Date:
|
May 10, 2019
|
BROOKFIELD PROPERTY PARTNERS L.P.,
|
|
|
|
by its general partner, Brookfield Property Partners Limited
|
|
|
|
|
|
|
|
By:
|
/s/ Jane Sheere
|
|
|
Name:
|
Jane Sheere
|
|
|
Title:
|
Secretary
|
Exhibit
|
Description
|
CORE OFFICE PORTFOLIO
|
|
CORE RETAIL PORTFOLIO
|
||
Class A office assets in gateway markets around the globe
|
|
100 of the top 500 malls in the United States
|
||
l
|
143 premier properties
|
|
l
|
123 best-in-class malls and urban retail properties
|
l
|
96 million square feet
|
|
l
|
121 million square feet
|
l
|
93% occupancy
|
|
l
|
95% occupancy
|
l
|
8.3 year average lease term
|
|
|
|
|
|
|
|
|
LP INVESTMENTS PORTFOLIO
|
||||
Invested in mispriced portfolios and / or properties with significant value-add
|
•
|
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 on equity accounted investments and the partnership’s share of Brookfield Strategic Real Estate Partners III (“BSREP III”) FFO. The partnership accounts for its investment in BSREP III as a financial asset and the income (loss) of the fund is not presented in the partnership’s results. Distributions from BSREP III, recorded as dividend income under IFRS, are removed from investment and other income for Company FFO presentation.
|
•
|
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. 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 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, 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 identical to LP Units. BPR Units provide their holders with the right to request that their units be redeemable for cash consideration. In the event BPR Unitholders exercise this right, our partnership has the right, at its sole discretion, to satisfy the redemption request with its LP Units, rather than cash, on a one-for-one basis. As a result, BPR Units participate in earnings and distributions on a per unit basis equivalent to the per unit participation of LP Units of our partnership. We present BPR Units as a component of non-controlling interest. We consolidated the results from BPR beginning August 28, 2018. The previous investment, which was reflected as an equity accounted investment, was derecognized at the time of acquisition.
|
•
|
In the first quarter of 2019, BSREP III held its final close with total equity commitments of $15 billion. Prior to final close, we had committed to 25%, or a controlling interest in the fund and as a result, had previously consolidated the investments made to date. Upon final close, on January 31, 2019, we reduced our commitment to $1.0 billion, representing a 7% non-voting position. As a result, we lost control and deconsolidated our investment in the fund.
|
•
|
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. These are BSREP III investments and we have since deconsolidated them in the first quarter of 2019 as mentioned above.
|
•
|
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 $1,299 million, and two community malls in Shanghai for consideration of C¥728 million ($110 million). These are BSREP III investments and we have since deconsolidated them in the first quarter of 2019 as mentioned above.
|
•
|
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 sold the Hard Rock Hotel and Casino in Las Vegas for $510 million.
|
•
|
In the fourth quarter of 2018, we sold a 49% interest in Fashion Place in Utah as described above. We retained joint control of the resulting joint venture and account for our remaining interest as an equity accounted investment.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Net income
|
$
|
713
|
|
$
|
1,023
|
|
Net income attributable to Unitholders
(1)
|
333
|
|
530
|
|
||
NOI
(1)
|
1,123
|
|
838
|
|
||
FFO
(1)
|
258
|
|
228
|
|
||
Company FFO
(1)
|
307
|
|
268
|
|
(1)
|
This is a non-IFRS measure our partnership uses to assess the performance of its operations as described in the “Performance Measures” section on page
3
. An analysis of the measures and reconciliation to IFRS measures is included in the “Reconciliation of Non-IFRS measures” section on page
13
.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Commercial property revenue
|
$
|
1,474
|
|
$
|
1,097
|
|
Hospitality revenue
|
491
|
|
482
|
|
||
Investment and other revenue
|
108
|
|
41
|
|
||
Total revenue
|
2,073
|
|
1,620
|
|
||
Direct commercial property expense
|
522
|
|
409
|
|
||
Direct hospitality expense
|
320
|
|
332
|
|
||
Investment and other expense
|
10
|
|
—
|
|
||
Interest expense
|
746
|
|
520
|
|
||
Depreciation and amortization
|
85
|
|
72
|
|
||
General and administrative expense
|
223
|
|
169
|
|
||
Total expenses
|
1,906
|
|
1,502
|
|
||
Fair value gains, net
|
370
|
|
617
|
|
||
Share of earnings from equity accounted investments
|
264
|
|
228
|
|
||
Income before taxes
|
801
|
|
963
|
|
||
Income tax expense (benefit)
|
88
|
|
(60
|
)
|
||
Net income
|
$
|
713
|
|
$
|
1,023
|
|
Net income attributable to non-controlling interests of others in operating subsidiaries and properties
|
380
|
|
493
|
|
||
Net income attributable to Unitholders
(1)
|
$
|
333
|
|
$
|
530
|
|
(1)
|
This is a non-IFRS measure our partnership uses to assess the performance of its operations as described in the “Performance Measures” section on page
3
. An analysis of the measures and reconciliation to IFRS measures is included in the “Reconciliation of Non-IFRS measures” section on page
13
.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions, except per share information)
|
2019
|
|
2018
|
|
||
Net income attributable to Unitholders - basic
(1)
|
$
|
333
|
|
$
|
530
|
|
Dilutive effect of conversion of capital securities - corporate and options
(2)
|
6
|
|
5
|
|
||
Net income attributable to Unitholders - diluted
|
$
|
339
|
|
$
|
535
|
|
|
|
|
||||
Weighted average number of units outstanding - basic
(1)
|
1,040.8
|
|
773.7
|
|
||
Conversion of capital securities - corporate and options
|
20.8
|
|
18.3
|
|
||
Weighted average number of units outstanding - diluted
|
1,061.6
|
|
792.0
|
|
||
Net income per unit attributable to Unitholders - basic
(1)(2)
|
$
|
0.32
|
|
$
|
0.69
|
|
Net income per unit attributable to Unitholders - diluted
(2)
|
$
|
0.32
|
|
$
|
0.68
|
|
(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)
|
Net income attributable to Unitholders is a non-IFRS measure as described in the “Performance Measures” section on page
3
.
|
Fair value gains, net for our Core Office segment of $227 million for the three months ended March 31, 2019. These gains primarily related to our New York portfolio to reflect market conditions, 100 Bishopsgate in London as the development nears substantial completion and in our Australia portfolio driven by strong market demand, especially in Melbourne.
The prior year included fair value gains primarily related to realized gains from the disposition of our interests in Bay Adelaide Centre East and West Towers in Toronto and 1801 California Street in Denver and also included fair value gains on derivatives.
|
|
Fair value losses, net for our Core Retail segment were $9 million for the three ended March 31, 2019.
There were no fair value gains, net for the Core Retail segment in the prior period as the investment was previously accounted for under the equity method.
|
|
Fair value gains, net for our LP Investments segment for the three months ended March 31, 2019 were $180 million primarily due to gains in our student housing portfolio which resulted from capitalization rate compression.
The prior year included fair value gains from our logistics portfolio due to strengthened market conditions as well as our office portfolio in India, due to increases in market rent and new leasing activity.
|
|
•
|
In Core Office - Canary Wharf and Manhattan West.
|
•
|
In Core Retail - Ala Moana Center in Hawaii, Fashion Show in Las Vegas and Grand Canal Shoppes in Las Vegas.
|
•
|
In LP Investments - the Diplomat hotel and our interest in the second value-add multifamily fund.
|
Our share of net earnings from equity accounted investments for the three months ended March 31, 2019 was $264 million, which represents an increase of $36 million compared to the prior year, primarily due to our share of net earnings earned from our Core Retail equity accounted investments compared to valuations losses in the prior year. This was partially offset by lower share of net earnings from equity accounted investments from Core Office due to a one-time gain in the prior year from tax restructuring at Canary Wharf and LP Investments due to dispositions.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Commercial property revenue
|
$
|
1,474
|
|
$
|
1,097
|
|
Direct commercial property expense
|
(522
|
)
|
(409
|
)
|
||
Commercial property NOI
|
952
|
|
688
|
|
||
Hospitality revenue
|
491
|
|
482
|
|
||
Direct hospitality expense
|
(320
|
)
|
(332
|
)
|
||
Hospitality NOI
|
171
|
|
150
|
|
||
Total NOI
|
1,123
|
|
838
|
|
||
Investment and other revenue
|
108
|
|
41
|
|
||
Share of net earnings from equity accounted investments
|
264
|
|
228
|
|
||
Interest expense
|
(746
|
)
|
(520
|
)
|
||
Depreciation and amortization
|
(85
|
)
|
(72
|
)
|
||
General and administrative expense
|
(223
|
)
|
(169
|
)
|
||
Investment and other expense
|
(10
|
)
|
—
|
|
||
Fair value gains, net
|
370
|
|
617
|
|
||
Income before taxes
|
801
|
|
963
|
|
||
Income tax expense
|
(88
|
)
|
60
|
|
||
Net income
|
$
|
713
|
|
$
|
1,023
|
|
Net income attributable to non-controlling interests
|
380
|
|
493
|
|
||
Net income attributable to Unitholders
|
$
|
333
|
|
$
|
530
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Net income
|
$
|
713
|
|
$
|
1,023
|
|
Add (deduct):
|
|
|
||||
Fair value gains, net
|
(370
|
)
|
(617
|
)
|
||
Share of equity accounted fair value (gains) losses, net
|
(27
|
)
|
(1
|
)
|
||
Depreciation and amortization of real estate assets
|
69
|
|
65
|
|
||
Income tax expense (benefit)
|
88
|
|
(60
|
)
|
||
Non-controlling interests in above items
|
(215
|
)
|
(182
|
)
|
||
FFO
|
$
|
258
|
|
$
|
228
|
|
Add (deduct):
|
|
|
||||
Depreciation and amortization of non-real-estate assets, net
(1)
|
11
|
|
9
|
|
||
Transaction costs, net
(1)
|
19
|
|
18
|
|
||
(Gains)/losses associated with non-investment properties, net
(1)
|
(1
|
)
|
—
|
|
||
Imputed interest
(2)
|
14
|
|
13
|
|
||
BSREP III earnings
(3)
|
6
|
|
—
|
|
||
Company FFO
|
$
|
307
|
|
$
|
268
|
|
(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)
|
BSREP III is now accounted for as a financial asset which results in FFO being recognized in line with distributions received. As such, the BSREP III earnings adjustment picks up our proportionate share of the Company FFO.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Investment properties
|
|
|
||||
Commercial properties
|
$
|
66,886
|
|
$
|
76,014
|
|
Commercial developments
|
3,623
|
|
4,182
|
|
||
Equity accounted investments
|
21,364
|
|
22,698
|
|
||
Property, plant and equipment
|
6,906
|
|
7,506
|
|
||
Cash and cash equivalents
|
2,542
|
|
3,288
|
|
||
Assets held for sale
|
404
|
|
1,004
|
|
||
Total assets
|
107,926
|
|
122,520
|
|
||
Debt obligations
|
50,914
|
|
63,811
|
|
||
Liabilities associated with assets held for sale
|
228
|
|
163
|
|
||
Total equity
|
44,752
|
|
46,740
|
|
||
Equity attributable to Unitholders
(1)
|
$
|
28,000
|
|
$
|
28,284
|
|
Equity per unit
(2)
|
$
|
28.95
|
|
$
|
28.72
|
|
(1)
|
Equity attributable to Unitholders is a non-IFRS measure as described in the “Performance Measures” section on page
3
.
|
(2)
|
Assumes conversion of mandatorily convertible preferred shares. See page
16
for additional information.
|
|
Mar. 31, 2019
|
|||||
(US$ Millions)
|
Commercial properties
|
|
Commercial developments
|
|
||
Investment properties, beginning of period
|
$
|
76,014
|
|
$
|
4,182
|
|
Acquisitions
|
393
|
|
11
|
|
||
Capital expenditures
|
288
|
|
212
|
|
||
Accounting policy change
(1)
|
699
|
|
22
|
|
||
Dispositions
(2)
|
(105
|
)
|
—
|
|
||
Fair value gains, net
|
307
|
|
163
|
|
||
Foreign currency translation
|
89
|
|
36
|
|
||
Transfer between commercial properties and commercial developments
|
184
|
|
(184
|
)
|
||
Impact of deconsolidation due to loss of control
(3)
|
(10,701
|
)
|
(798
|
)
|
||
Reclassifications to assets held for sale and other changes
|
(282
|
)
|
(21
|
)
|
||
Investment properties, end of period
|
$
|
66,886
|
|
$
|
3,623
|
|
(1)
|
Includes the impact of the adoption of IFRS 16 through the recognition of right-of-use assets. See Note 2, Summary of Significant Accounting Policies for further information.
|
(2)
|
Property dispositions represent the carrying value on date of sale.
|
(3)
|
Includes the impact of the deconsolidation of BSREP III investments. See Note 4, Investment Properties for further information.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
|
Equity accounted investments, beginning of period
|
$
|
22,698
|
|
Additions
|
104
|
|
|
Disposals and return of capital distributions
|
(46
|
)
|
|
Share of net earnings from equity accounted investments
|
264
|
|
|
Distributions received
|
(124
|
)
|
|
Foreign currency translation
|
81
|
|
|
Reclassification to assets held for sale
|
—
|
|
|
Impact of deconsolidation due to loss of control
(1)
|
(1,434
|
)
|
|
Other comprehensive income and other
|
(179
|
)
|
|
Equity accounted investments, end of period
|
$
|
21,364
|
|
(1)
|
Includes the impact of the deconsolidation of BSREP III investments. See Note 4, Investment Properties for further information.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
|
Balance, beginning of period
|
$
|
1,004
|
|
Reclassification to/(from) assets held for sale, net
|
285
|
|
|
Disposals
|
(921
|
)
|
|
Fair value adjustments
|
33
|
|
|
Foreign currency translation
|
3
|
|
|
Balance, end of period
|
$
|
404
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Corporate borrowings
|
$
|
1,234
|
|
$
|
2,159
|
|
Funds subscription facilities
|
277
|
|
4,516
|
|
||
Non-recourse borrowings
|
|
|
||||
Property-specific borrowings
|
43,293
|
|
50,407
|
|
||
Subsidiary borrowings
|
6,110
|
|
6,729
|
|
||
Total debt obligations
|
$
|
50,914
|
|
$
|
63,811
|
|
Current
|
6,089
|
|
5,874
|
|
||
Non-current
|
44,825
|
|
57,937
|
|
||
Total debt obligations
|
$
|
50,914
|
|
$
|
63,811
|
|
(US$ Millions, except unit information)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Total equity
|
$
|
44,752
|
|
$
|
46,740
|
|
Less:
|
|
|
||||
Interests of others in operating subsidiaries and properties
|
16,596
|
|
18,456
|
|
||
Preferred equity
|
156
|
|
—
|
|
||
Equity attributable to Unitholders
|
28,000
|
|
28,284
|
|
||
Mandatorily convertible preferred shares
|
1,629
|
|
1,622
|
|
||
Total equity attributable to Unitholders
|
29,629
|
|
29,906
|
|
||
Partnership units
|
953,304,504
|
|
971,144,432
|
|
||
Mandatorily convertible preferred shares
|
70,038,910
|
|
70,038,910
|
|
||
Total partnership units
|
1,023,343,414
|
|
1,041,183,342
|
|
||
Total equity attributable to Unitholders per unit
|
$
|
28.95
|
|
$
|
28.72
|
|
|
2019
|
2018
|
2017
|
|||||||||||||||||||||
(US$ Millions, except per unit information)
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
Q1
|
|
Q4
|
|
Q3
|
|
Q2
|
|
||||||||
Revenue
(1)
|
$
|
2,073
|
|
$
|
2,140
|
|
$
|
1,828
|
|
$
|
1,651
|
|
$
|
1,620
|
|
$
|
1,578
|
|
$
|
1,510
|
|
$
|
1,519
|
|
Direct operating costs
(2)
|
842
|
|
837
|
|
793
|
|
716
|
|
741
|
|
707
|
|
668
|
|
689
|
|
||||||||
Net income
|
713
|
|
858
|
|
722
|
|
1,051
|
|
1,023
|
|
958
|
|
659
|
|
664
|
|
||||||||
Net income (loss) attributable to Unitholders
|
333
|
|
534
|
|
380
|
|
534
|
|
530
|
|
134
|
|
168
|
|
239
|
|
||||||||
Net income (loss) per share attributable to Unitholders - basic
|
$
|
0.32
|
|
$
|
0.51
|
|
$
|
0.44
|
|
$
|
0.69
|
|
$
|
0.69
|
|
$
|
0.17
|
|
$
|
0.22
|
|
$
|
0.31
|
|
Net income (loss) per share attributable to Unitholders - diluted
|
$
|
0.32
|
|
$
|
0.51
|
|
$
|
0.43
|
|
$
|
0.68
|
|
$
|
0.68
|
|
$
|
0.17
|
|
$
|
0.22
|
|
$
|
0.31
|
|
(1)
|
We adopted IFRS 9, Financial Instruments (“IFRS 9”) and IFRS 15, Revenues from Contracts with Customers (“IFRS 15”), in 2018 using the modified retrospective method. The comparative information for periods prior to 2018 has not been restated and is reported under the accounting standards effective for those periods.
