
|
31
|
|
(24
|
)
|
—
|
|
—
|
|
(1
|
)
|
—
|
|
—
|
|
10
|
|
|||||||||
Other
|
259
|
|
111
|
|
148
|
|
—
|
|
—
|
|
296
|
|
16
|
|
153
|
|
38
|
|
|||||||||
|
1,849
|
|
1,195
|
|
804
|
|
25
|
|
—
|
|
1,483
|
|
21
|
|
696
|
|
93
|
|
|||||||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GGP
(3)(4)
|
2,405
|
|
1,207
|
|
(2,307
|
)
|
518
|
|
—
|
|
(591
|
)
|
12
|
|
179
|
|
240
|
|
|||||||||
CXTD
|
128
|
|
145
|
|
121
|
|
—
|
|
—
|
|
104
|
|
—
|
|
23
|
|
—
|
|
|||||||||
Diplomat
|
151
|
|
166
|
|
—
|
|
—
|
|
—
|
|
(15
|
)
|
43
|
|
(14
|
)
|
6
|
|
|||||||||
BPREP
|
40
|
|
27
|
|
31
|
|
71
|
|
—
|
|
115
|
|
—
|
|
12
|
|
3
|
|
|||||||||
Other
|
253
|
|
183
|
|
147
|
|
—
|
|
—
|
|
217
|
|
61
|
|
65
|
|
27
|
|
|||||||||
|
2,977
|
|
1,728
|
|
(2,008
|
)
|
589
|
|
—
|
|
(170
|
)
|
116
|
|
265
|
|
276
|
|
|||||||||
Total
|
$
|
4,826
|
|
$
|
2,923
|
|
$
|
(1,204
|
)
|
$
|
614
|
|
$
|
—
|
|
$
|
1,313
|
|
$
|
137
|
|
$
|
961
|
|
$
|
369
|
|
(1)
|
Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates.
|
(2)
|
In the current year ended December 31, 2018, these joint ventures are presented within Joint Ventures - Other as the carrying value are currently below
$250 million
.
|
(3)
|
Net income presented before allocation to non-controlling interests and preferred dividends.
|
(4)
|
As a result of the partnership’s exercise of GGP warrants, the additional shares that were acquired by the partnership were acquired at a discount to the net fair value of the proportionate interest in the underlying assets acquired and liabilities assumed. The partnership recognized a
$442 million
gain within the partnership’s share of net income.
|
|
Year ended December 31, 2016
|
||||||||||||||||||||||||||
(US$ Millions)
|
Revenue
|
|
Expenses
|
|
Fair value
gains
(losses)
|
|
Income from EAI
(1)
|
|
Discon-tinued operations
|
|
Net
income
|
|
Other
compre-
hensive
income
|
|
Partnership’s
share of net
income
|
|
Distributions
received
|
|
|||||||||
Joint ventures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Canary Wharf Joint Venture
|
$
|
646
|
|
$
|
284
|
|
$
|
(351
|
)
|
$
|
8
|
|
$
|
—
|
|
$
|
19
|
|
$
|
(4
|
)
|
$
|
10
|
|
$
|
—
|
|
Manhattan West
|
78
|
|
51
|
|
161
|
|
—
|
|
—
|
|
188
|
|
—
|
|
105
|
|
57
|
|
|||||||||
245 Park Avenue
(2)
|
163
|
|
95
|
|
(146
|
)
|
—
|
|
—
|
|
(78
|
)
|
—
|
|
(39
|
)
|
37
|
|
|||||||||
Grace Building
|
117
|
|
79
|
|
(24
|
)
|
—
|
|
—
|
|
14
|
|
—
|
|
7
|
|
11
|
|
|||||||||
VAMF II
(2)
|
430
|
|
310
|
|
123
|
|
—
|
|
—
|
|
243
|
|
—
|
|
96
|
|
—
|
|
|||||||||
Southern Cross East
|
42
|
|
11
|
|
3
|
|
—
|
|
—
|
|
34
|
|
—
|
|
17
|
|
—
|
|
|||||||||
Potsdamer Platz
(2)
|
49
|
|
27
|
|
32
|
|
—
|
|
—
|
|
54
|
|
—
|
|
12
|
|
—
|
|
|||||||||
D.C. Fund
|
121
|
|
71
|
|
(9
|
)
|
—
|
|
—
|
|
41
|
|
—
|
|
21
|
|
17
|
|
|||||||||
680 George Street
|
34
|
|
8
|
|
103
|
|
—
|
|
—
|
|
129
|
|
5
|
|
65
|
|
—
|
|
|||||||||
Republic Plaza
(2)
|
46
|
|
30
|
|
(5
|
)
|
—
|
|
—
|
|
11
|
|
—
|
|
6
|
|
—
|
|
|||||||||
One New York Plaza
(2)
|
11
|
|
8
|
|
57
|
|
—
|
|
—
|
|
60
|
|
—
|
|
9
|
|
—
|
|
|||||||||
75 State Street
(2)
|
47
|
|
30
|
|
26
|
|
—
|
|
—
|
|
43
|
|
—
|
|
17
|
|
—
|
|
|||||||||
Other
|
384
|
|
196
|
|
120
|
|
—
|
|
—
|
|
308
|
|
(2
|
)
|
137
|
|
124
|
|
|||||||||
|
2,168
|
|
1,200
|
|
90
|
|
8
|
|
—
|
|
1,066
|
|
(1
|
)
|
463
|
|
246
|
|
|||||||||
Associates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
GGP
(3)
|
2,427
|
|
1,371
|
|
177
|
|
502
|
|
—
|
|
1,735
|
|
4
|
|
476
|
|
266
|
|
|||||||||
CXTD
|
114
|
|
122
|
|
195
|
|
—
|
|
—
|
|
187
|
|
—
|
|
41
|
|
—
|
|
|||||||||
Rouse
|
139
|
|
140
|
|
—
|
|
—
|
|
—
|
|
(1
|
)
|
35
|
|
(2
|
)
|
—
|
|
|||||||||
Diplomat
|
—
|
|
3
|
|
56
|
|
—
|
|
—
|
|
53
|
|
—
|
|
10
|
|
12
|
|
|||||||||
Other
|
520
|
|
489
|
|
104
|
|
—
|
|
—
|
|
135
|
|
—
|
|
31
|
|
—
|
|
|||||||||
|
3,200
|
|
2,125
|
|
532
|
|
502
|
|
—
|
|
2,109
|
|
39
|
|
556
|
|
278
|
|
|||||||||
Total
|
$
|
5,368
|
|
$
|
3,325
|
|
$
|
622
|
|
$
|
510
|
|
$
|
—
|
|
$
|
3,175
|
|
$
|
38
|
|
$
|
1,019
|
|
$
|
524
|
|
(1)
|
Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates.
|
(2)
|
In the current year ended December 31, 2018, these joint ventures are presented within Joint Ventures - Other as the carrying values are all currently below
$250 million
.
|
(3)
|
Net income presented before allocation to non-controlling interests and preferred dividends.
|
|
|
Place of incorporation and
principal place of business
|
Ownership
(1)
|
|||
Name of property
|
Principal activity
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
|
Brookfield Place - Retail & Parking
|
Property
|
Toronto
|
56
|
%
|
56
|
%
|
Brookfield Place III
|
Development property
|
Toronto
|
54
|
%
|
54
|
%
|
Exchange Tower
|
Property
|
Toronto
|
50
|
%
|
50
|
%
|
First Canadian Place
(2)
|
Property
|
Toronto
|
25
|
%
|
25
|
%
|
2 Queen Street East
|
Property
|
Toronto
|
25
|
%
|
25
|
%
|
Bankers Hall
|
Property
|
Calgary
|
50
|
%
|
50
|
%
|
Bankers Court
|
Property
|
Calgary
|
50
|
%
|
50
|
%
|
Bankers West Parkade
|
Development property
|
Calgary
|
50
|
%
|
50
|
%
|
Suncor Energy Centre
|
Property
|
Calgary
|
50
|
%
|
50
|
%
|
Fifth Avenue Place
|
Property
|
Calgary
|
50
|
%
|
50
|
%
|
Place de Ville I
|
Property
|
Ottawa
|
25
|
%
|
25
|
%
|
Place de Ville II
|
Property
|
Ottawa
|
25
|
%
|
25
|
%
|
Jean Edmonds Towers
(3)
|
Property
|
Ottawa
|
—
|
%
|
25
|
%
|
300 Queen Street
|
Development property
|
Ottawa
|
25
|
%
|
25
|
%
|
52 Goulburn Street
|
Property
|
Sydney
|
50
|
%
|
50
|
%
|
235 St Georges Terrace
|
Property
|
Perth
|
50
|
%
|
50
|
%
|
108 St Georges Terrace
|
Property
|
Perth
|
50
|
%
|
50
|
%
|
Southern Cross West
(4)
|
Property
|
Melbourne
|
50
|
%
|
50
|
%
|
Shopping Patio Higienópolis
|
Property
|
São Paulo
|
25
|
%
|
25
|
%
|
Shopping Patio Higienópolis - Expansion
|
Development property
|
São Paulo
|
32
|
%
|
32
|
%
|
Shopping Patio Higienópolis - Co-Invest
|
Property
|
São Paulo
|
5
|
%
|
5
|
%
|
Shopping Patio Higienópolis Expansion - Co-Invest
|
Development property
|
São Paulo
|
6
|
%
|
6
|
%
|
G2-Infospace Gurgaon
|
Property
|
NCR-Delhi Region
|
72
|
%
|
72
|
%
|
(1)
|
Represents ownership in these properties before non-controlling interests in subsidiaries that hold these ownership interests.
|
(2)
|
First Canadian Place in Toronto is subject to a ground lease with respect to
50%
of the land on which the property is situated. At the expiry of the ground lease, the other land owner will have the option to acquire, for a nominal amount, an undivided
50%
beneficial interest in the property.
|
(3)
|
The partnership sold its
25%
interest in Jean Edmonds Tower in the fourth quarter of 2018.
|
(4)
|
The partnership exercises joint control over these assets through a participating loan agreement with Brookfield Asset Management that is convertible by the partnership at any time into a direct equity interest in the entities that have a direct co-ownership interest in the underlying assets.
|
(US$ Millions)
|
Participation interest
|
Carrying value
|
||||||||
Name of property
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Darling Park Complex, Sydney
|
30
|
%
|
30
|
%
|
$
|
268
|
|
$
|
251
|
|
IAG House, Sydney
(1)
|
—
|
%
|
50
|
%
|
—
|
|
111
|
|
||
Jessie Street, Sydney
(1)
|
—
|
%
|
100
|
%
|
—
|
|
155
|
|
||
Total participating loan interests
|
|
|
|
$
|
268
|
|
$
|
517
|
|
(1)
|
In the third quarter of 2018, the partnership amended its agreements to allow the partnership to acquire the trust that holds these underlying properties instead of acquiring the properties directly. This amendment resulted in a change of control, which results in the partnership consolidating the results of these entities.
|
Hospitality assets by class
|
Useful life (in years)
|
Building and building improvements
|
5 to 50+
|
Land improvements
|
13 to 15
|
Furniture, fixtures and equipment
|
2 to 15
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Cost:
|
|
|
|
|
||
Balance, beginning of year
|
$
|
5,451
|
|
$
|
5,417
|
|
Acquisitions through business combinations
(1)
|
1,748
|
|
281
|
|
||
Additions
|
490
|
|
271
|
|
||
Disposals
|
(21
|
)
|
(34
|
)
|
||
Foreign currency translation
|
(207
|
)
|
262
|
|
||
Reclassification to assets held for sale
(2)
|
—
|
|
(746
|
)
|
||
|
7,461
|
|
5,451
|
|
||
Accumulated fair value changes:
|
|
|
|
|
||
Balance, beginning of year
|
756
|
|
659
|
|
||
Revaluation gains, net
|
293
|
|
55
|
|
||
Reclassification to assets held for sale
(2)
|
—
|
|
42
|
|
||
|
1,049
|
|
756
|
|
||
Accumulated depreciation:
|
|
|
|
|
||
Balance, beginning of year
|
(750
|
)
|
(719
|
)
|
||
Depreciation
|
(291
|
)
|
(267
|
)
|
||
Disposals
|
18
|
|
22
|
|
||
Foreign currency translation
|
19
|
|
(8
|
)
|
||
Reclassification to assets held for sale
(2)
|
—
|
|
222
|
|
||
|
(1,004
|
)
|
(750
|
)
|
||
Total property, plant and equipment
|
$
|
7,506
|
|
$
|
5,457
|
|
(1)
|
In the first quarter of 2018, the partnership acquired the Extended-Stay Hotel portfolio. See Note 5, 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, and was sold to a third party in the first quarter of 2018.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Cost
|
$
|
1,273
|
|
$
|
1,271
|
|
Accumulated amortization
|
(46
|
)
|
(35
|
)
|
||
Accumulated impairment losses
|
(48
|
)
|
(48
|
)
|
||
Balance, end of year
|
$
|
1,179
|
|
$
|
1,188
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Balance, beginning of year
|
$
|
1,188
|
|
$
|
1,141
|
|
Acquisitions
|
67
|
|
17
|
|
||
Disposals
|
2
|
|
—
|
|
||
Amortization
|
(17
|
)
|
(8
|
)
|
||
Foreign currency translation
|
(58
|
)
|
82
|
|
||
Reclassification to assets held for sale and other
(1)
|
(3
|
)
|
(44
|
)
|
||
Balance, end of year
|
$
|
1,179
|
|
$
|
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
$45 million
, to assets held for sale. The majority of these were sold to a third party in the first quarter of 2018, and the remainder in the third quarter of 2018.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Securities - FVTPL
|
$
|
239
|
|
$
|
174
|
|
Derivative assets
|
13
|
|
48
|
|
||
Securities - FVTOCI
|
260
|
|
150
|
|
||
Restricted cash
|
161
|
|
153
|
|
||
Inventory
|
435
|
|
216
|
|
||
Other
|
748
|
|
157
|
|
||
Total other non-current assets
|
$
|
1,856
|
|
$
|
898
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Derivative assets
|
$
|
234
|
|
$
|
37
|
|
Accounts receivable
(1)
|
794
|
|
421
|
|
||
Restricted cash and deposits
|
631
|
|
237
|
|
||
Prepaid expenses
|
317
|
|
94
|
|
||
Other current assets
|
385
|
|
192
|
|
||
Total accounts receivable and other
|
$
|
2,361
|
|
$
|
981
|
|
(1)
|
See Note 37, Related Parties, for further discussion.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Investment properties
|
$
|
422
|
|
$
|
853
|
|
Property, plant and equipment
|
—
|
|
475
|
|
||
Equity accounted investments
|
568
|
|
—
|
|
||
Accounts receivables and other assets
|
14
|
|
105
|
|
||
Assets held for sale
|
1,004
|
|
1,433
|
|
||
Debt obligations
|
153
|
|
1,107
|
|
||
Accounts payable and other liabilities
|
10
|
|
209
|
|
||
Liabilities associated with assets held for sale
|
$
|
163
|
|
$
|
1,316
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Balance, beginning of year
|
$
|
1,433
|
|
$
|
147
|
|
Reclassification to/(from) assets held for sale, net
|
2,382
|
|
4,641
|
|
||
Disposals
|
(2,819
|
)
|
(3,365
|
)
|
||
Fair value adjustments
|
81
|
|
8
|
|
||
Foreign currency translation
|
(32
|
)
|
7
|
|
||
Other
|
(41
|
)
|
(5
|
)
|
||
Assets held for sale
|
$
|
1,004
|
|
$
|
1,433
|
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
||||||||
(US$ Millions)
|
Weighted-
average rate
|
|
Debt balance
|
|
Weighted-
average rate
|
|
Debt balance
|
|
||
Unsecured facilities:
|
|
|
|
|
|
|
|
|
||
Brookfield Property Partners’ credit facilities
|
4.08
|
%
|
$
|
1,586
|
|
3.10
|
%
|
$
|
1,363
|
|
Brookfield Property Partners' corporate bonds
|
4.23
|
%
|
586
|
|
—
|
%
|
—
|
|
||
Brookfield Office Properties’ revolving facility
|
—
|
%
|
—
|
|
2.60
|
%
|
828
|
|
||
Brookfield Office Properties’ senior unsecured notes
|
—
|
%
|
—
|
|
4.00
|
%
|
119
|
|
||
Brookfield Canada Office Properties’ revolving facility
|
—
|
%
|
—
|
|
2.89
|
%
|
276
|
|
||
BPY BOPC LP credit facility
|
—
|
%
|
—
|
|
2.85
|
%
|
212
|
|
||
Brookfield Property REIT Inc. term debt
|
4.88
|
%
|
4,726
|
|
—
|
%
|
—
|
|
||
Brookfield Property REIT Inc. corporate facility
|
4.76
|
%
|
387
|
|
—
|
%
|
—
|
|
||
Brookfield Property REIT Inc.junior subordinated notes
|
3.97
|
%
|
206
|
|
—
|
%
|
—
|
|
||
Forest City Realty Trust Inc. term debt
|
6.38
|
%
|
1,247
|
|
—
|
%
|
—
|
|
||
Subsidiary borrowings
|
5.62
|
%
|
495
|
|
4.40
|
%
|
622
|
|
||
|
|
|
|
|
||||||
Secured debt obligations:
|
|
|
|
|
|
|
|
|
||
Funds subscription credit facilities
(1)
|
3.85
|
%
|
4,517
|
|
2.56
|
%
|
436
|
|
||
Fixed rate
|
4.41
|
%
|
25,545
|
|
4.59
|
%
|
17,666
|
|
||
Variable rate
|
4.97
|
%
|
25,131
|
|
4.59
|
%
|
16,760
|
|
||
Deferred financing costs
|
|
(462
|
)
|
|
(291
|
)
|
||||
Total debt obligations
|
|
|
$
|
63,964
|
|
|
|
$
|
37,991
|
|
|
|
|
|
|
||||||
Current
|
|
|
$
|
5,874
|
|
|
|
$
|
6,135
|
|
Non-current
|
|
|
57,937
|
|
|
|
30,749
|
|
||
Debt associated with assets held for sale
|
|
|
153
|
|
|
|
1,107
|
|
||
Total debt obligations
|
|
|
$
|
63,964
|
|
|
|
$
|
37,991
|
|
(1)
|
Funds subscription credit facilities are secured by co-investors’ capital commitments.
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
||||||||||||
(US$ Millions)
|
U.S.
Dollars
|
|
Local
currency
|
|
U.S.
Dollars
|
|
Local
currency
|
|
||||||
U.S. dollars
|
$
|
50,682
|
|
$
|
$
|
50,682
|
|
$
|
25,975
|
|
$
|
$
|
25,975
|
|
British pounds
|
5,172
|
|
£
|
4,053
|
|
4,290
|
|
£
|
3,173
|
|
||||
Canadian dollars
|
2,688
|
|
C$
|
3,666
|
|
3,132
|
|
C$
|
3,938
|
|
||||
South Korean Won
|
1,617
|
|
₩
|
1,805,000
|
|
1,692
|
|
₩
|
1,805,000
|
|
||||
Australian dollars
|
1,401
|
|
A$
|
1,988
|
|
1,554
|
|
A$
|
1,991
|
|
||||
Indian Rupee
|
1,469
|
|
Rs
|
102,016
|
|
1,168
|
|
Rs
|
74,386
|
|
||||
Brazilian reais
|
684
|
|
R$
|
2,651
|
|
471
|
|
R$
|
1,558
|
|
||||
China Yuan
|
70
|
|
C¥
|
484
|
|
—
|
|
C¥
|
—
|
|
||||
Euros
|
643
|
|
€
|
561
|
|
—
|
|
€
|
—
|
|
||||
Deferred financing costs
|
(462
|
)
|
|
|
(291
|
)
|
|
|
||||||
Total debt obligations
|
$
|
63,964
|
|
|
|
|
$
|
37,991
|
|
|
|
|
|
|
|
Non-cash changes in debt obligations
|
|
||||||||||||||
(US$ Millions)
|
Dec. 31, 2017
|
|
Debt obligation issuance, net of repayments
|
|
Assumed from business combinations
|
|
Derecognized on loss of control of subsidiaries
|
|
Amortization of deferred financing costs and (premium) discount
|
|
Foreign currency translation
|
|
Other
|
|
Dec. 31, 2018
|
|
||
Debt obligations
|
$
|
37,991
|
|
9,868
|
|
18,316
|
|
(784
|
)
|
114
|
|
(961
|
)
|
(580
|
)
|
$
|
63,964
|
|
(US$ Millions, except where noted)
|
Shares
outstanding |
|
Cumulative
dividend rate |
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Operating Partnership Class A Preferred Equity Units:
|
|
|
|
|
|
|
|
|
||
Series 1
|
24,000,000
|
|
6.25
|
%
|
$
|
562
|
|
$
|
551
|
|
Series 2
|
24,000,000
|
|
6.50
|
%
|
537
|
|
529
|
|
||
Series 3
|
24,000,000
|
|
6.75
|
%
|
523
|
|
517
|
|
||
Brookfield BPY Holdings Inc. Junior Preferred Shares:
|
|
|
|
|
||||||
Class B Junior Preferred Shares
(1)
|
16,800,000
|
|
7.64
|
%
|
420
|
|
750
|
|
||
Class C Junior Preferred Shares
(2)
|
—
|
|
—
|
%
|
—
|
|
500
|
|
||
BPO Class B Preferred Shares:
|
|
|
|
|
||||||
Series 1
(3)
|
3,600,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Series 2
(3)
|
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
|
%
|
17
|
|
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
|
|
||
Forest City Enterprises L.P. (“Forest City”) Preferred Capital
|
1,111,004
|
|
2.00
|
%
|
29
|
|
—
|
|
||
BSREP II Vintage Estate Partners LLC (“Vintage Estates”) Preferred Shares
|
10,000
|
|
5.00
|
%
|
40
|
|
40
|
|
||
Capital Securities – Fund Subsidiaries
|
|
|
813
|
|
813
|
|
||||
Total capital securities
|
|
|
|
|
$
|
3,385
|
|
$
|
4,165
|
|
|
|
|
|
|
||||||
Current
|
|
|
|
|
$
|
520
|
|
$
|
1,326
|
|
Non-current
|
|
|
|
|
2,865
|
|
2,839
|
|
||
Total capital securities
|
|
|
|
|
$
|
3,385
|
|
$
|
4,165
|
|
(1)
|
In the fourth quarter of 2018,
$330 million
of the Brookfield BPY Holdings Inc. Class B Junior Preferred Shares, held by Brookfield Asset Management, were redeemed.
|
(2)
|
In the third quarter of 2018,
$500 million
of the Brookfield BPY Holdings Inc. Class C Junior Preferred Shares, held by Brookfield Asset Management, were redeemed.
|
(3)
|
Class B, Series 1 and 2 capital securities - corporate are owned by Brookfield Asset Management. BPO has an offsetting loan receivable against these securities earning interest at
95%
of bank prime.
