EX-1 2 t13856exv1.htm EX-1 exv1
 

INTERIM REPORT TO SHAREHOLDERS
FOR THE SIX MONTHS ENDED JUNE 30, 2004

                                 
UNAUDITED   Three Months Ended June 30
  Six Months Ended June 30
                 
US$ MILLIONS, EXCEPT PER SHARE AMOUNTS
  2004
  2003
  2004
  2003
Cash flow from operations
  $ 178     $ 132     $ 324     $ 262  
— per share
  $ 0.64     $ 0.44     $ 1.13     $ 0.88  
Net income
  $ 189     $ 63     $ 336     $ 119  
— per share
  $ 0.67     $ 0.18     $ 1.17     $ 0.33  
 
   
 
     
 
     
 
     
 
 

Fellow Shareholders:

Financial results in the second quarter exceeded plan, and we made progress on a number of initiatives which should ensure we are well positioned to add value to the company in the years ahead. Barring unforeseen circumstances, we remain confident in our ability to deliver on our financial and operational targets for 2004.

STRONG FINANCIAL RESULTS

For the three months ended June 30, 2004, we recorded cash flow from operations of $178 million ($0.64 per share) compared with $132 million ($0.44 per share) in the second quarter of 2003. The current period operating results reflect strong cash flow growth in most of the company’s operations, a gain realized on the re-leasing of a major block of office space, and a substantial increase in the contribution from our power generation operations compared with the same period last year.

Cash flow from operations for the first six months ended June 30, 2004 totalled $324 million, or $1.13 per fully diluted share compared with $262 million ($0.88 per share) during the corresponding period last year.

Net income for the quarter totalled $189 million, compared with $63 million in 2003. On a per share basis, this resulted in net income of $0.67 per share compared with $0.18 per share in the same period last year. Continued improvement in our core operations, as well as higher realized prices for metals and panelboard products positively impacted our resource investments, increasing their contribution to our bottom line.

VALUE CREATION AND GROWTH INITIATIVES

During the second quarter of 2004, we advanced a number of strategic initiatives to expand our operations, enhance our return on capital and position us to pursue future growth opportunities.

Expanded our power generation capacity and market position in the northeast United States. We are in the final stages of acquiring 71 hydroelectric power generating plants totalling 674 megawatts (MW) of capacity in upstate New York for $900 million. With 40 existing hydroelectric plants in New England, Ontario and Quebec, this acquisition furthers our strategy of acquiring and operating low cost, high quality hydro assets in the northeast. With these facilities interconnected to our existing markets, we should enjoy enhanced operating flexibility and expanded ability to market our electricity. This acquisition increases our generating capacity to approximately 2,700 MW and the number of plants in our portfolio to 120.

Increased our interest in Canary Wharf. We did not succeed in a bid with our partners to acquire 100% of Canary Wharf; however, we successfully increased our net interest in the 17 properties owned by Canary Wharf to 17%. Our total cost is approximately US$500 million, and

 


 

we own an effective interest in approximately 2.4 million square feet of some of the finest office properties and development sites in London, England. As long-term shareholders, we believe that the London office market will recover in the next few years, and further development of the Canary Wharf Estate should enhance the value of our investment.

Successfully raised $600 million for the Brascan Real Estate Finance Fund, our first U.S.-based Fund, establishing new relationships with several world-class organizations. In addition to closing the Fund financing, we contributed into the Fund nearly $300 million of mezzanine loans and investments underwritten by Brascan to date.

Created two pure play investments by separating our 42% interest in Nexfor (renamed Norbord) from our 42% interest in Fraser Papers. Norbord is a unique, global panelboard company with a record of significant earnings and cash flow growth and top quartile performance. Fraser Papers is a North American specialty paper company which is well positioned to benefit from the rebound in paper prices. The formation of two pure-play companies will enable the management teams to focus their operating expertise entirely on their respective business units. In addition, it increases our flexibility should we wish to pursue our options with respect to our investment in these businesses in the future.

Noranda announced that its Board of Directors commenced a review of various means of maximizing shareholder value, following receipt of expressions of interest in the company from several potential acquirers. This process continues and we are supportive of the efforts of Noranda’s Special Committee of Directors, which is acting on behalf of all shareholders of Noranda.

Completed a three-for-two stock split of our outstanding common shares, which was implemented by way of a special dividend. Shareholders of record on May 21, 2004 received one half of a Brascan common share for each common share held (ie. one additional share for every two shares held) on June 1, 2004. This stock split was intended to ensure that our common shares remain accessible to individual shareholders and to improve the trading liquidity of our shares.

Renewed our normal course issuer bid which permits us to acquire up to a further 21 million shares during the next eight months. Year to date, we have repurchased 0.8 million shares for cancellation at an average price of $23.35 per share.

OPERATING BUSINESS HIGHLIGHTS

We remained focussed on strengthening our cash flow from operations, while at the same time pursuing alternatives to organically grow our base of high quality assets.