|
(2)
|
We adopted IFRS 16, Leases (“IFRS 16”) in 2019 using the modified retrospective method. The comparative information for periods prior to 2019 has not been restated and is reported under the accounting standards effective for those periods.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Core Office
|
$
|
124
|
|
$
|
133
|
|
Core Retail
|
167
|
|
112
|
|
||
LP Investments
|
75
|
|
85
|
|
||
Corporate
|
(108
|
)
|
(102
|
)
|
||
FFO
|
$
|
258
|
|
$
|
228
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Core Office
|
$
|
14,524
|
|
$
|
14,199
|
|
Core Retail
|
13,689
|
|
14,136
|
|
||
LP Investments
|
5,010
|
|
5,204
|
|
||
Corporate
|
(5,223
|
)
|
(5,255
|
)
|
||
Total
|
$
|
28,000
|
|
$
|
28,284
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
FFO
|
$
|
124
|
|
$
|
133
|
|
Net income attributable to Unitholders
|
350
|
|
258
|
|
|
Consolidated
|
Unconsolidated
|
||||||||||
(US$ Millions, except where noted)
|
Mar. 31, 2019
|
|
Mar. 31, 2018
|
|
Mar. 31, 2019
|
|
Mar. 31, 2018
|
|
||||
Total portfolio:
|
|
|
|
|
||||||||
NOI
(1)
|
$
|
269
|
|
$
|
276
|
|
$
|
102
|
|
$
|
119
|
|
Number of properties
|
71
|
|
76
|
|
72
|
|
72
|
|
||||
Leasable square feet (in thousands)
|
47,511
|
|
49,049
|
|
30,489
|
|
30,896
|
|
||||
Occupancy
|
92.4
|
%
|
91.5 %
|
|
94.6 %
|
|
94.4 %
|
|
||||
In-place net rents (per square foot)
(2)
|
$
|
29.43
|
|
$
|
28.87
|
|
$
|
45.39
|
|
$
|
43.13
|
|
Same-property:
|
|
|
|
|
||||||||
NOI
(1,2)
|
$
|
262
|
|
$
|
246
|
|
$
|
102
|
|
$
|
100
|
|
Number of properties
|
68
|
|
68
|
|
70
|
|
70
|
|
||||
Leasable square feet (in thousands)
|
46,874
|
|
46,824
|
|
30,484
|
|
30,479
|
|
||||
Occupancy
|
92.4
|
%
|
91.3 %
|
|
94.6 %
|
|
94.3 %
|
|
||||
In-place net rents (per square foot)
(2)
|
$
|
29.41
|
|
$
|
28.55
|
|
$
|
45.40
|
|
$
|
44.43
|
|
(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
March 31, 2019
exchange rate.
|
|
Total portfolio
|
|||||
(US$, except where noted)
|
Mar. 31, 2019
|
|
Mar. 31, 2018
|
|
||
Leasing activity (square feet in thousands)
|
|
|
||||
New leases
|
631
|
|
595
|
|
||
Renewal leases
|
792
|
|
320
|
|
||
Total leasing activity
|
1,423
|
|
915
|
|
||
Average term (in years)
|
8.3
|
|
8.4
|
|
||
Year one leasing net rents (per square foot)
(1)
|
$
|
37.50
|
|
$
|
29.68
|
|
Average leasing net rents (per square foot)
(1)
|
41.21
|
|
33.96
|
|
||
Expiring net rents (per square foot)
(1)
|
35.57
|
|
29.24
|
|
||
Estimated market net rents for similar space (per square foot)
(1)
|
39.04
|
|
37.35
|
|
||
Tenant improvement and leasing costs (per square foot)
|
73.62
|
|
47.76
|
|
(1)
|
Presented using normalized foreign exchange rates, using the
March 31, 2019
exchange rate.
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon
|
Consolidated properties
|
|
|
|
|
|
|
||||
United States
|
6.8
|
%
|
5.6
|
%
|
12
|
6.9
|
%
|
5.6
|
%
|
12
|
Canada
|
6.0
|
%
|
5.4
|
%
|
10
|
6.0
|
%
|
5.4
|
%
|
10
|
Australia
|
6.9
|
%
|
6.3
|
%
|
10
|
7.0
|
%
|
6.2
|
%
|
10
|
Brazil
|
9.7
|
%
|
7.7
|
%
|
6
|
9.6
|
%
|
7.7
|
%
|
6
|
Unconsolidated properties
|
|
|
|
|
|
|
||||
United States
|
6.9
|
%
|
4.9
|
%
|
10
|
6.6
|
%
|
5.1
|
%
|
10
|
Australia
|
6.5
|
%
|
5.4
|
%
|
10
|
6.7
|
%
|
5.7
|
%
|
10
|
Europe
(1)
|
4.7
|
%
|
4.9
|
%
|
10
|
4.7
|
%
|
4.9
|
%
|
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)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Investment properties
|
|
|
||||
Commercial properties
|
$
|
22,106
|
|
$
|
21,350
|
|
Commercial developments
|
2,470
|
|
2,182
|
|
||
Equity accounted investments
|
8,479
|
|
8,365
|
|
||
Participating loan interests
|
280
|
|
268
|
|
||
Accounts receivable and other
|
1,155
|
|
1,218
|
|
||
Cash and cash equivalents
|
742
|
|
678
|
|
||
Assets held for sale
|
34
|
|
34
|
|
||
Total assets
|
$
|
35,266
|
|
$
|
34,095
|
|
Debt obligations
|
12,066
|
|
11,922
|
|
||
Capital securities
|
886
|
|
813
|
|
||
Accounts payable and other liabilities
|
1,923
|
|
1,345
|
|
||
Deferred tax liability
|
1,009
|
|
953
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
4,858
|
|
4,863
|
|
||
Equity attributable to Unitholders
|
$
|
14,524
|
|
$
|
14,199
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
|
Equity accounted investments, beginning of period
|
$
|
8,365
|
|
Additions
|
51
|
|
|
Disposals and return of capital distributions
|
(1
|
)
|
|
Share of net income, including fair value gains
|
164
|
|
|
Distributions received
|
(8
|
)
|
|
Foreign currency translation
|
82
|
|
|
Other
|
(174
|
)
|
|
Equity accounted investments, end of period
|
$
|
8,479
|
|
(US$ Millions)
|
Shares outstanding
|
Cumulative dividend rate
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Brookfield Office Properties Inc. (“BPO”) Class B Preferred Shares:
|
|
|
|
|
||||
Series 1
(2)
|
3,600,000
|
70% of bank prime
|
—
|
|
—
|
|
||
Series 2
(2)
|
3,000,000
|
70% of bank prime
|
—
|
|
—
|
|
||
Capital Securities – Fund Subsidiaries
|
|
|
886
|
|
813
|
|
||
Total capital securities
|
|
|
$
|
886
|
|
$
|
813
|
|
(1)
|
BPO Class B Preferred Shares, Series 1 and 2 capital securities are owned by Brookfield Asset Management. BPO has an offsetting loan receivable against these securities earning interest at 95% of bank prime.
|
|
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
|
68
|
%
|
£
|
875
|
|
£
|
788
|
|
£
|
515
|
|
£
|
410
|
|
655 New York Avenue, Washington, D.C.
(2)
|
766
|
|
383
|
|
Q1 2021
|
63
|
%
|
$
|
285
|
|
$
|
282
|
|
$
|
200
|
|
$
|
137
|
|
One Manhattan West, Midtown New York
(2)
|
2,081
|
|
853
|
|
Q3 2020
|
86
|
%
|
$
|
778
|
|
$
|
568
|
|
$
|
554
|
|
$
|
305
|
|
1 Bank Street, London
(2)
|
715
|
|
358
|
|
Q4 2020
|
40
|
%
|
£
|
257
|
|
£
|
210
|
|
£
|
225
|
|
£
|
130
|
|
ICD Brookfield Place, Dubai
(2)
|
1,156
|
|
578
|
|
Q2 2021
|
17
|
%
|
AED
|
1,420
|
|
AED
|
1,000
|
|
AED
|
875
|
|
AED
|
545
|
|
Wood Wharf - Office, London
(2)
|
423
|
|
211
|
|
Q2 2021
|
44
|
%
|
£
|
125
|
|
£
|
16
|
|
£
|
—
|
|
£
|
—
|
|
Bay Adelaide North, Toronto
|
820
|
|
820
|
|
Q4 2022
|
78
|
%
|
C$
|
498
|
|
C$
|
90
|
|
C$
|
350
|
|
C$
|
—
|
|
Two Manhattan West, Midtown New York
(2)
|
1,955
|
|
1,095
|
|
Q4 2023
|
—
|
%
|
$
|
1,329
|
|
$
|
224
|
|
$
|
—
|
|
$
|
—
|
|
Multifamily:
|
|
|
|
|
|
|
|
|
|||||||||||
Principal Place - Residential, London
(2)(3)
|
303
|
|
152
|
|
Q4 2019
|
n/a
|
|
£
|
190
|
|
£
|
162
|
|
£
|
122
|
|
£
|
100
|
|
Wood Wharf - 10 Park Drive, London
(2)(3)
|
269
|
|
135
|
|
Q2 2020
|
n/a
|
|
£
|
102
|
|
£
|
84
|
|
£
|
80
|
|
£
|
34
|
|
Studio Plaza, Maryland
(2)
|
343
|
|
296
|
|
Q2 2020
|
n/a
|
|
$
|
106
|
|
$
|
106
|
|
$
|
69
|
|
$
|
61
|
|
Southbank Place
(2)(3)
|
669
|
|
167
|
|
Q4 2019
|
n/a
|
|
£
|
232
|
|
£
|
162
|
|
£
|
126
|
|
£
|
62
|
|
Wood Wharf - 8 Water Street & 2 George Street, London
(2)
|
371
|
|
186
|
|
Q4 2020
|
n/a
|
|
£
|
151
|
|
£
|
105
|
|
£
|
96
|
|
£
|
51
|
|
Newfoundland, London
(2)
|
545
|
|
273
|
|
Q2 2021
|
n/a
|
|
£
|
249
|
|
£
|
200
|
|
£
|
174
|
|
£
|
80
|
|
Greenpoint Landing Building F, New York
(2)
|
348
|
|
331
|
|
Q1 2021
|
n/a
|
|
$
|
347
|
|
$
|
220
|
|
$
|
208
|
|
$
|
40
|
|
Wood Wharf - One Park Drive, London
(2)(3)
|
430
|
|
215
|
|
Q2 2021
|
n/a
|
|
£
|
221
|
|
£
|
107
|
|
£
|
135
|
|
£
|
—
|
|
Total
|
12,132
|
|
6,991
|
|
|
|
|
|
|
|
(1)
|
Net of NOI earned during stabilization.
|
(2)
|
Presented on a proportionate basis at our ownership interest in each of these developments.
|
(3)
|
Represents condominium/market sale developments.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Commercial property revenue
|
$
|
471
|
|
$
|
500
|
|
Hospitality revenue
(1)
|
2
|
|
5
|
|
||
Direct commercial property expense
|
(202
|
)
|
(225
|
)
|
||
Direct hospitality expense
(1)
|
(2
|
)
|
(4
|
)
|
||
Total NOI
|
$
|
269
|
|
$
|
276
|
|
(1)
|
Hospitality revenue and direct hospitality expense with our Core Office segment primarily consists of revenue and expenses incurred at a hotel adjacent to the Allen Center in Houston.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Same-property NOI
|
$
|
262
|
|
$
|
246
|
|
Currency variance
|
—
|
|
7
|
|
||
NOI related to acquisitions and dispositions
|
7
|
|
23
|
|
||
Total NOI
|
269
|
|
276
|
|
||
Investment and other revenue
|
40
|
|
27
|
|
||
Interest expense
|
(148
|
)
|
(157
|
)
|
||
Depreciation and amortization on real estate assets
|
(4
|
)
|
(3
|
)
|
||
General and administrative expense
|
(52
|
)
|
(41
|
)
|
||
Fair value gains (losses), net
|
227
|
|
77
|
|
||
Share of net earnings from equity accounted investments
|
164
|
|
254
|
|
||
Income before taxes
|
496
|
|
433
|
|
||
Income tax (expense) benefit
|
(42
|
)
|
(107
|
)
|
||
Net income
|
454
|
|
326
|
|
||
Net income attributable to non-controlling interests
|
104
|
|
68
|
|
||
Net income attributable to Unitholders
|
$
|
350
|
|
$
|
258
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Net income
|
$
|
454
|
|
$
|
326
|
|
Add (deduct):
|
|
|
||||
Fair value gains, net
|
(227
|
)
|
(77
|
)
|
||
Share of equity accounted fair value losses (gains), net
|
(102
|
)
|
(185
|
)
|
||
Depreciation and amortization of real estate assets
|
1
|
|
—
|
|
||
Income tax expense (benefit)
|
42
|
|
107
|
|
||
Non-controlling interests in above items
|
(44
|
)
|
(38
|
)
|
||
FFO
|
$
|
124
|
|
$
|
133
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Unconsolidated properties NOI
|
$
|
102
|
|
$
|
119
|
|
Unconsolidated properties fair value gains, net
|
102
|
|
185
|
|
||
Other expenses
|
(40
|
)
|
(50
|
)
|
||
Share of net earnings from equity accounted investments
|
$
|
164
|
|
$
|
254
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
FFO
|
$
|
167
|
|
$
|
112
|
|
Net income attributable to Unitholders
|
105
|
|
(158
|
)
|
(US$ Millions, except where noted)
|
Mar. 31, 2019
|
|
Mar. 31, 2018
|
|
||
NOI:
|
|
|
||||
Total portfolio
(1)
|
$
|
430
|
|
$
|
189
|
|
Number of malls and urban retail properties
|
123
|
|
125
|
|
||
Leasable square feet (in thousands)
|
121,228
|
|
122,516
|
|
||
Occupancy
(2)
|
95.3
|
%
|
95.4
|
%
|
||
In-place net rents (per square foot)
(2)
|
$
|
62.17
|
|
$
|
62.25
|
|
NOI Weighted Sales (per square foot)
(2)
|
$
|
765
|
|
$
|
738
|
|
(1)
|
NOI is presented on a proportionate basis. The current period represents 3 months of our consolidated results of BPR. The prior period represents 3 months of activity from our 34% interest in GGP (prior to the GGP acquisition in the third quarter of 2018).
|
(2)
|
Presented on a same-property basis.
|
|
Total Portfolio
|
|||||
(US$, except where noted)
|
Mar. 31, 2019
|
|
Mar. 31, 2018
|
|
||
Number of leases
|
1,105
|
|
1,384
|
|
||
Leasing activity (square feet in thousands)
|
4,488
|
|
3,983
|
|
||
Average term in years
|
7.5
|
|
6.8
|
|
||
Initial rent per square foot
(1)
|
$
|
61.55
|
|
$
|
60.13
|
|
Expiring rent per square foot
(2)
|
57.45
|
|
53.30
|
|
||
Initial rent spread per square foot
|
4.10
|
|
6.83
|
|
||
% change
|
7.1
|
%
|
12.8
|
%
|
||
Tenant allowances and leasing costs
|
$
|
46
|
|
$
|
49
|
|
(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.