|
|
|
|
Non-cash changes on capital securities
|
|
||||||||||||||
(US$ Millions)
|
Dec. 31, 2017
|
|
Capital securities redeemed net of issued
|
|
Fair value changes
|
|
Foreign currency translation
|
|
Assumed from business combinations
|
|
Dec. 31, 2018
|
|
||||||
Capital securities
|
$
|
4,165
|
|
$
|
(905
|
)
|
$
|
26
|
|
$
|
(4
|
)
|
$
|
103
|
|
$
|
3,385
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Deferred income tax assets:
|
|
|
|
|
||
Non-capital losses (Canada)
|
$
|
41
|
|
$
|
54
|
|
Capital losses (Canada)
|
34
|
|
54
|
|
||
Net operating losses (United States)
|
291
|
|
78
|
|
||
Non-capital losses (foreign)
|
94
|
|
70
|
|
||
Tax credit carryforwards
|
36
|
|
36
|
|
||
Deferred financing costs
|
—
|
|
5
|
|
||
Foreign currency
|
4
|
|
12
|
|
||
Other
|
16
|
|
33
|
|
||
|
516
|
|
342
|
|
||
Deferred income tax (liabilities):
|
|
|
|
|
||
Properties
|
(2,894
|
)
|
(3,086
|
)
|
||
Investments in associates
|
—
|
|
(144
|
)
|
||
|
(2,894
|
)
|
(3,230
|
)
|
||
Net deferred tax (liability)
|
$
|
(2,378
|
)
|
$
|
(2,888
|
)
|
|
|
Recognized in
|
|
|
||||||||||||||
(US$ Millions)
|
Dec. 31, 2017
|
|
Income
|
|
Equity
|
|
Acquisitions and Dispositions
|
|
OCI
|
|
Dec. 31, 2018
|
|
||||||
Deferred tax assets
|
$
|
342
|
|
$
|
(23
|
)
|
$
|
—
|
|
$
|
208
|
|
$
|
(11
|
)
|
$
|
516
|
|
Deferred tax (liabilities)
|
(3,230
|
)
|
240
|
|
—
|
|
(32
|
)
|
128
|
|
(2,894
|
)
|
||||||
Net deferred tax (liability)
|
$
|
(2,888
|
)
|
$
|
217
|
|
$
|
—
|
|
$
|
176
|
|
$
|
117
|
|
$
|
(2,378
|
)
|
|
|
Recognized in
|
|
|||||||||||||||
(US$ Millions)
|
Dec. 31, 2016
|
|
Income
|
|
Equity
|
|
Acquisitions and Dispositions
|
|
OCI
|
|
Dec. 31, 2017
|
|
||||||
Deferred tax assets
|
$
|
306
|
|
$
|
(7
|
)
|
$
|
6
|
|
$
|
14
|
|
$
|
23
|
|
$
|
342
|
|
Deferred tax (liabilities)
|
(2,761
|
)
|
(13
|
)
|
(117
|
)
|
(175
|
)
|
(164
|
)
|
(3,230
|
)
|
||||||
Net deferred tax (liability)
|
$
|
(2,455
|
)
|
$
|
(20
|
)
|
$
|
(111
|
)
|
$
|
(161
|
)
|
$
|
(141
|
)
|
$
|
(2,888
|
)
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Unused tax losses - gross
|
|
|
|
|
||
Net operating losses (United States)
|
$
|
74
|
|
$
|
251
|
|
Net operating losses (foreign)
|
351
|
|
223
|
|
||
Unrecognized deductible temporary differences, unused tax losses, and unused tax credits
|
$
|
425
|
|
$
|
474
|
|
Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
Statutory income tax rate
|
26
|
%
|
26
|
%
|
26
|
%
|
Increase (decrease) in rate resulting from:
|
|
|
|
|
|
|
International operations subject to different tax rates
|
(10
|
)%
|
(5
|
)%
|
1
|
%
|
Non-controlling interests in income of flow-through entities
|
(11
|
)%
|
(12
|
)%
|
(9
|
)%
|
Change in tax rates applicable to temporary differences in other jurisdictions
|
(5
|
)%
|
(5
|
)%
|
(46
|
)%
|
Other
|
2
|
%
|
3
|
%
|
1
|
%
|
Effective income tax rate
|
2
|
%
|
7
|
%
|
(27
|
)%
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Accounts payable and accrued liabilities
|
$
|
1,770
|
|
$
|
540
|
|
Derivative liability
|
159
|
|
160
|
|
||
Provisions
|
352
|
|
216
|
|
||
Loans and notes payables
|
5
|
|
—
|
|
||
Deferred revenue
|
8
|
|
2
|
|
||
Total other non-current liabilities
|
$
|
2,294
|
|
$
|
918
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Accounts payable and accrued liabilities
|
$
|
2,466
|
|
$
|
1,636
|
|
Loans and notes payables
|
779
|
|
769
|
|
||
Derivative liabilities
|
181
|
|
399
|
|
||
Deferred revenue
|
302
|
|
242
|
|
||
Other liabilities
|
21
|
|
6
|
|
||
Total accounts payable and other liabilities
|
$
|
3,749
|
|
$
|
3,052
|
|
a)
|
General and limited partnership units
|
|
GP Units
|
LP Units
|
||||||||||
(Thousands of units), Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
Outstanding, beginning of year
|
139
|
|
139
|
|
139
|
|
254,989
|
|
260,222
|
|
261,486
|
|
Issued LP Units
(1)
|
—
|
|
—
|
|
—
|
|
109,702
|
|
—
|
|
—
|
|
Exchange LP Units exchanged
|
—
|
|
—
|
|
—
|
|
7,770
|
|
285
|
|
1,016
|
|
BPR Units exchanged
|
—
|
|
—
|
|
—
|
|
56,166
|
|
—
|
|
—
|
|
Distribution reinvestment program
|
—
|
|
—
|
|
—
|
|
175
|
|
181
|
|
205
|
|
Issued under unit-based compensation plan
|
—
|
|
—
|
|
—
|
|
57
|
|
215
|
|
278
|
|
Repurchases of LP Units
|
—
|
|
—
|
|
—
|
|
(4,661
|
)
|
(5,914
|
)
|
(2,763
|
)
|
Outstanding, end of year
|
139
|
|
139
|
|
139
|
|
424,198
|
|
254,989
|
|
260,222
|
|
(1)
|
Includes
21,277
thousand LP Units issued to Brookfield Asset Management in connection with the redemption of Class C Junior Preferred Shares. See Note 18, Capital Securities.
|
b)
|
Units of the operating partnership held by Brookfield Asset Management
|
c)
|
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
Exchange LP Units
|
|||||
(Thousands of units)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Outstanding, beginning of year
|
11,078
|
|
11,363
|
|
12,379
|
|
Exchange LP Units exchanged
(1)
|
(7,770
|
)
|
(285
|
)
|
(1,016
|
)
|
Outstanding, end of year
|
3,308
|
|
11,078
|
|
11,363
|
|
(1)
|
Exchange LP Units issued for the acquisition of incremental BPO common shares that have been exchanged are held by an indirect subsidiary of the partnership. Refer to the Consolidated Statements of Changes in Equity for the impact of such exchanges on the carrying value of Exchange LP Units.
|
|
Class A shares of Brookfield Property REIT Inc.
|
|||||
(Thousands of units)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Dec. 31, 2016
|
|
Outstanding, beginning of period
|
—
|
|
—
|
|
—
|
|
Issued on August 28, 2018 for the acquisition of GGP
|
162,324
|
|
—
|
|
—
|
|
BPR Units exchanged
|
(56,166
|
)
|
—
|
|
—
|
|
Forfeitures
|
(68
|
)
|
—
|
|
—
|
|
Outstanding, end of period
|
106,090
|
|
—
|
|
—
|
|
(US$ Millions, except per unit information) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Limited partners
|
$
|
410
|
|
$
|
301
|
|
$
|
293
|
|
Holders of:
|
|
|
|
|
|
||||
Redeemable/exchangeable partnership units
|
545
|
|
510
|
|
485
|
|
|||
Special LP Units
|
6
|
|
6
|
|
5
|
|
|||
Exchange LP Units
|
9
|
|
13
|
|
13
|
|
|||
BPR Units
|
89
|
|
—
|
|
—
|
|
|||
Total distributions
|
$
|
1,059
|
|
$
|
830
|
|
$
|
796
|
|
Per unit
(1)
|
$
|
1.26
|
|
$
|
1.18
|
|
$
|
1.12
|
|
(1)
|
Per unit outstanding on the record date for each.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Net income attributable to limited partners
|
$
|
764
|
|
$
|
136
|
|
$
|
660
|
|
Income reallocation related to mandatorily convertible preferred shares
|
98
|
|
22
|
|
101
|
|
|||
Net income attributable to limited partners - basic
|
862
|
|
158
|
|
761
|
|
|||
Dilutive effect of conversion of preferred shares and options
(1)
|
35
|
|
—
|
|
61
|
|
|||
Net income attributable to limited partners - diluted
|
$
|
897
|
|
$
|
158
|
|
$
|
822
|
|
|
|
|
|
||||||
(Millions of units/shares)
|
|
|
|
||||||
Weighted average number of LP Units outstanding
|
307.7
|
|
256.0
|
|
261.5
|
|
|||
Mandatorily convertible preferred shares
|
70.0
|
|
70.0
|
|
70.0
|
|
|||
Weighted average number of LP Units outstanding - basic
|
377.7
|
|
326.0
|
|
331.5
|
|
|||
Dilutive effect of conversion of preferred shares and options
(1)
|
18.5
|
|
1.2
|
|
34.8
|
|
|||
Weighted average number of LP Units outstanding - diluted
|
396.2
|
|
327.2
|
|
366.3
|
|
(1)
|
The
effect of the conversion of preferred shares is anti-dilutive for the year ended December 31, 2017.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Redeemable/Exchangeable Partnership Units and Special LP Units
(1)
|
$
|
12,740
|
|
$
|
14,500
|
|
Exchange LP Units
(1)
|
96
|
|
285
|
|
||
BPR Units
(1)
|
3,091
|
|
—
|
|
||
Interest of others in operating subsidiaries and properties:
|
|
|
|
|
||
Preferred shares held by Brookfield Asset Management
|
16
|
|
15
|
|
||
Preferred equity of subsidiaries
|
2,830
|
|
2,493
|
|
||
Non-controlling interests in subsidiaries and properties
|
15,610
|
|
10,430
|
|
||
Total interests of others in operating subsidiaries and properties
|
18,456
|
|
12,938
|
|
||
Total non-controlling interests
|
$
|
34,383
|
|
$
|
27,723
|
|
(1)
|
Each unit within these non-controlling interests has economic terms substantially equivalent to those of an LP unit. As such, income attributed to each unit or share of non-controlling interest is equivalent to that allocated to an LP unit. The proportion of interests held by holders of the Redeemable/Exchangeable Units and Exchange LP Units change as a result of the issuance of the LP Units and BPR Units. Consequently, the partnership adjusted the relative carrying amounts of the interests held by Limited Partners and non-controlling interests based on their relative share of the equivalent LP Units. The difference between the adjusted value and the carrying amounts was attributed to current LP Units as ownership changes in the Statement of Changes in Equity.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Base rent
(1)
|
$
|
3,443
|
|
$
|
3,797
|
|
$
|
3,184
|
|
Straight-line rent
|
116
|
|
124
|
|
154
|
|
|||
Lease termination
|
55
|
|
18
|
|
15
|
|
|||
Other lease income
(1)(2)
|
623
|
|
—
|
|
—
|
|
|||
Other revenue from tenants
(1)(3)
|
806
|
|
—
|
|
—
|
|
|||
Other
(1)
|
—
|
|
253
|
|
271
|
|
|||
Total commercial property revenue
|
$
|
5,043
|
|
$
|
4,192
|
|
$
|
3,624
|
|
(1)
|
The partnership adopted IFRS 15 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 expense from tenants.
|
(3)
|
Consists of recovery of certain operating expenses and other revenue from tenants which are accounted for in accordance with IFRS 15.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Less than 1 year
|
$
|
3,282
|
|
$
|
2,285
|
|
1-5 years
|
11,679
|
|
8,472
|
|
||
More than 5 years
|
11,856
|
|
11,667
|
|
||
Total
|
$
|
26,817
|
|
$
|
22,424
|
|
(US$ Millions)
|
2018
|
|
2017
|
|
2016
|
|
|||
Room, food and beverage
(1)
|
$
|
1,373
|
|
$
|
1,648
|
|
$
|
1,561
|
|
Gaming, and other leisure activities
(1)
|
424
|
|
—
|
|
—
|
|
|||
Other hospitality revenue
(1)
|
116
|
|
—
|
|
—
|
|
|||
Total hospitality revenue
|
$
|
1,913
|
|
$
|
1,648
|
|
$
|
1,561
|
|
(1)
|
The partnership adopted IFRS 15 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) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Investment income
|
$
|
68
|
|
$
|
170
|
|
$
|
—
|
|
Fee revenue
|
131
|
|
61
|
|
51
|
|
|||
Dividend income
|
10
|
|
18
|
|
12
|
|
|||
Interest income and other
|
57
|
|
19
|
|
72
|
|
|||
Participating loan interests
|
17
|
|
27
|
|
32
|
|
|||
Total investment and other revenue
|
$
|
283
|
|
$
|
295
|
|
$
|
167
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Property maintenance
|
$
|
773
|
|
$
|
709
|
|
$
|
694
|
|
Real estate taxes
|
528
|
|
472
|
|
436
|
|
|||
Employee compensation and benefits
|
196
|
|
148
|
|
141
|
|
|||
Ground rents
|
59
|
|
56
|
|
43
|
|
|||
Other
|
295
|
|
232
|
|
80
|
|
|||
Total direct commercial property expense
|
$
|
1,851
|
|
$
|
1,617
|
|
$
|
1,394
|
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Less than 1 year
|
$
|
104
|
|
$
|
34
|
|
1-5 years
|
401
|
|
120
|
|
||
More than 5 years
|
5,631
|
|
1,708
|
|
||
Total
|
$
|
6,136
|
|
$
|
1,862
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Employee compensation and benefits
|
$
|
318
|
|
$
|
287
|
|
$
|
283
|
|
Cost of food, beverage, and retail goods sold
|
273
|
|
243
|
|
238
|
|
|||
Maintenance and utilities
|
175
|
|
127
|
|
102
|
|
|||
Marketing and advertising
|
75
|
|
55
|
|
57
|
|
|||
Other
|
395
|
|
367
|
|
356
|
|
|||
Total direct hospitality expense
|
$
|
1,236
|
|
$
|
1,079
|
|
$
|
1,036
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Depreciation and amortization of real estate assets
|
$
|
264
|
|
$
|
244
|
|
$
|
212
|
|
Depreciation and amortization of non-real estate assets
|
44
|
|
31
|
|
28
|
|
|||
Total depreciation and amortization
|
$
|
308
|
|
$
|
275
|
|
$
|
240
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Transaction costs
|
$
|
413
|
|
$
|
72
|
|
$
|
80
|
|
Employee compensation and benefits
|
247
|
|
199
|
|
171
|
|
|||
Management fees
|
144
|
|
168
|
|
175
|
|
|||
Other
|
228
|
|
175
|
|
143
|
|
|||
Total general and administrative expense
|
$
|
1,032
|
|
$
|
614
|
|
$
|
569
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Commercial properties
|
$
|
784
|
|
$
|
347
|
|
$
|
290
|
|
Commercial developments
|
462
|
|
202
|
|
251
|
|
|||
Financial instruments and other
|
1,220
|
|
705
|
|
151
|
|
|||
Total fair value gains, net
|
$
|
2,466
|
|
$
|
1,254
|
|
$
|
692
|
|
a)
|
BPY Unit Option Plan
|
i.
|
Equity-settled BPY Awards
|
|
2018
|
2017
|
2016
|
||||||||||||
Years ended Dec. 31,
|
Number of
options
|
|
Weighted average
exercise price
|
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
|||
Outstanding, beginning of year
|
13,801,795
|
|
$
|
20.54
|
|
16,338,511
|
|
$
|
20.49
|
|
17,349,629
|
|
$
|
20.53
|
|
Granted
|
800,000
|
|
22.50
|
|
93,750
|
|
22.92
|
|
3,020,931
|
|
19.51
|
|
|||
Exercised
|
(36,806
|
)
|
17.71
|
|
(1,194,569
|
)
|
18.97
|
|
(1,180,060
|
)
|
17.98
|
|
|||
Expired/forfeited
|
(291,625
|
)
|
22.18
|
|
(1,435,897
|
)
|
21.51
|
|
(2,851,989
|
)
|
19.69
|
|
|||
Reclassified
(1)
|
(437,151
|
)
|
22.48
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||
Outstanding, end of year
|
13,836,213
|
|
$
|
20.56
|
|
13,801,795
|
|
$
|
20.54
|
|
16,338,511
|
|
$
|
20.49
|
|
Exercisable, end of year
|
9,628,246
|
|
$
|
20.26
|
|
7,352,112
|
|
$
|
20.22
|
|
5,501,679
|
|
$
|
19.90
|
|
(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.
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||||||
Expiry date
|
Number of
options
|
|
Weighted average
exercise price
|
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
|||
2020
|
226,800
|
|
13.07
|
|
226,800
|
|
13.07
|
|
254,600
|
|
13.07
|
|
|||
2021
|
246,400
|
|
17.44
|
|
246,400
|
|
17.44
|
|
316,100
|
|
17.44
|
|
|||
2022
|
508,300
|
|
18.07
|
|
517,300
|
|
18.07
|
|
724,700
|
|
18.03
|
|
|||
2023
|
656,220
|
|
16.80
|
|
675,420
|
|
16.80
|
|
948,980
|
|
16.80
|
|
|||
2024
|
7,878,998
|
|
20.59
|
|
7,946,313
|
|
20.59
|
|
9,071,225
|
|
20.59
|
|
|||
2025
|
1,376,295
|
|
25.18
|
|
1,730,210
|
|
25.18
|
|
2,153,923
|
|
25.18
|
|
|||
2026
|
2,049,450
|
|
19.51
|
|
2,365,602
|
|
19.51
|
|
2,868,983
|
|
19.51
|
|
|||
2027
|
93,750
|
|
22.92
|
|
93,750
|
|
22.92
|
|
—
|
|
—
|
|
|||
2028
|
800,000
|
|
22.50
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||
Total
|
13,836,213
|
|
$
|
20.56
|
|
13,801,795
|
|
$
|
20.54
|
|
16,338,511
|
|
$
|
20.49
|
|
ii.
|
Cash-settled BPY Awards
|
|
2018
|
2017
|
2016
|
|||||||||||||
Years ended Dec. 31,
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
||||
Outstanding, beginning of year
|
7,144,871
|
|
$
|
20.30
|
|
7,377,042
|
|
$
|
20.28
|
|
$
|
6,904,986
|
|
$
|
20.37
|
|
Granted
|
—
|
|
—
|
|
—
|
|
—
|
|
846,912
|
|
19.51
|
|
||||
Exercised
|
(3,770
|
)
|
19.51
|
|
(213,106
|
)
|
19.12
|
|
(148,076
|
)
|
18.55
|
|
||||
Expired/forfeited
|
(246,836
|
)
|
21.87
|
|
(19,065
|
)
|
24.42
|
|
(226,780
|
)
|
21.32
|
|
||||
Reclassified
(1)
|
437,151
|
|
22.48
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||
Outstanding, end of year
|
7,331,416
|
|
$
|
20.38
|
|
7,144,871
|
|
$
|
20.30
|
|
7,377,042
|
|
$
|
20.28
|
|
|
Exercisable, end of year
|
5,627,610
|
|
$
|
20.17
|
|
3,973,290
|
|
$
|
19.93
|
|
2,772,207
|
|
$
|
19.75
|
|
(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.
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
Dec. 31, 2016
|
||||||||||||
Expiry date
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
|||
2020
|
69,000
|
|
13.07
|
|
69,000
|
|
13.07
|
|
78,000
|
|
13.07
|
|
|||
2021
|
172,800
|
|
17.44
|
|
172,800
|
|
17.44
|
|
186,800
|
|
17.44
|
|
|||
2022
|
515,800
|
|
18.09
|
|
515,800
|
|
18.09
|
|
545,800
|
|
18.08
|
|
|||
2023
|
519,000
|
|
16.80
|
|
519,000
|
|
16.80
|
|
549,000
|
|
16.80
|
|
|||
2024
|
4,278,663
|
|
20.59
|
|
4,330,286
|
|
20.59
|
|
4,459,230
|
|
20.59
|
|
|||
2025
|
831,834
|
|
25.18
|
|
695,376
|
|
25.18
|
|
711,300
|
|
25.18
|
|
|||
2026
|
944,319
|
|
19.51
|
|
842,609
|
|
19.51
|
|
846,912
|
|
19.51
|
|
|||
Total
|
7,331,416
|
|
$
|
20.38
|
|
7,144,871
|
|
$
|
20.30
|
|
7,377,042
|
|
$
|
20.28
|
|
b)
|
Restricted BPY LP Unit Plan
|
c)
|
Restricted BPY LP Unit Plan (Canada)
|
d)
|
Deferred Share Unit Plan
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Items that may be reclassified to net income:
|
|
|
|
|
|
|
|||
Foreign currency translation
|
|
|
|
|
|
|
|||
Unrealized foreign currency translation gains (losses) in respect of foreign operations
|
$
|
(1,193
|
)
|
$
|
1,111
|
|
$
|
(990
|
)
|
Reclassification of realized foreign currency translation gains to net income on disposition of foreign operations
|
19
|
|
118
|
|
—
|
|
|||
(Losses) gains on hedges of net investments in foreign operations, net of income tax expense (benefit) of $10 million (2017 - ($18) million; 2016 - $19 million)
|
386
|
|
(530
|
)
|
678
|
|
|||
Reclassification of hedges of net investment in foreign operations (losses) to net income on disposition of foreign operations
|
—
|
|
(45
|
)
|
—
|
|
|||
|
(788
|
)
|
654
|
|
(312
|
)
|
|||
Cash flow hedges
|
|
|
|
|
|
|
|||
Gains (losses) on derivatives designated as cash flow hedges, net of income tax expense (benefit) of $25 million (2017 - $18 million; 2016 - $(23) million)
|
34
|
|
77
|
|
(36
|
)
|
|||
|
34
|
|
77
|
|
(36
|
)
|
|||
Available-for-sale securities
|
|
|
|
|
|
|
|||
Net change in unrealized (losses) gains on available-for-sale securities, net of income tax of nil (2017 - nil; 2016 - nil)
|
—
|
|
(5
|
)
|
5
|
|
|||
|
—
|
|
(5
|
)
|
5
|
|
|||
Equity accounted investments
|
|
|
|
|
|
|
|||
Share of unrealized foreign currency translations (losses) gains in respect of foreign operations
|
(9
|
)
|
5
|
|
4
|
|
|||
Share of gains (losses) on derivatives designated as cash flow hedges, net of income tax expense (benefit) of nil (2017 - $1 million; 2016 – $3 million)
|
1
|
|
—
|
|
(10
|
)
|
|||
Share of unrealized gains (losses) on available-for-sale securities, net of income tax of nil (2017 - nil; 2016 - nil)
|
—
|
|
6
|
|
—
|
|
|||
|
(8
|
)
|
11
|
|
(6
|
)
|
|||
Items that will not be reclassified to net income:
|
|
|
|
|
|
|
|||
Unrealized gains (losses) on securities - FVTOCI, net of income tax benefit of $2 million (2017 - nil; 2016 - nil)
|
(2
|
)
|
—
|
|
—
|
|
|||
Share of revaluation surplus on equity accounted investments, net of income tax expense (benefit) of ($5) million (2017 - nil, 2016 -$27 million)
|
92
|
|
58
|
|
13
|
|
|||
Net remeasurement gains (losses) on defined benefit plan, net of income tax expense of nil (2017 – nil; 2016 – nil)
|
2
|
|
(1
|
)
|
—
|
|
|||
Revaluation surplus, net of income tax expense of $1 million (2017 –$1 million; 2016 – nil)
|
254
|
|
86
|
|
90
|
|
|||
|
346
|
|
143
|
|
103
|
|
|||
Total other comprehensive (loss) income
|
$
|
(416
|
)
|
$
|
880
|
|
$
|
(246
|
)
|
•
|
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:
|
◦
|
Fulfilling the partnership’s capital commitments to various funds;
|
◦
|
Discretionary capital expenditures;
|
◦
|
Property acquisitions;
|
◦
|
Future development; and
|
◦
|
Repurchase of the partnership’s units.