Real Estate

Our commercial property operations met their financial targets, backed by improved real estate fundamentals. Although vacancies in the overall commercial real estate market are still high, our lease profile remains one of the best in the premier office property sector. We are currently 97% leased in our core markets with few major leases rolling over in the next few years. Our average lease term remains approximately 10 years across our office portfolio, and as a result, should enable us to deliver a predictable stream of cash flow in the years ahead.

We are seeing increased leasing momentum after two years of slower leasing activity in the overall market. During the first six months of the year, we leased 1.7 million square feet of space. This includes 1.3 million square feet of space in New York to two new high profile tenants: a sublease for 800,000 square feet with PricewaterhouseCoopers within our recently completed 300 Madison Avenue office property in Midtown Manhattan and a 20-year lease with law firm Cadwalader, Wickersham & Taft for approximately 460,000 square feet at One World Financial Center in Lower Manhattan. In addition, we leased 200,000 square feet in BCE Place in Toronto to TD Canada Trust and 200,000 square feet in Minneapolis.

We continue to explore opportunities to expand our presence in supply-constrained office markets with strong long-term fundamentals. The two new markets where we have chosen to focus our current efforts are Washington, D.C. and London, U.K. In this regard, we recently purchased two office properties totalling 1.1 million square feet in Washington, D.C. and added 2.4 million net effective square feet of premier London office and development properties, as a result of our Canary Wharf investment.

Within our residential property operations, we continue to benefit from robust consumer demand for luxury and move-up homes driven by the relatively low interest rate environment and improving economy. These strong market conditions, combined with a higher number of active communities in our operations contributed to an increase in lot and home sales in the first six months compared with the same period last year. At the end of the quarter, booked sales totalled close to 100% of our planned sales for 2004, with margins exceeding expectations. In addition, we achieved approvals for a number of new communities, enabling us to continue to create value by converting our land inventory into building lots for sale.

Finally, our real estate advisory services group was active throughout the first six months of the year. They were retained to sell three large portfolios of office and industrial properties totalling approximately $1 billion. In addition, they were awarded a number of private and public

2


 

assignments in the second quarter of 2004, which are currently in process. This group is building a solid reputation with their clients who are looking to leverage the group’s range of expertise in real estate as well as the capital we can provide to facilitate transactions.

Power Generation

Brascan continued to benefit in the second quarter from improved water levels in our hydroelectric systems across North America. These positive hydrology conditions, combined with the contribution from the power plants we acquired in the first quarter, increased operating cash flow to $145 million during the first six months, an 81% improvement over the corresponding period in 2003. Excluding the New York State power plants which we recently purchased, production totalled approximately 2,090 gigawatt hours across our portfolio of 48 power generating plants. This compares with 1,589 gigawatt hours during the same period in 2003.

We continue to review opportunities to optimize the operations we own, and are also looking at a number of acquisition opportunities, primarily in the northeast U.S., to further grow our portfolio of hydroelectric generating assets. In addition, we are reviewing the Ontario government’s recently released request for proposals to build new capacity in this supply-constrained market. We expect that there will be opportunities to expand our generation through these initiatives.

As one of North America’s lowest cost producers of power, we remain confident that we will achieve the operational targets set for the balance of the year, and we are focussed on growth for the years ahead.

Funds Management

During the first six months of the year, we made further progress in pursuing our strategy of expanding our asset management activities within our areas of expertise, primarily in real estate, power generation and resources.

Management of our Restructuring Fund has worked for the last year on the restructuring of Doman Industries. The Court recently approved the proposed recapitalization plan and Doman was subsequently renamed Western Forest Products. Western Forest Products emerged from bankruptcy recently and became a TSX-listed company. The Fund owns 20% of both the common equity and the high yield notes that were issued to current subordinate note holders. We are encouraged by the prospects for Western Forest Products, with its low-cost high quality wood assets, strengthened pulp operations and a return to better pricing for its products.

Within our Real Estate Opportunity Fund, we continue to pursue a number of opportunities, largely in the U.S. Although real estate valuations remain high, relative to our value bias, this group is well positioned with flexible capital and substantial transaction expertise. As a result, we believe we will be able to find attractive transactions in which to participate.

In the first half of the year, our recently launched New York based Brascan Strategic Asset Management group (BSAM), which manages $1.5 billion of investment assets, closed its first public capital market deal as advisor on a collateralized debt obligation (CDO) transaction, a first of its kind in the public CDO market. BSAM is currently marketing a follow-on transaction.

During the balance of the year, we will be focussed on investing and managing our existing Funds, and strengthening relationships with our institutional partners.

OUTLOOK

As we look ahead, we have a strong operating platform to continue to grow our operations. This should allow us to deliver solid operating results as well as successfully redeploy free cash flow generated from our operations, and from the possible monetization of non-core investment positions into higher return opportunities.