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon
|
Consolidated properties
|
|
|
|
|
|
|
||||
United States
|
7.1
|
%
|
6.0
|
%
|
12
|
7.1
|
%
|
6.0
|
%
|
12
|
Unconsolidated properties
|
|
|
|
|
|
|
||||
United States
|
6.6
|
%
|
5.3
|
%
|
11
|
6.6
|
%
|
5.3
|
%
|
11
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Investment properties
|
|
|
||||
Commercial properties
|
$
|
17,325
|
|
$
|
17,224
|
|
Commercial developments
|
415
|
|
383
|
|
||
Equity accounted investments
|
11,210
|
|
11,158
|
|
||
Accounts receivable and other
|
682
|
|
646
|
|
||
Cash and cash equivalents
|
201
|
|
247
|
|
||
Total assets
|
29,833
|
|
29,658
|
|
||
Debt obligations
|
13,614
|
|
13,052
|
|
||
Accounts payable and other liabilities
|
669
|
|
674
|
|
||
Deferred tax liability
|
86
|
|
23
|
|
||
Non-controlling interest
|
1,775
|
|
1,773
|
|
||
Equity attributable to Unitholders
|
$
|
13,689
|
|
$
|
14,136
|
|
(US$ Millions)
|
Mar 31, 2019
|
|
|
Equity accounted investments, beginning of year
|
$
|
11,158
|
|
Additions, net of disposals
|
(1
|
)
|
|
Share of net earnings from equity accounted investments
|
87
|
|
|
Distributions received
|
(18
|
)
|
|
Foreign currency translation and other
|
(16
|
)
|
|
Equity accounted investments, end of year
|
$
|
11,210
|
|
|
|
Stabilized year
|
Cost
|
|||||
(Millions, except square feet in thousands)
|
Total
|
|
To-date
(1)
|
|
||||
The SoNo Collection, Connecticut
|
|
2022
|
$
|
451
|
|
$
|
233
|
|
Total
|
|
|
451
|
|
233
|
|
(1)
|
Projected costs and investments to date exclude capitalized interest and internal overhead.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Commercial property revenue
|
$
|
340
|
|
$
|
—
|
|
Direct commercial property expense
|
(97
|
)
|
—
|
|
||
Total NOI
|
$
|
243
|
|
$
|
—
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Total NOI
|
$
|
243
|
|
$
|
—
|
|
Investment and other revenue
|
39
|
|
—
|
|
||
Interest expense
|
(151
|
)
|
—
|
|
||
Depreciation and amortization on real estate assets
|
(6
|
)
|
—
|
|
||
General and administrative expense
|
(70
|
)
|
—
|
|
||
Fair value gains, net
|
(9
|
)
|
—
|
|
||
Share of net earnings from equity accounted investments
|
87
|
|
(158
|
)
|
||
Income before taxes
|
133
|
|
(158
|
)
|
||
Income tax (expense)
|
(9
|
)
|
—
|
|
||
Net income
|
$
|
124
|
|
$
|
(158
|
)
|
Net income attributable to non-controlling interests
|
19
|
|
—
|
|
||
Net income attributable to Unitholders
|
$
|
105
|
|
$
|
(158
|
)
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Net income
|
$
|
124
|
|
$
|
(158
|
)
|
Add (deduct):
|
|
|
||||
Share of equity accounted fair value (gains), net
|
50
|
|
270
|
|
||
Fair value losses (gains) losses, net
|
9
|
|
—
|
|
||
Income tax (benefit) expense
|
9
|
|
—
|
|
||
Non-controlling interests in above items
|
(25
|
)
|
—
|
|
||
FFO
|
$
|
167
|
|
$
|
112
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Unconsolidated properties NOI
|
$
|
235
|
|
$
|
189
|
|
Unconsolidated properties fair value (losses) gains, net and income tax expense
|
(50
|
)
|
(270
|
)
|
||
Other expenses
|
(98
|
)
|
(77
|
)
|
||
Share of net earnings from equity accounted investments
|
$
|
87
|
|
$
|
(158
|
)
|
•
|
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 7 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 4 of its life and is fully invested.
|
•
|
BSREP III - 7% interest in BSREP III, which is an opportunistic real estate fund with $15.0B in committed capital in aggregate, targeting gross returns of 20%; the fund is in its first year.
|
•
|
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 $5.4 billion which seek to invest in U.S. commercial real estate debt secured by properties in strategic locations.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Return of invested capital
|
$
|
27
|
|
$
|
47
|
|
Distribution of earnings and gains on invested capital
|
352
|
|
112
|
|
||
Total LP Investments distributions
|
$
|
379
|
|
$
|
159
|
|
Less: Incentive fees
|
$
|
(71
|
)
|
$
|
(9
|
)
|
Total LP Investments distributions, net
|
$
|
308
|
|
$
|
150
|
|
|
Three months ended Mar. 31,
|
|
||
(US$ Millions)
|
2019
|
|
2018
|
|
FFO
|
75
|
|
85
|
|
Net income attributable to Unitholders
|
15
|
|
147
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Investment properties
|
$
|
28,193
|
|
$
|
39,057
|
|
Property, plant and equipment
|
6,666
|
|
7,333
|
|
||
Equity accounted investments
|
1,675
|
|
3,175
|
|
||
Accounts receivable and other
|
4,222
|
|
5,777
|
|
||
Cash and cash equivalents
|
1,564
|
|
2,298
|
|
||
Assets held for sale
|
370
|
|
970
|
|
||
Total assets
|
$
|
42,690
|
|
$
|
58,610
|
|
Debt obligations
|
24,000
|
|
36,678
|
|
||
Capital securities
|
431
|
|
460
|
|
||
Accounts payable and other liabilities
|
3,075
|
|
4,303
|
|
||
Liabilities associated with assets held for sale
|
228
|
|
163
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
9,946
|
|
11,802
|
|
||
Equity attributable to Unitholders
|
$
|
5,010
|
|
$
|
5,204
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Commercial property revenue
|
$
|
663
|
|
$
|
597
|
|
Hospitality revenue
|
489
|
|
477
|
|
||
Direct commercial property expense
|
(223
|
)
|
(184
|
)
|
||
Direct hospitality expense
|
(318
|
)
|
(328
|
)
|
||
Total NOI
|
611
|
|
562
|
|
||
Investment and other revenue
|
26
|
|
13
|
|
||
Interest expense
|
(381
|
)
|
(295
|
)
|
||
General and administrative expense
|
(56
|
)
|
(93
|
)
|
||
Investment and other expense
|
(10
|
)
|
—
|
|
||
Depreciation and amortization
|
(75
|
)
|
(69
|
)
|
||
Fair value gains, net
|
180
|
|
340
|
|
||
Share of net earnings from equity accounted investments
|
13
|
|
132
|
|
||
Income before taxes
|
308
|
|
590
|
|
||
Income tax expense
|
(36
|
)
|
(17
|
)
|
||
Net income
|
272
|
|
573
|
|
||
Net income attributable to non-controlling interests
|
257
|
|
426
|
|
||
Net income attributable to Unitholders
|
$
|
15
|
|
$
|
147
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Net income
|
$
|
272
|
|
$
|
573
|
|
Add (deduct):
|
|
|
||||
Fair value gains, net
|
(180
|
)
|
(340
|
)
|
||
Share of equity accounted fair value (gains), net
|
24
|
|
(86
|
)
|
||
Depreciation and amortization of real estate assets
|
69
|
|
65
|
|
||
Income tax expense
|
36
|
|
17
|
|
||
Non-controlling interests in above items
|
(146
|
)
|
(144
|
)
|
||
FFO
|
$
|
75
|
|
$
|
85
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
FFO
|
$
|
(108
|
)
|
$
|
(102
|
)
|
Net income attributable to Unitholders
|
(137
|
)
|
282
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Accounts receivable and other
|
$
|
102
|
|
$
|
92
|
|
Cash and cash equivalents
|
35
|
|
65
|
|
||
Total assets
|
137
|
|
157
|
|
||
Debt obligations
|
1,234
|
|
2,159
|
|
||
Capital securities
|
1,851
|
|
2,112
|
|
||
Deferred tax liabilities
|
108
|
|
91
|
|
||
Accounts payable and other liabilities
|
1,994
|
|
1,032
|
|
||
Preferred equity
|
156
|
|
—
|
|
||
Non-controlling interests
|
17
|
|
18
|
|
||
Equity attributable to Unitholders
|
$
|
(5,223
|
)
|
$
|
(5,255
|
)
|
(US$ Millions)
|
|
Shares Outstanding
|
|
Cumulative Dividend Rate
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Operating Partnership Class A Preferred Equity Units:
|
|
|
|
|
|||||||
Series 1
|
|
24,000,000
|
|
6.25
|
%
|
$
|
565
|
|
$
|
562
|
|
Series 2
|
|
24,000,000
|
|
6.50
|
%
|
539
|
|
537
|
|
||
Series 3
|
|
24,000,000
|
|
6.75
|
%
|
525
|
|
523
|
|
||
Brookfield BPY Holdings Inc. Junior Preferred Shares:
|
|
|
|
|
|||||||
Class B Junior Preferred Shares
(1)
|
|
6,040,000
|
|
7.64
|
%
|
151
|
|
420
|
|
||
Brookfield Property Split Corp. Senior Preferred Shares:
|
|
|
|
|
|||||||
Class A Series 1
|
|
924,390
|
|
5.25
|
%
|
23
|
|
23
|
|
||
Class A Series 2
|
|
699,165
|
|
5.75
|
%
|
13
|
|
13
|
|
||
Class A Series 3
|
|
909,814
|
|
5.00
|
%
|
17
|
|
17
|
|
||
Class A Series 4
|
|
940,486
|
|
5.20
|
%
|
18
|
|
17
|
|
||
Total capital securities - corporate
|
|
|
$
|
1,851
|
|
$
|
2,112
|
|
(
1)
|
In the first quarter of 2019,
$269 million
of the Brookfield BPY Holdings Inc. Class B Junior Preferred Shares, held by Brookfield Asset Management, were redeemed.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Net income (loss)
|
$
|
(137
|
)
|
$
|
282
|
|
Net income attributable to non-controlling interests
|
—
|
|
—
|
|
||
Net income (loss) attributable to Unitholders
|
$
|
(137
|
)
|
$
|
282
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Net income (loss)
|
$
|
(137
|
)
|
$
|
282
|
|
Add (deduct):
|
|
|
||||
Fair value (gains) losses, net
|
28
|
|
(200
|
)
|
||
Income tax expense
|
1
|
|
(184
|
)
|
||
FFO
|
$
|
(108
|
)
|
$
|
(102
|
)
|
•
|
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:
|
◦
|
Discretionary capital expenditures;
|
◦
|
Property acquisitions;
|
◦
|
Future developments; and
|
◦
|
Repurchase of our units.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Proportionate cash retained at subsidiaries
|
$
|
1,969
|
|
$
|
2,057
|
|
Proportionate availability under credit facilities
|
2,541
|
|
3,092
|
|
||
Proportionate availability under construction facilities
|
1,366
|
|
1,544
|
|
||
Group-wide liquidity
(1)
|
$
|
5,876
|
|
$
|
6,693
|
|
(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)
|
Mar. 31, 2019
|
|
|
Remainder of 2019
|
$
|
3,947
|
|
2020
|
5,522
|
|
|
2021
|
7,725
|
|
|
2022
|
3,017
|
|
|
2023
|
4,000
|
|
|
2024 and thereafter
|
13,163
|
|
|
Deferred financing costs
|
(234
|
)
|
|
Secured debt obligations
|
$
|
37,140
|
|
Debt to capital ratio
|
52.7
|
%
|
Tenant
|
Primary location
|
Credit rating
(1)
|
Exposure (%)
(2)
|
|
Government and Government Agencies
|
Various
|
AAA/AA+
|
8.6
|
%
|
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
|
|
|
23.6
|
%
|
(1)
|
From Standard & Poor’s Rating Services, Moody’s Investment Services, Inc. or DBRS Limited.
|
(2)
|
Prior to considering the partnership’s interest in partially-owned properties.
|
(3)
|
CIBC World Markets leases 1.1 million square feet at 300 Madison Avenue in New York, of which they sublease 925,000 square feet to PricewaterhouseCoopers LLP and approximately 100,000 square feet to Sumitomo Corporation of America.
|
Tenant
|
Primary Brands
|
Exposure (%)
(1)
|
|
L Brands, Inc.
|
Victoria's Secret, Bath & Body Works, PINK
|
3.8
|
%
|
Foot Locker, Inc.
|
Footlocker, Champs Sports, Footaction USA, House of Hoops, SIX:02
|
3.0
|
%
|
The Gap, Inc.
|
Gap, Banana Republic, Old Navy, Athleta
|
2.6
|
%
|
LVMH
|
Louis Vuitton, Sephora
|
2.4
|
%
|
Forever 21 Retail, Inc.
|
Forever 21
|
2.0
|
%
|
Signet Jewelers Limited
|
Zales, Gordon's, Kay, Jared
|
1.7
|
%
|
Ascena Retail Group
|
Dress Barn, Justice, Lane Bryant, Maurices, Ann Taylor, Loft
|
1.6
|
%
|
Abercrombie & Fitch Stores, Inc.
|
Abercrombie, Abercrombie & Fitch, Hollister
|
1.5
|
%
|
Express, Inc.
|
Express, Express Men, Express Factory
|
1.5
|
%
|
American Eagle Outfitters, Inc.
|
American Eagle Outfitters, Aerie
|
1.5
|
%
|
Total
|
|
21.6
|
%
|
(1)
|
Exposure is a percentage of minimum rents and tenant recoveries.
|
(Sq. ft. in thousands)
|
Current
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
2024
|
|
2025 and beyond
|
|
Total
|
|
Core Office
|
5,211
|
|
1,808
|
|
4,493
|
|
5,420
|
|
4,944
|
|
5,864
|
|
4,336
|
|
4,486
|
|
41,438
|
|
78,000
|
|
Total % expiring
|
6.7
|
%
|
2.3
|
%
|
5.8
|
%
|
6.9
|
%
|
6.3
|
%
|
7.5
|
%
|
5.6
|
%
|
5.8
|
%
|
53.1
|
%
|
100.0
|
%
|
Core Retail
(1)
|
2,610
|
|
4,010
|
|
5,747
|
|
5,735
|
|
5,559
|
|
5,086
|
|
5,378
|
|
4,449
|
|
15,591
|
|
54,165
|
|
Total % expiring
|
4.7
|
%
|
7.4
|
%
|
10.6
|
%
|
10.6
|
%
|
10.3
|
%
|
9.4
|
%
|
9.9
|
%
|
8.2
|
%
|
28.9
|
%
|
100.0
|
%
|
(1)
|
Represents regional malls only and excludes traditional anchor and specialty leasing agreements.
|
•
|
Foreign currency forward contracts to hedge exposures to Canadian Dollar, Australian Dollar, British Pound, Euro, Chinese Yuan, Brazilian Real, Indian Rupee and South Korean Won denominated investments in foreign subsidiaries and foreign currency denominated financial assets;
|
•
|
Interest rate swaps to manage interest rate risk associated with planned refinancings and existing variable rate debt; and
|
•
|
Interest rate caps to hedge interest rate risk on certain variable rate debt.
|
(US$ Millions)
|
Hedging item
|
Notional
|
|
Rates
|
|
Maturity dates
|
Fair value
|
|
||
Mar. 31, 2019
|
Interest rate caps of US$ LIBOR debt
|
$
|
6,632
|
|
1.8% - 6.0%
|
|
Apr. 2019 - Sep. 2023
|
$
|
1
|
|
|
Interest rate swaps of US$ LIBOR debt
|
2,947
|
|
1.6% - 2.7%
|
|
Feb. 2020 - Feb. 2024
|
(39
|
)
|
||
|
Interest rate caps of £ LIBOR debt
|
950
|
|
2.5%
|
|
Jan. 2021 - Jan. 2022
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
68
|
|
1.5%
|
|
Apr. 2020
|
—
|
|
||
|
Interest rate caps of € EURIBOR debt
|
108
|
|
1.3%
|
|
Apr. 2021
|
—
|
|
||
|
Interest rate swaps of C$ LIBOR debt
|
50
|
|
3.0%
|
|
Oct. 2020
|
—
|
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
100
|
|
4.0%
|
|
Jun. 2019
|
(117
|
)
|
||
|
Cross currency swaps of C$ LIBOR Debt
|
350
|
|
4.30%
|
|
Mar. 2024
|
(4
|
)
|
||
|
Cross currency swaps of US$ LIBOR Debt
|
613
|
|
4.74% - 4.97%
|
|
Oct. 2021 - Jul. 2023
|
(18
|
)
|
||
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
|
)
|
(US$ Millions)
|
Hedging item
|
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
|
Mar. 31, 2019
|
Net investment hedges
|
€
|
186
|
|
€0.79/$ - €0.89/$
|
Apr. 2019 - Jun. 2020
|
$
|
6
|
|
|
Net investment hedges
|
£
|
2,442
|
|
£0.70/$ - £0.79/$
|
Apr. 2019 - Sep. 2020
|
57
|
|
|
|
Net investment hedges
|
A$
|
1,149
|
|
A$1.36/$ - A$1.42/$
|
Jun. 2019 - Sep. 2020
|
11
|
|
|
|
Net investment hedges
|
C¥
|
205
|
|
C¥6.35/$ - C¥6.86/$
|
May. 2019 - Aug. 2019
|
(2
|
)
|
|
|
Net investment hedges
|
C$
|
118
|
|
C$1.29/$ - C$1.34/$
|
Oct. 2019 - Nov. 2019
|
2
|
|
|
|
Net investment hedges
|
₩
|
1,058,939
|
|
₩
1,097.20/$ -
₩
1,130.90/$
|
Aug. 2019 - Mar. 2020
|
19
|
|
|
|
Net investment hedges
|
Rs
|
24,692
|
|
Rs67.44/$ - Rs75.96/$
|
Apr. 2019 - Mar. 2020
|
(4
|
)
|
|
|
Net investment hedges
|
£
|
77
|
|
£1.76/€ - £0.92/€
|
Sep. 2019 - Feb. 2020
|
(1
|
)
|
|
|
Cross currency swap on C$ LIBOR debt
|
C$
|
800
|
|
C$1.29/$ - C$1.33/$
|
Oct. 2021 - Jul. 2023
|
(15
|
)
|
|
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
|
)
|
(US$ Millions)
|
Derivative type
|
Notional
|
|
Rates
|
Maturity
dates
|
Fair value
|
|
||
Mar. 31, 2019
|
Interest rate caps
|
$
|
6,620
|
|
3.0% - 5.8%
|
May 2019 - Jan. 2022
|
$
|
—
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
2.5% - 6.4%
|
Jun. 2019 - Nov. 2030
|
(117
|
)
|
||
|
Interest rate swaps of US$ LIBOR debt
|
856
|
|
2.4% - 4.6%
|
Jul. 2019 - Sep. 2023
|
(9
|
)
|
||
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
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Balances outstanding with related parties:
|
|
|
||||
Participating loan interests
|
$
|
280
|
|
$
|
268
|
|
Net (payables)/receivables within equity accounted investments
|
(67
|
)
|
(26
|
)
|
||
Loans and notes receivable
(1)
|
100
|
|
54
|
|
||
Receivables and other assets
|
14
|
|
50
|
|
||
Deposit and promissory note from Brookfield Asset Management
|
(1,600
|
)
|
(733
|
)
|
||
Property-specific debt obligations
|
(233
|
)
|
(231
|
)
|
||
Loans and notes payable and other liabilities
|
(440
|
)
|
(50
|
)
|
||
Capital securities held by Brookfield Asset Management
(2)
|
(151
|
)
|
(420
|
)
|
||
Preferred shares held by Brookfield Asset Management
|
(15
|
)
|
(15
|
)
|
(1)
|
At
March 31, 2019
, includes
$41 million
(
December 31, 2018
-
$54 million
) receivable from Brookfield Asset Management upon the earlier of our partnership’s exercise of its option to convert its participating loan interests into direct ownership of the Australian portfolio or the maturity of the participating loan interests.
|
(2)
|
During the first quarter of 2019,
$269 million
of the Brookfield BPY Holdings Inc. Class B Junior Preferred shares, held by Brookfield Asset Management, were redeemed .