|
(US$ Millions)
|
|
|
Payments due by period
|
||||||||||||||||||
Dec. 31, 2018
|
Total
|
|
< 1 Year
|
|
1 Year
|
|
2 Years
|
|
3 Years
|
|
4 Years
|
|
> 5 Years
|
|
|||||||
Debt obligations
|
$
|
63,811
|
|
$
|
5,874
|
|
$
|
11,653
|
|
$
|
15,109
|
|
$
|
5,410
|
|
$
|
6,922
|
|
$
|
18,843
|
|
Capital securities
|
3,385
|
|
100
|
|
814
|
|
603
|
|
141
|
|
421
|
|
1,306
|
|
|||||||
Lease obligations
|
6,136
|
|
104
|
|
103
|
|
103
|
|
98
|
|
97
|
|
5,631
|
|
|||||||
Commitments
(1)
|
656
|
|
599
|
|
47
|
|
9
|
|
1
|
|
—
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
||||||||||||||
Interest expense
(2)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Long term debt
|
11,622
|
|
2,545
|
|
2,338
|
|
1,804
|
|
1,433
|
|
1,122
|
|
2,380
|
|
|||||||
Capital securities
|
1,022
|
|
183
|
|
183
|
|
188
|
|
144
|
|
115
|
|
209
|
|
|||||||
Interest rate swaps
|
4
|
|
2
|
|
2
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1)
|
Primarily consists of construction commitments on commercial developments.
|
(2)
|
Represents aggregate interest expense expected to be paid over the term of the obligations. Variable interest rate payments have been calculated based on current rates.
|
a)
|
Derivatives and hedging activities
|
•
|
foreign currency forward contracts to hedge exposures to Canadian Dollar, Australian Dollar, British Pound, Euro, Chinese Yuan, Brazilian Real, Indian Rupee and South Korean Won denominated net investments in foreign subsidiaries and foreign currency denominated financial assets;
|
•
|
interest rate swaps to manage interest rate risk associated with planned refinancings and existing variable rate debt; and
|
•
|
interest rate caps to hedge interest rate risk on certain variable rate debt.
|
(US$ Millions)
|
Hedging item
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2018
|
Interest rate caps of US$ LIBOR debt
|
$
|
8,180
|
|
2.3% - 6.0%
|
Jan. 2019 - Sep. 2023
|
$
|
2
|
|
|
Interest rate swaps of US$ LIBOR debt
|
1,731
|
|
1.6% - 2.8%
|
Feb. 2020 - May 2024
|
(2
|
)
|
||
|
Interest rate caps of £ LIBOR debt
|
486
|
|
2.0%
|
Apr. 2020 - Jan. 2021
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
67
|
|
1.5%
|
Apr. 2020
|
—
|
|
||
|
Interest rate caps of € EURIBOR debt
|
115
|
|
1.0% - 1.3%
|
Apr. 2020 - Apr. 2021
|
—
|
|
||
|
Interest rate caps of C$ LIBOR debt
|
176
|
|
3.0%
|
Oct. 2020 - Oct. 2022
|
—
|
|
||
|
Interest rate swaps of C$ LIBOR debt
|
56
|
|
4.6%
|
Sep. 2023
|
—
|
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
100
|
|
4.0%
|
Jun. 2019
|
(114
|
)
|
||
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
|
|
||
Dec. 31, 2018
|
Fair value hedge on fixed rate US$ debt
|
$
|
636
|
|
4.0% - 8.0%
|
Dec. 2019 - Apr. 2024
|
$
|
(3
|
)
|
(US$ Millions)
|
Hedging item
|
Net Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
||
Dec. 31, 2018
|
Net investment hedges
|
€
|
649
|
|
€0.78/$ - €0.88/$
|
Jan. 2019 - May 2020
|
13
|
|
|
|
Net investment hedges
|
£
|
3,175
|
|
£0.70/$ - £0.79/$
|
Feb. 2019 - Mar. 2020
|
104
|
|
|
|
Net investment hedges
|
A$
|
1,038
|
|
A$1.28/$ - A$1.42/$
|
Jan. 2019 - Mar. 2020
|
20
|
|
|
|
Net investment hedges
|
C¥
|
2,672
|
|
C¥6.35/$ - C¥6.91/$
|
Jan. 2019 - Nov. 2019
|
6
|
|
|
|
Net investment hedges
|
C$
|
118
|
|
C$1.29/$ - C$1.34/$
|
Oct. 2019 - Nov 2019
|
4
|
|
|
|
Net investment hedges
|
R$
|
158
|
|
R$3.90/$ - R$4.24/$
|
Jan. 2019 - Jun. 2019
|
(9
|
)
|
|
|
Net investment hedges
|
₩
|
618,589
|
|
₩
1,087.00/$ -
₩
1,130.90/$
|
Jan. 2019 - Nov. 2019
|
1
|
|
|
|
Net investment hedges
|
Rs
|
31,422
|
|
Rs67.44/$ - Rs70.39/$
|
Feb. 2019 - May 2019
|
3
|
|
|
|
Net investment hedges
|
£
|
77
|
|
£0.88/€ - £0.92/€
|
Jan. 2019 - Feb. 2020
|
(1
|
)
|
|
|
Cross currency swaps of C$ LIBOR debt
|
C$
|
800
|
|
C$1.29/$ - C$1.33/$
|
Oct. 2021 - Jul. 2023
|
(31
|
)
|
|
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
|
|
||
Dec. 31, 2018
|
Interest rate caps
|
$
|
9,750
|
|
3.0% - 7.0%
|
|
Mar. 2019 - Jan. 2022
|
$
|
1
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
2.3% - 6.1%
|
|
Jun. 2019 - Nov. 2030
|
(67
|
)
|
||
|
Interest rate swaps of US$ debt
|
835
|
|
2.4% - 5.8%
|
|
Jul. 2019 - Oct. 2039
|
(14
|
)
|
||
|
Interest rate swaps on fixed rate debt
|
180
|
|
4.5% - 7.3%
|
|
Feb. 2019 - Jul. 2023
|
2
|
|
||
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
|
|
|
Dec. 31, 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
|
$
|
268
|
|
$
|
268
|
|
$
|
517
|
|
$
|
517
|
|
Loans and notes receivable
|
Amortized cost
|
1,055
|
|
1,055
|
|
185
|
|
185
|
|
||||
Other non-current assets
|
|
|
|
|
|
|
|
|
|
||||
Securities - FVTPL
|
FVTPL
|
239
|
|
239
|
|
174
|
|
174
|
|
||||
Derivative assets
|
FVTPL
|
13
|
|
13
|
|
48
|
|
48
|
|
||||
Securities - FVTOCI
|
FVTOCI
|
260
|
|
260
|
|
150
|
|
150
|
|
||||
Restricted cash
|
Amortized cost
|
161
|
|
161
|
|
153
|
|
153
|
|
||||
Current assets
|
|
|
|
|
|
|
|
|
|
||||
Derivative assets
|
FVTPL
|
234
|
|
234
|
|
37
|
|
37
|
|
||||
Accounts receivable
(1)
|
Amortized cost
|
808
|
|
808
|
|
536
|
|
536
|
|
||||
Restricted cash
|
Amortized cost
|
631
|
|
631
|
|
237
|
|
237
|
|
||||
Cash and cash equivalents
|
Amortized cost
|
3,288
|
|
3,288
|
|
1,491
|
|
1,491
|
|
||||
Total financial assets
|
|
$
|
6,957
|
|
$
|
6,957
|
|
$
|
3,528
|
|
$
|
3,528
|
|
Financial liabilities
|
|
|
|
|
|
|
|
|
|
||||
Debt obligations
(2)
|
Amortized cost
|
$
|
63,964
|
|
$
|
64,561
|
|
$
|
37,991
|
|
$
|
38,726
|
|
Capital securities
|
Amortized cost
|
2,572
|
|
2,578
|
|
3,352
|
|
3,358
|
|
||||
Capital securities - fund subsidiaries
|
FVTPL
|
813
|
|
813
|
|
813
|
|
813
|
|
||||
Other non-current liabilities
|
|
|
|
|
|
|
|
|
|
||||
Loan payable
|
FVTPL
|
24
|
|
24
|
|
23
|
|
23
|
|
||||
Accounts payable
|
Amortized cost
|
1,770
|
|
1,770
|
|
517
|
|
517
|
|
||||
Derivative liabilities
|
FVTPL
|
159
|
|
159
|
|
160
|
|
160
|
|
||||
Accounts payable and other liabilities
|
|
|
|
|
|
||||||||
Accounts payable and other
(3)
|
Amortized cost
|
$
|
3,255
|
|
$
|
3,255
|
|
$
|
2,614
|
|
$
|
2,614
|
|
Derivative liabilities
|
FVTPL
|
$
|
181
|
|
$
|
181
|
|
$
|
399
|
|
$
|
399
|
|
Total financial liabilities
|
|
$
|
72,738
|
|
$
|
73,341
|
|
$
|
45,869
|
|
$
|
46,610
|
|
(1)
|
Includes other receivables associated with assets classified as held for sale on the consolidated balance sheets in the amounts of
$14 million
and
$105 million
as of
December 31, 2018
and
December 31, 2017
, respectively.
|
(2)
|
Includes debt obligations associated with assets classified as held for sale on the consolidated balance sheets in the amount of
$153 million
and
$1,107 million
as of
December 31, 2018
and
December 31, 2017
, respectively.
|
(3)
|
Includes accounts payable and other liabilities associated with assets classified as held for sale on the consolidated balance sheets in the amount of
$10 million
and
$209 million
as of
December 31, 2018
and
December 31, 2017
, respectively.
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
||||||||||||||||||
|
Under IFRS 9
|
Under IAS 39
|
||||||||||||||||||
(US$ Millions)
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
||||
Financial assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Participating loan interests
|
—
|
|
—
|
|
268
|
|
268
|
|
$
|
—
|
|
$
|
—
|
|
$
|
209
|
|
$
|
209
|
|
Securities designated as FVTPL
|
—
|
|
—
|
|
239
|
|
239
|
|
—
|
|
—
|
|
174
|
|
174
|
|
||||
Securities designated as FVTOCI
|
—
|
|
—
|
|
260
|
|
260
|
|
—
|
|
—
|
|
150
|
|
150
|
|
||||
Derivative assets
|
—
|
|
247
|
|
—
|
|
247
|
|
—
|
|
85
|
|
—
|
|
85
|
|
||||
Total financial assets
|
—
|
|
247
|
|
767
|
|
1,014
|
|
$
|
—
|
|
$
|
85
|
|
$
|
533
|
|
$
|
618
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Capital securities - fund subsidiaries
|
—
|
|
—
|
|
813
|
|
813
|
|
$
|
—
|
|
$
|
—
|
|
$
|
813
|
|
$
|
813
|
|
Derivative liabilities
|
—
|
|
340
|
|
—
|
|
340
|
|
—
|
|
559
|
|
—
|
|
559
|
|
||||
Loan payable
|
—
|
|
—
|
|
24
|
|
24
|
|
—
|
|
—
|
|
23
|
|
23
|
|
||||
Total financial liabilities
|
—
|
|
340
|
|
837
|
|
1,177
|
|
$
|
—
|
|
$
|
559
|
|
$
|
836
|
|
$
|
1,395
|
|
Type of asset/liability
|
|
Valuation technique
|
Foreign currency forward contracts
|
|
Discounted cash flow model - forward exchange rates (from observable forward exchange rates at the end of the reporting period) and discounted at a credit adjusted rate
|
Interest rate contracts
|
|
Discounted cash flow model - forward interest rates (from observable yield curves) and applicable credit spreads discounted at a credit adjusted rate
|
Type of asset/liability
|
|
Valuation techniques
|
|
Significant unobservable input(s)
|
|
Relationship of unobservable input(s) to fair value
|
Participating loan interests
|
|
Discounted cash flow model
|
|
(a) Discount rate
(b) Terminal capitalization rate
|
|
(a) Decreases (increases) in the discount rate would increase (decrease) fair value
(b) Increases (decreases) in the terminal capitalization rate would (decrease) increase fair value
|
Securities - FVTPL/FVTOCI
|
|
Net asset valuation
|
|
(a) Forward exchange rates (from observable forward exchange rates at the end of the reporting period)
(b) Discount rate
|
|
(a) Increases (decreases) in the forward exchange rate would increase (decrease) fair value
(b) Decreases (increases) in the discount rate would increase (decrease) fair value
|
|
Dec. 31, 2018
|
Dec. 31, 2017
|
||||||||
|
Under IFRS 9
|
Under IAS 39
|
||||||||
(US$ Millions)
|
Financial
assets
|
|
Financial
liabilities
|
|
Financial
assets
|
|
Financial
liabilities
|
|
||
Balance, beginning of year
|
835
|
|
836
|
|
$
|
1,605
|
|
$
|
821
|
|
Additions
|
201
|
|
—
|
|
144
|
|
49
|
|
||
Dispositions/ Warrant exercise
(1)
|
(7
|
)
|
(2
|
)
|
(986
|
)
|
(4
|
)
|
||
Fair value gains, net and OCI
|
(14
|
)
|
4
|
|
(216
|
)
|
(30
|
)
|
||
Other
|
(248
|
)
|
—
|
|
(14
|
)
|
—
|
|
||
Balance, end of year
|
767
|
|
838
|
|
$
|
533
|
|
$
|
836
|
|
(1)
|
In the fourth quarter of 2017, the partnership exercised all of its outstanding warrants of GGP. See Note 8, Equity Accounted Investments, for more information.
|
c)
|
Market Risk
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Variable rate property debt
|
$
|
382
|
|
$
|
195
|
|
Fixed rate property debt due within one year
|
5
|
|
7
|
|
||
Total
|
$
|
387
|
|
$
|
202
|
|
|
Dec. 31, 2018
|
||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
|||
Canadian Dollar
(2)
|
C$
|
58
|
|
$
|
(4
|
)
|
$
|
—
|
|
Australian Dollar
|
A$
|
2,977
|
|
(210
|
)
|
—
|
|
||
British Pound
|
£
|
3,965
|
|
(506
|
)
|
—
|
|
||
Euro
|
€
|
505
|
|
(58
|
)
|
—
|
|
||
Brazilian Real
|
R$
|
2,823
|
|
(73
|
)
|
—
|
|
||
Indian Rupee
|
Rs
|
25,022
|
|
(36
|
)
|
—
|
|
||
Hong Kong Dollar
|
HK$
|
(75
|
)
|
1
|
|
—
|
|
||
Chinese Yuan
|
C¥
|
1,593
|
|
(23
|
)
|
—
|
|
||
South Korean Won
|
₩
|
245,507
|
|
(22
|
)
|
—
|
|
||
United Arab Emirates Dirham
|
AED
|
451
|
|
(12
|
)
|
—
|
|
||
Total
|
|
|
$
|
(943
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2018
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(2)
|
Net of Canadian Dollar denominated loans.
|
|
Dec. 31, 2017
|
|||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
||||
Canadian Dollar
(2)
|
C$
|
4
|
|
$
|
—
|
|
$
|
—
|
|
|
Australian Dollar
|
A$
|
2,679
|
|
(209
|
)
|
—
|
|
|||
British Pound
|
£
|
3,719
|
|
(503
|
)
|
—
|
|
|||
Euro
|
€
|
213
|
|
(26
|
)
|
—
|
|
|||
Brazilian Real
|
R$
|
2,591
|
|
(78
|
)
|
—
|
|
|||
Indian Rupee
|
Rs
|
15,904
|
|
(25
|
)
|
—
|
|
|||
Hong Kong Dollar
|
HK$
|
(75
|
)
|
1
|
|
—
|
|
|||
Chinese Yuan
|
C¥
|
1,207
|
|
(19
|
)
|
—
|
|
|||
South Korean Won
|
₩
|
232,345
|
|
$
|
(22
|
)
|
$
|
—
|
|
|
United Arab Emirates Dirham
|
AED
|
$
|
451
|
|
$
|
(12
|
)
|
$
|
—
|
|
Total
|
|
|
|
$
|
(893
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2017
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(1)
|
Net of Canadian Dollar denominated loans.
|
|
Dec. 31, 2016
|
||||||||
(Millions)
|
Equity attributable to Unitholders
(1)
|
|
OCI
|
|
Net income
|
|
|||
Canadian Dollar
(2)
|
C$
|
(329
|
)
|
$
|
25
|
|
$
|
—
|
|
Australian Dollar
|
A$
|
2,344
|
|
(169
|
)
|
—
|
|
||
British Pound
|
£
|
3,749
|
|
(463
|
)
|
—
|
|
||
Euro
|
€
|
326
|
|
(34
|
)
|
—
|
|
||
Brazilian Real
|
R$
|
1,941
|
|
(60
|
)
|
—
|
|
||
Indian Rupee
|
Rs
|
10,436
|
|
(15
|
)
|
—
|
|
||
Hong Kong Dollar
|
HK$
|
(77
|
)
|
1
|
|
—
|
|
||
Chinese Yuan
|
C¥
|
1,001
|
|
(16
|
)
|
—
|
|
||
South Korean Won
|
₩
|
147,052
|
|
(12
|
)
|
—
|
|
||
Total
|
|
|
|
$
|
(743
|
)
|
$
|
—
|
|
(1)
|
As of
December 31, 2016
, Unitholders are defined as holders of the GP Units, LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, and Exchange LP Units.
|
(1)
|
Net of Canadian Dollar denominated loans.
|
d)
|
Credit risk
|
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||
Balances outstanding with related parties:
|
|
|
|
|
||
Participating loan interests
|
$
|
268
|
|
$
|
517
|
|
Net (payables)/receivables within equity accounted investments
|
(26
|
)
|
(49
|
)
|
||
Loans and notes receivable
(1)
|
54
|
|
96
|
|
||
Receivables and other assets
|
50
|
|
11
|
|
||
Deposit and promissory note from Brookfield Asset Management
|
(733
|
)
|
(633
|
)
|
||
Property-specific obligations
|
(231
|
)
|
(415
|
)
|
||
Loans and notes payable and other liabilities
|
(50
|
)
|
(156
|
)
|
||
Capital securities held by Brookfield Asset Management
(2)
|
(420
|
)
|
(1,250
|
)
|
||
Preferred shares held by Brookfield Asset Management
|
(15
|
)
|
(15
|
)
|
(1)
|
At
December 31, 2018
, includes
$54 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.
|
(2)
|
$500 million
of the Brookfield BPY Holdings Inc. Class C Junior Preferred shares and
$330 million
of the Brookfield BPY Holdings Inc. Class B Junior Preferred shares, were redeemed in the third and fourth quarters of 2018, respectively.
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
Transactions with related parties:
|
|
|
|
|
|
|
|||
Commercial property revenue
(1)
|
$
|
22
|
|
$
|
19
|
|
$
|
20
|
|
Management fee income
|
5
|
|
6
|
|
5
|
|
|||
Participating loan interests (including fair value gains, net)
|
53
|
|
86
|
|
61
|
|
|||
Interest expense on debt obligations
|
44
|
|
29
|
|
28
|
|
|||
Interest on capital securities held by Brookfield Asset Management
|
64
|
|
83
|
|
76
|
|
|||
General and administrative expense
(2)
|
192
|
|
204
|
|
212
|
|
|||
Construction costs
(3)
|
397
|
|
295
|
|
266
|
|
(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 investments in Brookfield-sponsored real estate funds, and administrative services.
|
(3)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for construction costs of development properties.
|
(US$ Millions)
|
Brookfield Property Partners L.P.
|
|
BOP Split Corp.
|
|
BPO
|
|
Brookfield Property Preferred Equity Inc.
|
|
Brookfield Property Finance ULC
|
|
Holding Entities
(2)
|
|
Additional holding entities and eliminations
(3)
|
|
Consolidating Adjustments
(4)
|
|
Brookfield
Property
Partners L.P.
consolidated
|
|
|||||||||
Year ended December 31, 2018
|
|||||||||||||||||||||||||||
Revenue
|
$
|
—
|
|
$
|
27
|
|
$
|
166
|
|
$
|
—
|
|
$
|
8
|
|
$
|
1,192
|
|
$
|
167
|
|
$
|
5,679
|
|
$
|
7,239
|
|
Net income attributable to unitholders
(1)
|
767
|
|
417
|
|
(1,419
|
)
|
—
|
|
—
|
|
1,978
|
|
(34
|
)
|
269
|
|
1,978
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
197
|
|
$
|
—
|
|
$
|
—
|
|
$
|
1,518
|
|
$
|
—
|
|
$
|
4,420
|
|
$
|
6,135
|
|
Net income attributable to unitholders
(1)
|
138
|
|
(409
|
)
|
(763
|
)
|
—
|
|
—
|
|
375
|
|
17
|
|
1,017
|
|
375
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Revenue
|
$
|
—
|
|
$
|
—
|
|
$
|
201
|
|
$
|
—
|
|
$
|
—
|
|
$
|
477
|
|
$
|
—
|
|
$
|
4,674
|
|
$
|
5,352
|
|
Net income attributable to unitholders
(1)
|
671
|
|
94
|
|
416
|
|
—
|
|
—
|
|
1,793
|
|
—
|
|
(1,181
|
)
|
1,793
|
|
(1)
|
Includes net income attributable to LP Units, GP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, Exchange LP Units and BPR 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, BPY Bermuda Holdings V Limited and BPY Bermuda Holdings VI Limited, which serve as guarantors for BPO but not BOP Split, net of intercompany balances and transactions with other holding entities
|
(4)
|
Includes elimination of intercompany transactions and balances necessary to present the partnership on a consolidated basis.
|
(US$ Millions)
|
Brookfield Property Partners L.P.
|
|
BOP Split Corp.
|
|
BPO
|
|
Brookfield Property Preferred Equity Inc.
|
|
Brookfield Property Finance ULC
|
|
Holding Entities
(2)
|
|
Additional holding entities and eliminations
(3)
|
|
Consolidating Adjustments
(4)
|
|
Brookfield
Property
Partners L.P.
consolidated
|
|
|||||||||
As of Dec. 31, 2018
|
|||||||||||||||||||||||||||
Current assets
|
$
|
—
|
|
$
|
52
|
|
$
|
151
|
|
$
|
—
|
|
$
|
596
|
|
$
|
6,144
|
|
$
|
330
|
|
$
|
(1,163
|
)
|
$
|
6,110
|
|
Non-current assets
|
13,273
|
|
11,748
|
|
20,359
|
|
—
|
|
—
|
|
30,277
|
|
1,775
|
|
37,974
|
|
115,406
|
|
|||||||||
Assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,004
|
|
1,004
|
|
|||||||||
Current liabilities
|
—
|
|
2,806
|
|
678
|
|
—
|
|
593
|
|
5,731
|
|
1,834
|
|
(1,499
|
)
|
10,143
|
|
|||||||||
Non-current liabilities
|
—
|
|
3,053
|
|
4,738
|
|
—
|
|
—
|
|
2,406
|
|
5
|
|
55,272
|
|
65,474
|
|
|||||||||
Liabilities associated with assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
163
|
|
163
|
|
|||||||||
Equity attributable to interests of others in operating subsidiaries and properties
|
—
|
|
—
|
|
2,284
|
|
—
|
|
—
|
|
—
|
|
—
|
|
16,172
|
|
18,456
|
|
|||||||||
Equity attributable to unitholders
(1)
|
$
|
13,273
|
|
$
|
5,941
|
|
$
|
12,810
|
|
$
|
—
|
|
$
|
3
|
|
$
|
28,284
|
|
$
|
266
|
|
$
|
(32,293
|
)
|
$
|
28,284
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
As of Dec. 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Current assets
|
$
|
—
|
|
$
|
93
|
|
$
|
91
|
|
$
|
—
|
|
$
|
—
|
|
$
|
3,019
|
|
$
|
24
|
|
$
|
(748
|
)
|
$
|
2,479
|
|
Non-current assets
|
8,190
|
|
13,310
|
|
21,234
|
|
—
|
|
—
|
|
28,194
|
|
1,532
|
|
7,975
|
|
80,435
|
|
|||||||||
Assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,433
|
|
1,433
|
|
|||||||||
Current liabilities
|
—
|
|
544
|
|
5,518
|
|
—
|
|
—
|
|
1,186
|
|
845
|
|
2,420
|
|
10,513
|
|
|||||||||
Non-current liabilities
|
—
|
|
4,695
|
|
1,726
|
|
—
|
|
—
|
|
7,841
|
|
743
|
|
22,389
|
|
37,394
|
|
|||||||||
Liabilities associated with assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
1,316
|
|
1,316
|
|
|||||||||
Equity attributable to interests of others in operating subsidiaries and properties
|
—
|
|
—
|
|
2,284
|
|
—
|
|
—
|
|
—
|
|
—
|
|
10,654
|
|
12,938
|
|
|||||||||
Equity attributable to unitholders
(1)
|
$
|
8,190
|
|
$
|
8,164
|
|
$
|
11,797
|
|
$
|
—
|
|
$
|
—
|
|
$
|
22,186
|
|
$
|
(32
|
)
|
$
|
(28,119
|
)
|
$
|
22,186
|
|
(1)
|
Includes net income attributable to LP Units, GP Units, Redeemable/Exchangeable Partnership Units, Special LP Units, Exchange LP Units and BPR 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, BPY Bermuda Holdings V Limited and BPY Bermuda Holdings VI 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
|
b)
|
Reportable segment measures
|
(US$ Millions)
|
Total revenue
(1)
|
FFO
|
||||||||||||||||
Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
||||||
Core Office
|
$
|
2,105
|
|
$
|
2,147
|
|
$
|
2,203
|
|
$
|
520
|
|
$
|
534
|
|
$
|
620
|
|
Core Retail
(2)
|
584
|
|
—
|
|
—
|
|
552
|
|
486
|
|
429
|
|
||||||
LP Investments
|
4,544
|
|
3,986
|
|
3,149
|
|
228
|
|
281
|
|
303
|
|
||||||
Corporate
|
6
|
|
2
|
|
—
|
|
(434
|
)
|
(428
|
)
|
(457
|
)
|
||||||
Total
|
$
|
7,239
|
|
$
|
6,135
|
|
$
|
5,352
|
|
$
|
866
|
|
$
|
873
|
|
$
|
895
|
|
(1)
|
The partnership adopted IFRS 15 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)
|
The current year represents revenue from Core Retail subsequent to the acquisition of GGP on August 28, 2018, when the partnership started consolidating Core Retail’s results. See Note 4, Acquisition of GGP Inc. for further information. The prior periods presented represent the partnership’s equity accounted interest in GGP prior to the acquisition,
34%
as of December 31, 2017 and
29%
as of December 31, 2016.