 

/s/ J. Bruce Flatt


J. Bruce Flatt
President and Chief Executive Officer
August 5, 2004

3


 

MANAGEMENT’S DISCUSSION AND ANALYSIS


OVERVIEW

The following discussion and analysis is intended to provide readers with an assessment of our performance for the first six months of 2004 and the comparable period in the prior years, as well as our financial position and future prospects. It should be read in conjunction with the unaudited consolidated financial statements and appended notes, which are included on page 13 of this report. Additional information, including the company’s consolidated financial statements and management discussion and analysis for the year ended December 31, 2003, as well as the company’s Annual Information Form, is available on the company’s web site at www.brascancorp.com or on SEDAR’s web site at www.sedar.com.

Operating Results

The following is a summary of Brascan’s operating cash flow and net income, and a reconciliation between the two measures. Management uses cash flow from operations as a key measure to evaluate performance and to determine the underlying value of its businesses. We consider this to be an appropriate measure for performance because it is tangible, it is indicative of the value of our assets and it is utilized by financial analysts and investors as a key measure in each of our operating sectors.

                                 
    Three Months Ended June 30
  Six Months Ended June 30
US$ MILLIONS, EXCEPT PER SHARE AMOUNTS
  2004
  2003
  2004
  2003
Net income
  $ 189     $ 63     $ 336     $ 119  
Adjustment for non-cash items 1
    (27 )     52       (44 )     110  
 
   
 
     
 
     
 
     
 
 
Income before non-cash items
    162       115       292       229  
Dividends from Noranda and Norbord
    16       17       32       33  
 
   
 
     
 
     
 
     
 
 
Cash flow from operations and gains
  $ 178     $ 132     $ 324     $ 262  
 
   
 
     
 
     
 
     
 
 
Per fully diluted share
                               
Cash flow from operations and gains
  $ 0.64     $ 0.44     $ 1.13     $ 0.88  
Net income
  $ 0.67     $ 0.18     $ 1.17     $ 0.33  
 
   
 
     
 
     
 
     
 
 


1.   Depreciation and amortization, taxes and other provisions, and equity accounted earnings from Noranda and Norbord, net of minority interests’ share in these items.

Operating cash flow for the three months ended June 30, 2004 increased 35% to $178 million compared with $132 million in the second quarter of 2003. Total cash flow, prior to preferred share dividends, increased to $324 million for the six month period.

The current period operating results reflect strong cash flow growth in most of the company’s operations, a gain realized on the re-leasing of a major block of office space, and a substantial increase in the contribution from our power generation operations compared with the same period last year. Financing costs increased relative to the prior period due to the issuance of preferred equity and long-term debt during 2003 and early 2004 to finance growth initiatives as well as a continued shift away from a floating rate to a fixed rate liability profile. Our overall cost of capital was 9.7%.

Net income increased significantly to $336 million for the six months ended June 30, 2004 compared with $119 million in 2003. This strong performance was driven by increased contribution from our resource investments which have benefited from improved pricing and higher production volumes.

The operating results for each segment on a cash flow basis are discussed in more detail within the Operations Review which follows. A specific discussion of net income and a complete reconciliation between operating cash flow and net income is presented on page 10.

Financial Profile

Total assets at book value increased to $17.2 billion as at June 30, 2004 from $16.3 billion at December 31, 2003. The increase was due to a higher level of invested assets in our real estate and funds management operations. The increase in book value of assets was funded primarily through increased property specific mortgages, other debt of subsidiaries in our real estate operations and an increase in accounts and other payables. Shareholder interests increased slightly as net income was offset in part by dividend distributions and the repurchase of common shares. The underlying values are calculated based on calculations set forth in our Supplemental Information Package, which is posted on our web site at www.brascancorp.com.

4


 

                         
    Underlying Value
  Book Value
    June 30   June 30   Dec. 31
US$ MILLIONS, EXCEPT PER SHARE AMOUNTS
  2004
  2004
  2003
Assets
                       
Real estate 1
  $ 13,196     $ 9,103     $ 8,311  
Power generation
    3,108       1,948       1,927  
Funds management
    1,889       1,481       1,215  
 
   
 
     
 
     
 
 
 
    18,193       12,532       11,453  
Investments
    3,253       2,051       2,003  
Cash and financial assets
    1,391       1,391       1,236  
Accounts receivable and other
    1,250       1,250       1,623  
 
   
 
     
 
     
 
 
 
  $ 24,087     $ 17,224     $ 16,315  
 
   
 
     
 
     
 
 
Liabilities
                       
Non-recourse borrowings
                       
Property specific mortgages
  $ 5,176     $ 5,176     $ 4,881  
Other debt of subsidiaries
    2,311       2,311       2,075  
Corporate borrowings
    1,212       1,212       1,213  
Accounts and other payables
    1,895       1,895       1,745  
Shareholders’ interests
                       
Minority interests of others in assets
    3,398       1,421       1,516  
Preferred equity — corporate and subsidiaries
    2,022       2,022       1,861  
Common equity
    8,073       3,187       3,024  
 
   
 
     
 
     
 
 
 
    13,493       6,630       6,401  
 
   
 
     
 
     
 
 
 
  $ 24,087     $ 17,224     $ 16,315  
 
   
 
     
 
     
 
 
Per common share
  $ 30.35     $ 12.36     $ 11.69  
 
   
 
     
 
     
 
 


1.   The company’s interest in Canary Wharf Group, plc is included in real estate, whereas it is included in “Investments” in the consolidated financial statements.