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Transactions with related parties:
|
|
|
||||
Commercial property revenue
(1)
|
$
|
13
|
|
$
|
5
|
|
Management fee income
|
1
|
|
2
|
|
||
Participating loan interests (including fair value gains, net)
|
9
|
|
18
|
|
||
Interest expense on debt obligations
|
17
|
|
8
|
|
||
Interest on capital securities held by Brookfield Asset Management
|
7
|
|
19
|
|
||
General and administrative expense
(2)
|
50
|
|
50
|
|
||
Construction costs
(3)
|
202
|
|
89
|
|
(1)
|
Amounts received from Brookfield Asset Management and its subsidiaries for the rental of office premises.
|
(2)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for management fees, management fees associated with the partnership’s private fund investments, and administrative services.
|
(3)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for construction costs of development properties.
|
Unaudited
|
|
|
As at
|
|||||
(US$ Millions)
|
Note
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Assets
|
|
|
|
|
||||
Non-current assets
|
|
|
|
|
||||
Investment properties
|
4
|
|
$
|
70,509
|
|
$
|
80,196
|
|
Equity accounted investments
|
5
|
|
21,364
|
|
22,698
|
|
||
Participating loan interests
|
6
|
|
280
|
|
268
|
|
||
Property, plant and equipment
|
7
|
|
6,906
|
|
7,506
|
|
||
Goodwill
|
8
|
|
1,031
|
|
1,109
|
|
||
Intangible assets
|
9
|
|
1,148
|
|
1,179
|
|
||
Other non-current assets
|
10
|
|
1,738
|
|
1,856
|
|
||
Loans and notes receivable
|
|
|
432
|
|
594
|
|
||
Total non-current assets
|
|
|
103,408
|
|
115,406
|
|
||
Current assets
|
|
|
|
|
||||
Loans and notes receivable
|
|
|
38
|
|
461
|
|
||
Accounts receivable and other
|
11
|
|
1,534
|
|
2,361
|
|
||
Cash and cash equivalents
|
|
|
2,542
|
|
3,288
|
|
||
Total current assets
|
|
|
4,114
|
|
6,110
|
|
||
Assets held for sale
|
12
|
|
404
|
|
1,004
|
|
||
Total assets
|
|
|
$
|
107,926
|
|
$
|
122,520
|
|
|
|
|
|
|
||||
Liabilities and equity
|
|
|
|
|
||||
Non-current liabilities
|
|
|
|
|
||||
Debt obligations
|
13
|
|
$
|
44,825
|
|
$
|
57,937
|
|
Capital securities
|
14
|
|
2,904
|
|
2,865
|
|
||
Other non-current liabilities
|
16
|
|
1,991
|
|
2,294
|
|
||
Deferred tax liabilities
|
|
|
2,507
|
|
2,378
|
|
||
Total non-current liabilities
|
|
|
52,227
|
|
65,474
|
|
||
Current liabilities
|
|
|
|
|
||||
Debt obligations
|
13
|
|
6,089
|
|
5,874
|
|
||
Capital securities
|
14
|
|
264
|
|
520
|
|
||
Accounts payable and other liabilities
|
17
|
|
4,366
|
|
3,749
|
|
||
Total current liabilities
|
|
|
10,719
|
|
10,143
|
|
||
Liabilities associated with assets held for sale
|
12
|
|
228
|
|
163
|
|
||
Total liabilities
|
|
|
63,174
|
|
75,780
|
|
||
Equity
|
|
|
|
|
||||
Limited partners
|
18
|
|
12,162
|
|
12,353
|
|
||
General partner
|
18
|
|
4
|
|
4
|
|
||
Preferred equity
|
18
|
|
156
|
|
—
|
|
||
Non-controlling interests attributable to:
|
|
|
|
|
||||
Redeemable/exchangeable and special limited partnership units
|
18,19
|
|
12,847
|
|
12,740
|
|
||
Limited partnership units of Brookfield Office Properties Exchange LP
|
18,19
|
|
96
|
|
96
|
|
||
Class A shares of Brookfield Property REIT Inc. (“BPR”)
|
18,19
|
|
2,891
|
|
3,091
|
|
||
Interests of others in operating subsidiaries and properties
|
19
|
|
16,596
|
|
18,456
|
|
||
Total equity
|
|
|
44,752
|
|
46,740
|
|
||
Total liabilities and equity
|
|
|
$
|
107,926
|
|
$
|
122,520
|
|
Unaudited
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions, except per unit amounts)
|
Note
|
2019
|
|
2018
|
|
||
Commercial property revenue
|
20
|
$
|
1,474
|
|
$
|
1,097
|
|
Hospitality revenue
|
21
|
491
|
|
482
|
|
||
Investment and other revenue
|
22
|
108
|
|
41
|
|
||
Total revenue
|
|
2,073
|
|
1,620
|
|
||
Direct commercial property expense
|
23
|
522
|
|
409
|
|
||
Direct hospitality expense
|
24
|
320
|
|
332
|
|
||
Investment and other expense
|
|
10
|
|
—
|
|
||
Interest expense
|
|
746
|
|
520
|
|
||
Depreciation and amortization
|
25
|
85
|
|
72
|
|
||
General and administrative expense
|
26
|
223
|
|
169
|
|
||
Total expenses
|
|
1,906
|
|
1,502
|
|
||
Fair value gains, net
|
27
|
370
|
|
617
|
|
||
Share of net earnings from equity accounted investments
|
5
|
264
|
|
228
|
|
||
Income before income taxes
|
|
801
|
|
963
|
|
||
Income tax expense (benefit)
|
15
|
88
|
|
(60
|
)
|
||
Net income
|
|
$
|
713
|
|
$
|
1,023
|
|
|
|
|
|
||||
Net income attributable to:
|
|
|
|
||||
Limited partners
|
|
$
|
146
|
|
$
|
192
|
|
General partner
|
|
—
|
|
—
|
|
||
Non-controlling interests attributable to:
|
|
|
|
||||
Redeemable/exchangeable and special limited partnership units
|
|
150
|
|
330
|
|
||
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
1
|
|
8
|
|
||
Class A shares of Brookfield Property REIT Inc.
|
|
36
|
|
—
|
|
||
Interests of others in operating subsidiaries and properties
|
|
380
|
|
493
|
|
||
Total
|
|
$
|
713
|
|
$
|
1,023
|
|
|
|
|
|
||||
Net income per LP Unit:
|
|
|
|
||||
Basic
|
18
|
$
|
0.32
|
|
$
|
0.69
|
|
Diluted
|
18
|
$
|
0.32
|
|
$
|
0.68
|
|
Unaudited
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
Note
|
|
2019
|
|
2018
|
|
||
Net income
|
|
|
$
|
713
|
|
$
|
1,023
|
|
Other comprehensive income (loss)
|
29
|
|
|
|
||||
Items that may be reclassified to net income:
|
|
|
|
|
||||
Foreign currency translation
|
|
|
152
|
|
35
|
|
||
Cash flow hedges
|
|
|
(32
|
)
|
30
|
|
||
Equity accounted investments
|
|
|
(2
|
)
|
15
|
|
||
Items that will not be reclassified to net income:
|
|
|
|
|
||||
Securities - fair value through other comprehensive income ("FVTOCI")
|
|
|
1
|
|
(5
|
)
|
||
Total other comprehensive income (loss)
|
|
|
119
|
|
75
|
|
||
Total comprehensive income (loss)
|
|
|
$
|
832
|
|
$
|
1,098
|
|
|
|
|
|
|
||||
Comprehensive income attributable to:
|
|
|
|
|
||||
Limited partners
|
|
|
|
|
||||
Net income
|
|
|
$
|
146
|
|
$
|
192
|
|
Other comprehensive income (loss)
|
|
|
40
|
|
14
|
|
||
|
|
|
186
|
|
206
|
|
||
Non-controlling interests
|
|
|
|
|
||||
Redeemable/exchangeable and special limited partnership units
|
|
|
|
|
||||
Net income
|
|
|
150
|
|
330
|
|
||
Other comprehensive income (loss)
|
|
|
41
|
|
24
|
|
||
|
|
|
191
|
|
354
|
|
||
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
|
|
|
||||
Net income
|
|
|
1
|
|
8
|
|
||
Other comprehensive income (loss)
|
|
|
—
|
|
1
|
|
||
|
|
|
1
|
|
9
|
|
||
Class A shares of Brookfield Property REIT Inc.
|
|
|
|
|
||||
Net income
|
|
|
36
|
|
—
|
|
||
Other comprehensive income (loss)
|
|
|
10
|
|
—
|
|
||
|
|
|
$
|
46
|
|
$
|
—
|
|
Interests of others in operating subsidiaries and properties
|
|
|
|
|
||||
Net income
|
|
|
380
|
|
493
|
|
||
Other comprehensive income (loss)
|
|
|
28
|
|
36
|
|
||
|
|
|
408
|
|
529
|
|
||
Total comprehensive income
|
|
|
$
|
832
|
|
$
|
1,098
|
|
|
Limited partners
|
|
General partner
|
|
Preferred Equity
|
|
Non-controlling interests
|
|
|||||||||||||||||||||||||||||||||||||||||||
Unaudited
(US$ Millions)
|
Capital
|
Retained earnings
|
Ownership Changes
|
Accumulated other comprehensive (loss) income
|
Total limited partners equity
|
|
Capital
|
Retained earnings
|
Ownership Changes
|
Accumulated other comprehensive (loss) income
|
Total general partner equity
|
|
Total preferred 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, 2018
|
$
|
8,987
|
|
$
|
2,234
|
|
$
|
1,657
|
|
$
|
(525
|
)
|
$
|
12,353
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
(2
|
)
|
$
|
—
|
|
$
|
4
|
|
|
$
|
—
|
|
|
$
|
12,740
|
|
$
|
96
|
|
$
|
3,091
|
|
$
|
18,456
|
|
$
|
46,740
|
|
Net income
|
—
|
|
146
|
|
—
|
|
|
146
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
150
|
|
1
|
|
36
|
|
380
|
|
713
|
|
|||||||||||||||||
Other comprehensive income (loss)
|
—
|
|
—
|
|
—
|
|
40
|
|
40
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
41
|
|
—
|
|
10
|
|
28
|
|
119
|
|
||||||||||||||||
Total comprehensive income (loss)
|
—
|
|
146
|
|
—
|
|
40
|
|
186
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
191
|
|
1
|
|
46
|
|
408
|
|
832
|
|
||||||||||||||||
Distributions
|
—
|
|
(141
|
)
|
—
|
|
—
|
|
(141
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
(144
|
)
|
(1
|
)
|
(34
|
)
|
(728
|
)
|
(1,048
|
)
|
||||||||||||||||
Issuance / repurchase of interests in operating subsidiaries
|
(280
|
)
|
56
|
|
(99
|
)
|
—
|
|
(323
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
156
|
|
|
25
|
|
—
|
|
(90
|
)
|
(1,540
|
)
|
(1,772
|
)
|
||||||||||||||||
Exchange of exchangeable units
|
1
|
|
—
|
|
—
|
|
—
|
|
1
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
(1
|
)
|
—
|
|
—
|
|
—
|
|
||||||||||||||||
Conversion of Class A shares of Brookfield Property REIT Inc.
|
53
|
|
—
|
|
34
|
|
—
|
|
87
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
(87
|
)
|
—
|
|
—
|
|
|||||||||||||||||
Change in relative interests of non-controlling interests
|
—
|
|
—
|
|
(4
|
)
|
3
|
|
(1
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
35
|
|
1
|
|
(35
|
)
|
—
|
|
—
|
|
||||||||||||||||
Balance as at Mar. 31, 2019
|
$
|
8,761
|
|
$
|
2,295
|
|
$
|
1,588
|
|
$
|
(482
|
)
|
$
|
12,162
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
(2
|
)
|
$
|
—
|
|
$
|
4
|
|
|
$
|
156
|
|
|
$
|
12,847
|
|
$
|
96
|
|
$
|
2,891
|
|
$
|
16,596
|
|
$
|
44,752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
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
|
—
|
|
192
|
|
—
|
|
—
|
|
192
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
330
|
|
8
|
|
—
|
|
493
|
|
1,023
|
|
||||||||||||||||
Other comprehensive (loss)
|
—
|
|
—
|
|
—
|
|
14
|
|
14
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
24
|
|
1
|
|
—
|
|
36
|
|
75
|
|
||||||||||||||||
Total comprehensive income (loss)
|
—
|
|
192
|
|
—
|
|
14
|
|
206
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
354
|
|
9
|
|
—
|
|
529
|
|
1,098
|
|
||||||||||||||||
Distributions
|
—
|
|
(80
|
)
|
—
|
|
—
|
|
(80
|
)
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
(138
|
)
|
(3
|
)
|
—
|
|
(237
|
)
|
(458
|
)
|
||||||||||||||||
Issuance / repurchase of interest in operating subsidiaries
|
—
|
|
6
|
|
—
|
|
—
|
|
6
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
9
|
|
—
|
|
—
|
|
487
|
|
502
|
|
||||||||||||||||
Exchange of exchangeable units
|
1
|
|
—
|
|
—
|
|
—
|
|
1
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
(1
|
)
|
—
|
|
—
|
|
—
|
|
||||||||||||||||
Balance as at Mar. 31, 2018
|
$
|
5,614
|
|
$
|
1,996
|
|
$
|
140
|
|
$
|
(222
|
)
|
$
|
7,528
|
|
|
$
|
4
|
|
$
|
2
|
|
$
|
—
|
|
$
|
—
|
|
$
|
6
|
|
|
$
|
—
|
|
|
$
|
14,725
|
|
$
|
290
|
|
$
|
—
|
|
$
|
13,717
|
|
$
|
36,266
|
|
Unaudited
|
|
|
Three Months Ended Mar. 31,
|
|
||||
(US$ Millions)
|
Note
|
|
2019
|
|
2018
|
|
||
Operating activities
|
|
|
|
|
||||
Net income
|
|
|
$
|
713
|
|
$
|
1,023
|
|
Share of equity accounted earnings, net of distributions
|
|
|
(140
|
)
|
(114
|
)
|
||
Fair value (gains), net
|
27
|
|
(370
|
)
|
(617
|
)
|
||
Deferred income tax expense (benefit)
|
15
|
|
50
|
|
(110
|
)
|
||
Depreciation and amortization
|
25
|
|
85
|
|
72
|
|
||
Working capital and other
|
|
|
1,140
|
|
124
|
|
||
|
|
|
1,478
|
|
378
|
|
||
Financing activities
|
|
|
|
|
||||
Debt obligations, issuance
|
|
|
3,454
|
|
5,293
|
|
||
Debt obligations, repayments
|
|
|
(2,806
|
)
|
(3,737
|
)
|
||
Capital securities redeemed
|
|
|
(269
|
)
|
(13
|
)
|
||
Preferred equity issued
|
|
|
156
|
|
—
|
|
||
Non-controlling interests, issued
|
|
|
88
|
|
639
|
|
||
Non-controlling interests, purchased
|
|
|
(15
|
)
|
—
|
|
||
Repayment of lease liabilities
|
|
|
(5
|
)
|
—
|
|
||
Limited partnership units, issued
|
|
|
14
|
|
—
|
|
||
Limited partnership units, repurchased
|
|
|
(294
|
)
|
—
|
|
||
Class A shares of Brookfield Property REIT Inc., repurchased
|
|
|
(95
|
)
|
—
|
|
||
Distributions to non-controlling interests in operating subsidiaries
|
|
|
(712
|
)
|
(233
|
)
|
||
Distributions to limited partnership unitholders
|
|
|
(141
|
)
|
(80
|
)
|
||
Distributions to redeemable/exchangeable and special limited partnership unitholders
|
|
|
(144
|
)
|
(138
|
)
|
||
Distributions to holders of Brookfield Office Properties Exchange LP units
|
|
|
(1
|
)
|
(3
|
)
|
||
Distributions to holders of Class A shares of Brookfield Property REIT Inc.
|
|
|
(34
|
)
|
—
|
|
||
|
|
|
(804
|
)
|
1,728
|
|
||
Investing activities
|
|
|
|
|
||||
Investment properties and subsidiaries, proceeds of dispositions
|
|
|
503
|
|
603
|
|
||
Property acquisitions and capital expenditures
|
|
|
(837
|
)
|
(2,815
|
)
|
||
Investment in equity accounted investments
|
|
|
(104
|
)
|
(153
|
)
|
||
Proceeds from sale and distributions of equity accounted investments and participating loan interests
|
|
|
552
|
|
535
|
|
||
Financial assets and other
|
|
|
(234
|
)
|
(185
|
)
|
||
Property, plant and equipment, investments
|
|
|
(102
|
)
|
(72
|
)
|
||
Property, plant and equipment, dispositions
|
|
|
—
|
|
494
|
|
||
Cash impact of deconsolidation
|
|
|
(1,141
|
)
|
—
|
|
||
Cash acquired in business combinations
|
|
|
—
|
|
36
|
|
||
Restricted cash and deposits
|
|
|
(49
|
)
|
(74
|
)
|
||
|
|
|
(1,412
|
)
|
(1,631
|
)
|
||
Cash and cash equivalents
|
|
|
|
|
||||
Net change in cash and cash equivalents during the period
|
|
|
(738
|
)
|
475
|
|
||
Effect of exchange rate fluctuations on cash and cash equivalents held in foreign currencies
|
|
|
(8
|
)
|
3
|
|
||
Balance, beginning of period
|
|
|
3,288
|
|
1,491
|
|
||
Balance, end of period
|
|
|
$
|
2,542
|
|
$
|
1,969
|
|
|
|
|
|
|
||||
Supplemental cash flow information
|
|
|
|
|
||||
Cash paid for:
|
|
|
|
|
||||
Income taxes
|
|
|
$
|
53
|
|
$
|
112
|
|
Interest (excluding dividends on capital securities)
|
|
|
$
|
660
|
|
$
|
452
|
|
a)
|
Statement of compliance
|
b)
|
Basis of presentation
|
c)
|
Adoption of Accounting Standards
|
•
|
the accounting for operating leases with a remaining lease term of less than 12 months as of January 1, 2019 as short-term leases;
|
•
|
the exclusion of initial direct costs for the measurement of the ROU assets;
|
•
|
the use of hindsight in determining the lease term where the contract contains options to extend or terminate the lease; and
|
•
|
adjusting the measurement of the ROU assets by the amount of any provision for onerous leases recognized under IAS 37.