|
(US$ Millions)
|
Lease revenue
|
|
Other revenue from tenants
|
|
Hospitality revenue
|
|
Investment and other revenue
|
|
Total revenue
|
|
|||||
Year ended Dec. 31, 2018
|
|||||||||||||||
Core Office
|
$
|
1,604
|
|
$
|
358
|
|
$
|
17
|
|
$
|
126
|
|
$
|
2,105
|
|
Core Retail
|
400
|
|
111
|
|
—
|
|
73
|
|
584
|
|
|||||
LP Investments
|
2,233
|
|
337
|
|
1,896
|
|
78
|
|
4,544
|
|
|||||
Corporate
|
—
|
|
—
|
|
—
|
|
6
|
|
6
|
|
|||||
Total
|
$
|
4,237
|
|
$
|
806
|
|
$
|
1,913
|
|
$
|
283
|
|
$
|
7,239
|
|
|
Total assets
|
Total liabilities
|
||||||||||
(US$ Millions)
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
Dec. 31, 2018
|
|
Dec. 31, 2017
|
|
||||
Core Office
|
$
|
34,095
|
|
$
|
33,795
|
|
$
|
15,033
|
|
$
|
16,791
|
|
Core Retail
|
29,658
|
|
8,844
|
|
13,749
|
|
—
|
|
||||
LP Investments
|
58,610
|
|
41,471
|
|
41,604
|
|
26,630
|
|
||||
Corporate
|
157
|
|
237
|
|
5,394
|
|
5,802
|
|
||||
Total
|
$
|
122,520
|
|
$
|
84,347
|
|
$
|
75,780
|
|
$
|
49,223
|
|
(US$ Millions) Years ended Dec. 31,
|
2018
|
|
2017
|
|
2016
|
|
|||
FFO
(1)
|
$
|
866
|
|
$
|
873
|
|
$
|
895
|
|
Depreciation and amortization of real estate assets
|
(264
|
)
|
(244
|
)
|
(212
|
)
|
|||
Fair value gains, net
|
2,466
|
|
1,254
|
|
692
|
|
|||
Share of equity accounted income - non-FFO
|
114
|
|
82
|
|
139
|
|
|||
Income tax benefit (expense)
|
(81
|
)
|
(192
|
)
|
575
|
|
|||
Non-controlling interests of others in operating subsidiaries and properties - non-FFO
|
(1,123
|
)
|
(1,398
|
)
|
(296
|
)
|
|||
Net income attributable to unitholders
(2)
|
1,978
|
|
375
|
|
1,793
|
|
|||
Non-controlling interests of others in operating subsidiaries and properties
|
1,676
|
|
2,093
|
|
924
|
|
|||
Net income
|
$
|
3,654
|
|
$
|
2,468
|
|
$
|
2,717
|
|
(1)
|
FFO represents interests attributable to GP Units, LP Units, Exchange LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units and BPR Units. The interests attributable to Exchange LP Units, Redeemable/Exchangeable Units, Special LP Units and BPR Units are presented as non-controlling interests in the consolidated statements of income.
|
(2)
|
Includes net income attributable to general partner, limited partners, Exchange LP Units, Redeemable/Exchangeable Partnership Units, Special LP Units and BPR Units. The interests attributable to Exchange LP Units, Redeemable/Exchangeable Units, Special LP Units and BPR Units are presented as non-controlling interests in the consolidated statements of income.
|
|
Total revenue
for the years ended Dec. 31,
|
Total non-current assets
as at Dec. 31,
|
|||||||||||||
(US$ Millions)
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
|||||
United States
|
$
|
4,914
|
|
$
|
4,127
|
|
$
|
3,589
|
|
$
|
84,648
|
|
$
|
52,009
|
|
Canada
|
563
|
|
462
|
|
413
|
|
4,535
|
|
4,892
|
|
|||||
Australia
|
240
|
|
227
|
|
231
|
|
3,631
|
|
3,986
|
|
|||||
Europe
|
944
|
|
829
|
|
801
|
|
14,051
|
|
11,556
|
|
|||||
Brazil
|
113
|
|
134
|
|
165
|
|
1,901
|
|
2,037
|
|
|||||
China
|
7
|
|
1
|
|
2
|
|
389
|
|
522
|
|
|||||
India
|
247
|
|
161
|
|
130
|
|
3,142
|
|
2,362
|
|
|||||
South Korea
|
211
|
|
194
|
|
21
|
|
2,986
|
|
2,948
|
|
|||||
United Arab Emirates
|
—
|
|
—
|
|
—
|
|
123
|
|
123
|
|
|||||
Total
|
$
|
7,239
|
|
$
|
6,135
|
|
$
|
5,352
|
|
$
|
115,406
|
|
$
|
80,435
|
|
|
Dec. 31, 2018
|
|||||||||
|
Number of
properties
|
|
Fair
value
(1)
|
|
Debt
(2)
|
|
Weighted average year
of acquisition
|
Weighted average year
of construction
(3)
|
||
(US$ millions, except where noted)
|
||||||||||
Core Office
|
|
|
|
|
|
|
|
|
||
United States
|
39
|
|
$
|
14,416
|
|
$
|
7,398
|
|
2004
|
1985
|
Canada
|
24
|
|
4,127
|
|
1,840
|
|
2002
|
1993
|
||
Australia
|
8
|
|
2,342
|
|
1,395
|
|
2010
|
2006
|
||
Europe
|
2
|
|
137
|
|
515
|
|
2013
|
1976
|
||
Brazil
|
2
|
|
329
|
|
75
|
|
2014
|
2014
|
||
|
75
|
|
21,351
|
|
11,223
|
|
2004
|
1990
|
||
Core Retail
|
57
|
|
17,224
|
|
7,713
|
|
2018
|
1977
|
||
Opportunistic Office
|
134
|
|
7,861
|
|
4,939
|
|
2016
|
1990
|
||
Opportunistic Retail
|
39
|
|
3,409
|
|
1,970
|
|
2016
|
1982
|
||
Logistics
|
2
|
|
183
|
|
87
|
|
2018
|
2010
|
||
Multifamily
|
57
|
|
4,151
|
|
2,857
|
|
2012
|
1987
|
||
Triple Net Lease
(4)
|
327
|
|
4,812
|
|
3,785
|
|
2014
|
1990
|
||
Self-storage
|
95
|
|
847
|
|
627
|
|
2016
|
1999
|
||
Student Housing
|
49
|
|
2,031
|
|
1,692
|
|
2017
|
2012
|
||
Manufactured Housing
|
136
|
|
2,369
|
|
1,239
|
|
2017
|
1974
|
||
Mixed-Use
(1)
|
97
|
|
11,523
|
|
7,525
|
|
2018
|
2006
|
||
Total
|
1,068
|
|
75,761
|
|
43,657
|
|
2013
|
1989
|
(1)
|
Excludes development properties and land/parking lots with a fair value of
$4,436 million
.
|
(2)
|
Excludes debt related to development properties and land in the amount of
$487 million
, unsecured and corporate facilities of
$13,289 million
and debt on hospitality assets of
$6,223 million
.
|
(3)
|
Weighted against the fair value of the properties at
December 31, 2018
.
|
(4)
|
Excludes land and parking lots.
|
Brookfield Property REIT Inc.
(Dollars in thousands, except per share amounts)
CONSOLIDATED BALANCE SHEETS
|
|||||||
|
December 31,
2018 |
|
December 31,
2017 |
||||
Assets:
|
|
|
|
|
|
||
Investment in real estate:
|
|
|
|
|
|
||
Land
|
$
|
2,706,701
|
|
|
$
|
4,013,874
|
|
Buildings and equipment
|
10,774,079
|
|
|
16,957,720
|
|
||
Less accumulated depreciation
|
(2,214,603
|
)
|
|
(3,188,481
|
)
|
||
Construction in progress
|
576,695
|
|
|
473,118
|
|
||
Net property and equipment
|
11,842,872
|
|
|
18,256,231
|
|
||
Investment in Unconsolidated Real Estate Affiliates
|
5,385,582
|
|
|
3,377,112
|
|
||
Net investment in real estate
|
17,228,454
|
|
|
21,633,343
|
|
||
Cash and cash equivalents
|
247,019
|
|
|
164,604
|
|
||
Accounts receivable, net
|
222,562
|
|
|
334,081
|
|
||
Notes receivable
|
256,937
|
|
|
417,558
|
|
||
Deferred expenses, net
|
145,631
|
|
|
284,512
|
|
||
Prepaid expenses and other assets
|
313,648
|
|
|
494,795
|
|
||
Deferred tax assets, net
|
619,275
|
|
|
18,633
|
|
||
Total assets
|
$
|
19,033,526
|
|
|
$
|
23,347,526
|
|
Liabilities:
|
|
|
|
|
|
||
Mortgages, notes and loans payable
|
$
|
12,589,649
|
|
|
$
|
12,832,459
|
|
Investment in Unconsolidated Real Estate Affiliates
|
124,627
|
|
|
21,393
|
|
||
Accounts payable and accrued expenses
|
953,369
|
|
|
919,432
|
|
||
Dividend payable
|
4,668
|
|
|
219,508
|
|
||
Junior subordinated notes
|
206,200
|
|
|
206,200
|
|
||
Total liabilities
|
13,878,513
|
|
|
14,198,992
|
|
||
Redeemable equity interests
|
2,305,895
|
|
|
—
|
|
||
Redeemable noncontrolling interests
|
73,696
|
|
|
248,126
|
|
||
Total redeemable interests
|
2,379,591
|
|
|
248,126
|
|
||
Commitments and Contingencies (Note 19)
|
—
|
|
|
—
|
|
||
Equity:
|
|
|
|
|
|||
Class B Stock: 4,942,500,000 shares authorized, $0.01 par value, 454,744,938 issued and outstanding as of December 31, 2018
|
4,547
|
|
|
—
|
|
||
Class C Stock: 1,000,000,000 shares authorized, $0.01 par value, 640,051,301 issued and outstanding as of December 31, 2018
|
6,401
|
|
|
—
|
|
||
Common Stock: 965,000,000 shares authorized, $0.01 par value, no shares issued or outstanding as of December 31, 2018, and 11,000,000,000 shares authorized, $0.01 par value, 1,040,382,900 issued and 956,982,536 outstanding as of December 31, 2017
|
—
|
|
|
10,130
|
|
||
Preferred Stock: 500,000,000 shares authorized, $.01 par value, 10,000,000 shares issued and outstanding as of December 31, 2018 and December 31, 2017
|
242,042
|
|
|
242,042
|
|
||
Additional paid-in capital
|
5,772,824
|
|
|
11,845,532
|
|
||
Retained earnings (accumulated deficit)
|
(4,721,335
|
)
|
|
(2,107,498
|
)
|
||
Accumulated other comprehensive loss
|
(82,653
|
)
|
|
(71,906
|
)
|
||
Common stock in treasury, at cost, 55,969,390 shares as of December 31, 2017
|
—
|
|
|
(1,122,640
|
)
|
||
Total stockholders' equity
|
1,221,826
|
|
|
8,795,660
|
|
||
Noncontrolling interests in Consolidated Real Estate Affiliates
|
26,652
|
|
|
55,379
|
|
||
Noncontrolling interests of the Operating Partnership
|
1,526,944
|
|
|
49,369
|
|
||
Total equity
|
2,775,422
|
|
|
8,900,408
|
|
||
Total liabilities, redeemable interests and equity
|
$
|
19,033,526
|
|
|
$
|
23,347,526
|
|
Brookfield Property REIT Inc.
(Dollars in thousands, except per share amounts)
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME
|
|||||||||||
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Revenues:
|
|
|
|
|
|
|
|
|
|||
Minimum rents
|
$
|
1,297,945
|
|
|
$
|
1,455,039
|
|
|
$
|
1,449,704
|
|
Tenant recoveries
|
540,376
|
|
|
643,607
|
|
|
668,081
|
|
|||
Overage rents
|
29,659
|
|
|
34,874
|
|
|
42,534
|
|
|||
Management fees and other corporate revenues
|
125,776
|
|
|
105,144
|
|
|
95,814
|
|
|||
Other
|
70,278
|
|
|
89,198
|
|
|
90,313
|
|
|||
Total revenues
|
2,064,034
|
|
|
2,327,862
|
|
|
2,346,446
|
|
|||
Expenses:
|
|
|
|
|
|
|
|
|
|||
Real estate taxes
|
221,175
|
|
|
237,198
|
|
|
229,635
|
|
|||
Property maintenance costs
|
41,637
|
|
|
49,784
|
|
|
55,027
|
|
|||
Marketing
|
7,787
|
|
|
11,043
|
|
|
13,155
|
|
|||
Other property operating costs
|
253,210
|
|
|
286,168
|
|
|
282,591
|
|
|||
Provision for doubtful accounts
|
12,102
|
|
|
10,701
|
|
|
8,038
|
|
|||
Provision for loan loss
|
—
|
|
|
—
|
|
|
29,615
|
|
|||
Property management and other costs
|
172,554
|
|
|
145,251
|
|
|
138,602
|
|
|||
General and administrative
|
46,441
|
|
|
56,133
|
|
|
55,745
|
|
|||
Costs related to the BPY Transaction
|
202,523
|
|
|
—
|
|
|
—
|
|
|||
Provision for impairment
|
45,866
|
|
|
—
|
|
|
73,039
|
|
|||
Depreciation and amortization
|
633,063
|
|
|
693,327
|
|
|
660,746
|
|
|||
Total expenses
|
1,636,358
|
|
|
1,489,605
|
|
|
1,546,193
|
|
|||
Interest and dividend income
|
33,710
|
|
|
61,566
|
|
|
59,960
|
|
|||
Interest expense
|
(576,700
|
)
|
|
(541,945
|
)
|
|
(571,200
|
)
|
|||
(Loss) gain on foreign currency
|
—
|
|
|
(819
|
)
|
|
14,087
|
|
|||
Gains from changes in control of investment properties and other, net
|
3,097,196
|
|
|
79,056
|
|
|
722,904
|
|
|||
Gains on extinguishment of debt
|
13,983
|
|
|
55,112
|
|
|
—
|
|
|||
Income before income taxes, equity in income of Unconsolidated Real Estate Affiliates and allocation to noncontrolling interests
|
2,995,865
|
|
|
491,227
|
|
|
1,026,004
|
|
|||
Benefit from (provision for) income taxes
|
594,186
|
|
|
10,896
|
|
|
(901
|
)
|
|||
Equity in income of Unconsolidated Real Estate Affiliates
|
86,552
|
|
|
152,750
|
|
|
231,615
|
|
|||
Unconsolidated Real Estate Affiliates - gain on investment, net
|
487,166
|
|
|
12,000
|
|
|
51,555
|
|
|||
Net income
|
4,163,769
|
|
|
666,873
|
|
|
1,308,273
|
|
|||
Allocation to noncontrolling interests
|
(73,228
|
)
|
|
(9,539
|
)
|
|
(19,906
|
)
|
|||
Net income attributable to Brookfield Property REIT Inc.
|
4,090,541
|
|
|
657,334
|
|
|
1,288,367
|
|
|||
Class A Stock Earnings Per Share (August 28, 2018 through December 31, 2018) (See Note 11)
|
|
|
|
|
|
||||||
Basic & Diluted Earnings Per Share
|
$
|
0.63
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Common Stock Earnings Per Share (Through August 27, 2018) (See Note 11)
|
|
|
|
|
|
|
|
|
|||
Basic
|
$
|
4.16
|
|
|
$
|
0.72
|
|
|
$
|
1.44
|
|
Diluted
|
$
|
4.15
|
|
|
$
|
0.68
|
|
|
$
|
1.34
|
|
Comprehensive Income, Net:
|
|
|
|
|
|
|
|
|
|||
Net income
|
$
|
4,163,769
|
|
|
$
|
666,873
|
|
|
$
|
1,308,273
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|||
Foreign currency translation
|
(10,725
|
)
|
|
(1,551
|
)
|
|
14,319
|
|
|||
Reclassification adjustment for realized gains on available-for-sale securities included in net income
|
—
|
|
|
—
|
|
|
(11,978
|
)
|
|||
Net unrealized gains on other financial instruments
|
16
|
|
|
12
|
|
|
5
|
|
|||
Other comprehensive (loss) income
|
(10,709
|
)
|
|
(1,539
|
)
|
|
2,346
|
|
|||
Comprehensive income
|
4,153,060
|
|
|
665,334
|
|
|
1,310,619
|
|
|||
Comprehensive income allocated to noncontrolling interests
|
(73,267
|
)
|
|
(9,450
|
)
|
|
(19,904
|
)
|
|||
Comprehensive income attributable to Brookfield Property REIT Inc.
|
4,079,793
|
|
|
655,884
|
|
|
1,290,715
|
|
Brookfield Property REIT Inc.
(Dollars in thousands, except per share amounts)
CONSOLIDATED STATEMENTS OF EQUITY
|
|||||||||||||||||||||||||||||||||||||||||||
|
Common
Stock
|
|
Class B Stock
|
|
Class C Stock
|
|
Preferred
Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
(Accumulated
Deficit)
|
|
Accumulated Other
Comprehensive
Income (Loss)
|
|
Common
Stock in
Treasury
|
|
Noncontrolling
Interests in Consolidated Real Estate Affiliates and Operating Partnership |
|
Total
Equity
|
|
Redeemable Class A Stock
|
||||||||||||||||||||||
|
(Dollars in thousands, except for share amounts)
|
|
|
||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2016
|
$
|
9,386
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
242,042
|
|
|
$
|
11,362,369
|
|
|
$
|
(2,141,549
|
)
|
|
$
|
(72,804
|
)
|
|
$
|
(1,129,401
|
)
|
|
$
|
38,251
|
|
|
$
|
8,308,294
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,288,367
|
|
|
|
|
|
|
4,175
|
|
|
1,292,542
|
|
|
|
||||||||||||||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,358
|
)
|
|
(3,358
|
)
|
|
|
||||||||||||||
Acquisition/disposition of partner's noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
(18,416
|
)
|
|
|
|
|
|
|
|
(2,970
|
)
|
|
(21,386
|
)
|
|
|
|||||||||||||||||||
Contributions received from noncontrolling interest in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,943
|
|
|
13,943
|
|
|
|
||||||||||||||||||||
Long Term Incentive Plan Common Unit grants, net (61,358 LTIP Units)
|
|
|
|
|
|
|
|
|
|
104
|
|
|
(950
|
)
|
|
|
|
|
|
|
|
14,924
|
|
|
14,078
|
|
|
|
|||||||||||||||
Restricted stock grants, net of forfeitures (342,037 common shares)
|
3
|
|
|
|
|
|
|
|
|
|
3,317
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,320
|
|
|
|
||||||||||||||
Employee stock purchase program (126,825 common shares)
|
—
|
|
|
|
|
|
|
|
|
|
4,206
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,206
|
|
|
|
||||||||||||||
Stock option exercise, net of forfeitures (2,886,986 common shares)
|
31
|
|
|
|
|
|
|
|
|
58,374
|
|
|
|
|
|
|
|
|
|
|
58,405
|
|
|
|
|||||||||||||||||||
Cancellation of repurchased common shares (1,260,490 common shares)
|
(15
|
)
|
|
|
|
|
|
|
|
|
(19,846
|
)
|
|
(17,805
|
)
|
|
|
|
|
37,666
|
|
|
|
|
|
—
|
|
|
|
||||||||||||||
OP Unit Conversion to Common Stock (200,000 common shares)
|
2
|
|
|
|
|
|
|
|
|
5,425
|
|
|
|
|
|
|
|
|
|
|
5,427
|
|
|
|
|||||||||||||||||||
Treasury stock purchases (1,887,751 common shares)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(46,225
|
)
|
|
|
|
|
(46,225
|
)
|
|
|
|||||||||||||||
Cash dividends reinvested (DRIP) in stock (32,381 common shares)
|
|
|
|
|
|
|
|
|
|
|
889
|
|
|
(215
|
)
|
|
|
|
|
|
|
|
|
|
|
674
|
|
|
|
||||||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
14,242
|
|
|
|
|
|
|
14,242
|
|
|
|
||||||||||||||||||||
Amounts reclassified from Accumulated Other Comprehensive Income
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,894
|
)
|
|
|
|
|
|
(11,894
|
)
|
|
|
||||||||||||||||||||
Cash distributions declared ($1.06 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
(936,779
|
)
|
|
|
|
|
|
|
|
|
|
|
(936,779
|
)
|
|
|
|||||||||||||||
Cash distributions on Preferred Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,935
|
)
|
|
|
|
|
|
|
|
|
|
|
(15,935
|
)
|
|
|
||||||||||||||
Fair value adjustment for noncontrolling interest in Operating Partnership
|
|
|
|
|
|
|
|
|
21,175
|
|
|
|
|
|
|
|
|
|
|
21,175
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Balance at December 31, 2016
|
$
|
9,407
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
242,042
|
|
|
$
|
11,417,597
|
|
|
$
|
(1,824,866
|
)
|
|
$
|
(70,456
|
)
|
|
$
|
(1,137,960
|
)
|
|
$
|
64,965
|
|
|
$
|
8,700,729
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookfield Property REIT INC.