OPERATIONS REVIEW

Real Estate

Our real estate operations consist of commercial properties, predominantly office properties, residential properties, income producing land, development properties, and real estate services activities. We manage approximately 140 million square feet of real estate properties. This includes our own commercial properties and co-ownership interests of approximately $2.2 billion held by institutional investors. These operations are located predominantly in North America, but also include operations in Brazil.

The composition of the company’s real estate assets and the associated operating cash flows are as follows:

                                                         
    Underlying Value
  Book Value
  Operating Cash Flow
                            Three Months Ended   Six Months Ended
    June 30   June 30   Dec. 31   June 30
  June 30
US$ MILLIONS
  2004
  2004
  2003
  2004
  2003
  2004
  2003
Commercial properties
  $ 10,102     $ 7,284     $ 6,622     $ 169     $ 157     $ 351     $ 312  
Residential properties
    1,650       884       738       48       23       77       41  
Income producing land
    201       125       129       3       1       5       2  
Development properties
    1,027       762       774             7             24  
Real estate services
    216       48       48       5       3       8       5  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
  $ 13,196     $ 9,103     $ 8,311     $ 225     $ 191     $ 441     $ 384  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 

The inclusion of our 17% interest in Canary Wharf Group, plc, with a book value of $486 million, together with the acquisition of Edison Place, 701 9th Street, N.W. in Washington, D.C., accounts for most of the increase in book value of our commercial property portfolios from December 31, 2003, while seasonal build-out of inventory contributed to the increase in our residential operations.

Cash flow from real estate operations increased 15% to $441 million. Our commercial property operations showed continued growth in operating income on a same property basis and benefitted from the successful completion of a major sublease at 300 Madison Avenue and the

5


 

addition of our Washington, D.C. properties. Our residential operations continued to benefit from a strong market, which combined with a higher number of active selling communities contributed higher cash flows in the quarter. In the first six months of 2003, we recorded a gain of $24 million from development properties on the sale of excess residential lot inventory in California.

Power Generating Operations

Our power generating operations are predominantly hydroelectric facilities located on river systems mainly in North America, most of which contain reservoirs that enable us to generate increased revenues through the sale of power during periods of high demand. The composition of our power generating operations and the associated operating cash flows are as follows:

                                                                 
    Capacity (MW)
  Book Value
  Operating Cash Flow 1
                                    Three Months Ended   Six Months Ended
    June 30   Dec. 31   June 30   Dec. 31   June 30
  June 30
US$ MILLIONS
  2004
  2003
  2004
  2003
  2004
  2003
  2004
  2003
Ontario, Canada
    957       957     $ 932     $ 977     $ 29     $ 21     $ 65     $ 45  
Quebec, Canada
    266       266       322       328       15       5       32       10  
Northeast United States
    199       174       261       228       9       3       19       4  
Other North America
    304       304       320       299       16       15       26       21  
Brazil
    101       60       90       50       2             3        
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    1,827       1,761       1,925       1,882       71       44       145       80  
Under development
    9       25       23       45                          
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Total
    1,836       1,786     $ 1,948     $ 1,927     $ 71     $ 44     $ 145     $ 80  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Underlying value estimate
                  $ 3,108                                          
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 


1.   Includes revenues net of direct operating expenses.

The book value of our power generating assets increased from December 31, 2003 principally due to the acquisition of additional operations in Brazil and the completion of a 25 megawatt cogeneration plant in New Hampshire in the first quarter.

Operating cash flow increased 81% to $145 million for the six months as a result of record generation, which exceeded our long-term averages for this period. In addition, the flexibility of our hydroelectric asset base allowed us to sell power during the most optimal pricing periods, offsetting the impact of lower “all hours” average prices. During the first six months of 2004, production totalled approximately 4,247 gigawatt hours across our portfolio of 48 power generating plants compared with 2,952 gigawatt hours in 2003, as a result of improved hydrology conditions and increased contributions from plants acquired and developed since the first quarter of 2003.

Funds Management

We manage dedicated investment funds for ourselves and on behalf of institutional and other investors. These funds are currently concentrated in five areas of activity: Bridge Lending, Mezzanine Finance, Restructuring, Opportunistic Investments and Structured Products. Our current industry focus is in real estate, power generation and resources.

The book value of our funds management operations increased during the first six months as we continue to expand these activities. All of our funds continue to experience strong deal flow and closed on a number of transactions during the quarter.

Cash flow from operations increased 8% to $104 million for the six months ended June 30, 2004. The contribution from Bridge Lending, Real Estate Finance and Restructuring activities increased due to a higher level of activity. Structured Products includes our reinsurance activities, which benefitted from strong performance on existing contracts and underwritings, while the contribution from capital markets declined from the 2003 results which included particularly strong results from high yield investment activities.