|
(US$ Millions)
|
Dec. 31, 2018
|
|
|
Less than 1 year
|
$
|
104
|
|
1-5 years
|
401
|
|
|
More than 5 years
|
5,631
|
|
|
Total
|
$
|
6,136
|
|
d)
|
Estimates
|
•
|
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. In the first quarter of 2019, the partnership completed the purchase price allocation for 666 Fifth Avenue. No material changes were made to the provisional purchase price allocation. This asset was deconsolidated by the partnership on January 31, 2019. See Note 4,
Investment Properties
for further information.
|
•
|
On August 28, 2018, the partnership acquired all of the outstanding shares of common stock of GGP (“GGP acquisition”) other than those shares previously held by the partnership and its 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, 161 million BPR Units and 88 million LP Units were issued to former GGP shareholders. As of
March 31, 2019
, the valuation of the investment properties, equity accounted investments, deferred tax liabilities, transaction costs, certain working capital balances and the acquisition date fair value of the partnership’s existing equity interest in GGP were still under evaluation by the partnership. Accordingly, the business combination has been accounted for on a provisional basis.
|
•
|
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 $6,948 million. During the first quarter of 2019, the partnership finalized the review over the fair value of the investment properties and property
|
|
Three months ended Mar. 31, 2019
|
Year ended Dec. 31, 2018
|
||||||||||||||||
(US$ Millions)
|
Commercial properties
|
|
Commercial developments
|
|
Total
|
|
Commercial properties
|
|
Commercial developments
|
|
Total
|
|
||||||
Balance, beginning of period
|
$
|
76,014
|
|
$
|
4,182
|
|
$
|
80,196
|
|
$
|
48,780
|
|
$
|
2,577
|
|
$
|
51,357
|
|
Changes resulting from:
|
|
|
|
|
|
|
||||||||||||
Property acquisitions
(1)
|
393
|
|
11
|
|
404
|
|
31,783
|
|
1,658
|
|
33,441
|
|
||||||
Capital expenditures
|
288
|
|
212
|
|
500
|
|
1,098
|
|
1,185
|
|
2,283
|
|
||||||
Accounting policy change
(2)
|
699
|
|
22
|
|
721
|
|
—
|
|
—
|
|
—
|
|
||||||
Property dispositions
(3)
|
(105
|
)
|
—
|
|
(105
|
)
|
(4,115
|
)
|
(451
|
)
|
(4,566
|
)
|
||||||
Fair value gains, net
|
307
|
|
163
|
|
470
|
|
784
|
|
462
|
|
1,246
|
|
||||||
Foreign currency translation
|
89
|
|
36
|
|
125
|
|
(1,387
|
)
|
(121
|
)
|
(1,508
|
)
|
||||||
Transfer between commercial properties and commercial developments
|
184
|
|
(184
|
)
|
—
|
|
1,123
|
|
(1,123
|
)
|
—
|
|
||||||
Impact of deconsolidation due to loss of control
(4)
|
(10,701
|
)
|
(798
|
)
|
(11,499
|
)
|
—
|
|
—
|
|
—
|
|
||||||
Reclassifications to assets held for sale and other changes
|
(282
|
)
|
(21
|
)
|
(303
|
)
|
(2,052
|
)
|
(5
|
)
|
(2,057
|
)
|
||||||
Balance, end of period
(5)
|
$
|
66,886
|
|
$
|
3,623
|
|
$
|
70,509
|
|
$
|
76,014
|
|
$
|
4,182
|
|
$
|
80,196
|
|
(1)
|
The prior year primarily includes the commercial properties and developments from the GGP acquisition in 2018.
|
(2)
|
Includes the impact of the adoption of IFRS 16 through the recognition of right-of-use assets. See Note 2, Summary of Significant Accounting Policies for further information.
|
(3)
|
Property dispositions represent the carrying value on date of sale.
|
(4)
|
Includes the impact of the deconsolidation of BSREP III investments. See below for further information.
|
(5)
|
Includes right-of-use commercial properties and commercial developments of
$698 million
and
$22 million
, respectively, as of
March 31, 2019
. Current lease liabilities of
$9 million
has been included in accounts payable and other liabilities and non-current lease liabilities of
$711 million
have been included in other non-current liabilities.
|
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||
Consolidated properties
|
Primary valuation method
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon (years)
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon (years)
|
Core Office
|
|
|
|
|
|
|
|
||||
United States
|
Discounted cash flow
|
6.8
|
%
|
5.6
|
%
|
12
|
6.9
|
%
|
5.6
|
%
|
12
|
Canada
|
Discounted cash flow
|
6.0
|
%
|
5.4
|
%
|
10
|
6.0
|
%
|
5.4
|
%
|
10
|
Australia
|
Discounted cash flow
|
6.9
|
%
|
6.3
|
%
|
10
|
7.0
|
%
|
6.2
|
%
|
10
|
Brazil
|
Discounted cash flow
|
9.7
|
%
|
7.7
|
%
|
6
|
9.6
|
%
|
7.7
|
%
|
6
|
Core Retail
|
Discounted cash flow
|
7.1
|
%
|
6.0
|
%
|
12
|
7.1
|
%
|
6.0
|
%
|
12
|
LP Investments- Office
|
Discounted cash flow
|
10.3
|
%
|
7.5
|
%
|
7
|
10.2
|
%
|
7.0
|
%
|
6
|
LP Investments- Retail
|
Discounted cash flow
|
9.2
|
%
|
8.1
|
%
|
10
|
8.9
|
%
|
7.8
|
%
|
9
|
Logistics
(1)
|
Discounted cash flow
|
5.8
|
%
|
n/a
|
|
n/a
|
9.3
|
%
|
8.3
|
%
|
10
|
Mixed-use
|
Discounted cash flow
|
7.8
|
%
|
5.4
|
%
|
10
|
7.8
|
%
|
5.4
|
%
|
10
|
Multifamily
(1)
|
Direct capitalization
|
4.9
|
%
|
n/a
|
|
n/a
|
4.8
|
%
|
n/a
|
|
n/a
|
Triple Net Lease
(1)
|
Direct capitalization
|
6.3
|
%
|
n/a
|
|
n/a
|
6.3
|
%
|
n/a
|
|
n/a
|
Self-storage
(1)
|
Direct capitalization
|
5.7
|
%
|
n/a
|
|
n/a
|
5.7
|
%
|
n/a
|
|
n/a
|
Student Housing
(1)
|
Direct capitalization
|
5.4
|
%
|
n/a
|
|
n/a
|
5.6
|
%
|
n/a
|
|
n/a
|
Manufactured Housing
(1)
|
Direct capitalization
|
5.4
|
%
|
n/a
|
|
n/a
|
5.4
|
%
|
n/a
|
|
n/a
|
(1)
|
The valuation method used to value multifamily, triple net lease, self-storage, student housing, logistics 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.
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||||||||||||||||
|
|
|
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
|
$
|
—
|
|
$
|
—
|
|
$
|
14,919
|
|
$
|
889
|
|
$
|
—
|
|
$
|
—
|
|
$
|
14,415
|
|
$
|
822
|
|
Canada
|
—
|
|
—
|
|
4,331
|
|
128
|
|
—
|
|
—
|
|
4,127
|
|
118
|
|
||||||||
Australia
|
—
|
|
—
|
|
2,383
|
|
50
|
|
—
|
|
—
|
|
2,342
|
|
49
|
|
||||||||
Europe
|
—
|
|
—
|
|
144
|
|
1,403
|
|
—
|
|
—
|
|
137
|
|
1,194
|
|
||||||||
Brazil
|
—
|
|
—
|
|
329
|
|
—
|
|
—
|
|
—
|
|
329
|
|
—
|
|
||||||||
Core Retail
|
—
|
|
—
|
|
17,325
|
|
415
|
|
—
|
|
—
|
|
17,224
|
|
383
|
|
||||||||
LP Investments
|
|
|
|
|
|
|
|
|
||||||||||||||||
LP Investments- Office
(1)
|
—
|
|
—
|
|
6,933
|
|
470
|
|
—
|
|
—
|
|
7,861
|
|
577
|
|
||||||||
LP Investments- Retail
|
—
|
|
—
|
|
3,074
|
|
7
|
|
—
|
|
—
|
|
3,408
|
|
6
|
|
||||||||
Logistics
|
—
|
|
—
|
|
69
|
|
—
|
|
—
|
|
—
|
|
183
|
|
—
|
|
||||||||
Multifamily
|
—
|
|
—
|
|
4,177
|
|
—
|
|
—
|
|
—
|
|
4,151
|
|
—
|
|
||||||||
Triple Net Lease
|
—
|
|
—
|
|
5,105
|
|
—
|
|
—
|
|
—
|
|
5,067
|
|
—
|
|
||||||||
Self-storage
|
—
|
|
—
|
|
863
|
|
86
|
|
—
|
|
—
|
|
847
|
|
84
|
|
||||||||
Student Housing
|
—
|
|
—
|
|
2,210
|
|
175
|
|
—
|
|
—
|
|
2,031
|
|
386
|
|
||||||||
Manufactured Housing
|
—
|
|
—
|
|
2,375
|
|
—
|
|
—
|
|
—
|
|
2,369
|
|
—
|
|
||||||||
Mixed-Use
(1)
|
—
|
|
—
|
|
2,649
|
|
—
|
|
—
|
|
—
|
|
11,523
|
|
563
|
|
||||||||
Total
|
$
|
—
|
|
$
|
—
|
|
$
|
66,886
|
|
$
|
3,623
|
|
$
|
—
|
|
$
|
—
|
|
$
|
76,014
|
|
$
|
4,182
|
|
(1)
|
Includes the impact of the deconsolidation of BSREP III investments. See above for further information.
|
|
Mar. 31, 2019
|
||
(US$ Millions)
|
Impact on fair value of commercial properties
|
|
|
Core Office
|
|
||
United States
|
$
|
812
|
|
Canada
|
456
|
|
|
Australia
|
180
|
|
|
Brazil
|
3
|
|
|
Core Retail
|
612
|
|
|
LP Investments
|
|
||
LP Investments- Office
|
278
|
|
|
LP Investments- Retail
|
121
|
|
|
Industrial
|
3
|
|
|
Mixed-use
|
120
|
|
|
Multifamily
|
206
|
|
|
Triple Net Lease
|
176
|
|
|
Self-storage
|
33
|
|
|
Student Housing
|
98
|
|
|
Manufactured Housing
|
104
|
|
|
Total
|
$
|
3,202
|
|
(1)
|
Stork Holdco LP is the joint venture through which the partnership acquired Canary Wharf Group plc (“Canary Wharf”) in London.
|
(2)
|
Includes the impact of the deconsolidation of BSREP III investments, primarily Forest City. See below for further information.
|
(3)
|
The partnership exercises joint control over these jointly controlled assets through a participating loan agreement with Brookfield Asset Management that is convertible at any time into a direct equity interest in the entity.
|
(4)
|
Other joint ventures consists of approximately 47 joint ventures.
|
(5)
|
In the first quarter of 2019, the partnership accounted for its interest in BPREP as a financial asset and is no longer an equity accounted investment.
|
|
Three months ended
|
|
Year ended
|
|
||
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Equity accounted investments, beginning of period
|
$
|
22,698
|
|
$
|
19,761
|
|
GGP joint ventures acquired from business acquisition
(1)
|
—
|
|
10,829
|
|
||
Deconsolidation of pre-acquisition GGP equity interest
(1)
|
—
|
|
(8,345
|
)
|
||
Additions
|
104
|
|
2,174
|
|
||
Disposals and return of capital distributions
|
(46
|
)
|
(1,304
|
)
|
||
Share of net earnings from equity accounted investments
|
264
|
|
947
|
|
||
Distributions received
|
(124
|
)
|
(518
|
)
|
||
Foreign currency translation
|
81
|
|
(395
|
)
|
||
Reclassification to assets held for sale
(2)
|
—
|
|
(567
|
)
|
||
Impact of deconsolidation due to loss of control
(3)
|
(1,434
|
)
|
—
|
|
||
Other comprehensive income and other
|
(179
|
)
|
116
|
|
||
Equity accounted investments, end of period
|
$
|
21,364
|
|
$
|
22,698
|
|
(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
$502 million
from adjusting the partnership’s interest in GGP to its fair value immediately prior to acquiring control.
|
(2)
|
The partnership’s interest in CXTD was reclassified to assets held for sale in the fourth quarter of 2018 and sold in the first quarter in 2019.
|
(3)
|
Includes the impact of the deconsolidation of BSREP III investments, primarily Forest City. See above for further information.
|
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||
Equity accounted investments
|
Primary valuation method
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon (yrs)
|
Discount rate
|
|
Terminal capitalization rate
|
|
Investment horizon (yrs)
|
Core Office
|
|
|
|
|
|
|
|
||||
United States
|
Discounted cash flow
|
6.9
|
%
|
4.9
|
%
|
10
|
6.6
|
%
|
5.1
|
%
|
10
|
Australia
|
Discounted cash flow
|
6.5
|
%
|
5.4
|
%
|
10
|
6.7
|
%
|
5.7
|
%
|
10
|
Europe
|
Discounted cash flow
|
4.7
|
%
|
4.9
|
%
|
10
|
4.7
|
%
|
4.9
|
%
|
10
|
Core Retail
|
|
|
|
|
|
|
|
||||
United States
|
Discounted cash flow
|
6.6
|
%
|
5.3
|
%
|
11
|
6.6
|
%
|
5.3
|
%
|
11
|
LP Investments - Office
|
Discounted cash flow
|
6.9
|
%
|
5.3
|
%
|
9
|
6.9
|
%
|
5.2
|
%
|
9
|
LP Investments - Retail
|
Discounted cash flow
|
11.6
|
%
|
7.1
|
%
|
10
|
11.7
|
%
|
7.1
|
%
|
10
|
Multifamily
(1)
|
Direct capitalization
|
4.5
|
%
|
n/a
|
|
n/a
|
5.2
|
%
|
n/a
|
|
n/a
|
(1)
|
The valuation method used to value multifamily investments is the direct capitalization method. The rates presented as the discount rate relate to the overall implied capitalization rate. The terminal capitalization rate and investment horizon are not applicable.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Non-current assets
|
$
|
79,389
|
|
$
|
90,031
|
|
Current assets
|
3,879
|
|
4,395
|
|
||
Total assets
|
83,268
|
|
94,426
|
|
||
Non-current liabilities
|
32,159
|
|
37,900
|
|
||
Current liabilities
|
5,303
|
|
4,778
|
|
||
Total liabilities
|
37,462
|
|
42,678
|
|
||
Net assets
|
45,806
|
|
51,748
|
|
||
Partnership’s share of net assets
|
$
|
21,364
|
|
$
|
22,698
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Revenue
|
$
|
1,381
|
|
$
|
1,375
|
|
Expenses
|
902
|
|
(349
|
)
|
||
Income from equity accounted investments
(1)
|
10
|
|
158
|
|
||
Income before fair value gains, net
|
489
|
|
1,882
|
|
||
Fair value (losses) gains, net
|
45
|
|
(1,479
|
)
|
||
Net income
|
534
|
|
403
|
|
||
Partnership’s share of net earnings
|
$
|
264
|
|
$
|
228
|
|
(1)
|
Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates.
|
(US$ Millions)
|
Participation interest
|
Carrying value
|
||||||||
Name of property
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Darling Park Complex, Sydney
|
30
|
%
|
30
|
%
|
$
|
280
|
|
$
|
268
|
|
Total participating loan interests
|
|
|
$
|
280
|
|
$
|
268
|
|
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)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Cost:
|
|
|
||||
Balance at the beginning of period
|
$
|
7,461
|
|
$
|
5,451
|
|
Acquisitions through business combinations
|
—
|
|
1,748
|
|
||
Accounting policy change
(1)
|
122
|
|
—
|
|
||
Additions
|
102
|
|
490
|
|
||
Disposals
|
(18
|
)
|
(21
|
)
|
||
Foreign currency translation
|
58
|
|
(207
|
)
|
||
Impact of deconsolidation due to loss of control and other
(2)
|
(789
|
)
|
—
|
|
||
|
6,936
|
|
7,461
|
|
||
Accumulated fair value changes:
|
|
|
||||
Balance at the beginning of period
|
1,049
|
|
756
|
|
||
Revaluation (loss) gains, net
|
—
|
|
293
|
|
||
Impact of deconsolidation due to loss of control and other
(2)
|
(7
|
)
|
—
|
|
||
|
1,042
|
|
1,049
|
|
||
Accumulated depreciation:
|
|
|
||||
Balance at the beginning of period
|
(1,004
|
)
|
(750
|
)
|
||
Depreciation
|
(82
|
)
|
(291
|
)
|
||
Disposals
|
14
|
|
18
|
|
||
Foreign currency translation
|
(7
|
)
|
19
|
|
||
Impact of deconsolidation due to loss of control and other
(2)
|
7
|
|
—
|
|
||
|
(1,072
|
)
|
(1,004
|
)
|
||
Total property, plant and equipment
|
$
|
6,906
|
|
$
|
7,506
|
|
(1)
|
Includes the impact of the adoption of IFRS 16 through the recognition of right-of-use assets. See Note 2, Summary of Significant Accounting Policies for further information.