(Dollars in thousands, except per share amounts)
CONSOLIDATED STATEMENTS OF EQUITY (Continued)
|
|||||||||||||||||||||||||||||||||||||||||||
|
Common
Stock |
|
Class B Stock
|
|
Class C Stock
|
|
Preferred
Stock |
|
Additional
Paid-In Capital |
|
Retained
Earnings (Accumulated Deficit) |
|
Accumulated Other
Comprehensive Income (Loss) |
|
Common
Stock in Treasury |
|
Noncontrolling
Interests in Consolidated Real Estate Affiliates and Operating Partnership |
|
Total
Equity |
|
Redeemable Class A Stock
|
||||||||||||||||||||||
|
(Dollars in thousands, except for share amounts)
|
|
|
||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2017
|
$
|
9,407
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
242,042
|
|
|
$
|
11,417,597
|
|
|
$
|
(1,824,866
|
)
|
|
$
|
(70,456
|
)
|
|
$
|
(1,137,960
|
)
|
|
$
|
64,965
|
|
|
$
|
8,700,729
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Cumulative effect of accounting change
|
|
|
|
|
|
|
|
|
2,342
|
|
|
(3,000
|
)
|
|
|
|
|
|
658
|
|
|
—
|
|
|
|
||||||||||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
657,334
|
|
|
|
|
|
|
|
|
2,842
|
|
|
660,176
|
|
|
|
||||||||||||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,597
|
)
|
|
(5,597
|
)
|
|
|
||||||||||||||
Acquisition/disposition of partner's noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10,795
|
|
|
10,795
|
|
|
|
||||||||||||||||||||
Contributions received from noncontrolling interest in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,258
|
|
|
15,258
|
|
|
|
||||||||||||||||||||
Long Term Incentive Plan Common Unit grants, net (451,585 LTIP Units)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,827
|
|
|
15,827
|
|
|
|
||||||||||||||||||||
Restricted stock grants, net (787,484 common shares)
|
8
|
|
|
|
|
|
|
|
|
9,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,668
|
|
|
|
||||||||||||||||
Employee stock purchase program (147,475 common shares)
|
1
|
|
|
|
|
|
|
|
|
|
3,520
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,521
|
|
|
|
||||||||||||||
Stock option exercise (690,969 common shares)
|
8
|
|
|
|
|
|
|
|
|
|
23,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,025
|
|
|
|
||||||||||||||
Cancellation of repurchased common shares (13,278,252 common shares)
|
(133
|
)
|
|
|
|
|
|
|
|
(174,098
|
)
|
|
(115,074
|
)
|
|
|
|
289,305
|
|
|
|
|
—
|
|
|
|
|||||||||||||||||
Treasury stock purchases (12,650,991 common shares)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(273,985
|
)
|
|
|
|
|
(273,985
|
)
|
|
|
||||||||||||||||
Cash dividends reinvested (DRIP) in stock (43,732 common shares)
|
|
|
|
|
|
|
|
|
1,019
|
|
|
(274
|
)
|
|
|
|
|
|
|
|
|
|
|
745
|
|
|
|
||||||||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,450
|
)
|
|
|
|
|
|
|
|
(1,450
|
)
|
|
|
|||||||||||||||
Cash distributions declared ($0.88 per share)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(805,682
|
)
|
|
|
|
|
|
|
|
|
|
|
(805,682
|
)
|
|
|
||||||||||||||
Cash distributions on Preferred Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,936
|
)
|
|
|
|
|
|
|
|
|
|
|
(15,936
|
)
|
|
|
||||||||||||||
Exercise of Warrants (83,866,187 common shares)
|
839
|
|
|
|
|
|
|
|
|
550,357
|
|
|
|
|
|
|
|
|
|
|
551,196
|
|
|
|
|||||||||||||||||||
Fair value adjustment for noncontrolling interest in Operating Partnership
|
|
|
|
|
|
|
|
|
|
|
12,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,118
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Balance at December 31, 2017
|
$
|
10,130
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
242,042
|
|
|
$
|
11,845,532
|
|
|
$
|
(2,107,498
|
)
|
|
$
|
(71,906
|
)
|
|
$
|
(1,122,640
|
)
|
|
$
|
104,748
|
|
|
$
|
8,900,408
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Brookfield Property REIT INC.
(Dollars in thousands, except per share amounts)
CONSOLIDATED STATEMENTS OF EQUITY (Continued)
|
|||||||||||||||||||||||||||||||||||||||||||
|
Common
Stock |
|
Class B Stock
|
|
Class C Stock
|
|
Preferred
Stock |
|
Additional
Paid-In Capital |
|
Retained
Earnings (Accumulated Deficit) |
|
Accumulated Other
Comprehensive Income (Loss) |
|
Common
Stock in Treasury |
|
Noncontrolling
Interests in Consolidated Real Estate Affiliates and Operating Partnership |
|
Total
Equity |
|
Redeemable Class A Stock
|
||||||||||||||||||||||
|
(Dollars in thousands, except for share amounts)
|
|
|
||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2018
|
$
|
10,130
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
242,042
|
|
|
$
|
11,845,532
|
|
|
$
|
(2,107,498
|
)
|
|
$
|
(71,906
|
)
|
|
$
|
(1,122,640
|
)
|
|
$
|
104,748
|
|
|
$
|
8,900,408
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Cumulative effect of accounting change
|
|
|
|
|
|
|
|
|
|
|
(16,864
|
)
|
|
|
|
|
|
—
|
|
|
(16,864
|
)
|
|
|
|||||||||||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,001,959
|
|
|
|
|
|
|
|
|
36,789
|
|
|
4,038,748
|
|
|
88,582
|
|
|||||||||||||
Distributions to noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(15,023
|
)
|
|
(15,023
|
)
|
|
|
||||||||||||||
Acquisition/disposition of partner's noncontrolling interests in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
3,808
|
|
|
|
|
|
|
|
|
(25,429
|
)
|
|
(21,621
|
)
|
|
|
|||||||||||||||||||
Cash dividends reinvested (DRIP) in stock (11,239 common shares)
|
|
|
|
|
|
|
|
|
245
|
|
|
(245
|
)
|
|
|
|
|
|
|
|
—
|
|
|
|
|||||||||||||||||||
Adjust Mezzanine Equity to Fair Value
|
|
|
|
|
|
|
|
|
40,294
|
|
|
|
|
|
|
|
|
|
|
40,294
|
|
|
|
||||||||||||||||||||
Contributions received from noncontrolling interest in consolidated Real Estate Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
894
|
|
|
894
|
|
|
|
||||||||||||||||||||
Long Term Incentive Plan Common Unit grants, net (238,655 LTIP Units)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
17,858
|
|
|
17,858
|
|
|
|
||||||||||||||||||||
Restricted stock grants, net (1,000,143 Common Shares and 68,675 Class A Stock)
|
10
|
|
|
|
|
|
|
|
|
11,141
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,151
|
|
|
4,781
|
|
|||||||||||||||
Employee stock purchase program (80,522 common shares)
|
|
|
|
|
|
|
|
|
|
1,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,797
|
|
|
|
|||||||||||||||
Stock option exercise (288,715 common shares)
|
3
|
|
|
|
|
|
|
|
|
|
4,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,975
|
|
|
|
||||||||||||||
OP Unit Conversion to Common Stock (4,098,105 common shares)
|
41
|
|
|
|
|
|
|
|
|
87,149
|
|
|
|
|
|
|
|
|
|
|
87,190
|
|
|
|
|||||||||||||||||||
Preferred stock dividend
|
|
|
|
|
|
|
|
|
|
|
(15,936
|
)
|
|
|
|
|
|
|
|
(15,936
|
)
|
|
|
||||||||||||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,747
|
)
|
|
|
|
|
|
|
|
(10,747
|
)
|
|
|
||||||||||||||
Dividends on Common Stock
|
|
|
|
|
|
|
|
|
|
|
(421,446
|
)
|
|
|
|
|
|
|
|
(421,446
|
)
|
|
|
||||||||||||||||||||
Special Pre-Closing Dividend
|
|
|
|
|
|
|
|
|
|
|
(9,152,446
|
)
|
|
|
|
|
|
(36,436
|
)
|
|
(9,188,882
|
)
|
|
|
|||||||||||||||||||
BPR Equity Recapitalization (See Note 1)
|
(10,184
|
)
|
|
4,074
|
|
|
—
|
|
|
|
|
(7,428,697
|
)
|
|
2,903,347
|
|
|
|
|
1,122,640
|
|
|
(662
|
)
|
|
(3,409,482
|
)
|
|
3,402,365
|
|
|||||||||||||
Cash Contribution from BPY
|
|
|
|
|
6,401
|
|
|
|
|
193,599
|
|
|
|
|
|
|
|
|
|
|
200,000
|
|
|
|
|||||||||||||||||||
Class A Conversion to Class B (47,390,895 Class B shares)
|
|
|
473
|
|
|
|
|
|
|
1,012,984
|
|
|
87,794
|
|
|
|
|
|
|
|
|
1,101,251
|
|
|
(1,101,251
|
)
|
|||||||||||||||||
Adjust Class A Stock to Fair Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|||||||||||||||||||||
Acquisition of Noncontrolling Interest by Institutional Investor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,470,857
|
|
|
1,470,857
|
|
|
|
||||||||||||||||||||
Class A Dividend
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
(88,582
|
)
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Balance at December 31, 2018
|
$
|
—
|
|
|
$
|
4,547
|
|
|
$
|
6,401
|
|
|
$
|
242,042
|
|
|
$
|
5,772,824
|
|
|
$
|
(4,721,335
|
)
|
|
$
|
(82,653
|
)
|
|
$
|
—
|
|
|
$
|
1,553,596
|
|
|
$
|
2,775,422
|
|
|
$
|
2,305,895
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Cash Flows provided by Operating Activities:
|
|
|
|
|
|
|
|
|
|||
Net income
|
$
|
4,163,769
|
|
|
$
|
666,873
|
|
|
$
|
1,308,273
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
Equity in income of Unconsolidated Real Estate Affiliates
|
(86,552
|
)
|
|
(152,750
|
)
|
|
(231,615
|
)
|
|||
Distributions received from Unconsolidated Real Estate Affiliates
|
117,167
|
|
|
237,956
|
|
|
120,674
|
|
|||
Provision for doubtful accounts
|
12,102
|
|
|
10,701
|
|
|
8,038
|
|
|||
Depreciation and amortization
|
633,063
|
|
|
693,327
|
|
|
660,746
|
|
|||
Amortization/write-off of deferred finance costs
|
19,294
|
|
|
11,880
|
|
|
11,876
|
|
|||
Accretion/write-off of debt market rate adjustments
|
(1,585
|
)
|
|
(4,346
|
)
|
|
(5,184
|
)
|
|||
Amortization of intangibles other than in-place leases
|
16,061
|
|
|
28,309
|
|
|
41,154
|
|
|||
Straight-line rent amortization
|
2,425
|
|
|
(2,084
|
)
|
|
(11,867
|
)
|
|||
Deferred income taxes
|
(600,643
|
)
|
|
(15,532
|
)
|
|
15,353
|
|
|||
Gain on dispositions, net
|
—
|
|
|
(5,356
|
)
|
|
(37,526
|
)
|
|||
Unconsolidated Real Estate Affiliates—gain on investment, net
|
(487,166
|
)
|
|
(12,000
|
)
|
|
(51,555
|
)
|
|||
Gains from changes in control of investment properties and other, net
|
(3,097,196
|
)
|
|
(79,056
|
)
|
|
(722,904
|
)
|
|||
Loss (gain) on extinguishment of debt
|
(13,983
|
)
|
|
(55,112
|
)
|
|
5,403
|
|
|||
Provisions for impairment
|
45,866
|
|
|
—
|
|
|
73,039
|
|
|||
Provisions for loan loss
|
—
|
|
|
—
|
|
|
29,615
|
|
|||
(Gain) loss on foreign currency
|
—
|
|
|
819
|
|
|
(14,087
|
)
|
|||
Net changes:
|
|
|
|
|
|
|
|
|
|||
Accounts and notes receivable, net
|
(40,790
|
)
|
|
(6,103
|
)
|
|
(37,489
|
)
|
|||
Prepaid expenses and other assets
|
(34,829
|
)
|
|
(40,326
|
)
|
|
(4,092
|
)
|
|||
Deferred expenses, net
|
(44,746
|
)
|
|
(36,603
|
)
|
|
(27,888
|
)
|
|||
Accounts payable and accrued expenses
|
(59,352
|
)
|
|
13,777
|
|
|
(27,924
|
)
|
|||
Other, net
|
41,644
|
|
|
40,238
|
|
|
34,111
|
|
|||
Net cash provided by operating activities
|
584,549
|
|
|
1,294,612
|
|
|
1,136,151
|
|
|||
Cash Flows provided by (used in) Investing Activities:
|
|
|
|
|
|
|
|
|
|||
Acquisition of real estate and property additions
|
(63,700
|
)
|
|
(230,754
|
)
|
|
(577,845
|
)
|
|||
Development of real estate and property improvements
|
(674,485
|
)
|
|
(662,762
|
)
|
|
(547,447
|
)
|
|||
Distributions received from Unconsolidated Real Estate Affiliates in excess of income
|
410,578
|
|
|
166,867
|
|
|
82,800
|
|
|||
Loans to joint venture and joint venture partners
|
(12,393
|
)
|
|
(121,262
|
)
|
|
(59,769
|
)
|
|||
Proceeds from repayment of loans to joint venture and joint venture partners
|
204,867
|
|
|
50,964
|
|
|
13,042
|
|
|||
Proceeds from sales of investment properties and Unconsolidated Real Estate Affiliates
|
3,050,301
|
|
|
62,007
|
|
|
1,699,466
|
|
|||
Contributions to Unconsolidated Real Estate Affiliates
|
(218,038
|
)
|
|
(120,356
|
)
|
|
(135,906
|
)
|
|||
Sale (acquisition) of marketable securities
|
—
|
|
|
—
|
|
|
46,408
|
|
|||
Other, net
|
—
|
|
|
—
|
|
|
662
|
|
|||
Net cash provided by (used in) investing activities
|
2,697,130
|
|
|
(855,296
|
)
|
|
521,411
|
|
|||
Cash Flows used in Financing Activities:
|
|
|
|
|
|
|
|
|
|||
Proceeds from refinancing/issuance of mortgages, notes and loans payable
|
7,031,647
|
|
|
1,595,000
|
|
|
908,479
|
|
|||
Principal payments on mortgages, notes and loans payable
|
(1,774,657
|
)
|
|
(1,579,655
|
)
|
|
(1,743,216
|
)
|
|||
Deferred finance costs
|
(112,626
|
)
|
|
(3,133
|
)
|
|
(13,771
|
)
|
|||
Issuances of Class C Stock
|
200,000
|
|
|
—
|
|
|
—
|
|
|||
Stock Issuance Costs
|
(6,524
|
)
|
|
—
|
|
|
—
|
|
|||
Treasury stock purchases
|
—
|
|
|
(273,985
|
)
|
|
(34,021
|
)
|
|||
Proceeds from warrant exercises
|
—
|
|
|
551,196
|
|
|
—
|
|
|||
Cash contributions from noncontrolling interests in consolidated real estate affiliates
|
1,471,750
|
|
|
15,258
|
|
|
—
|
|
|||
Cash distributions paid to common stockholders
|
(9,873,248
|
)
|
|
(1,020,018
|
)
|
|
(680,712
|
)
|
|||
Cash distributions to noncontrolling interests in consolidated real estate affiliates
|
(15,023
|
)
|
|
(5,597
|
)
|
|
(24,445
|
)
|
|||
Cash distributions reinvested (DRIP) in common stock
|
357
|
|
|
1,020
|
|
|
889
|
|
|||
Cash distributions paid to preferred stockholders
|
(19,920
|
)
|
|
(15,936
|
)
|
|
(15,935
|
)
|
|||
Cash distributions and redemptions paid to holders of common units
|
(107,050
|
)
|
|
(18,372
|
)
|
|
(5,545
|
)
|
|||
Other, net
|
(9,631
|
)
|
|
15,959
|
|
|
44,163
|
|
|||
Net cash used in financing activities
|
(3,214,925
|
)
|
|
(738,263
|
)
|
|
(1,564,114
|
)
|
|||
Effect on foreign exchange rates on cash and cash equivalents
|
—
|
|
|
(819
|
)
|
|
—
|
|
|||
Net change in cash, cash equivalents and restricted cash
|
66,754
|
|
|
(299,766
|
)
|
|
93,448
|
|
|||
Cash, cash equivalents and restricted cash at beginning of year
|
231,939
|
|
|
531,705
|
|
|
438,257
|
|
|||
Cash, cash equivalents and restricted cash at end of year
|
$
|
298,693
|
|
|
$
|
231,939
|
|
|
$
|
531,705
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
|
|
|
|||
Interest paid
|
$
|
595,435
|
|
|
$
|
548,833
|
|
|
$
|
567,137
|
|
Interest capitalized
|
20,840
|
|
|
11,085
|
|
|
5,257
|
|
|||
Income taxes paid
|
3,015
|
|
|
14,957
|
|
|
4,150
|
|
|||
Accrued capital expenditures included in accounts payable and accrued expenses
|
267,102
|
|
|
219,317
|
|
|
115,077
|
|
|||
Sale of Fashion Show (Refer to Note 3)
|
|
|
|
|
|
||||||
Acquisition of Riverchase Galleria (Refer to Note 3)
|
|
|
|
|
|
||||||
Acquisition of an additional interest in Miami Design District (Refer to Note 5)
|
|
|
|
|
|
||||||
Acquisition of 522 Fifth Avenue (Refer to Note 3)
|
|
|
|
|
|
||||||
Disposition of Lakeside (Refer to Note 3)
|
|
|
|
|
|
||||||
Issuance of note collateralized by Riverchase Galleria and Tysons Galleria anchor box (Refer to Note 14)
|
|
|
|
|
|
||||||
Acquisition and/or change of control at 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue (Refer to Note 3)
|
|
|
|
|
|
||||||
Exercise of warrants (Note 8)
|
|
|
|
|
|
|
Years
|
Buildings and improvements
|
10 - 45
|
Equipment and fixtures
|
3 - 20
|
Tenant improvements
|
Shorter of useful life or applicable lease term
|
|
Gross Asset
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
||||||
As of December 31, 2018
|
|
|
|
|
|
|
|
|
|||
Tenant leases:
|
|
|
|
|
|
|
|
|
|||
In-place value
|
$
|
188,140
|
|
|
$
|
(86,510
|
)
|
|
$
|
101,630
|
|
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|||
Tenant leases:
|
|
|
|
|
|
|
|
|
|||
In-place value
|
$
|
347,232
|
|
|
$
|
(181,088
|
)
|
|
$
|
166,144
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Amortization/accretion effect on continuing operations
|
$
|
(48,655
|
)
|
|
$
|
(74,802
|
)
|
|
$
|
(86,979
|
)
|
Year
|
|
Amount
|
||
2019
|
|
$
|
21,490
|
|
2020
|
|
15,116
|
|
|
2021
|
|
10,239
|
|
|
2022
|
|
9,413
|
|
|
2023
|
|
9,084
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Amortization of straight-line rent
|
$
|
(2,425
|
)
|
|
$
|
2,084
|
|
|
$
|
11,867
|
|
Net amortization/accretion of above and below-market tenant leases
|
(3,259
|
)
|
|
(23,963
|
)
|
|
(33,639
|
)
|
|||
Lease termination income
|
31,297
|
|
|
29,081
|
|
|
16,021
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Straight-line rent receivables, net
|
$
|
136,007
|
|
|
$
|
231,290
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Balance as of January 1,
|
$
|
19,457
|
|
|
$
|
17,883
|
|
|
$
|
14,654
|
|
Provision for doubtful accounts (1)
|
14,309
|
|
|
13,594
|
|
|
10,534
|
|
|||
Write-offs
|
(14,109
|
)
|
|
(12,020
|
)
|
|
(7,305
|
)
|
|||
Balance as of December 31,
|
$
|
19,657
|
|
|
$
|
19,457
|
|
|
$
|
17,883
|
|
(1)
|
Excludes recoveries of $2.2 million, $2.9 million and $2.4 million for the years ended December 31, 2018, 2017 and 2016, respectively.
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Management fees from affiliates (1)
|
$
|
125,555
|
|
|
$
|
97,136
|
|
|
$
|
82,742
|
|
Management fee expense
|
(46,953
|
)
|
|
(38,166
|
)
|
|
(33,049
|
)
|
|||
Net management fees from affiliates
|
$
|
78,602
|
|
|
$
|
58,970
|
|
|
$
|
49,693
|
|
(1)
|
Excludes $8.0 million in corporate fees earned during the year ended December 31, 2017 and a $13.1 million gain recognized in management fees and other corporate revenues on the divestiture of our investment in Seritage Growth Properties during the year ended December 31, 2016.
|
•
|
Level 1 - defined as observable inputs such as quoted prices for identical assets or liabilities in active markets;
|
•
|
Level 2 - defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and
|
•
|
Level 3 - defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
|
Property
|
|
Prior Ownership
|
|
Current Ownership
|
|
Total Asset Value
|
|
Other Costs (1)
|
|
Debt Balance
|
|
Book Value of Investment
|
|
Gains from changes in control of investment properties and other, net
|
|
Unconsolidated Real Estate Affiliates - gain on investment, net
|
||||||||||||
Apache Mall
|
|
100%
|
|
51%
|
|
$
|
143.0
|
|
|
$
|
(2.0
|
)
|
|
$
|
73.5
|
|
|
$
|
56.9
|
|
|
$
|
10.6
|
|
|
$
|
—
|
|
Augusta Mall
|
|
100%
|
|
51%
|
|
251.8
|
|
|
1.0
|
|
|
170.0
|
|
|
(34.1
|
)
|
|
116.9
|
|
|
—
|
|
||||||
Boise Towne Square
|
|
100%
|
|
51%
|
|
354.5
|
|
|
1.0
|
|
|
142.0
|
|
|
41.6
|
|
|
171.9
|
|
|
—
|
|
||||||
Columbiana Centre
|
|
100%
|
|
51%
|
|
268.8
|
|
|
(2.0
|
)
|
|
137.3
|
|
|
1.0
|
|
|
128.5
|
|
|
—
|
|
||||||
Coronado Center
|
|
100%
|
|
51%
|
|
359.2
|
|
|
(0.1
|
)
|
|
182.8
|
|
|
54.3
|
|
|
122.0
|
|
|
—
|
|
||||||
Glenbrook Square
|
|
100%
|
|
51%
|
|
166.8
|
|
|
0.4
|
|
|
160.0
|
|
|
0.5
|
|
|
6.7
|
|
|
—
|
|
||||||
Governor's Square
|
|
100%
|
|
51%
|
|
105.7
|
|
|
0.3
|
|
|
66.9
|
|
|
39.8
|
|
|
(0.7
|
)
|
|
—
|
|
||||||
Lynnhaven Mall
|
|
100%
|
|
51%
|
|
383.7
|
|
|
0.5
|
|
|
235.0
|
|
|
40.9
|
|
|
108.3
|
|
|
—
|
|
||||||
Market Place Shopping Center
|
|
100%
|
|
51%
|
|
153.1
|
|
|
2.4
|
|
|
113.4
|
|
|
20.0
|
|
|
22.1
|
|
|
—
|
|
||||||
Mizner Park
|
|
50%
|
|
26%
|
|
235.2
|
|
|
—
|
|
|
—
|
|
|
39.1
|
|
|
—
|
|
|
18.5
|
|
||||||
Northridge Fashion Center
|
|
100%
|
|
51%
|
|
584.7
|
|
|
(2.3
|
)
|
|
221.1
|
|
|
79.0
|
|
|
282.3
|
|
|
—
|
|
||||||
Oglethorpe Mall
|
|
100%
|
|
51%
|
|
203.1
|
|
|
0.4
|
|
|
149.8
|
|
|
8.5
|
|
|
45.2
|
|
|
—
|
|
||||||
Park Place
|
|
100%
|
|
51%
|
|
269.6
|
|
|
0.6
|
|
|
176.8
|
|
|
84.6
|
|
|
8.8
|
|
|
—
|
|
||||||
Pembroke Lakes Mall
|
|
100%
|
|
51%
|
|
471.1
|
|
|
0.8
|
|
|
260.0
|
|
|
40.1
|
|
|
171.8
|
|
|
—
|
|
||||||
Riverchase Galleria
|
|
100%
|
|
51%
|
|
260.9
|
|
|
6.2
|
|
|
164.2
|
|
|
110.0
|
|
|
(7.1
|
)
|
|
—
|
|
||||||
The Crossroads
|
|
100%
|
|
51%
|
|
108.8
|
|
|
1.9
|
|
|
92.0
|
|
|
15.2
|
|
|
3.5
|
|
|
—
|
|
||||||
The Gallery at Harborplace
|
|
100%
|
|
51%
|
|
122.3
|
|
|
0.8
|
|
|
74.1
|
|
|
37.8
|
|
|
11.2
|
|
|
—
|
|
||||||
The Maine Mall
|
|
100%
|
|
51%
|
|
339.7
|
|
|
1.3
|
|
|
235.0
|
|
|
4.8
|
|
|
101.2
|
|
|
—
|
|
||||||
The Oaks Mall
|
|
100%
|
|
51%
|
|
160.2
|
|
|
0.4
|
|
|
125.1
|
|
|
36.0
|
|
|
(0.5
|
)
|
|
—
|
|
||||||
Tucson Mall
|
|
100%
|
|
51%
|
|
260.1
|
|
|
0.5
|
|
|
246.0
|
|
|
25.7
|
|
|
(11.1
|
)
|
|
—
|
|
||||||
Westroads Mall
|
|
100%
|
|
51%
|
|
287.4
|
|
|
0.4
|
|
|
141.3
|
|
|
68.8
|
|
|
77.7
|
|
|
—
|
|
||||||
White Marsh Mall
|
|
100%
|
|
51%
|
|
233.5
|
|
|
0.3
|
|
|
190.0
|
|
|
16.1
|
|
|
27.7
|
|
|
—
|
|
||||||
Woodbridge Center
|
|
100%
|
|
51%
|
|
247.6
|
|
|
5.9
|
|
|
245.1
|
|
|
10.7
|
|
|
(2.3
|
)
|
|
—
|
|
||||||
|
|
|
|
|
|
$
|
5,970.8
|
|
|
$
|
18.7
|
|
|
$
|
3,601.4
|
|
|
$
|
797.3
|
|
|
$
|
1,394.7
|
|
|
$
|
18.5
|
|
|
(1)
|
Includes working capital, closing costs, liabilities, and financing costs.