The following table shows the composition of the book values and funds under management at June 30, 2004 and December 31, 2003, together with the associated operating cash flows:

6


 

                                                         
    Assets Under        
    Management 1
  Book Value
  Operating Cash Flow 2
                            Three Months Ended   Six Months Ended
    June 30   June 30   Dec. 31   June 30
  June 30
US$ MILLIONS
  2004
  2004
  2003
  2004
  2003
  2004
  2003
Bridge Lending Fund
  $ 748     $ 454     $ 318     $ 5     $ 5     $ 14     $ 9  
Real Estate Finance Fund
    600       290       157       4       1       8       2  
Restructuring Fund
    332       52       64       3       1       7       3  
Real Estate Opportunity Fund
    1,000       10                                
Structured Products
    1,606       376       288       11       3       22       10  
Capital Markets
    500       151       273       31       31       47       56  
Traditional assets under management
    1,975       1             1             1        
Other
    147       147       115       1       8       5       16  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Total
  $ 6,908     $ 1,481     $ 1,215     $ 56     $ 49     $ 104     $ 96  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Underlying value estimate
          $ 1,889                                          
 
           
 
                                         


1.   Capital committed by Brascan and its investment partners.
 
2.   Includes investment income and fees net of associated operating expenses.

Investments

Investments consist of assets which do not currently form part of our operations, but which may be integrated into our operations in the future, or alternatively may be disposed of on an opportunistic basis.

     The composition of the company’s investments is as follows:

                                 
            Underlying Value
  Book Value
            June 30   June 30   Dec. 31
US$ MILLIONS
  % Interest
  2004
  2004
  2003
Real estate
                               
Canary Wharf Group, plc
        $     $     $ 153  
Resources
                               
Noranda Inc.
    42 %     2,115       1,286       1,212  
Norbord Inc./Fraser Papers Inc.
    42 %     728       434       356  
Katahdin Paper Company, LLC
    100 %     84       84       76  
Business services
                               
Banco Brascan, S.A.
    40 %     52       52       45  
Accor Hotels/Tickets
    20%/40 %     100       21       24  
Other publicly listed investments
  various     105       105       72  
Other private equity investments
  various     69       69       65  
 
           
 
     
 
     
 
 
 
          $ 3,253     $ 2,051     $ 2,003  
 
           
 
     
 
     
 
 

During the quarter we increased our investment in Canary Wharf Group, plc to 17% and, together with our institutional partners, we own a 26% interest. Our investment now represents a long-term core holding, and accordingly we have integrated it with our other long-term real estate operations under “Real Estate”.

The book value of our investments increased as a result of the equity accounted earnings from our investments in Noranda and Norbord, which both produced outstanding results due to higher commodity prices and volumes. During the quarter, Norbord (formerly Nexfor) completed the distribution of Fraser Papers Inc. to shareholders as described in more detail in the Letter to Shareholders beginning on page 2 of this report.

Investment and Other Income

Investment and other income includes investment income from our financial assets as well as the contribution from our investments (other than our equity accounted investments in Noranda and Norbord, which are described separately) and other items.

7


 

CAPITAL RESOURCES AND LIQUIDITY

Cash and Financial Assets

Although we generate substantial amounts of cash flow within our operations, we generally carry modest cash balances and instead utilize excess cash to repay revolving credit lines and invest in shorter term financial assets which generate better returns while still providing a source of liquidity to fund investment initiatives. Cash balances at June 30, 2004 totalled $429 million. Financial assets of $962 million represent securities that are not actively deployed within our financial operations, and which can, with varying degrees of timing, be liquidated and utilized to fund strategic acquisitions. Financial assets increased from $854 million at December 31, 2003.

Working Capital and Other Assets and Liabilities

Working capital balances include trade accounts receivable and payable held in the normal course of each of our operating businesses and other balances, including future income tax liabilities, as well as other accrued asset balances and provisions. Working capital and other balances represented a net liability of $645 million compared with a net liability of $122 million at December 31, 2003, largely as a result of increased operating liabilities in our funds management and real estate operations. Operating costs increased during the period as a result of continued expansion in our businesses and increased cash taxes paid during the quarter by our home building operations.

Capitalization

                                                         
    Underlying Value
  Book Value
  Operating Cash Flow
                            Three Months Ended   Six Months Ended
    June 30   June 30   Dec. 31   June 30
  June 30
US$ MILLIONS
  2004
  2004
  2003
  2004
  2003
  2004
  2003
Non-recourse borrowings
                                                       
Property specific mortgages
  $ 5,176     $ 5,176     $ 4,881     $ 78     $ 67     $ 154     $ 145  
Other debt of subsidiaries
    2,311       2,311       2,075       36       25       67       49  
Corporate borrowings
    1,212       1,212       1,213       24       16       43       30  
Shareholders’ interests
    13,493       6,630       6,401       287       196       515       389  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
  $ 22,192     $ 15,329     $ 14,570     $ 425     $ 304     $ 779     $ 613  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 

Borrowings

Borrowings include amounts which have recourse only to specific properties, recourse only to assets owned by the company’s subsidiaries, and long-term and short-term obligations of Brascan. Property specific mortgages increased as a result of the financing of a commercial property with a $170 million, ten-year fixed-rate mortgage at 5.1% interest during the first quarter of 2004 and the financing of a hydroelectric plant with a $110 million, ten-year fixed-rate mortgage at 5.5% interest. In addition, other debt of subsidiaries increased as a result of additional construction financing required to build out residential communities. Interest expense increased as a result of increased debt outstanding, compared with the first six months of of 2003.