|
(2)
|
Includes the impact of the deconsolidation of BSREP III investments. See Note 4, Investment properties for further information.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Cost
|
$
|
1,241
|
|
$
|
1,273
|
|
Accumulated amortization
|
(45
|
)
|
(46
|
)
|
||
Accumulated impairment losses
|
(48
|
)
|
(48
|
)
|
||
Balance, end of period
|
$
|
1,148
|
|
$
|
1,179
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Balance, beginning of period
|
$
|
1,179
|
|
$
|
1,188
|
|
Acquisitions
|
—
|
|
67
|
|
||
Disposals
|
—
|
|
2
|
|
||
Amortization
|
(2
|
)
|
(17
|
)
|
||
Foreign currency translation
|
20
|
|
(58
|
)
|
||
Reclassification to assets held for sale and other
(1)
|
(49
|
)
|
(3
|
)
|
||
Balance, end of period
|
$
|
1,148
|
|
$
|
1,179
|
|
(1)
|
Includes the impact of the deconsolidation of BSREP III investments. See Note 4, Investment properties for further information.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Securities - FVTPL
|
$
|
758
|
|
$
|
239
|
|
Derivative assets
|
8
|
|
13
|
|
||
Securities - FVTOCI
|
211
|
|
260
|
|
||
Restricted cash
|
137
|
|
161
|
|
||
Inventory
|
410
|
|
435
|
|
||
Other
|
214
|
|
748
|
|
||
Total other non-current assets
|
$
|
1,738
|
|
$
|
1,856
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Derivative assets
|
$
|
177
|
|
$
|
234
|
|
Accounts receivable
(1)
|
567
|
|
794
|
|
||
Restricted cash and deposits
|
337
|
|
631
|
|
||
Prepaid expenses
|
221
|
|
317
|
|
||
Other current assets
|
232
|
|
385
|
|
||
Total accounts receivable and other
|
$
|
1,534
|
|
$
|
2,361
|
|
(1)
|
See Note 32, Related Parties, for further discussion.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Investment properties
|
$
|
358
|
|
$
|
422
|
|
Equity accounted investments
|
34
|
|
568
|
|
||
Accounts receivable and other assets
|
12
|
|
14
|
|
||
Assets held for sale
|
404
|
|
1,004
|
|
||
Debt obligations
|
220
|
|
153
|
|
||
Accounts payable and other liabilities
|
8
|
|
10
|
|
||
Liabilities associated with assets held for sale
|
$
|
228
|
|
$
|
163
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Balance, beginning of period
|
$
|
1,004
|
|
$
|
1,433
|
|
Reclassification to assets held for sale, net
|
285
|
|
2,382
|
|
||
Disposals
|
(921
|
)
|
(2,819
|
)
|
||
Fair value adjustments
|
33
|
|
81
|
|
||
Foreign currency translation
|
3
|
|
(32
|
)
|
||
Other
|
—
|
|
(41
|
)
|
||
Balance, end of period
|
$
|
404
|
|
$
|
1,004
|
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||
(US$ Millions)
|
Weighted-average rate
|
|
Debt balance
|
|
Weighted-average rate
|
|
Debt balance
|
|
||
Unsecured facilities:
|
|
|
|
|
||||||
Brookfield Property Partners’ credit facilities
|
4.19
|
%
|
386
|
|
4.08
|
%
|
1,586
|
|
||
Brookfield Property Partners’ corporate bonds
|
4.24
|
%
|
861
|
|
4.23
|
%
|
586
|
|
||
Brookfield Property REIT Inc. term debt
|
4.85
|
%
|
$
|
4,716
|
|
4.88
|
%
|
$
|
4,726
|
|
Brookfield Property REIT Inc. corporate facility
|
4.88
|
%
|
987
|
|
4.76
|
%
|
387
|
|
||
Brookfield Property REIT Inc. junior subordinated notes
|
4.20
|
%
|
206
|
|
3.97
|
%
|
206
|
|
||
Forest City Realty Trust Inc. term debt
(1)
|
—
|
%
|
—
|
|
6.38
|
%
|
1,247
|
|
||
Subsidiary borrowings
|
5.99
|
%
|
466
|
|
5.62
|
%
|
495
|
|
||
|
|
|
|
|
||||||
Secured debt obligations:
|
|
|
|
|
||||||
Funds subscription credit facilities
(1)(2)
|
3.59
|
%
|
277
|
|
3.85
|
%
|
4,517
|
|
||
Fixed rate
|
4.44
|
%
|
25,391
|
|
4.41
|
%
|
25,545
|
|
||
Variable rate
|
5.20
|
%
|
18,135
|
|
4.97
|
%
|
25,131
|
|
||
Deferred financing costs
|
|
(291
|
)
|
|
(462
|
)
|
||||
Total debt obligations
|
|
$
|
51,134
|
|
|
$
|
63,964
|
|
||
|
|
|
|
|
||||||
Current
|
|
6,089
|
|
|
5,874
|
|
||||
Non-current
|
|
44,825
|
|
|
57,937
|
|
||||
Debt associated with assets held for sale
|
|
220
|
|
|
153
|
|
||||
Total debt obligations
|
|
$
|
51,134
|
|
|
$
|
63,964
|
|
(1)
|
In the first quarter of 2019, the partnership deconsolidated BSREP III due to loss of control. The Forest City term debt and the BSREP III credit facilities are no longer being consolidated. See Note 4, Investment Properties for further information.
|
(2)
|
Funds subscription credit facilities are secured by co-investors’ capital commitments.
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||||
(Millions)
|
U.S. Dollars
|
|
|
Local
currency
|
|
U.S. Dollars
|
|
|
Local
currency
|
|
||
U.S. Dollars
|
$
|
37,205
|
|
$
|
37,205
|
|
$
|
50,682
|
|
$
|
50,682
|
|
British Pounds
|
5,403
|
|
£
|
4,144
|
|
5,172
|
|
£
|
4,053
|
|
||
Canadian Dollars
|
3,002
|
|
C$
|
4,008
|
|
2,688
|
|
C$
|
3,666
|
|
||
South Korean Won
|
1,587
|
|
₩
|
1,805,000
|
|
1,617
|
|
₩
|
1,805,000
|
|
||
Australian Dollars
|
1,414
|
|
A$
|
1,992
|
|
1,401
|
|
A$
|
1,988
|
|
||
Indian Rupee
|
1,806
|
|
Rs
|
125,411
|
|
1,469
|
|
Rs
|
102,016
|
|
||
Brazilian Reais
|
758
|
|
R$
|
2,955
|
|
684
|
|
R$
|
2,651
|
|
||
Chinese Yuan
|
19
|
|
C¥
|
129
|
|
70
|
|
C¥
|
484
|
|
||
Euros
|
231
|
|
€
|
206
|
|
643
|
|
€
|
561
|
|
||
Deferred financing costs
|
(291
|
)
|
|
|
(462
|
)
|
|
|
||||
Total debt obligations
|
$
|
51,134
|
|
|
|
$
|
63,964
|
|
|
|
|
|
|
Non-cash changes in debt obligations
|
|
||||||||||||||
(US$ Millions)
|
Dec. 31, 2018
|
|
Debt obligation issuance, net of repayments
|
|
Derecognized from loss of control of subsidiaries
|
|
Assumed by purchaser
|
|
Amortization of deferred financing costs and (premium) discount
|
|
Foreign currency translation
|
|
Other
|
|
Mar. 31, 2019
|
|
||
Debt obligations
|
$
|
63,964
|
|
648
|
|
(13,601
|
)
|
(32
|
)
|
28
|
|
130
|
|
(3
|
)
|
$
|
51,134
|
|
(US$ Millions)
|
Shares outstanding
|
|
Cumulative dividend rate
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Operating Partnership Class A Preferred Equity Units:
|
|
|
|
|
||||||
Series 1
|
24,000,000
|
|
6.25
|
%
|
$
|
565
|
|
$
|
562
|
|
Series 2
|
24,000,000
|
|
6.50
|
%
|
539
|
|
537
|
|
||
Series 3
|
24,000,000
|
|
6.75
|
%
|
525
|
|
523
|
|
||
Brookfield BPY Holdings Inc. Junior Preferred Shares:
|
|
|
|
|
||||||
Class B Junior Preferred Shares
(1)
|
6,040,000
|
|
7.64
|
%
|
151
|
|
420
|
|
||
Brookfield Office Properties Inc. (“BPO”) Class B Preferred Shares:
|
|
|
|
|
||||||
Series 1
(2)
|
3,600,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Series 2
(2)
|
3,000,000
|
|
70% of bank prime
|
|
—
|
|
—
|
|
||
Brookfield Property Split Corp. (“BOP Split”) Senior Preferred Shares:
|
|
|
|
|||||||
Series 1
|
924,390
|
|
5.25
|
%
|
23
|
|
23
|
|
||
Series 2
|
699,165
|
|
5.75
|
%
|
13
|
|
13
|
|
||
Series 3
|
909,814
|
|
5.00
|
%
|
17
|
|
17
|
|
||
Series 4
|
940,486
|
|
5.20
|
%
|
18
|
|
17
|
|
||
BSREP II RH B LLC (“Manufactured Housing”) Preferred Capital
|
—
|
|
9.00
|
%
|
249
|
|
249
|
|
||
Rouse Series A Preferred Shares
|
5,600,000
|
|
5.00
|
%
|
142
|
|
142
|
|
||
BSREP II Vintage Estate Partners LLC ("Vintage Estate") Preferred Shares
|
10,000
|
|
5.00
|
%
|
40
|
|
40
|
|
||
Forest City Enterprises L.P. (“Forest City”) Preferred Capital
(3)
|
—
|
|
—
|
%
|
—
|
|
29
|
|
||
Capital Securities – Fund Subsidiaries
|
|
|
886
|
|
813
|
|
||||
Total capital securities
|
|
|
$
|
3,168
|
|
$
|
3,385
|
|
||
|
|
|
|
|
||||||
Current
|
|
|
264
|
|
520
|
|
||||
Non-current
|
|
|
2,904
|
|
2,865
|
|
||||
Total capital securities
|
|
|
$
|
3,168
|
|
$
|
3,385
|
|
(1)
|
In the first quarter of 2019,
$269 million
of the Brookfield BPY Holdings Inc. Class B Junior Preferred Shares, held by Brookfield Asset Management, were redeemed.
|
(2)
|
BPO Class B Preferred Shares, Series 1 and 2 capital securities are owned by Brookfield Asset Management. BPO has an offsetting loan receivable against these securities earning interest at
95%
of bank prime.
|
(3)
|
Includes the impact of the deconsolidation of BSREP III investments, primarily Forest City. See Note 4, Investment Properties for further information.
|
|
|
|
Non-cash changes on capital securities
|
|
||||||||||||||
(US$ Millions)
|
Dec. 31, 2018
|
|
Capital securities redeemed
|
|
Derecognized from loss of control of subsidiaries
|
|
Fair value changes
|
|
Other
|
|
Mar. 31, 2019
|
|
||||||
Capital securities
|
$
|
3,385
|
|
$
|
(269
|
)
|
$
|
(29
|
)
|
$
|
57
|
|
$
|
24
|
|
$
|
3,168
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Current income tax
|
$
|
38
|
|
$
|
50
|
|
Deferred income tax
|
50
|
|
(110
|
)
|
||
Income tax expense (benefit)
|
$
|
88
|
|
$
|
(60
|
)
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Accounts payable and accrued liabilities
|
$
|
811
|
|
$
|
1,770
|
|
Lease liabilities
(1)
|
859
|
|
—
|
|
||
Derivative liabilities
|
221
|
|
159
|
|
||
Provisions
|
96
|
|
352
|
|
||
Loans and notes payables
|
—
|
|
5
|
|
||
Deferred revenue
|
4
|
|
8
|
|
||
Total other non-current liabilities
|
$
|
1,991
|
|
$
|
2,294
|
|
(1)
|
The impact of the adoption of IFRS 16 requires the recognition of lease liabilities. See Note 2, Summary of Significant Accounting Policies for further information. For the
three
months ended
March 31, 2019
, interest expense relating to total lease liabilities (see Note 17, Accounts Payable and Other Liabilities for the current portion) was
$17 million
.
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Accounts payable and accrued liabilities
|
$
|
2,023
|
|
$
|
2,466
|
|
Loans and notes payable
|
1,784
|
|
779
|
|
||
Derivative liabilities
|
184
|
|
181
|
|
||
Deferred revenue
|
339
|
|
302
|
|
||
Lease liabilities
(1)
|
13
|
|
—
|
|
||
Other liabilities
|
23
|
|
21
|
|
||
Total accounts payable and other liabilities
|
$
|
4,366
|
|
$
|
3,749
|
|
(1)
|
The impact of the adoption of IFRS 16 requires the recognition of lease liabilities. See Note 2, Summary of Significant Accounting Policies for further information. See Note 16, Other Non-Current Liabilities for further information on the interest expense related to these liabilities.
|
a)
|
General and limited partnership equity
|
|
General partnership units
|
Limited partnership units
|
||||||
(Thousands of units)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Outstanding, beginning of period
|
139
|
|
139
|
|
424,198
|
|
254,989
|
|
Issued on August 28, 2018 for the acquisition of GGP
|
—
|
|
—
|
|
—
|
|
109,702
|
|
Exchange LP Units exchanged
|
—
|
|
—
|
|
28
|
|
7,770
|
|
BPR Units exchanged
|
—
|
|
—
|
|
2,987
|
|
56,166
|
|
Distribution Reinvestment Program
|
—
|
|
—
|
|
47
|
|
175
|
|
Issued under unit-based compensation plan
|
—
|
|
—
|
|
777
|
|
57
|
|
Repurchase of LP Units
|
—
|
|
—
|
|
(13,981
|
)
|
(4,661
|
)
|
Outstanding, end of period
|
139
|
|
139
|
|
414,056
|
|
424,198
|
|
b)
|
Units of the operating partnership held by Brookfield Asset Management
|
c)
|
Limited partnership units of Brookfield Office Properties Exchange LP
|
|
Limited Partnership Units of Brookfield Office Properties Exchange LP
|
|||
(Thousands of units)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Outstanding, beginning of period
|
3,308
|
|
11,078
|
|
Exchange LP Units exchanged
(1)
|
(28
|
)
|
(7,770
|
)
|
Outstanding, end of period
|
3,280
|
|
3,308
|
|
(1)
|
Exchange LP Units that have been exchanged are held by an indirect subsidiary of the partnership. Refer to the Condensed Consolidated Statements of Changes in Equity for the impact of such exchanges on the carrying value of Exchange LP Units.
|
d)
|
Class A shares of Brookfield Property REIT Inc.
|
|
Class A shares of Brookfield Property REIT Inc.
|
|||
(Thousands of units)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Outstanding, beginning of period
|
106,090
|
|
—
|
|
Issued on August 28, 2018 for the acquisition of GGP
|
—
|
|
162,324
|
|
BPR Units exchanged
(1)
|
(2,987
|
)
|
(56,166
|
)
|
Repurchases of BPR Units
|
(4,680
|
)
|
—
|
|
Forfeitures
|
(3
|
)
|
(68
|
)
|
Outstanding, end of period
|
98,420
|
|
106,090
|
|
(1)
|
BPR Units issued for the acquisition of GGP that have been exchanged for LP Units. Refer to the Condensed Consolidated Statements of Changes in Equity for the impact of such exchanges on the carrying value of BPR Units.
|
e)
|
Class A Cumulative Redeemable Perpetual Preferred Units, Series 1
|
f)
|
Distributions
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions, except per unit information)
|
2019
|
|
2018
|
|
||
Limited Partners
|
$
|
141
|
|
$
|
80
|
|
Holders of:
|
|
|
||||
Redeemable/Exchangeable Partnership Units
|
142
|
|
137
|
|
||
Special LP Units
|
2
|
|
1
|
|
||
Exchange LP Units
|
1
|
|
3
|
|
||
BPR Units
|
34
|
|
—
|
|
||
Total
|
$
|
320
|
|
$
|
221
|
|
Per unit
(1)
|
$
|
0.330
|
|
$
|
0.315
|
|
(1)
|
Per unit outstanding on the distribution record date.
|
g)
|
Earnings per unit
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions, except unit information)
|
2019
|
|
2018
|
|
||
Net income attributable to limited partners
|
$
|
146
|
|
$
|
192
|
|
Income reallocation related to mandatorily convertible preferred shares
|
13
|
|
31
|
|
||
Net income attributable to limited partners – basic
|
159
|
|
223
|
|
||
Dilutive effect of conversion of preferred shares and options
(1)
|
6
|
|
9
|
|
||
Net income attributable to limited partners – diluted
|
$
|
165
|
|
$
|
232
|
|
|
|
|
||||
(in millions of units/shares)
|
|
|
||||
Weighted average number of LP Units outstanding
|
426.4
|
|
255.0
|
|
||
Mandatorily convertible preferred shares
|
70.0
|
|
70.0
|
|
||
Weighted average number of LP Units - basic
|
496.4
|
|
325.0
|
|
||
Dilutive effect of the conversion of preferred shares and options
|
20.8
|
|
18.3
|
|
||
Weighted average number of LP units outstanding - diluted
|
517.2
|
|
343.3
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Redeemable/Exchangeable Partnership Units and Special LP Units
(1)
|
$
|
12,847
|
|
$
|
12,740
|
|
Exchange LP Units
(1)
|
96
|
|
96
|
|
||
BPR Units
(1)
|
2,891
|
|
3,091
|
|
||
Interests of others in operating subsidiaries and properties:
|
|
|
||||
Preferred shares held by Brookfield Asset Management
|
15
|
|
16
|
|
||
Preferred equity of subsidiaries
|
2,750
|
|
2,830
|
|
||
Non-controlling interests in subsidiaries and properties
|
13,831
|
|
15,610
|
|
||
Total interests of others in operating subsidiaries and properties
|
16,596
|
|
18,456
|
|
||
Total non-controlling interests
|
$
|
32,430
|
|
$
|
34,383
|
|
(1)
|
Each unit within these classes of non-controlling interest 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 changes as a result of issuances, repurchases and exchanges. 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 previous carrying amounts was attributed to current LP Units as ownership changes in the Statement of Changes in Equity.
|
|
|
Proportion of economic interests held by non-controlling interests
|
|
|
|||||||
(US$ Millions)
|
Jurisdiction of formation
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
BPO
(1)
|
Canada
|
—
|
%
|
—
|
%
|
$
|
4,753
|
|
$
|
4,757
|
|
Forest City Realty Trust, Inc.