|
Property
|
|
Prior Ownership
|
|
Current Ownership
|
|
Total Asset Value
|
|
Other Costs (1)
|
|
Debt Balance
|
|
Book Value of Investment
|
|
Gains from changes in control of investment properties and other, net
|
|
Unconsolidated Real Estate Affiliates - gain on investment, net
|
||||||||||||
Baybrook Lifestyle
|
|
53%
|
|
29%
|
|
$
|
292.5
|
|
|
$
|
(0.1
|
)
|
|
$
|
140.0
|
|
|
$
|
17.9
|
|
|
$
|
—
|
|
|
$
|
18.4
|
|
Baybrook Mall
|
|
100%
|
|
51%
|
|
683.7
|
|
|
(0.4
|
)
|
|
240.3
|
|
|
74.3
|
|
|
368.7
|
|
|
—
|
|
||||||
The Mall in Columbia
|
|
100%
|
|
50%
|
|
838.9
|
|
|
(10.1
|
)
|
|
332.3
|
|
|
256.6
|
|
|
239.9
|
|
|
—
|
|
||||||
The Shops at La Cantera
|
|
75%
|
|
38%
|
|
847.5
|
|
|
(0.4
|
)
|
|
350.0
|
|
|
38.6
|
|
|
334.8
|
|
|
—
|
|
||||||
|
|
|
|
|
|
$
|
2,662.6
|
|
|
$
|
(11.0
|
)
|
|
$
|
1,062.6
|
|
|
$
|
387.4
|
|
|
$
|
943.4
|
|
|
$
|
18.4
|
|
|
(1)
|
Includes working capital, closing costs, liabilities,and financing costs.
|
Property
|
|
Prior Ownership
|
|
Current Ownership
|
|
Total Asset Value
|
|
Other Costs (1)
|
|
Debt Balance
|
|
Book Value of Investment
|
|
Gains from changes in control of investment properties and other, net
|
|
Unconsolidated Real Estate Affiliates - gain on investment, net
|
||||||||||||
Cumberland Mall
|
|
100%
|
|
51%
|
|
$
|
400.0
|
|
|
$
|
(7.2
|
)
|
|
$
|
160.0
|
|
|
$
|
7.7
|
|
|
$
|
225.1
|
|
|
$
|
—
|
|
Parks at Arlington
|
|
100%
|
|
51%
|
|
530.0
|
|
|
—
|
|
|
239.8
|
|
|
40.7
|
|
|
249.5
|
|
|
—
|
|
||||||
Ridgedale Center
|
|
100%
|
|
51%
|
|
300.0
|
|
|
—
|
|
|
167.0
|
|
|
153.6
|
|
|
(20.6
|
)
|
|
—
|
|
||||||
|
|
|
|
|
|
$
|
1,230.0
|
|
|
$
|
(7.2
|
)
|
|
$
|
566.8
|
|
|
$
|
202.0
|
|
|
$
|
454.0
|
|
|
$
|
—
|
|
|
(1)
|
Includes working capital, closing costs, liabilities, and financing costs.
|
Property
|
|
Prior Ownership
|
|
Current Ownership
|
|
Total Asset Value
|
|
Other Costs (1)
|
|
Debt Balance
|
|
Book Value of Investment
|
|
Gains from changes in control of investment properties and other, net
|
|
Unconsolidated Real Estate Affiliates - gain on investment, net
|
||||||||||||
Ala Moana Center
|
|
63%
|
|
50%
|
|
$
|
5,045.9
|
|
|
$
|
—
|
|
|
$
|
1,900.0
|
|
|
$
|
112.3
|
|
|
$
|
—
|
|
|
$
|
280.9
|
|
Christiana Mall
|
|
50%
|
|
25%
|
|
1,036.9
|
|
|
3.0
|
|
|
550.0
|
|
|
(34.7
|
)
|
|
—
|
|
|
159.4
|
|
||||||
|
|
|
|
|
|
$
|
6,082.8
|
|
|
$
|
3.0
|
|
|
$
|
2,450.0
|
|
|
$
|
77.6
|
|
|
$
|
—
|
|
|
$
|
440.3
|
|
|
(1)
|
Includes working capital, closing costs, liabilities, and financing costs.
|
Gain from changes in control for 218 West 57th Street, 530 Fifth Avenue and 685 Fifth Avenue
|
|
||
Net implied fair value of previous investment and consideration
|
$
|
250.0
|
|
Less: carrying value of Investment in Unconsolidated Real Estate Affiliates
|
198.1
|
|
|
Gain from changes in control of investment properties and other, net
|
$
|
51.9
|
|
Allocation of Thor Equities Purchase Price
|
218 W. 57th Street
|
530 Fifth Avenue
|
685 Fifth Avenue
|
||||||
Investment in real estate, including intangible assets and liabilities
|
$
|
104.0
|
|
$
|
334.0
|
|
$
|
652.6
|
|
Fair value of debt (1)
|
(53.0
|
)
|
(221.0
|
)
|
(340.0
|
)
|
|||
Net working capital (2)
|
0.1
|
|
14.3
|
|
1.7
|
|
|||
Net assets acquired
|
$
|
51.1
|
|
$
|
127.3
|
|
$
|
314.3
|
|
(1)
|
530 Fifth Avenue includes $31.0 million of an intercompany loan between 530 Fifth Avenue and the Company. 218 W. 57th Street includes $53.0 million of an intercompany loan between 218 W. 57th Street and the Company. Both loans eliminate in consolidation.
|
(2)
|
530 Fifth Avenue includes a $9.4 million escrow.
|
Unobservable Quantitative Input
|
|
Range
|
Discount Rates
|
|
6.0% to 7.0%
|
Terminal capitalization rates
|
|
4.0% to 5.5%
|
Gain from a Change of Control in GSPH
|
|
||
Consideration paid to acquire our joint venture partner's interest
|
$
|
190.1
|
|
Less: carrying value of Investment in Unconsolidated Real Estate Affiliates
|
147.2
|
|
|
Gain from changes in control of investment properties and other, net
|
$
|
42.9
|
|
Loss from a Change of Control in Riverchase Galleria
|
|
||
Cash paid to acquire our joint venture partner's interest
|
$
|
33.8
|
|
Less: carrying value of investment in Riverchase Galleria
|
(78.0
|
)
|
|
Losses from changes in control of investment properties
|
$
|
(44.2
|
)
|
Allocation of the Riverchase Purchase Price
|
|
||
Investment in real estate, including intangible assets and liabilities
|
$
|
274.3
|
|
Fair value of debt (1)
|
(220.7
|
)
|
|
Net working capital (2)
|
12.7
|
|
|
Net assets acquired
|
$
|
66.3
|
|
Cash received from joint venture partner
|
$
|
830.5
|
|
Less: carrying value of previous investment in Fashion Show
|
(195.6
|
)
|
|
Gain from change in control of investment property
|
$
|
634.9
|
|
|
Total Fair Value
Measurement
|
|
Quoted Prices in
Active Markets
for Identical Assets
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs (Level 3) |
|
Provisions for Impairment
|
||||||||||
Year Ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
Investments in real estate (1)
|
$
|
62,490
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
62,490
|
|
|
$
|
45,866
|
|
(1)
|
Refer to Note 2 for more information regarding impairment. Investments in real estate includes consolidated properties and Unconsolidated Real Estate Affiliates.
|
Unobservable Quantitative Input
|
|
Range
|
Discount rates
|
|
9.75% to 11.00%
|
Terminal capitalization rates
|
|
9.50% to 10.25%
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
Carrying
Amount (1)
|
|
Estimated
Fair Value
|
|
Carrying
Amount (2)
|
|
Estimated
Fair Value
|
||||||||
Fixed-rate debt
|
$
|
6,073,193
|
|
|
$
|
6,048,104
|
|
|
$
|
10,420,252
|
|
|
$
|
10,467,262
|
|
Variable-rate debt
|
6,516,456
|
|
|
6,614,172
|
|
|
2,412,207
|
|
|
2,415,457
|
|
||||
|
$
|
12,589,649
|
|
|
$
|
12,662,276
|
|
|
$
|
12,832,459
|
|
|
$
|
12,882,719
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Condensed Combined Balance Sheets—Unconsolidated Real Estate Affiliates (1)
|
|
|
|
|
|
||
Assets:
|
|
|
|
|
|
||
Land
|
$
|
3,595,706
|
|
|
$
|
2,908,181
|
|
Buildings and equipment
|
23,468,110
|
|
|
14,014,665
|
|
||
Less accumulated depreciation
|
(4,361,210
|
)
|
|
(3,794,792
|
)
|
||
Construction in progress
|
489,250
|
|
|
545,305
|
|
||
Net property and equipment
|
23,191,856
|
|
|
13,673,359
|
|
||
Investments in unconsolidated joint ventures
|
632,060
|
|
|
613,136
|
|
||
Net investment in real estate
|
23,823,916
|
|
|
14,286,495
|
|
||
Cash and cash equivalents
|
540,905
|
|
|
438,664
|
|
||
Accounts receivable, net
|
348,655
|
|
|
386,634
|
|
||
Notes receivable
|
22,881
|
|
|
15,058
|
|
||
Deferred expenses, net
|
511,814
|
|
|
339,327
|
|
||
Prepaid expenses and other assets
|
796,815
|
|
|
381,980
|
|
||
Total assets
|
$
|
26,044,986
|
|
|
$
|
15,848,158
|
|
Liabilities and Owners' Equity:
|
|
|
|
|
|
||
Mortgages, notes and loans payable
|
$
|
16,139,498
|
|
|
$
|
10,504,799
|
|
Accounts payable, accrued expenses and other liabilities
|
1,118,663
|
|
|
1,115,549
|
|
||
Cumulative effect of foreign currency translation ("CFCT")
|
(21,384
|
)
|
|
(38,013
|
)
|
||
Owners' equity, excluding CFCT
|
8,808,209
|
|
|
4,265,823
|
|
||
Total liabilities and owners' equity
|
$
|
26,044,986
|
|
|
$
|
15,848,158
|
|
Investment in Unconsolidated Real Estate Affiliates, Net:
|
|
|
|
|
|
||
Owners' equity
|
$
|
8,786,824
|
|
|
$
|
4,227,810
|
|
Less: joint venture partners' equity
|
(4,796,896
|
)
|
|
(2,413,822
|
)
|
||
Plus: excess investment/basis differences
|
1,220,632
|
|
|
1,547,462
|
|
||
Investment in Unconsolidated Real Estate Affiliates, net (equity method)
|
5,210,560
|
|
|
3,361,450
|
|
||
Investment in Unconsolidated Real Estate Affiliates, net (cost method)
|
30,483
|
|
|
30,483
|
|
||
Elimination of consolidated real estate investment interest through joint venture
|
—
|
|
|
(52,305
|
)
|
||
Retail investment, net
|
19,912
|
|
|
16,091
|
|
||
Investment in Unconsolidated Real Estate Affiliates, net
|
$
|
5,260,955
|
|
|
$
|
3,355,719
|
|
|
|
|
|
||||
Reconciliation—Investment in Unconsolidated Real Estate Affiliates:
|
|
|
|
|
|
||
Asset—Investment in Unconsolidated Real Estate Affiliates
|
$
|
5,385,582
|
|
|
$
|
3,377,112
|
|
Liability—Investment in Unconsolidated Real Estate Affiliates
|
(124,627
|
)
|
|
(21,393
|
)
|
||
Investment in Unconsolidated Real Estate Affiliates, net
|
$
|
5,260,955
|
|
|
$
|
3,355,719
|
|
(1)
|
The Condensed Combined Balance Sheets - Unconsolidated Real Estate Affiliates include the joint ventures formed in conjunction with the BPY Transaction subsequent to August 27, 2018 and Fashion Place subsequent to December 14, 2018 (Note 3).
|
|
Year Ended
December 31, 2018 |
|
Year Ended
December 31, 2017 |
|
Year Ended
December 31, 2016 |
||||||
Condensed Combined Statements of Income—Unconsolidated Real Estate Affiliates (1)
|
|
|
|
|
|
|
|
|
|||
Revenues:
|
|
|
|
|
|
|
|
|
|||
Minimum rents
|
$
|
1,402,237
|
|
|
$
|
1,186,646
|
|
|
$
|
1,106,691
|
|
Tenant recoveries
|
568,355
|
|
|
489,307
|
|
|
473,357
|
|
|||
Overage rents
|
49,274
|
|
|
36,377
|
|
|
39,298
|
|
|||
Condominium sales
|
110,792
|
|
|
328,237
|
|
|
520,360
|
|
|||
Other
|
84,049
|
|
|
70,497
|
|
|
52,511
|
|
|||
Total revenues
|
2,214,707
|
|
|
2,111,064
|
|
|
2,192,217
|
|
|||
Expenses:
|
|
|
|
|
|
|
|
|
|||
Real estate taxes
|
182,514
|
|
|
140,944
|
|
|
124,355
|
|
|||
Property maintenance costs
|
36,361
|
|
|
41,550
|
|
|
41,132
|
|
|||
Marketing
|
24,282
|
|
|
21,338
|
|
|
22,368
|
|
|||
Other property operating costs
|
270,071
|
|
|
230,930
|
|
|
214,071
|
|
|||
Condominium cost of sales
|
79,927
|
|
|
239,528
|
|
|
379,401
|
|
|||
Provision for doubtful accounts
|
9,128
|
|
|
6,416
|
|
|
13,665
|
|
|||
Property management and other costs (2)
|
103,475
|
|
|
84,446
|
|
|
71,499
|
|
|||
General and administrative
|
3,026
|
|
|
2,101
|
|
|
3,198
|
|
|||
Depreciation and amortization
|
725,316
|
|
|
505,387
|
|
|
466,715
|
|
|||
Total expenses
|
1,434,100
|
|
|
1,272,640
|
|
|
1,336,404
|
|
|||
Interest income
|
7,401
|
|
|
11,054
|
|
|
9,505
|
|
|||
Interest expense
|
(550,939
|
)
|
|
(465,242
|
)
|
|
(318,628
|
)
|
|||
Provision for income taxes
|
(1,842
|
)
|
|
(1,312
|
)
|
|
(1,278
|
)
|
|||
Equity in loss of unconsolidated joint ventures
|
(33,621
|
)
|
|
(23,553
|
)
|
|
(45,057
|
)
|
|||
Income from continuing operations
|
201,606
|
|
|
359,371
|
|
|
500,355
|
|
|||
Allocation to noncontrolling interests
|
(78
|
)
|
|
(103
|
)
|
|
(128
|
)
|
|||
Net income attributable to the ventures
|
$
|
201,528
|
|
|
$
|
359,268
|
|
|
$
|
500,227
|
|
Equity In Income of Unconsolidated Real Estate Affiliates:
|
|
|
|
|
|
|
|
|
|||
Net income attributable to the ventures
|
$
|
201,528
|
|
|
$
|
359,268
|
|
|
$
|
500,227
|
|
Joint venture partners' share of income
|
(97,758
|
)
|
|
(162,469
|
)
|
|
(235,544
|
)
|
|||
Elimination of loss from consolidated real estate investment with interest owned through joint venture
|
679
|
|
|
860
|
|
|
1,266
|
|
|||
Gain (loss) on retail investment
|
12,374
|
|
|
(3,874
|
)
|
|
4,264
|
|
|||
Amortization of capital or basis differences
|
(30,271
|
)
|
|
(41,035
|
)
|
|
(38,598
|
)
|
|||
Equity in income of Unconsolidated Real Estate Affiliates
|
$
|
86,552
|
|
|
$
|
152,750
|
|
|
$
|
231,615
|
|
(1)
|
The Condensed Combined Statements of Income - Unconsolidated Real Estate Affiliates include income from Miami Design District subsequent to June 1, 2017, income from the joint ventures formed in conjunction with the BPY Transaction subsequent to August 27, 2018 and Fashion Place subsequent to December 14, 2018 (Note 3).
|
(2)
|
Includes management fees charged to the unconsolidated joint ventures by BPRRS and BPRI.
|
|
December 31, 2018 (1)
|
|
Weighted-Average
Interest Rate (2)
|
|
December 31, 2017 (3)
|
|
Weighted-Average
Interest Rate (2)
|
||||||
Fixed-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
||
Collateralized mortgages, notes and loans payable
|
$
|
6,073,193
|
|
|
4.38
|
%
|
|
$
|
10,420,252
|
|
|
4.41
|
%
|
Total fixed-rate debt
|
6,073,193
|
|
|
4.38
|
%
|
|
10,420,252
|
|
|
4.41
|
%
|
||
Variable-rate debt:
|
|
|
|
|
|
|
|
|
|
|
|
||
Collateralized mortgages, notes and loans payable (4)
|
1,702,142
|
|
|
4.22
|
%
|
|
2,418,628
|
|
|
3.39
|
%
|
||
Unsecured corporate debt (5)
|
4,814,314
|
|
|
4.86
|
%
|
|
(6,421
|
)
|
|
—
|
|
||
Total variable-rate debt
|
6,516,456
|
|
|
4.69
|
%
|
|
2,412,207
|
|
|
3.39
|
%
|
||
Total Mortgages, notes and loans payable
|
$
|
12,589,649
|
|
|
4.54
|
%
|
|
$
|
12,832,459
|
|
|
4.22
|
%
|
Junior Subordinated Notes
|
$
|
206,200
|
|
|
3.97
|
%
|
|
$
|
206,200
|
|
|
2.83
|
%
|
(1)
|
Includes net $7.7 million of market rate adjustments and $123.8 million of deferred financing costs.
|
(2)
|
Represents the weighted-average interest rates on our principal balances, excluding the effects of market rate adjustments and deferred financing costs.
|
(3)
|
Includes net $23.5 million of market rate adjustments and $30.3 million of deferred financing costs.
|
(4)
|
$1.4 billion of the variable-rate balance is cross-collateralized.
|
(5)
|
Includes deferred financing costs, which are shown as a reduction to the debt balance. See table below for the balance excluding deferred financing costs.
|
|
|
December 31, 2018 (1)
|
|
Weighted-Average
Interest Rate
|
|
December 31, 2017 (2)
|
|
Weighted-Average
Interest Rate
|
||||||
Unsecured debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Unsecured corporate debt
|
|
4,923,740
|
|
|
4.86
|
%
|
|
—
|
|
|
—
|
|
||
Total unsecured debt
|
|
$
|
4,923,740
|
|
|
4.86
|
%
|
|
$
|
—
|
|
|
—
|
|
|
(1)
|
Excludes deferred financing costs of $109.4 million in 2018 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets.
|
(2)
|
Excludes deferred financing costs of $6.4 million in 2017 that decrease the total amount that appears outstanding in our Consolidated Balance Sheets.