Shareholders’ Interests

Shareholders’ interests are comprised of three components: participating interests of other subsidiaries in our operating assets; non-participating preferred equity issued by the company and its subsidiaries; and common equity of Brascan.

8


 

     Shareholders’ interests are as follows:

                                                                 
    Number of Shares
  Underlying Value
  Book Value
  Operating Cash Flow 1
                                    Three Months Ended   Six Months Ended
    June 30   June 30   June 30   Dec. 31   June 30
  June 30
US$ MILLIONS
  2004
  2004
  2004
  2003
  2004
  2003
  2004
  2003
Participating interests of others in assets
                                                               
Real estate
                                                               
Commercial
    77.7 2   $ 2,525     $ 1,012     $ 998     $ 79     $ 43     $ 136     $ 84  
Residential
    15.4 2     407       65       190       9       10       14       22  
Power generation
    24.1 2     305       183       184       6       5       13       6  
Other
            161       161       144                         2  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
            3,398       1,421       1,516       94       58       163       114  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Non-participating preferred equity
                                                               
Corporate
            852       852       852       15       17       30       31  
Subsidiaries
            1,170       1,170       1,009       15       6       28       13  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
            2,022       2,022       1,861       30       23       58       44  
 
           
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Common equity
    271.8 3     8,073       3,187       3,024       163       115       294       231  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 


1.   Represents share of operating cash flows attributable to the interests of the respective shareholders and includes cash distributions.
 
2.   Represents the number of shares not owned by Brascan.
 
3.   Includes convertible instruments on an “as converted” basis.

Participating interests of others in assets decreased from $1,516 million to $1,421 million during the first six months of 2004, while minority interest expense increased as a result of higher operating cash flows from our commercial properties business. In addition, preferred dividends paid by subsidiaries increased from $13 million in the prior period to $28 million currently, as a result of the dividends associated with the $561 million of preferred shares issued by our commercial properties operations during 2003 and 2004 through four offerings with favourable dividend rates averaging 5.3%.

Contractual Obligations

The following table presents contractual obligations of the company over the next five years:

                                         
            Payments Due by Period
US$ MILLIONS           Less than   1-3   4-5   After 5
Contractual Obligations
  Total
  One Year
  Years
  Years
  Years
Long-term debt
                                       
Property specific mortgages
  $ 5,176     $ 101     $ 1,189     $ 490     $ 3,396  
Other debt of subsidiaries
    2,311       527       1,157       3       624  
Corporate borrowings
    1,212       101       11       300       800  
Commitments
    467       467                    
Power acquisition
    900       900                    
 
   
 
     
 
     
 
     
 
     
 
 

Other obligations include $467 million of commitments by the company and its subsidiaries provided in the normal course of business, including: commitments to provide bridge financing; and letters of credit and guarantees provided in respect of power sales contracts and reinsurance obligations. On May 18, 2004, the company agreed to acquire 71 hydroelectric power generating plants in upstate New York from Reliant Energy Inc. for $900 million, which is expected to close in the third quarter of 2004.

9


 

NET INCOME

The following table presents a reconciliation between net income and operating cash flow, together with an analysis of the non-cash items which represent the differences between the two measures:

                                 
    Three Months Ended June 30
  Six Months Ended June 30
US$ MILLIONS, EXCEPT PER SHARE AMOUNTS
  2004
  2003
  2004
  2003
Cash flow from operations and gains
  $ 178     $ 132     $ 324     $ 262  
Less: dividends from Noranda and Norbord
    16       17       32       33  
 
   
 
     
 
     
 
     
 
 
 
    162       115       292       229  
Depreciation and amortization
    (56 )     (36 )     (112 )     (71 )
Taxes and other provisions
    (53 )     (30 )     (107 )     (58 )
Minority share of non-cash items
    41       22       72       45  
Equity accounted income (loss) from Noranda and Norbord
                               
Excluding restructuring charges and gains
    95       2       191       (8 )
Restructuring charges and gains
          (10 )           (18 )
 
   
 
     
 
     
 
     
 
 
Net income
  $ 189     $ 63     $ 336     $ 119  
 
   
 
     
 
     
 
     
 
 
Net income per share
  $ 0.67     $ 0.18     $ 1.17     $ 0.33  
 
   
 
     
 
     
 
     
 
 

Net income increased significantly in the first six months of 2004. This was due to the increase in cash flow from operations discussed earlier, as well as substantial improvements in the results of both Noranda and Norbord due to higher product prices, volumes and cost efficiencies.