(2)(3)
|
United States
|
—
|
%
|
85
|
%
|
—
|
|
3,437
|
|
||
BPR Retail Holdings LLC
(4)
|
United States
|
—
|
%
|
—
|
%
|
1,775
|
|
1,773
|
|
||
BSREP CARS Sub-Pooling LLC
(2)
|
United States
|
71
|
%
|
71
|
%
|
975
|
|
957
|
|
||
Center Parcs UK
(2)
|
United Kingdom
|
73
|
%
|
73
|
%
|
619
|
|
863
|
|
||
BSREP II Korea Office Holdings Pte. Ltd.
|
South Korea
|
78
|
%
|
78
|
%
|
761
|
|
766
|
|
||
BSREP II MH Holdings LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
711
|
|
700
|
|
||
BSREP II PBSA Ltd.
|
Bermuda
|
75
|
%
|
75
|
%
|
802
|
|
687
|
|
||
BSREP India Office Holdings Pte. Ltd.
|
United States
|
67
|
%
|
67
|
%
|
424
|
|
612
|
|
||
BSREP II Aries Pooling LLC
(2)
|
United States
|
74
|
%
|
74
|
%
|
605
|
|
603
|
|
||
BSREP II Retail Upper Pooling LLC
(2)
|
United States
|
50
|
%
|
50
|
%
|
591
|
|
552
|
|
||
BSREP UA Holdings LLC
(2)
|
Cayman Islands
|
70
|
%
|
70
|
%
|
459
|
|
507
|
|
||
Other
|
Various
|
18% - 92%
|
|
18% - 92%
|
|
4,121
|
|
2,242
|
|
||
Total
|
|
|
|
$
|
16,596
|
|
$
|
18,456
|
|
(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)
|
In the first quarter of 2019, the partnership deconsolidated BSREP III due to loss of control. Forest City is an investment in BSREP III and therefore no longer being consolidated. See Note 4, Investment Properties for further information.
|
(4)
|
Includes non-controlling interests in BPR subsidiaries.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Base rent
|
$
|
1,018
|
|
$
|
797
|
|
Straight-line rent
|
35
|
|
26
|
|
||
Lease termination
|
6
|
|
5
|
|
||
Other lease income
(1)
|
174
|
|
138
|
|
||
Other revenue from tenants
(2)
|
241
|
|
131
|
|
||
Total commercial property revenue
|
$
|
1,474
|
|
$
|
1,097
|
|
(1)
|
Other lease income includes parking revenue and recovery of property tax and insurance expenses from tenants.
|
(2)
|
Consists of recovery of certain operating expenses from tenants which are accounted for in accordance with IFRS 15.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Room, food and beverage
|
$
|
360
|
|
$
|
327
|
|
Gaming, and other leisure activities
|
100
|
|
133
|
|
||
Other hospitality revenue
|
31
|
|
22
|
|
||
Total hospitality revenue
|
$
|
491
|
|
$
|
482
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Investment income
|
$
|
8
|
|
$
|
6
|
|
Fee revenue
|
64
|
|
17
|
|
||
Dividend income
|
1
|
|
6
|
|
||
Interest income and other
|
32
|
|
6
|
|
||
Participating loan notes
|
3
|
|
6
|
|
||
Total investment and other revenue
|
$
|
108
|
|
$
|
41
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Property maintenance
|
$
|
196
|
|
$
|
176
|
|
Real estate taxes
|
167
|
|
119
|
|
||
Employee compensation and benefits
|
48
|
|
44
|
|
||
Lease expense
(1)
|
5
|
|
14
|
|
||
Other
|
106
|
|
56
|
|
||
Total direct commercial property expense
|
$
|
522
|
|
$
|
409
|
|
(1)
|
For the
three
months ended
March 31, 2019
, operating expenses relating to variable lease payments not included in the measurement of the lease liability was
$4 million
.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Employee compensation and benefits
|
$
|
83
|
|
$
|
81
|
|
Cost of food, beverage, and retail goods sold
|
81
|
|
69
|
|
||
Maintenance and utilities
|
42
|
|
40
|
|
||
Marketing and advertising
|
23
|
|
23
|
|
||
Other
|
91
|
|
119
|
|
||
Total direct hospitality expense
|
$
|
320
|
|
$
|
332
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Depreciation and amortization of real estate assets
|
$
|
69
|
|
$
|
65
|
|
Depreciation and amortization of non-real estate assets
(1)
|
16
|
|
7
|
|
||
Total depreciation and amortization
|
$
|
85
|
|
$
|
72
|
|
(1)
|
For the
three
months ended
March 31, 2019
, included
$2 million
of depreciation expense relating to right-of-use property, plant and equipment.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Employee compensation and benefits
|
$
|
88
|
|
$
|
48
|
|
Management fees
|
38
|
|
38
|
|
||
Transaction costs
|
22
|
|
37
|
|
||
Other
|
75
|
|
46
|
|
||
Total general and administrative expense
|
$
|
223
|
|
$
|
169
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Commercial properties
|
$
|
307
|
|
$
|
418
|
|
Commercial developments
|
163
|
|
29
|
|
||
Financial instruments and other
(1)
|
(100
|
)
|
170
|
|
||
Total fair values gains, net
|
$
|
370
|
|
$
|
617
|
|
(1)
|
The current period primarily includes fair value losses on financial instruments and fair value loss on right-of-use investment properties of
$1 million
. The prior year primarily includes a gain on bargain purchase.
|
a)
|
BPY Unit Option Plan
|
i.
|
Equity-settled BPY Awards
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
Outstanding, beginning of period
|
13,836,213
|
|
20.56
|
|
13,801,795
|
|
20.54
|
|
Granted
|
—
|
|
—
|
|
800,000
|
|
22.50
|
|
Exercised
|
(24,600
|
)
|
17.01
|
|
(36,806
|
)
|
17.71
|
|
Expired/forfeited
|
—
|
|
—
|
|
(291,625
|
)
|
22.18
|
|
Reclassified
(1)
|
—
|
|
—
|
|
(437,151
|
)
|
22.48
|
|
Outstanding, end of period
|
13,811,613
|
|
20.57
|
|
13,836,213
|
|
20.56
|
|
Exercisable, end of period
|
10,618,025
|
|
20.37
|
|
9,628,246
|
|
20.26
|
|
(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.
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
|||||||
Expiry date
|
Number of
options |
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
||
2020
|
226,800
|
$
|
13.07
|
|
226,800
|
|
$
|
13.07
|
|
2021
|
246,400
|
17.44
|
|
246,400
|
|
17.44
|
|
||
2022
|
503,700
|
18.07
|
|
508,300
|
|
18.07
|
|
||
2023
|
636,220
|
16.80
|
|
656,220
|
|
16.80
|
|
||
2024
|
7,878,998
|
20.59
|
|
7,878,998
|
|
20.59
|
|
||
2025
|
1,376,295
|
25.18
|
|
1,376,295
|
|
25.18
|
|
||
2026
|
2,049,450
|
19.51
|
|
2,049,450
|
|
19.51
|
|
||
2027
|
93,750
|
22.92
|
|
93,750
|
|
22.92
|
|
||
2028
|
800,000
|
22.50
|
|
800,000
|
|
22.50
|
|
||
Total
|
13,811,613
|
$
|
20.57
|
|
13,836,213
|
|
$
|
20.56
|
|
ii.
|
Cash-settled BPY Awards
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||
|
Number of options
|
|
Weighted average
exercise price |
|
Number of options
|
|
Weighted average
exercise price |
|
||
Outstanding, beginning of period
|
7,331,416
|
|
$
|
20.38
|
|
7,144,871
|
|
$
|
20.30
|
|
Granted
|
—
|
|
—
|
|
—
|
|
—
|
|
||
Exercised
|
—
|
|
—
|
|
(3,770)
|
|
19.51
|
|
||
Expired/forfeited
|
—
|
|
—
|
|
(246,836
|
)
|
21.87
|
|
||
Reclassified
(1)
|
—
|
|
—
|
|
437,151
|
|
22.48
|
|
||
Outstanding, end of period
|
7,331,416
|
|
$
|
20.38
|
|
7,331,416
|
|
$
|
20.38
|
|
Exercisable, end of period
|
6,144,541
|
|
$
|
20.29
|
|
5,627,610
|
|
$
|
20.17
|
|
(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.
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||
Expiry date
|
Number of
options |
|
Weighted average
exercise price |
|
Number of
options |
|
Weighted average
exercise price |
|
||
2020
|
69,000
|
|
$
|
13.07
|
|
69,000
|
|
$
|
13.07
|
|
2021
|
172,800
|
|
17.44
|
|
172,800
|
|
17.44
|
|
||
2022
|
515,800
|
|
18.09
|
|
515,800
|
|
18.09
|
|
||
2023
|
519,000
|
|
16.80
|
|
519,000
|
|
16.80
|
|
||
2024
|
4,278,663
|
|
20.59
|
|
4,278,663
|
|
20.59
|
|
||
2025
|
831,834
|
|
25.18
|
|
831,834
|
|
25.18
|
|
||
2026
|
944,319
|
|
19.51
|
|
944,319
|
|
19.51
|
|
||
Total
|
7,331,416
|
|
$
|
20.38
|
|
7,331,416
|
|
$
|
20.38
|
|
b)
|
Restricted BPY LP Unit Plan
|
c)
|
Restricted BPY LP Unit Plan (Canada)
|
d)
|
Deferred Share Unit Plan
|
e)
|
GGP LTIP Plans
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Items that may be reclassified to net income:
|
|
|
||||
Foreign currency translation
|
|
|
||||
Net unrealized foreign currency translation (losses) gains in respect of foreign operations
|
$
|
161
|
|
$
|
165
|
|
Reclassification of realized foreign currency translation gains to net income on dispositions of foreign operations
|
26
|
|
—
|
|
||
Gains (losses) on hedges of net investments in foreign operations, net of income taxes for the three months ended Mar. 31, 2019 of $1 million (2018 – $4 million)
(1)
|
(37
|
)
|
(130
|
)
|
||
Reclassification gains from hedges of net investment in foreign operation to net income on disposition of foreign operations
|
2
|
|
—
|
|
||
|
152
|
|
35
|
|
||
Cash flow hedges
|
|
|
||||
Gains (losses) on derivatives designated as cash flow hedges, net of income taxes for the three months ended Mar. 31, 2019 of ($3) million (2018 – ($1) million)
|
(32
|
)
|
30
|
|
||
|
(32
|
)
|
30
|
|
||
Equity accounted investments
|
|
|
||||
Share of unrealized foreign currency translation (losses) gains in respect of foreign operations
|
(1
|
)
|
1
|
|
||
Reclassification gains from hedges of net investment in foreign operation to net income on disposition of foreign operations
|
1
|
|
—
|
|
||
Gains (losses) on derivatives designated as cash flow hedges
|
(2
|
)
|
14
|
|
||
|
(2
|
)
|
15
|
|
||
Items that will not be reclassified to net income:
|
|
|
||||
Unrealized (losses) on securities - FVTOCI, net of income taxes for the three months ended Mar. 31, 2019 of $1 million (2018 – $2 million)
|
1
|
|
(5
|
)
|
||
|
1
|
|
(5
|
)
|
||
Total other comprehensive income (loss)
|
$
|
119
|
|
$
|
75
|
|
(1)
|
Unrealized gains (losses) on a number of hedges of net investments in foreign operations are with a related party.
|
•
|
approximately
$497 million
for the development of Manhattan West in Midtown New York, Greenpoint Landing in Brooklyn, 655 New York Avenue in Washington D.C., as well as the redevelopment of One Allen Center, Two Allen Center, and Three Allen Center in Houston;
|
•
|
approximately
A$201 million
(
$143 million
) for the development of Darling Park Complex, Jessie St Centre, 52 Goulburn Street, 50 George Street, 388 George Street and 680 George Street in Sydney; Southern Cross West Tower in Melbourne; 235 St Georges Terrace, 108 St George Terrace, Brookfield Place Tower 1 and Brookfield Place Tower 2 in Perth;
|
•
|
approximately
£90 million
(
$117 million
) for the development of 100 Bishopsgate and Principal Place Residential in London; and
|
•
|
approximately AED
420 million
(
$114 million
) for the development of ICD Brookfield Place in Dubai.
|
a)
|
Derivatives and hedging activities
|
•
|
foreign currency forward contracts to hedge exposures to Canadian Dollar, Australian Dollar, British Pound, Euro, Chinese Yuan, Brazilian Real, Indian Rupee and South Korean Won denominated net investments in foreign subsidiaries and foreign currency denominated financial assets;
|
•
|
interest rate swaps to manage interest rate risk associated with planned refinancings and existing variable rate debt; and
|
•
|
interest rate caps to hedge interest rate risk on certain variable rate debt.