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||
Current
|
$
|
6,499
|
|
|
$
|
8,658
|
|
|
$
|
804
|
|
Deferred
|
(600,685
|
)
|
|
(19,554
|
)
|
|
97
|
|
|||
Total
|
$
|
(594,186
|
)
|
|
$
|
(10,896
|
)
|
|
$
|
901
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||
Total deferred tax assets
|
$
|
630,215
|
|
|
$
|
29,801
|
|
|
$
|
22,090
|
|
Valuation allowance
|
(8,857
|
)
|
|
(8,740
|
)
|
|
(15,147
|
)
|
|||
Net deferred tax assets
|
621,358
|
|
|
21,061
|
|
|
6,943
|
|
|||
Total deferred tax liabilities
|
(2,083
|
)
|
|
(2,428
|
)
|
|
(3,843
|
)
|
|||
Net deferred tax assets
|
$
|
619,275
|
|
|
$
|
18,633
|
|
|
$
|
3,100
|
|
|
December 31, 2018
|
|
December 31, 2017 (1)
|
|
December 31, 2016
|
||||||
Operating loss and other carryforwards (2)
|
$
|
63,604
|
|
|
$
|
47,577
|
|
|
$
|
42,496
|
|
Other TRS property, primarily differences in basis of assets and liabilities
|
564,528
|
|
|
(20,204
|
)
|
|
(24,249
|
)
|
|||
Valuation allowance
|
(8,857
|
)
|
|
(8,740
|
)
|
|
(15,147
|
)
|
|||
Net deferred tax assets
|
$
|
619,275
|
|
|
$
|
18,633
|
|
|
$
|
3,100
|
|
(1)
|
Due to the changes in the Tax Cuts and Jobs Act, the deferred tax assets and liabilities including the valuation allowances were revalued as of December 31, 2017 using the new corporate tax rate.
|
(2)
|
Includes solar and other tax credits of $43.5 million, $33.6 million and $20.6 million as of December 31, 2018, December 31, 2017 and December 31, 2016, respectively.
|
Warrant Holder
|
|
Number of Warrants
|
|
Initial
Exercise Price
|
|||
Brookfield - A
|
|
57,500,000
|
|
|
$
|
10.75
|
|
Brookfield - B
|
|
16,430,000
|
|
|
10.50
|
|
|
|
|
73,930,000
|
|
|
|
|
|
|
|
|
Exercise Price
|
|||||
Record Date
|
|
Issuable Shares
|
|
Brookfield - A
|
|
Brookfield - B
|
|||
April 13, 2017
|
|
94,170,214
|
|
|
8.44
|
|
|
8.24
|
|
July 13, 2017
|
|
95,057,357
|
|
|
8.36
|
|
|
8.17
|
|
October 13, 2017
|
|
17,942,385
|
|
|
8.27
|
|
|
8.08
|
|
Year
|
|
Amount
|
||
2019
|
|
$
|
764,196
|
|
2020
|
|
696,381
|
|
|
2021
|
|
621,582
|
|
|
2022
|
|
543,232
|
|
|
2023
|
|
464,453
|
|
|
Subsequent
|
|
1,442,312
|
|
|
|
|
$
|
4,532,156
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Distributions to preferred BPROP units ("Preferred Units")
|
$
|
(4,636
|
)
|
|
$
|
(1,867
|
)
|
|
$
|
(8,680
|
)
|
Net income allocation to noncontrolling interests in BPROP from continuing operations ("Common Units")
|
(31,803
|
)
|
|
(4,830
|
)
|
|
(7,051
|
)
|
|||
Net income allocation to noncontrolling interests in BPROP from continuing operations ("LTIP units")
|
(8,159
|
)
|
|
(1,502
|
)
|
|
(2,920
|
)
|
|||
Net income allocated to noncontrolling interest in consolidated real estate affiliates
|
(915
|
)
|
|
(1,340
|
)
|
|
(1,255
|
)
|
|||
Net income allocated to noncontrolling interests of the Operating Partnership (1)
|
(27,715
|
)
|
|
—
|
|
|
—
|
|
|||
Allocation to noncontrolling interests
|
(73,228
|
)
|
|
(9,539
|
)
|
|
(19,906
|
)
|
|||
Other comprehensive (income) loss allocated to noncontrolling interests
|
(39
|
)
|
|
89
|
|
|
2
|
|
|||
Comprehensive income allocated to noncontrolling interests
|
$
|
(73,267
|
)
|
|
$
|
(9,450
|
)
|
|
$
|
(19,904
|
)
|
Balance at January 1, 2016
|
$
|
287,627
|
|
Net income
|
7,051
|
|
|
Distributions
|
(5,449
|
)
|
|
Redemption of operating partnership units
|
(2,120
|
)
|
|
Preferred Unit Redemption to Common Stock
|
(2
|
)
|
|
Other comprehensive income
|
(3,205
|
)
|
|
Fair value adjustment for redeemable noncontrolling interests in Operating Partnership
|
(21,175
|
)
|
|
Balance at December 31, 2016
|
$
|
262,727
|
|
Balance at January 1, 2017
|
262,727
|
|
|
Net income
|
4,830
|
|
|
Distributions
|
(6,573
|
)
|
|
Redemption of operating partnership units
|
(651
|
)
|
|
Preferred Unit Redemption to Common Stock
|
—
|
|
|
Other comprehensive income
|
(89
|
)
|
|
Fair value adjustment for redeemable noncontrolling interests in Operating Partnership
|
(12,118
|
)
|
|
Balance at December 31, 2017
|
$
|
248,126
|
|
Balance at January 1, 2018
|
$
|
248,126
|
|
Net income
|
31,803
|
|
|
Distributions
|
(3,685
|
)
|
|
Adjustment of Mezzanine Equity to fair value
|
(40,294
|
)
|
|
Common Unit Redemption to Common Stock
|
(85,818
|
)
|
|
Other comprehensive income
|
39
|
|
|
Reclassification of Mezzanine Equity to Permanent Equity
|
(37,841
|
)
|
|
Pre-Closing Dividend
|
(60,673
|
)
|
|
BPR Equity Recapitalization
|
21,923
|
|
|
LTIP Conversion to Series K
|
116
|
|
|
Balance at December 31, 2018
|
$
|
73,696
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
2018
|
|
|
|
|
|
|
||
November 1
|
|
November 30, 2018
|
|
December 31, 2018
|
|
$
|
0.315
|
|
August 28
|
|
August 31, 2018
|
|
September 28, 2018
|
|
0.315
|
|
Declaration Date (1)
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
2018
|
|
|
|
|
|
|
||
May 3
|
|
July 13, 2018
|
|
July 31, 2018
|
|
$
|
0.22
|
|
February 7
|
|
April 13, 2018
|
|
April 30, 2018
|
|
0.22
|
|
|
2017
|
|
|
|
|
|
|
||
October 31
|
|
December 15, 2017
|
|
January 5, 2018
|
|
$
|
0.22
|
|
August 2
|
|
October 13, 2017
|
|
October 31, 2017
|
|
0.22
|
|
|
May 1
|
|
July 13, 2017
|
|
July 28, 2017
|
|
0.22
|
|
|
January 30
|
|
April 13, 2017
|
|
April 28, 2017
|
|
0.22
|
|
|
|
Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Class A Stock
(August 28, 2018 through December 31, 2018)
|
|
|
|
|
|
||||||
Ordinary income
|
$
|
0.118
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Capital gain distributions
|
0.512
|
|
|
—
|
|
|
—
|
|
|||
Distributions per share
|
$
|
0.630
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
||||||
Common Stock
(Through August 27, 2018)
|
|
|
|
|
|
||||||
Ordinary income
|
$
|
3.742
|
|
|
$
|
0.861
|
|
|
$
|
0.685
|
|
Capital gain distributions
|
16.234
|
|
|
—
|
|
|
0.300
|
|
|||
Distributions per share
|
$
|
19.976
|
|
|
$
|
0.861
|
|
|
$
|
0.985
|
|
Declaration Date
|
|
Record Date
|
|
Payment Date
|
|
Dividend Per Share
|
||
2018
|
|
|
|
|
|
|
||
November 1
|
|
December 14, 2018
|
|
January 1, 2019
|
|
$
|
0.3984
|
|
July 31
|
|
September 17, 2018
|
|
October 1, 2018
|
|
0.3984
|
|
|
May 3
|
|
June 15, 2018
|
|
July 2, 2018
|
|
0.3984
|
|
|
February 7
|
|
March 15, 2018
|
|
April 2, 2018
|
|
0.3984
|
|
|
2017
|
|
|
|
|
|
|
||
October 31
|
|
December 15, 2017
|
|
January 2, 2018
|
|
$
|
0.3984
|
|
August 2
|
|
September 15, 2017
|
|
October 2, 2017
|
|
0.3984
|
|
|
May 1
|
|
June 15, 2017
|
|
July 3, 2017
|
|
0.3984
|
|
|
January 30
|
|
March 15, 2017
|
|
April 3, 2017
|
|
0.3984
|
|
|
|
January 1, 2018 through August 27, 2018
|
||
Numerators - Basic:
|
|
|
||
Net income
|
|
$
|
3,860,424
|
|
Preferred Stock dividends
|
|
(11,952
|
)
|
|
Allocation to noncontrolling interests
|
|
(43,049
|
)
|
|
Net income attributable to common stockholders
|
|
$
|
3,805,423
|
|
Numerators - Diluted:
|
|
|
||
Distributions to Preferred Units
|
|
1,711
|
|
|
Net income attributable to common stockholders
|
|
$
|
3,807,134
|
|
Denominators:
|
|
|
||
Weighted-average number of common shares outstanding - basic
|
|
914,066
|
|
|
Effect of dilutive securities
|
|
3,831
|
|
|
Weighted-average number of common shares outstanding - diluted
|
|
917,897
|
|
|
Anti-dilutive Securities:
|
|
|
||
Effect of Common Units
|
|
7,662
|
|
|
Effect of LTIP Units
|
|
1,748
|
|
|
Weighted-average number of anti-dilutive securities
|
|
9,410
|
|
|
Year Ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Numerators—Basic:
|
|
|
|
|
|
||
Net income
|
$
|
666,873
|
|
|
$
|
1,308,273
|
|
Preferred Stock dividend
|
(15,936
|
)
|
|
(15,935
|
)
|
||
Allocation to noncontrolling interests
|
(9,539
|
)
|
|
(19,906
|
)
|
||
Net income attributable to common stockholders
|
$
|
641,398
|
|
|
$
|
1,272,432
|
|
Numerators—Diluted:
|
|
|
|
|
|
||
Net income attributable to common stockholders
|
$
|
641,398
|
|
|
$
|
1,272,432
|
|
Diluted net income attributable to common stockholders
|
$
|
641,398
|
|
|
$
|
1,272,432
|
|
Denominators:
|
|
|
|
|
|
||
Weighted-average number of common shares outstanding—basic
|
897,156
|
|
|
884,029
|
|
||
Effect of dilutive securities
|
50,403
|
|
|
68,304
|
|
||
Weighted-average number of common shares outstanding—diluted
|
947,559
|
|
|
952,333
|
|
||
Anti-dilutive Securities:
|
|
|
|
|
|
||
Effect of Preferred Units
|
1,514
|
|
|
5,209
|
|
||
Effect of Common Units
|
6,592
|
|
|
4,782
|
|
||
Effect of LTIP Units
|
1,836
|
|
|
1,767
|
|
||
|
9,942
|
|
|
11,758
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Shares
|
|
Weighted
Average
Exercise
Price (2)
|
|||||||||
Stock options Outstanding at January 1,
|
14,427,103
|
|
|
$
|
17.84
|
|
|
15,277,189
|
|
|
$
|
17.90
|
|
|
18,162,700
|
|
|
$
|
17.34
|
|
Granted (1) (3)
|
1,068,818
|
|
|
19.70
|
|
|
—
|
|
|
—
|
|
|
247,592
|
|
|
20.81
|
|
|||
Exercised
|
(338,715
|
)
|
|
16.55
|
|
|
(690,969
|
)
|
|
18.00
|
|
|
(2,886,986
|
)
|
|
14.45
|
|
|||
Forfeited
|
(8,377
|
)
|
|
26.41
|
|
|
(153,822
|
)
|
|
22.47
|
|
|
(230,509
|
)
|
|
19.94
|
|
|||
Expired
|
(55,917
|
)
|
|
23.27
|
|
|
(5,295
|
)
|
|
28.86
|
|
|
(15,608
|
)
|
|
17.73
|
|
|||
Conversion Effect (3)
|
(14,081,389
|
)
|
|
17.85
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Stock options Outstanding at December 31,
|
1,011,523
|
|
|
$
|
19.71
|
|
|
14,427,103
|
|
|
$
|
17.84
|
|
|
15,277,189
|
|
|
$
|
17.90
|
|
(1)
|
Included in 2016 grants are 156,331 units related to additional grants required as a result of antidilution provisions triggered by our 2016 distribution of a special dividend declared on December 13, 2016 (Note 10).
|
(2)
|
Changes to prior year weighted average exercise price is due to adjustment of the strike price for the special dividend issued in 2016.
|
(3)
|
In connection with the BPY Transaction, outstanding GGP in and out of the money options were canceled and replaced with Class A Stock of BPR and BPY options, respectively. The BPY options remain outstanding as of December 31, 2018 as they are held by employees of BPR subsidiaries.
|
|
|
Stock Options Outstanding
|
|
Stock Options Exercisable
|
||||||||||||||||
Range of Exercise Prices
|
|
Shares
|
|
Weighted Average
Remaining Contractual
Term (in years)
|
|
Weighted
Average
Exercise
Price
|
|
Shares
|
|
Weighted Average
Remaining Contractual
Term (in years)
|
|
Weighted
Average
Exercise
Price
|
||||||||
$17.01 - $23.00
|
|
773,642
|
|
|
4.52
|
|
17.91
|
|
|
773,642
|
|
|
4.52
|
|
17.91
|
|
||||
$23.01 - $30.00
|
|
237,881
|
|
|
5.83
|
|
25.58
|
|
|
188,141
|
|
|
5.71
|
|
25.64
|
|
||||
Total
|
|
1,011,523
|
|
|
4.83
|
|
$
|
19.71
|
|
|
961,783
|
|
|
4.75
|
|
$
|
19.42
|
|
||
Intrinsic value ($16.12 stock price as of December 31, 2018)
|
|
$
|
(3,636
|
)
|
|
|
|
|
|
|
$
|
(3,176
|
)
|
|
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
Shares
|
|
Weighted
Average Grant
Date Fair Value
|
|
Shares
|
|
Weighted
Average Grant
Date Fair Value
|
|
Shares
|
|
Weighted
Average Grant
Date Fair Value
|
|||||||||
Nonvested restricted stock grants outstanding as of beginning of period
|
982,529
|
|
|
$
|
25.42
|
|
|
453,596
|
|
|
$
|
27.16
|
|
|
206,219
|
|
|
$
|
29.16
|
|
Granted
|
667,831
|
|
|
21.52
|
|
|
771,960
|
|
|
24.77
|
|
|
329,326
|
|
|
26.20
|
|
|||
Vested
|
(319,763
|
)
|
|
24.35
|
|
|
(174,806
|
)
|
|
26.76
|
|
|
(71,570
|
)
|
|
28.48
|
|
|||
Forfeited
|
(136,959
|
)
|
|
24.27
|
|
|
(68,221
|
)
|
|
26.24
|
|
|
(10,379
|
)
|
|
27.28
|
|
|||
Conversion Effect (1)
|
(460,062
|
)
|
|
25.22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Nonvested restricted stock grants outstanding as of end of period
|
733,576
|
|
|
$
|
22.67
|
|
|
982,529
|
|
|
$
|
25.42
|
|
|
453,596
|
|
|
$
|
27.16
|
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|
Shares
|
|
Weighted Average Grant Date Fair Value (2)
|
|||||||||
LTIP Units Outstanding at January 1,
|
3,779,904
|
|
|
$
|
27.29
|
|
|
3,775,802
|
|
|
$
|
27.40
|
|
|
1,724,747
|
|
|
$
|
29.32
|
|
Granted (1)
|
1,387,289
|
|
|
22.51
|
|
|
122,547
|
|
|
25.40
|
|
|
2,089,917
|
|
|
25.84
|
|
|||
Exercised
|
(73,660
|
)
|
|
28.95
|
|
|
(92,880
|
)
|
|
29.15
|
|
|
—
|
|
|
—
|
|
|||
Forfeited
|
(856,467
|
)
|
|
25.85
|
|
|
(25,565
|
)
|
|
27.69
|
|
|
(38,862
|
)
|
|
28.95
|
|
|||
Canceled (3)
|
(1,204,203
|
)
|
|
25.93
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
LTIP Units Outstanding at December 31,
|
3,032,863
|
|
|
$
|
26.01
|
|
|
3,779,904
|
|
|
$
|
27.29
|
|
|
3,775,802
|
|
|
$
|
27.40
|
|
(1)
|
Included in 2016 grants are 19,064 units related to additional grants required as a result of antidilution provisions triggered by our 2016 distribution of a special dividend declared on December 13, 2016 (Note 10).
|
(3)
|
In connection with the BPY Transaction, certain existing LTIP awards were canceled and replaced with substitute awards of a BPY affiliate. The substitute LTIP awards remain outstanding as of December 31, 2018 as they are held by employees of BPR subsidiaries.
|
|
2018
|
|
2017
|
||||||||
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
|
Shares
|
|
Weighted Average Grant Date Fair Value
|
||||
Nonvested performance grants outstanding as of beginning of period
|
1,074,595
|
|
|
25.59
|
|
|
593,200
|
|
|
26.07
|
|
Granted
|
406,306
|
|
|
21.52
|
|
|
554,264
|
|
|
25.11
|
|
Vested
|
(77,969
|
)
|
|
21.06
|
|
|
—
|
|
|
—
|
|
Canceled
|
(164,074
|
)
|
|
25.56
|
|
|
(72,869
|
)
|
|
25.82
|
|
Conversion Effect (1)
|
(97,185
|
)
|
|
20.11
|
|
|
—
|
|
|
—
|
|
Nonvested performance grants outstanding as of end of period
|
1,141,673
|
|
|
24.92
|
|
|
1,074,595
|
|
|
25.59
|
|
(1)
|
In connection with the BPY Transaction, all performance metrics were deemed met with outstanding awards still requiring time vesting according to the original grant terms.
|
|
Year Ended December 31,
|
|||||||
|
2018
|
|
2017
|
|
2016
|
|||
Risk-free interest rate (*)
|
2.37
|
%
|
|
2.45
|
%
|
|
1.52
|
%
|
Dividend yield (*)
|
4.09
|
%
|
|
3.47
|
%
|
|
3.07
|
%
|
Expected volatility
|
25.50
|
%
|
|
40.00
|
%
|
|
25.00
|
%
|
Expected life (in years)
|
6.25
|
|
|
6.25
|
|
|
6.25
|
|
|
Year Ended December 31,
|
||||||||||
|
2018 (1)
|
|
2017
|
|
2016
|
||||||
Stock options—Property management and other costs
|
$
|
236
|
|
|
$
|
3,366
|
|
|
$
|
5,833
|
|
Stock options—General and administrative
|
122
|
|
|
7,732
|
|
|
10,448
|
|
|||
Restricted stock—Property management and other costs
|
10,537
|
|
|
5,787
|
|
|
2,860
|
|
|||
Restricted stock—General and administrative
|
12,514
|
|
|
3,357
|
|
|
635
|
|
|||
LTIP Units - Property management and other costs
|
1,538
|
|
|
1,366
|
|
|
1,346
|
|
|||
LTIP Units - General and administrative
|
22,709
|
|
|
18,621
|
|
|
14,804
|
|
|||
Total
|
$
|
47,656
|
|
|
$
|
40,229
|
|
|
$
|
35,926
|
|
(1)
|
In connection with the BPY Transaction, outstanding equity awards were modified resulting in an acceleration of expense of $21.5 million.
|
Year
|
Amount
|
||
2019
|
$
|
8,855
|
|
2020
|
4,681
|
|
|
2021
|
2,372
|
|
|
2022
|
350
|
|
|
|
$
|
16,258
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Trade receivables
|
|
$
|
97,329
|
|
|
$
|
109,968
|
|
Short-term tenant receivables
|
|
4,378
|
|
|
4,776
|
|
||
Straight-line rent receivable
|
|
137,387
|
|
|
233,630
|
|
||
Other accounts receivable
|
|
3,126
|
|
|
5,165
|
|
||
Total accounts receivable
|
|
242,220
|
|
|
353,539
|
|
||
Provision for doubtful accounts
|
|
(19,658
|
)
|
|
(19,458
|
)
|
||
Total accounts receivable, net
|
|
$
|
222,562
|
|
|
$
|
334,081
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||
Notes receivable
|
|
239,597
|
|
|
404,129
|
|
Accrued interest
|
|
17,340
|
|
|
13,429
|
|
Total notes receivable
|
|
256,937
|
|
|
417,558
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
Gross Asset
|
|
Accumulated
Amortization
|
|
Balance
|
|
Gross Asset
|
|
Accumulated
Amortization
|
|
Balance
|
||||||||||||
Intangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Above-market tenant leases, net
|
$
|
160,363
|
|
|
$
|
(125,152
|
)
|
|
$
|
35,211
|
|
|
$
|
411,789
|
|
|
$
|
(313,228
|
)
|
|
$
|
98,561
|
|
Below-market ground leases, net
|
61,983
|
|
|
(8,293
|
)
|
|
53,690
|
|
|
118,994
|
|
|
(14,870
|
)
|
|
104,124
|
|
||||||
Real estate tax stabilization agreement, net
|
111,506
|
|
|
(51,393
|
)
|
|
60,113
|
|
|
111,506
|
|
|
(45,081
|
)
|
|
66,425
|
|
||||||
Total intangible assets
|
$
|
333,852
|
|
|
$
|
(184,838
|
)
|
|
$
|
149,014
|
|
|
$
|
642,289
|
|
|
$
|
(373,179
|
)
|
|
$
|
269,110
|
|
Remaining prepaid expenses and other assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Restricted cash
|
|
|
|
|
51,674
|
|
|
|
|
|
|
67,335
|
|
||||||||||
Security and escrow deposits
|
|
|
|
|
|
|
1,394
|
|
|
|
|
|
|
|
|
2,308
|
|
||||||
Prepaid expenses
|
|
|
|
|
|
|
39,816
|
|
|
|
|
|
|
|
|
54,987
|
|
||||||
Other non-tenant receivables
|
|
|
|
|
|
|
53,016
|
|
|
|
|
|
|
|
|
31,265
|
|
||||||
Other
|
|
|
|
|
|
|
18,734
|
|
|
|
|
|
|
|
|
69,790
|
|
||||||
Total remaining prepaid expenses and other assets
|
|
|
|
|
|
|
164,634
|
|
|
|
|
|
|
|
|
225,685
|
|
||||||
Total prepaid expenses and other assets
|
|
|
|
|
|
|
$
|
313,648
|
|
|
|
|
|
|
|
|
$
|
494,795
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
Gross Liability
|
|
Accumulated
Accretion
|
|
Balance
|
|
Gross Liability
|
|
Accumulated
Accretion
|
|
Balance
|
||||||||||||
Intangible liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Below-market tenant leases, net
|
$
|
194,858
|
|
|
$
|
(76,825
|
)
|
|
$
|
118,033
|
|
|
$
|
348,984
|
|
|
$
|
(162,228
|
)
|
|
$
|
186,756
|
|
Above-market headquarters office leases, net
|
—
|
|
|
—
|
|
|
—
|
|
|
4,342
|
|
|
(3,860
|
)
|
|
482
|
|
||||||
Above-market ground leases, net
|
754
|
|
|
(73
|
)
|
|
681
|
|
|
9,880
|
|
|
(2,648
|
)
|
|
7,232
|
|
||||||
Total intangible liabilities
|
$
|
195,612
|
|
|
$
|
(76,898
|
)
|
|
$
|
118,714
|
|
|
$
|
363,206
|
|
|
$
|
(168,736
|
)
|
|
$
|
194,470
|
|
Remaining accounts payable and accrued expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Accrued interest
|
|
|
|
|
|
|
29,576
|
|
|
|
|
|
|
|
|
43,874
|
|
||||||
Accounts payable and accrued expenses
|
|
|
|
|
|
|
68,425
|
|
|
|
|
|
|
|
|
77,405
|
|
||||||
Accrued real estate taxes
|
|
|
|
|
|
|
59,877
|
|
|
|
|
|
|
|
|
78,213
|
|
||||||
Deferred gains/income
|
|
|
|
|
|
|
75,841
|
|
|
|
|
|
|
|
|
90,379
|
|
||||||
Accrued payroll and other employee liabilities
|
|
|
|
|
|
|
64,515
|
|
|
|
|
|
|
|
|
54,520
|
|
||||||
Construction payable
|
|
|
|
|
|
|
267,102
|
|
|
|
|
|
|
|
|
221,172
|
|
||||||
Tenant and other deposits
|
|
|
|
|
|
|
12,248
|
|
|
|
|
|
|
|
|
32,106
|
|
||||||
Insurance reserve liability
|
|
|
|
|
|
|
12,281
|
|
|
|
|
|
|
|
|
12,035
|
|
||||||
Capital lease obligations
|
|
|
|
|
|
|
5,385
|
|
|
|
|
|
|
|
|
5,385
|
|
||||||
Conditional asset retirement obligation liability
|
|
|
|
|
|
|
2,484
|
|
|
|
|
|
|
|
|
6,149
|
|
||||||
Other (1)
|
|
|
|
|
|
|
236,921
|
|
|
|
|
|
|
|
|
103,724
|
|
||||||
Total remaining accounts payable and accrued expenses
|
|
|
|
|
|
|
834,655
|
|
|
|
|
|
|
|
|
724,962
|
|
||||||
Total accounts payable and accrued expenses
|
|
|
|
|
|
|
$
|
953,369
|
|
|
|
|
|
|
|
|
$
|
919,432
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Net unrealized gains on financial instruments
|
$
|
133
|
|
|
$
|
116
|
|
Foreign currency translation
|
(82,786
|
)
|
|
(72,022
|
)
|
||
Accumulated other comprehensive loss
|
$
|
(82,653
|
)
|
|
$
|
(71,906
|
)
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Contractual rent expense, including participation rent
|
|
$
|
7,105
|
|
|
$
|
8,561
|
|
|
$
|
8,589
|
|
Contractual rent expense, including participation rent and excluding amortization of above and below-market ground leases and straight-line rent
|
|
5,083
|
|
|
6,304
|
|
|
6,278
|
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Subsequent/
Other
|
|
Total
|
||||||||||||||
Mortgages, notes and loans payable
|
$
|
419,708
|
|
|
$
|
809,880
|
|
|
$
|
2,883,611
|
|
|
$
|
1,445,297
|
|
|
$
|
3,166,904
|
|
|
$
|
3,864,249
|
|
|
$
|
12,589,649
|
|
Retained debt-principal
|
1,917
|
|
|
81,364
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,281
|
|
|||||||
Purchase obligations
|
269,568
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
269,568
|
|
|||||||
Ground lease payments
|
2,139
|
|
|
2,174
|
|
|
2,209
|
|
|
2,226
|
|
|
2,233
|
|
|
84,976
|
|
|
95,957
|
|
|||||||
Junior Subordinated Notes (1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
206,200
|
|
|
206,200
|
|
|||||||
Corporate Leases
|
7,809
|
|
|
7,990
|
|
|
8,177
|
|
|
8,366
|
|
|
8,561
|
|
|
33,859
|
|
|
74,762
|
|
|||||||
Uncertain tax position liability
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Total
|
$
|
701,141
|
|
|
$
|
901,408
|
|
|
$
|
2,893,997
|
|
|
$
|
1,455,889
|
|
|
$
|
3,177,698
|
|
|
$
|
4,189,284
|
|
|
$
|
13,319,417
|
|
(1)
|
The $206.2 million of junior subordinated notes are due in 2036, but may be redeemed any time after April 30, 2011. As we do not expect to redeem the notes prior to maturity, they are included in the consolidated debt maturing subsequent to 2023.