Depreciation and amortization was higher during 2004 compared with the prior results, due in part to the acquisition and development of additional commercial properties and power generation facilities. In addition, changes in accounting guidelines required our commercial property operations to adopt the straight-line method for depreciation that resulted in increased depreciation charges of $28 million during the first half of the year.

Taxes and other provisions, which consist primarily of non-cash tax provisions, increased during 2004 due in large measure to the increased profitability of Brascan’s operations. Brascan operates with significant tax losses, and reflects the changes in the carrying value of tax losses utilized or generated during the period. Accounting guidelines also require us to record tax expense in relation to equity earnings from our resource investments even though these earnings were not taxable during the period.

Minority share of non-cash items reflects the extent to which the foregoing charges are attributable to the shareholders of operating subsidiaries, primarily Brookfield Properties and Brookfield Homes.

USE OF ESTIMATES

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. In particular, estimates required in the normal course of preparing Brascan’s financial statements include the determination of: future cash flows utilized in assessing net recoverable amounts and net realizable values; depreciation and amortization; value of goodwill and intangible assets; ability to utilize tax losses; hedge effectiveness; and fair values for disclosure purposes. These estimates have been applied in a manner consistent with that in the prior period. These estimates are impacted by, among other things, movements in interest rates and other factors as described in the analysis of business environment and risks included in our annual MD&A. The interrelated nature of these factors prevents us from quantifying the overall impact of movements on the company’s financial statements.

CHANGES IN ACCOUNTING POLICIES

Effective January 1, 2004, the company implemented the new Canadian Institute of Chartered Accountants (“CICA”) issued Handbook section 1100, “Generally Accepted Accounting Principles”. Section 1100 establishes standards for financial reporting in accordance with GAAP, and provides guidance on sources to consult when selecting accounting policies and determining appropriate disclosures when a matter is not dealt with explicitly in the primary sources of GAAP. In particular, this section requires the company to record income arising from tenant leases and depreciation on buildings on a straight-line basis. Adoption of this section resulted in recognition of additional straight-line rental revenue of $10 million and additional depreciation of $28 million, before any tax effect during the six months ended June 30, 2004 ($5 million of additional straight-line rental revenue and $15 million of additional depreciation during the second quarter of 2004).

Effective January 1, 2004, the company adopted CICA Handbook section 3063, “Impairment of Long-Lived Assets”. The section provides that an impairment loss be recognized when the carrying value of an asset exceeds the total undiscounted cash flows expected from its use and

10


 

eventual disposition. The impairment recognized is measured as the amount by which the carrying value exceeds its fair value. The adoption of section 3063 did not have a significant impact on the company’s consolidated interim financial statements.

Effective January 1, 2004, the company adopted CICA Handbook section 3110, “Asset Retirement Obligations”. Section 3110 addresses the recognition and re-measurement of obligations associated with the retirement of a tangible long-lived asset. This standard provides that obligations associated with the retirement of tangible long-lived assets be recorded as liabilities when those obligations are incurred, with the amount of the liability initially measured at fair value. These obligations are capitalized to the book value of the related long-lived assets and are depreciated over the useful life of the related asset. The adoption of section 3110 did not have a significant impact on the company’s consolidated interim financial statements.

Effective January 1, 2004, the company adopted Accounting Guideline 13, “Hedging Relationships” (AcG 13), the new accounting guideline issued by the CICA which increases the documentation, designation and effectiveness criteria to achieve hedge accounting. The guideline requires the discontinuance of hedge accounting for hedging relationships previously established that do not meet the criteria at the date it is first applied. AcG 13 does not change the method of accounting for derivatives in hedging relationships, but EIC 128, “Accounting for Trading, Speculative or Non-Hedging Derivative Financial Instruments”, effective when AcG 13 is adopted, requires fair value accounting for derivatives that do not qualify for hedge accounting. Realized and unrealized gains and losses on derivative financial instruments designated as hedges of financial risks are included in income in the same period as when the underlying asset, liability or anticipated transaction affects income. The adoption of AcG 13 did not have a significant impact on the company’s consolidated interim financial statements.

Effective January 1, 2004, the company adopted CICA Emerging Issue Committee Abstract 140, “Accounting for Operating Leases Acquired in Either an Asset Acquisition or Business Combination”, (EIC 140). This standard requires that where a company acquires real estate in either an asset acquisition or business combination, a portion of the purchase price should be allocated to the in-place leases to reflect the intangible amounts of leasing costs, above or below market leases and tenant relationship values, if any. These intangible costs are amortized over their respective lease terms. The adoption of EIC 140 did not have a significant impact on the company’s consolidated interim financial statements.