|
(US$ Millions)
|
Hedging item
|
Notional
|
|
Rates
|
|
Maturity dates
|
Fair value
|
|
||
Mar. 31, 2019
|
Interest rate caps of US$ LIBOR debt
|
$
|
6,632
|
|
1.8% - 6.0%
|
|
Apr. 2019 - Sep. 2023
|
$
|
1
|
|
|
Interest rate swaps of US$ LIBOR debt
|
2,947
|
|
1.6% - 2.7%
|
|
Feb. 2020 - Feb. 2024
|
(39
|
)
|
||
|
Interest rate caps of £ LIBOR debt
|
950
|
|
2.5%
|
|
Jan. 2021 - Jan. 2022
|
—
|
|
||
|
Interest rate swaps of £ LIBOR debt
|
68
|
|
1.5%
|
|
Apr. 2020
|
—
|
|
||
|
Interest rate caps of € EURIBOR debt
|
108
|
|
1.3%
|
|
Apr. 2021
|
—
|
|
||
|
Interest rate swaps of C$ LIBOR debt
|
50
|
|
3.0%
|
|
Oct. 2020
|
—
|
|
||
|
Interest rate swaps on forecasted fixed rate debt
|
100
|
|
4.0%
|
|
Jun. 2019
|
(117
|
)
|
||
|
Cross currency swaps of C$ LIBOR Debt
|
350
|
|
4.30%
|
|
Mar. 2024
|
(4
|
)
|
||
|
Cross currency swaps of US$ LIBOR Debt
|
613
|
|
4.74% - 4.97%
|
|
Oct. 2021 - Jul. 2023
|
(18
|
)
|
||
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
|
)
|
(US$ Millions)
|
Hedging item
|
|
Notional
|
|
Rates
|
Maturity dates
|
Fair value
|
|
|
Mar. 31, 2019
|
Net investment hedges
|
€
|
186
|
|
€0.79/$ - €0.89/$
|
Apr. 2019 - Jun. 2020
|
$
|
6
|
|
|
Net investment hedges
|
£
|
2,442
|
|
£0.70/$ - £0.79/$
|
Apr. 2019 - Sep. 2020
|
57
|
|
|
|
Net investment hedges
|
A$
|
1,149
|
|
A$1.36/$ - A$1.42/$
|
Jun. 2019 - Sep. 2020
|
11
|
|
|
|
Net investment hedges
|
C¥
|
205
|
|
C¥6.35/$ - C¥6.86/$
|
May. 2019 - Aug. 2019
|
(2
|
)
|
|
|
Net investment hedges
|
C$
|
118
|
|
C$1.29/$ - C$1.34/$
|
Oct. 2019 - Nov. 2019
|
2
|
|
|
|
Net investment hedges
|
₩
|
1,058,939
|
|
₩1,097.20/$ - ₩1,130.90/$
|
Aug. 2019 - Mar. 2020
|
19
|
|
|
|
Net investment hedges
|
Rs
|
24,692
|
|
Rs67.44/$ - Rs75.96/$
|
Apr. 2019 - Mar. 2020
|
(4
|
)
|
|
|
Net investment hedges
|
£
|
77
|
|
£1.76/€ - £0.92/€
|
Sep. 2019 - Feb. 2020
|
(1
|
)
|
|
|
Cross currency swap on C$ LIBOR debt
|
C$
|
800
|
|
C$1.29/$ - C$1.33/$
|
Oct. 2021 - Jul. 2023
|
(15
|
)
|
|
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
|
)
|
(US$ Millions)
|
Derivative type
|
Notional
|
|
Rates |
Maturity
dates
|
Fair value
|
|
||
Mar. 31, 2019
|
Interest rate caps
|
$
|
6,620
|
|
3.0% - 5.8%
|
May 2019 - Jan. 2022
|
$
|
—
|
|
|
Interest rate swaps on forecasted fixed rate debt
|
1,660
|
|
2.5% - 6.4%
|
Jun. 2019 - Nov. 2030
|
(117
|
)
|
||
|
Interest rate swaps of US$ LIBOR debt
|
856
|
|
2.4% - 4.6%
|
Jul. 2019 - Sep. 2023
|
(9
|
)
|
||
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
|
|
b)
|
Measurement and classification of financial instruments
|
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||||
(US$ Millions)
|
Classification and measurement basis
|
Carrying value
|
|
Fair value
|
|
Carrying value
|
|
Fair value
|
|
||||
Financial assets
|
|
|
|
|
|
||||||||
Participating loan interests
|
FVTPL
|
$
|
280
|
|
$
|
280
|
|
$
|
268
|
|
$
|
268
|
|
Loans and notes receivable
|
Amortized cost
|
470
|
|
470
|
|
1,055
|
|
1,055
|
|
||||
Other non-current assets
|
|
|
|
|
|
||||||||
Securities - FVTPL
|
FVTPL
|
758
|
|
758
|
|
239
|
|
239
|
|
||||
Derivative assets
|
FVTPL
|
8
|
|
8
|
|
13
|
|
13
|
|
||||
Securities - FVTOCI
|
FVTOCI
|
211
|
|
211
|
|
260
|
|
260
|
|
||||
Restricted cash
|
Amortized cost
|
137
|
|
137
|
|
161
|
|
161
|
|
||||
Current assets
|
|
|
|
|
|
||||||||
Derivative assets
|
FVTPL
|
177
|
|
177
|
|
234
|
|
234
|
|
||||
Accounts receivable
(1)
|
Amortized cost
|
579
|
|
579
|
|
808
|
|
808
|
|
||||
Restricted cash
|
Amortized cost
|
337
|
|
337
|
|
631
|
|
631
|
|
||||
Cash and cash equivalents
|
Amortized cost
|
2,542
|
|
2,542
|
|
3,288
|
|
3,288
|
|
||||
Total financial assets
|
|
$
|
5,499
|
|
$
|
5,499
|
|
$
|
6,957
|
|
$
|
6,957
|
|
Financial liabilities
|
|
|
|
|
|
||||||||
Debt obligations
(2)
|
Amortized cost
|
$
|
51,134
|
|
$
|
51,502
|
|
$
|
63,964
|
|
$
|
64,561
|
|
Capital securities
|
Amortized cost
|
2,282
|
|
2,288
|
|
2,572
|
|
2,578
|
|
||||
Capital securities - fund subsidiaries
|
FVTPL
|
886
|
|
886
|
|
813
|
|
813
|
|
||||
Other non-current liabilities
|
|
|
|
|
|
||||||||
Loan payable
|
FVTPL
|
40
|
|
40
|
|
24
|
|
24
|
|
||||
Accounts payable
|
Amortized cost
|
811
|
|
811
|
|
1,770
|
|
1,770
|
|
||||
Derivative liabilities
|
FVTPL
|
221
|
|
221
|
|
159
|
|
159
|
|
||||
Accounts payable and other liabilities
|
|
|
|
|
|
||||||||
Accounts payable and other
(3)
|
Amortized cost
|
3,815
|
|
3,815
|
|
3,255
|
|
3,255
|
|
||||
Derivative liabilities
|
FVTPL
|
184
|
|
184
|
|
181
|
|
181
|
|
||||
Total financial liabilities
|
|
$
|
59,373
|
|
$
|
59,747
|
|
$
|
72,738
|
|
$
|
73,341
|
|
(1)
|
Includes other receivables associated with assets classified as held for sale on the condensed consolidated balance sheet in the amount of
$12 million
and
$14 million
as of
March 31, 2019
and
December 31, 2018
, respectively.
|
(2)
|
Includes debt obligations associated with assets classified as held for sale on the condensed consolidated balance sheet in the amount of
$220 million
and
$153 million
as of
March 31, 2019
and
December 31, 2018
, respectively.
|
(3)
|
Includes accounts payable and other liabilities associated with assets classified as held for sale on the condensed consolidated balance sheet in the amount of
$8 million
and
$10 million
as of
March 31, 2019
and
December 31, 2018
, respectively.
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||||||||||||||||
(US$ Millions)
|
Level 1
|
Level 2
|
Level 3
|
Total
|
Level 1
|
Level 2
|
Level 3
|
Total
|
||||||||||||||||
Financial assets
|
|
|
|
|
|
|
|
|
||||||||||||||||
Participating loan interests
|
$
|
—
|
|
$
|
—
|
|
$
|
280
|
|
$
|
280
|
|
$
|
—
|
|
$
|
—
|
|
$
|
268
|
|
$
|
268
|
|
Securities - FVTPL
|
—
|
|
119
|
|
639
|
|
758
|
|
—
|
|
—
|
|
239
|
|
239
|
|
||||||||
Securities - FVTOCI
|
—
|
|
—
|
|
211
|
|
211
|
|
—
|
|
—
|
|
260
|
|
260
|
|
||||||||
Derivative assets
|
—
|
|
185
|
|
—
|
|
185
|
|
—
|
|
247
|
|
—
|
|
247
|
|
||||||||
Total financial assets
|
$
|
—
|
|
$
|
304
|
|
$
|
1,130
|
|
$
|
1,434
|
|
$
|
—
|
|
$
|
247
|
|
$
|
767
|
|
$
|
1,014
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Financial liabilities
|
|
|
|
|
|
|
|
|
||||||||||||||||
Capital securities - fund subsidiaries
|
$
|
—
|
|
$
|
—
|
|
$
|
886
|
|
$
|
886
|
|
$
|
—
|
|
$
|
—
|
|
$
|
813
|
|
$
|
813
|
|
Derivative liabilities
|
—
|
|
405
|
|
—
|
|
405
|
|
—
|
|
340
|
|
—
|
|
340
|
|
||||||||
Loan payable
|
—
|
|
—
|
|
40
|
|
40
|
|
—
|
|
—
|
|
24
|
|
24
|
|
||||||||
Total financial liabilities
|
$
|
—
|
|
$
|
405
|
|
$
|
926
|
|
$
|
1,331
|
|
$
|
—
|
|
$
|
340
|
|
$
|
837
|
|
$
|
1,177
|
|
|
Mar. 31, 2019
|
Dec. 31, 2018
|
||||||||||
(US$ Millions) |
Financial
assets |
|
Financial
liabilities |
|
Financial
assets |
|
Financial
liabilities |
|
||||
Balance, beginning of period
|
$
|
767
|
|
$
|
837
|
|
$
|
835
|
|
$
|
836
|
|
Acquisitions
|
|
454
|
|
|
—
|
|
|
201
|
|
|
—
|
|
Dispositions
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
|
(2
|
)
|
Fair value gains, net and OCI
|
|
11
|
|
|
89
|
|
|
(14
|
)
|
|
4
|
|
Other
|
|
(102
|
)
|
|
—
|
|
|
(248
|
)
|
|
—
|
|
Balance, end of period
|
$
|
1,130
|
|
$
|
926
|
|
$
|
767
|
|
$
|
838
|
|
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||
Balances outstanding with related parties:
|
|
|
||||
Participating loan interests
|
$
|
280
|
|
$
|
268
|
|
Net (payables)/receivables within equity accounted investments
|
(67
|
)
|
(26
|
)
|
||
Loans and notes receivable
(1)
|
100
|
|
54
|
|
||
Receivables and other assets
|
14
|
|
50
|
|
||
Deposit and promissory note from Brookfield Asset Management
|
(1,600
|
)
|
(733
|
)
|
||
Property-specific debt obligations
|
(233
|
)
|
(231
|
)
|
||
Loans and notes payable and other liabilities
|
(440
|
)
|
(50
|
)
|
||
Capital securities held by Brookfield Asset Management
(2)
|
(151
|
)
|
(420
|
)
|
||
Preferred shares held by Brookfield Asset Management
|
(15
|
)
|
(15
|
)
|
(1)
|
At
March 31, 2019
, includes
$41 million
(
December 31, 2018
-
$54 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)
|
During the first quarter of 2019,
$269 million
of the Brookfield BPY Holdings Inc. Class B Junior Preferred shares, held by Brookfield Asset Management, were redeemed.
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
Transactions with related parties:
|
|
|
||||
Commercial property revenue
(1)
|
$
|
13
|
|
$
|
5
|
|
Management fee income
|
1
|
|
2
|
|
||
Participating loan interests (including fair value gains, net)
|
9
|
|
18
|
|
||
Interest expense on debt obligations
|
17
|
|
8
|
|
||
Interest on capital securities held by Brookfield Asset Management
|
7
|
|
19
|
|
||
General and administrative expense
(2)
|
50
|
|
50
|
|
||
Construction costs
(3)
|
202
|
|
89
|
|
(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 private funds, and administrative services.
|
(3)
|
Includes amounts paid to Brookfield Asset Management and its subsidiaries for construction costs of development properties.
|
(US$ Millions)
For the three months ended Mar. 31, 2019 |
Brookfield Property Partners L.P.
|
|
BOP Split
|
|
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
|
|
|||||||||
Revenue
|
$
|
—
|
|
$
|
11
|
|
$
|
30
|
|
$
|
—
|
|
$
|
8
|
|
$
|
556
|
|
$
|
194
|
|
$
|
1,274
|
|
$
|
2,073
|
|
Net income attributable to unitholders
(1)
|
162
|
|
107
|
|
449
|
|
—
|
|
8
|
|
333
|
|
379
|
|
(1,105
|
)
|
333
|
|
|||||||||
For the three months ended Mar. 31, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Revenue
|
$
|
—
|
|
$
|
(12
|
)
|
$
|
33
|
|
$
|
—
|
|
$
|
—
|
|
$
|
241
|
|
$
|
2
|
|
$
|
1,356
|
|
$
|
1,620
|
|
Net income attributable to unitholders
(1)
|
195
|
|
(51
|
)
|
(71
|
)
|
—
|
|
—
|
|
530
|
|
—
|
|
(73
|
)
|
530
|
|
(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)
As of Mar. 31, 2019 |
Brookfield Property Partners L.P.
|
|
BOP Split
|
|
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
|
|
|||||||||
Current assets
|
$
|
—
|
|
$
|
19
|
|
$
|
96
|
|
$
|
—
|
|
$
|
873
|
|
$
|
8,594
|
|
$
|
496
|
|
$
|
(5,964
|
)
|
$
|
4,114
|
|
Non-current assets
|
13,618
|
|
11,864
|
|
22,076
|
|
—
|
|
—
|
|
27,752
|
|
1,738
|
|
26,360
|
|
103,408
|
|
|||||||||
Assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
404
|
|
404
|
|
|||||||||
Current liabilities
|
—
|
|
1,329
|
|
249
|
|
—
|
|
868
|
|
6,353
|
|
1,791
|
|
129
|
|
10,719
|
|
|||||||||
Non-current liabilities
|
—
|
|
4,568
|
|
5,767
|
|
—
|
|
—
|
|
1,993
|
|
—
|
|
39,899
|
|
52,227
|
|
|||||||||
Liabilities associated with assets held for sale
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
228
|
|
228
|
|
|||||||||
Preferred equity
|
156
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
156
|
|
|||||||||
Equity attributable to interests of others in operating subsidiaries and properties
|
—
|
|
—
|
|
2,284
|
|
—
|
|
—
|
|
—
|
|
—
|
|
14,312
|
|
16,596
|
|
|||||||||
Equity attributable to unitholders
(1)
|
$
|
13,462
|
|
$
|
5,986
|
|
$
|
13,872
|
|
$
|
—
|
|
$
|
5
|
|
$
|
28,000
|
|
$
|
443
|
|
$
|
(33,768
|
)
|
$
|
28,000
|
|
(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)
As of Dec. 31, 2018 |
Brookfield Property Partners L.P.
|
|
BOP Split
|
|
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
|
|
|||||||||
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
|
|
(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
|
c)
|
Reportable segment measures
|
(US$ Millions)
|
Total revenue
|
FFO
|
||||||||||
Three months ended Mar. 31,
|
2019
|
|
2018
|
|
2019
|
|
2018
|
|
||||
Core Office
|
$
|
513
|
|
$
|
532
|
|
$
|
124
|
|
$
|
133
|
|
Core Retail
|
379
|
|
—
|
|
167
|
|
112
|
|
||||
LP Investments
|
1,178
|
|
1,087
|
|
75
|
|
85
|
|
||||
Corporate
|
3
|
|
1
|
|
(108
|
)
|
(102
|
)
|
||||
Total
|
$
|
2,073
|
|
$
|
1,620
|
|
$
|
258
|
|
$
|
228
|
|
(US$ Millions)
|
Lease revenue
|
|
Other revenue from tenants
|
|
Hospitality revenue
|
|
Investment and other revenue
|
|
Total revenue
|
|
|||||
Three months ended Mar. 31, 2019
|
|||||||||||||||
Core Office
|
$
|
387
|
|
$
|
84
|
|
$
|
2
|
|
$
|
40
|
|
$
|
513
|
|
Core Retail
|
263
|
|
77
|
|
—
|
|
39
|
|
379
|
|
|||||
LP Investments
|
583
|
|
80
|
|
489
|
|
26
|
|
1,178
|
|
|||||
Corporate
|
—
|
|
—
|
|
—
|
|
3
|
|
3
|
|
|||||
Total
|
$
|
1,233
|
|
$
|
241
|
|
$
|
491
|
|
$
|
108
|
|
$
|
2,073
|
|
(US$ Millions)
|
Lease revenue
|
|
Other revenue from tenants
|
|
Hospitality revenue
|
|
Investment and other revenue
|
|
Total revenue
|
|
|||||
Three months ended Mar. 31, 2018
|
|||||||||||||||
Core Office
|
$
|
447
|
|
$
|
53
|
|
$
|
5
|
|
$
|
27
|
|
$
|
532
|
|
Core Retail
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
LP Investments
|
519
|
|
78
|
|
477
|
|
13
|
|
1,087
|
|
|||||
Corporate
|
—
|
|
—
|
|
—
|
|
1
|
|
1
|
|
|||||
Total
|
$
|
966
|
|
$
|
131
|
|
$
|
482
|
|
$
|
41
|
|
$
|
1,620
|
|
|
Total assets |
Total liabilities |
||||||||||
(US$ Millions)
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
Mar. 31, 2019
|
|
Dec. 31, 2018
|
|
||||
Core Office
|
$
|
35,266
|
|
$
|
34,095
|
|
$
|
15,884
|
|
$
|
15,033
|
|
Core Retail
|
29,833
|
|
29,658
|
|
14,369
|
|
13,749
|
|
||||
LP Investments
|
42,690
|
|
58,610
|
|
27,734
|
|
41,604
|
|
||||
Corporate
|
137
|
|
157
|
|
5,187
|
|
5,394
|
|
||||
Total
|
$
|
107,926
|
|
$
|
122,520
|
|
$
|
63,174
|
|
$
|
75,780
|
|
|
Three months ended Mar. 31,
|
|
||||
(US$ Millions)
|
2019
|
|
2018
|
|
||
FFO
(1)
|
$
|
258
|
|
$
|
228
|
|
Depreciation and amortization of real estate assets
|
(69
|
)
|
(65
|
)
|
||
Fair value gains, net
|
370
|
|
617
|
|
||
Share of equity accounted income - non-FFO
|
27
|
|
1
|
|
||
Income tax expense
|
(88
|
)
|
60
|
|
||
Non-controlling interests of others in operating subsidiaries and properties – non-FFO
|
(165
|
)
|
(311
|
)
|
||
Net income attributable to unitholders
(2)
|
333
|
|
530
|
|
||
Non-controlling interests of others in operating subsidiaries and properties
|
380
|
|
493
|
|
||
Net income
|
$
|
713
|
|
$
|
1,023
|
|
(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 Partnership 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 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 Partnership Units, Special LP Units and BPR Units are presented as non-controlling interests in the consolidated statements of income.
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
(a)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
(b)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
/s/ Brian W. Kingston
|
|
Brian W. Kingston
|
|
Chief Executive Officer of Brookfield Property Group LLC,
|
|
a manager of the issuer
|
|
(a)
|
designed DC&P, or caused it to be designed under our supervision, to provide reasonable assurance that
|
(a)
|
material information relating to the issuer is made known to us by others, particularly during the period in which the interim filings are being prepared; and
|
(b)
|
information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted by it under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation; and
|
(b)
|
designed ICFR, or caused it to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s GAAP.
|
/s/ Bryan K. Davis
|
|
Bryan K. Davis
|
|
Chief Financial Officer of Brookfield Property Group LLC,
|
|
a manager of the issuer
|
|