|
|
2018
|
||||||||||||||
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
||||||||
Total revenues
|
$
|
574,166
|
|
|
$
|
583,144
|
|
|
$
|
493,149
|
|
|
$
|
413,575
|
|
Income from continuing operations
|
65,896
|
|
|
95,564
|
|
|
3,712,255
|
|
|
290,054
|
|
||||
Net income attributable to Brookfield Property REIT Inc.
|
64,036
|
|
|
93,615
|
|
|
3,683,274
|
|
|
249,616
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Class A Stock Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
Basic & Diluted Earnings Per Share
|
—
|
|
|
—
|
|
|
0.315
|
|
|
0.315
|
|
||||
Dividends declared per share
|
—
|
|
|
—
|
|
|
0.315
|
|
|
0.315
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Common Stock Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
Basic Earnings Per Share
|
0.06
|
|
|
0.09
|
|
|
4.70
|
|
|
—
|
|
||||
Diluted Earnings Per Share
|
0.06
|
|
|
0.09
|
|
|
4.68
|
|
|
—
|
|
||||
Dividends declared per share
|
0.22
|
|
|
0.22
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
957,450
|
|
|
958,387
|
|
|
777,208
|
|
|
—
|
|
||||
Diluted
|
960,293
|
|
|
960,195
|
|
|
781,030
|
|
|
—
|
|
|
2017
|
||||||||||||||
|
First
Quarter
|
|
Second
Quarter
|
|
Third
Quarter
|
|
Fourth
Quarter
|
||||||||
Total revenues
|
$
|
566,332
|
|
|
$
|
555,796
|
|
|
$
|
578,357
|
|
|
$
|
627,375
|
|
Income from continuing operations
|
110,369
|
|
|
128,318
|
|
|
226,272
|
|
|
201,914
|
|
||||
Net income attributable to Brookfield Property REIT Inc.
|
107,160
|
|
|
125,863
|
|
|
222,780
|
|
|
201,531
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Basic Earnings Per Share
|
0.12
|
|
|
0.14
|
|
|
0.25
|
|
|
0.21
|
|
||||
Diluted Earnings Per Share
|
0.11
|
|
|
0.13
|
|
|
0.23
|
|
|
0.21
|
|
||||
Dividends declared per share
|
0.22
|
|
|
0.22
|
|
|
0.22
|
|
|
0.22
|
|
||||
|
|
|
|
|
|
|
|
||||||||
Weighted-average shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
884,505
|
|
|
882,255
|
|
|
878,663
|
|
|
942,766
|
|
||||
Diluted
|
949,516
|
|
|
945,325
|
|
|
940,184
|
|
|
954,947
|
|
|
|
|
|
|
|
Acquisition Cost (b)
|
|
Costs Capitalized
Subsequent to
Acquisition
|
|
Gross Amounts at Which Carried at Close of Period (c)
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Name of Center
|
|
Location
|
|
Encumbrances (a)
|
|
Land
|
|
Buildings and
Improvements
|
|
Land
|
|
Buildings and
Improvements
|
|
Land
|
|
Buildings and
Improvements
|
|
Total
|
|
Accumulated
Depreciation (d)
|
|
Date
Acquired
|
|
Life Upon
Which Latest
Statement of
Operation is
Computed
|
||||||||||||||||||
200 LaFayette
|
|
New York, NY
|
|
26,635
|
|
|
29,750
|
|
|
90,674
|
|
|
(9,678
|
)
|
|
(55,693
|
)
|
|
20,072
|
|
|
34,981
|
|
|
55,053
|
|
|
4,806
|
|
|
April, 2015
|
|
(d)
|
|||||||||
218 W 57th Street
|
|
New York, NY
|
|
53,000
|
|
|
66,978
|
|
|
37,022
|
|
|
—
|
|
|
1,011
|
|
|
66,978
|
|
|
38,033
|
|
|
105,011
|
|
|
1,053
|
|
|
September, 2017
|
|
(d)
|
|||||||||
530 5th Avenue
|
|
New York, NY
|
|
147,615
|
|
|
289,494
|
|
|
99,481
|
|
|
—
|
|
|
25,051
|
|
|
289,494
|
|
|
124,532
|
|
|
414,026
|
|
|
6,064
|
|
|
September, 2017
|
|
(d)
|
|||||||||
605 North Michigan Avenue
|
|
Chicago, IL
|
|
79,863
|
|
|
50,980
|
|
|
90,634
|
|
|
—
|
|
|
2,831
|
|
|
50,980
|
|
|
93,465
|
|
|
144,445
|
|
|
6,494
|
|
|
December, 2016
|
|
(d)
|
|||||||||
685 Fifth Avenue
|
|
New York, NY
|
|
272,914
|
|
|
549,756
|
|
|
117,780
|
|
|
(98,073
|
)
|
|
(20,152
|
)
|
|
451,683
|
|
|
97,628
|
|
|
549,311
|
|
|
10,114
|
|
|
September, 2017
|
|
(d)
|
|||||||||
830 North Michigan Avenue
|
|
Chicago, IL
|
|
84,842
|
|
|
33,200
|
|
|
123,553
|
|
|
15,298
|
|
|
9,102
|
|
|
48,498
|
|
|
132,655
|
|
|
181,153
|
|
|
20,819
|
|
|
October, 2013
|
|
(d)
|
|||||||||
Beachwood Place
|
|
Beachwood, OH
|
|
212,669
|
|
|
59,156
|
|
|
196,205
|
|
|
7,354
|
|
|
48,899
|
|
|
66,510
|
|
|
245,104
|
|
|
311,614
|
|
|
47,127
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Bellis Fair
|
|
Bellingham, WA
|
|
83,162
|
|
|
14,122
|
|
|
102,033
|
|
|
—
|
|
|
33,087
|
|
|
14,122
|
|
|
135,120
|
|
|
149,242
|
|
|
31,781
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Brass Mill Center
|
|
Waterbury, CT
|
|
65,309
|
|
|
31,496
|
|
|
99,107
|
|
|
—
|
|
|
14,025
|
|
|
31,496
|
|
|
113,132
|
|
|
144,628
|
|
|
30,057
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Coastland Center
|
|
Naples, FL
|
|
114,027
|
|
|
24,470
|
|
|
166,038
|
|
|
—
|
|
|
4,028
|
|
|
24,470
|
|
|
170,066
|
|
|
194,536
|
|
|
35,915
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Columbia Mall
|
|
Columbia, MO
|
|
53,145
|
|
|
7,943
|
|
|
107,969
|
|
|
(154
|
)
|
|
(722
|
)
|
|
7,789
|
|
|
107,247
|
|
|
115,036
|
|
|
21,813
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Coral Ridge Mall
|
|
Coralville, IA
|
|
106,915
|
|
|
20,178
|
|
|
134,515
|
|
|
2,219
|
|
|
26,405
|
|
|
22,397
|
|
|
160,920
|
|
|
183,317
|
|
|
33,832
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Crossroads Center
|
|
St. Cloud, MN
|
|
94,316
|
|
|
15,499
|
|
|
103,077
|
|
|
—
|
|
|
8,179
|
|
|
15,499
|
|
|
111,256
|
|
|
126,755
|
|
|
24,442
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Deerbrook Mall
|
|
Humble, TX
|
|
134,970
|
|
|
36,761
|
|
|
133,448
|
|
|
—
|
|
|
20,313
|
|
|
36,761
|
|
|
153,761
|
|
|
190,522
|
|
|
32,071
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Eastridge Mall
|
|
Casper, WY
|
|
42,477
|
|
|
5,484
|
|
|
36,756
|
|
|
—
|
|
|
8,682
|
|
|
5,484
|
|
|
45,438
|
|
|
50,922
|
|
|
18,158
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Four Seasons Town Centre
|
|
Greensboro, NC
|
|
30,628
|
|
|
17,259
|
|
|
126,570
|
|
|
—
|
|
|
17,102
|
|
|
17,259
|
|
|
143,672
|
|
|
160,931
|
|
|
48,708
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Fox River Mall
|
|
Appleton, WI
|
|
165,355
|
|
|
42,259
|
|
|
217,932
|
|
|
(103
|
)
|
|
7,561
|
|
|
42,156
|
|
|
225,493
|
|
|
267,649
|
|
|
45,907
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Grand Teton Mall
|
|
Idaho Falls, ID
|
|
44,601
|
|
|
13,066
|
|
|
59,658
|
|
|
(1,073
|
)
|
|
(3,854
|
)
|
|
11,993
|
|
|
55,804
|
|
|
67,797
|
|
|
13,770
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Greenwood Mall
|
|
Bowling Green, KY
|
|
61,440
|
|
|
12,459
|
|
|
85,370
|
|
|
1,417
|
|
|
6,208
|
|
|
13,876
|
|
|
91,578
|
|
|
105,454
|
|
|
25,998
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Hulen Mall
|
|
Fort Worth, TX
|
|
88,932
|
|
|
8,665
|
|
|
112,252
|
|
|
—
|
|
|
29,210
|
|
|
8,665
|
|
|
141,462
|
|
|
150,127
|
|
|
29,341
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Jordan Creek Town Center
|
|
West Des Moines, IA
|
|
201,023
|
|
|
54,663
|
|
|
262,608
|
|
|
6,042
|
|
|
24,730
|
|
|
60,705
|
|
|
287,338
|
|
|
348,043
|
|
|
57,676
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Mall of Louisiana
|
|
Baton Rouge, LA
|
|
323,971
|
|
|
88,742
|
|
|
319,097
|
|
|
(141
|
)
|
|
10,100
|
|
|
88,601
|
|
|
329,197
|
|
|
417,798
|
|
|
68,154
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Mall St. Matthews
|
|
Louisville, KY
|
|
176,282
|
|
|
42,014
|
|
|
155,809
|
|
|
(6,522
|
)
|
|
20,994
|
|
|
35,492
|
|
|
176,803
|
|
|
212,295
|
|
|
37,836
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Mayfair Mall
|
|
Wauwatosa, WI
|
|
341,409
|
|
|
84,473
|
|
|
352,140
|
|
|
(1,950
|
)
|
|
47,655
|
|
|
82,523
|
|
|
399,795
|
|
|
482,318
|
|
|
81,801
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Meadows Mall
|
|
Las Vegas, NV
|
|
141,635
|
|
|
30,275
|
|
|
136,846
|
|
|
(1,574
|
)
|
|
3,190
|
|
|
28,701
|
|
|
140,036
|
|
|
168,737
|
|
|
29,257
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Mondawmin Mall
|
|
Baltimore, MD
|
|
83,644
|
|
|
19,707
|
|
|
63,348
|
|
|
—
|
|
|
23,302
|
|
|
19,707
|
|
|
86,650
|
|
|
106,357
|
|
|
22,477
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Neshaminy Mall
|
|
Bensalem, PA
|
|
411
|
|
|
11,615
|
|
|
48,224
|
|
|
4,401
|
|
|
15,919
|
|
|
16,016
|
|
|
64,143
|
|
|
80,159
|
|
|
7,905
|
|
|
June, 2017
|
|
(d)
|
|||||||||
North Point Mall
|
|
San Antonio, TX
|
|
249,707
|
|
|
57,900
|
|
|
228,517
|
|
|
—
|
|
|
11,446
|
|
|
57,900
|
|
|
239,963
|
|
|
297,863
|
|
|
54,239
|
|
|
November, 2010
|
|
(d)
|
|||||||||
North Star Mall
|
|
Northridge, CA
|
|
298,284
|
|
|
91,135
|
|
|
392,422
|
|
|
—
|
|
|
18,511
|
|
|
91,135
|
|
|
410,933
|
|
|
502,068
|
|
|
84,364
|
|
|
November, 2010
|
|
(d)
|
|||||||||
NorthTown Mall
|
|
Spokane, WA
|
|
84,954
|
|
|
12,310
|
|
|
108,857
|
|
|
—
|
|
|
31,679
|
|
|
12,310
|
|
|
140,536
|
|
|
152,846
|
|
|
31,553
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Oakwood Center
|
|
Gretna, LA
|
|
85,219
|
|
|
21,105
|
|
|
74,228
|
|
|
4,309
|
|
|
28,209
|
|
|
25,414
|
|
|
102,437
|
|
|
127,851
|
|
|
25,958
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Oakwood Mall
|
|
Eau Claire, WI
|
|
69,662
|
|
|
13,786
|
|
|
92,114
|
|
|
204
|
|
|
5,046
|
|
|
13,990
|
|
|
97,160
|
|
|
111,150
|
|
|
21,710
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Oxmoor Center
|
|
Louisville, KY
|
|
83,817
|
|
|
—
|
|
|
117,814
|
|
|
—
|
|
|
15,546
|
|
|
—
|
|
|
133,360
|
|
|
133,360
|
|
|
28,465
|
|
|
November, 2010
|
|
(d)
|
|
|
|
|
|
|
Acquisition Cost (b)
|
|
Costs Capitalized
Subsequent to
Acquisition
|
|
Gross Amounts at Which Carried at Close of Period (c)
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Name of Center
|
|
Location
|
|
Encumbrances (a)
|
|
Land
|
|
Buildings and
Improvements
|
|
Land
|
|
Buildings and
Improvements
|
|
Land
|
|
Buildings and
Improvements
|
|
Total
|
|
Accumulated
Depreciation (d)
|
|
Date
Acquired
|
|
Life Upon
Which Latest
Statement of
Operation is
Computed
|
||||||||||||||||||
Paramus Park
|
|
Paramus, NJ
|
|
119,626
|
|
|
31,320
|
|
|
102,054
|
|
|
5,563
|
|
|
52,275
|
|
|
36,883
|
|
|
154,329
|
|
|
191,212
|
|
|
28,109
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Park City Center
|
|
Lancaster, PA
|
|
173,813
|
|
|
42,451
|
|
|
195,409
|
|
|
—
|
|
|
3,772
|
|
|
42,451
|
|
|
199,181
|
|
|
241,632
|
|
|
39,431
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Peachtree Mall
|
|
Columbus, GA
|
|
75,151
|
|
|
13,855
|
|
|
92,143
|
|
|
734
|
|
|
9,022
|
|
|
14,589
|
|
|
101,165
|
|
|
115,754
|
|
|
21,810
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Pecanland Mall
|
|
Monroe, LA
|
|
83,643
|
|
|
12,943
|
|
|
73,231
|
|
|
—
|
|
|
10,749
|
|
|
12,943
|
|
|
83,980
|
|
|
96,923
|
|
|
20,603
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Pioneer Place
|
|
Portland, OR
|
|
124,776
|
|
|
21,462
|
|
|
97,096
|
|
|
(3,890
|
)
|
|
115,032
|
|
|
17,572
|
|
|
212,128
|
|
|
229,700
|
|
|
43,247
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Prince Kuhio Plaza
|
|
Hilo, HI
|
|
40,391
|
|
|
—
|
|
|
52,373
|
|
|
—
|
|
|
24,344
|
|
|
—
|
|
|
76,717
|
|
|
76,717
|
|
|
25,421
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Providence Place
|
|
Providence, RI
|
|
369,763
|
|
|
—
|
|
|
400,893
|
|
|
—
|
|
|
78,232
|
|
|
—
|
|
|
479,125
|
|
|
479,125
|
|
|
91,683
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Quail Springs Mall
|
|
Oklahoma City, OK
|
|
68,959
|
|
|
40,523
|
|
|
149,571
|
|
|
(24
|
)
|
|
16,288
|
|
|
40,499
|
|
|
165,859
|
|
|
206,358
|
|
|
29,370
|
|
|
June, 2013
|
|
(d)
|
|||||||||
River Hills Mall
|
|
Mankato, MN
|
|
69,703
|
|
|
16,207
|
|
|
85,608
|
|
|
—
|
|
|
13,140
|
|
|
16,207
|
|
|
98,748
|
|
|
114,955
|
|
|
21,270
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Rivertown Crossings
|
|
Grandville, MI
|
|
137,916
|
|
|
47,790
|
|
|
181,770
|
|
|
(504
|
)
|
|
11,286
|
|
|
47,286
|
|
|
193,056
|
|
|
240,342
|
|
|
41,935
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Sooner Mall
|
|
Norman, OK
|
|
70,561
|
|
|
9,902
|
|
|
69,570
|
|
|
—
|
|
|
2,956
|
|
|
9,902
|
|
|
72,526
|
|
|
82,428
|
|
|
15,989
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Southwest Plaza
|
|
Littleton, CO
|
|
113,414
|
|
|
19,024
|
|
|
203,044
|
|
|
(16
|
)
|
|
(12,524
|
)
|
|
19,008
|
|
|
190,520
|
|
|
209,528
|
|
|
58,263
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Spokane Valley Mall
|
|
Spokane, WA
|
|
55,643
|
|
|
16,817
|
|
|
100,209
|
|
|
—
|
|
|
(7,874
|
)
|
|
16,817
|
|
|
92,335
|
|
|
109,152
|
|
|
24,320
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Staten Island Mall
|
|
Staten Island, NY
|
|
240,010
|
|
|
102,227
|
|
|
375,612
|
|
|
11,118
|
|
|
216,340
|
|
|
113,345
|
|
|
591,952
|
|
|
705,297
|
|
|
83,703
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Stonestown Galleria
|
|
San Francisco, CA
|
|
179,391
|
|
|
65,962
|
|
|
203,043
|
|
|
(1,686
|
)
|
|
51,264
|
|
|
64,276
|
|
|
254,307
|
|
|
318,583
|
|
|
44,817
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Shoppes at Buckland
|
|
Manchester, CT
|
|
115,818
|
|
|
35,180
|
|
|
146,474
|
|
|
(280
|
)
|
|
6,228
|
|
|
34,900
|
|
|
152,702
|
|
|
187,602
|
|
|
31,177
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Streets at SouthPoint
|
|
Durham, NC
|
|
238,444
|
|
|
66,045
|
|
|
242,189
|
|
|
(74
|
)
|
|
12,418
|
|
|
65,971
|
|
|
254,607
|
|
|
320,578
|
|
|
54,126
|
|
|
November, 2010
|
|
(d)
|
|||||||||
The Woodlands Mall
|
|
The Woodlands, TX
|
|
296,788
|
|
|
84,889
|
|
|
349,315
|
|
|
2,315
|
|
|
50,103
|
|
|
87,204
|
|
|
399,418
|
|
|
486,622
|
|
|
83,441
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Town East Mall
|
|
Mesquite, TX
|
|
160,114
|
|
|
9,928
|
|
|
168,555
|
|
|
—
|
|
|
21,747
|
|
|
9,928
|
|
|
190,302
|
|
|
200,230
|
|
|
38,637
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Tysons Galleria
|
|
McLean, VA
|
|
293,377
|
|
|
90,317
|
|
|
351,005
|
|
|
(105
|
)
|
|
89,241
|
|
|
90,212
|
|
|
440,246
|
|
|
530,458
|
|
|
75,800
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Valley Plaza Mall
|
|
Bakersfield, CA
|
|
236,676
|
|
|
38,964
|
|
|
211,930
|
|
|
6,763
|
|
|
47,838
|
|
|
45,727
|
|
|
259,768
|
|
|
305,495
|
|
|
46,937
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Visalia Mall
|
|
Visalia, CA
|
|
73,974
|
|
|
11,912
|
|
|
80,185
|
|
|
—
|
|
|
4,555
|
|
|
11,912
|
|
|
84,740
|
|
|
96,652
|
|
|
17,745
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Westlake Center
|
|
Seattle, WA
|
|
45,729
|
|
|
19,055
|
|
|
129,295
|
|
|
(14,819
|
)
|
|
(60,668
|
)
|
|
4,236
|
|
|
68,627
|
|
|
72,863
|
|
|
17,342
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Willowbrook
|
|
Wayne, NJ
|
|
359,555
|
|
|
110,660
|
|
|
419,822
|
|
|
—
|
|
|
34,769
|
|
|
110,660
|
|
|
454,591
|
|
|
565,251
|
|
|
94,608
|
|
|
November, 2010
|
|
(d)
|
|||||||||
Construction in progress and other (e)
|
|
|
|
4,949,781
|
|
|
21,447
|
|
|
61,894
|
|
|
(5,951
|
)
|
|
988,253
|
|
|
15,497
|
|
|
1,050,147
|
|
|
1,065,644
|
|
|
125,152
|
|
|
Various
|
|
(d)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
Total
|
|
$
|
12,795,849
|
|
|
$
|
2,785,580
|
|
|
$
|
9,134,388
|
|
|
$
|
(78,880
|
)
|
|
$
|
2,216,386
|
|
|
$
|
2,706,701
|
|
|
$
|
11,350,774
|
|
|
$
|
14,057,475
|
|
|
$
|
2,214,603
|
|
|
|
|
|
|
|
Years
|
Buildings and improvements
|
|
10 - 45
|
Equipment and fixtures
|
|
3 - 20
|
Tenant improvements
|
|
Shorter of useful life or applicable lease term
|
|
2018
|
|
2017
|
|
2016
|
||||||
(In thousands)
|
|
|
|
|
|
|
|
|
|||
Balance at beginning of period
|
$
|
21,444,712
|
|
|
$
|
19,409,217
|
|
|
$
|
20,285,046
|
|
Additions
|
818,570
|
|
|
2,428,887
|
|
|
958,651
|
|
|||
Impairments
|
(64,699
|
)
|
|
—
|
|
|
(130,619
|
)
|
|||
Dispositions, transfers and write-offs
|
(8,141,108
|
)
|
|
(393,392
|
)
|
|
(1,703,861
|
)
|
|||
Balance at end of period
|
$
|
14,057,475
|
|
|
$
|
21,444,712
|
|
|
$
|
19,409,217
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
(In thousands)
|
|
|
|
|
|
|
|
|
|||
Balance at beginning of period
|
$
|
3,188,481
|
|
|
$
|
2,737,286
|
|
|
$
|
2,452,127
|
|
Depreciation expense
|
583,024
|
|
|
644,148
|
|
|
620,540
|
|
|||
Dispositions, transfers and write-offs
|
(1,556,902
|
)
|
|
(192,953
|
)
|
|
(335,381
|
)
|
|||
Balance at end of period
|
$
|
2,214,603
|
|
|
$
|
3,188,481
|
|
|
$
|
2,737,286
|
|
1.
|
I have reviewed this Annual Report on Form 20-F of Brookfield Property Partners L.P.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the period covered by the Annual Report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Brian W. Kingston
|
|
Name:
|
Brian W. Kingston
|
Title:
|
Chief Executive Officer, Brookfield Property Group LLC
(Principal Executive Officer)
|
1.
|
I have reviewed this Annual Report on Form 20-F of Brookfield Property Partners L.P.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the period covered by the Annual Report that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/s/ Bryan K. Davis
|
|
Name:
|
Bryan K. Davis
|
Title:
|
Chief Financial Officer, Brookfield Property Group LLC
(Principal Financial Officer)
|
|
|
/s/ Brian W. Kingston
|
|
|
Brian W. Kingston
|
|
|
Chief Executive Officer, Brookfield Property Group LLC
|
|
|
/s/ Bryan K. Davis
|
|
|
Bryan K. Davis
|
|
|
Chief Financial Officer, Brookfield Property Group LLC
|