     
/s/ Brian D. Lawson

Brian D. Lawson
Chief Financial Officer
   

August 5, 2004

11


 

QUARTERLY FINANCIAL STATISTICS

                                                                 
    2004
  2003
  2002
US$ MILLIONS, EXCEPT PER SHARE AMOUNTS
  Q2
  Q1
  Q4
  Q3
  Q2
  Q1
  Q4
  Q3
Total
                                                               
Cash flow from operations
  $ 178     $ 146     $ 224     $ 138     $ 132     $ 130     $ 117     $ 128  
Net income (loss)
  $ 189     $ 147     $ 189     $ 100     $ 63     $ 56     $ (110 )   $ 58  
Common equity — book value
  $ 3,187     $ 3,097     $ 3,024     $ 2,919     $ 2,864     $ 2,736     $ 2,625     $ 2,902  
Common shares outstanding
    258.0       257.7       256.1       256.5       256.4       256.8       261.2       264.0  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 
Per common share (diluted)
                                                               
Cash flow from operations
  $ 0.64     $ 0.49     $ 0.80     $ 0.46     $ 0.44     $ 0.44     $ 0.38     $ 0.42  
Net income (loss)
  $ 0.67     $ 0.50     $ 0.67     $ 0.32     $ 0.18     $ 0.15     $ (0.47 )   $ 0.17  
Dividends
  $ 0.13     $ 0.13     $ 0.13     $ 0.13     $ 0.12     $ 0.11     $ 0.11     $ 0.11  
Book value
  $ 12.36     $ 12.05     $ 11.69     $ 11.27     $ 11.03     $ 10.51     $ 9.90     $ 10.79  
Market trading price (NYSE)
  $ 28.24     $ 26.84     $ 20.36     $ 16.81     $ 16.37     $ 13.27     $ 13.67     $ 13.25  
Market trading price (TSX) — C$
  $ 37.42     $ 34.87     $ 26.49     $ 22.76     $ 22.17     $ 19.62     $ 21.17     $ 21.14  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
     
 
 

CORPORATE SECURITIES AND DIVIDENDS

The composition of securities issued by Brascan Corporation and the dividends paid in the past three fiscal years are as follows:

                                         
                    Dividends per share
    Shares           Dec. 31   Dec. 31   Dec. 31
    Outstanding
  Dividend Rate
  2003
  2002
  2001
Class A Common Shares
    257,836,272     $ 0.561     $ 0.49     $ 0.44     $ 0.44  
Class A Preferred Shares
                                       
Series 13
    18,891       65 % P     0.54       0.43       0.70  
Series 2
    10,465,100       70 % P     0.59       0.46       0.71  
Series 3
    1,171     B.A. + 40 b.p.2     2,112.47       1,579.32       2,902.70  
Series 4 + 7
    2,800,000     70% P/8.5%     0.59       0.46       0.71  
Series 8
    1,049,792     Variable up to P     0.81       0.65       1.01  
Series 9
    2,950,208       5.63 %     1.01       0.90        
Series 10
    10,000,000       5.75 %     1.03       0.92       0.26  
Series 11
    4,032,401       5.50 %     0.98       0.54        
Series 12
    7,000,000       5.40 %     0.83              
Preferred Securities
                                       
Due 2050
    5,000,000       8.35 %     1.49       1.37        
Due 2051
    5,000,000       8.30 %     1.48       0.92        
 
   
 
     
 
     
 
     
 
     
 
 


1.      Common share dividends are declared on a quarterly basis at the discretion of the Board.
 
2.      Rate determined in a monthly auction.
 
3.      Redeemed July 30, 2004.
 
P — Prime Rate   B.A. — Banker’s Acceptance Rate   b.p. — Basis Points

Note: This Interim Report to shareholders contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The words “believe”, “expect”, “anticipate”, “intend”, “estimate” and other expressions which are predictions of or indicate future events and trends and which do not relate to historical matters identify forward-looking statements. Reliance should not be placed on forward-looking statements because they involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performance or achievements of the company to differ materially from anticipated future results, performance or achievement expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially from those set forward in the forward-looking statements include general economic conditions, interest rates, availability of equity and debt financing and other risks detailed from time to time in the company’s 40-F filed with the Securities and Exchange Commission. The company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

This Interim Report to shareholders and accompanying consolidated financial statements make reference to cash flow from operations on a total and per share basis. Management uses cash flow from operations as a key measure to evaluate performance and to determine the underlying value of its businesses. The consolidated statement of cash flow from operations provides a full reconciliation between this measure and net income. Readers are encouraged to consider both measures in assessing Brascan’s results.

12


 

CONSOLIDATED FINANCIAL STATEMENTS

CONSOLIDATED STATEMENT OF INCOME

                                 
UNAUDITED   Three Months Ended June 30
  Six Months Ended June 30
US$ MILLIONS, EXCEPT PER SHARE AMOUNTS
  2004
  2003
  2004
  2003
Total revenues and gains
  $ 898     $ 728     $ 1,666     $ 1,395  
 
   
 
     
 
     
 
     
 
 
Net operating income
                               
Real estate
    225       191       441       384  
Power generation
    71       44       145       80  
Funds management
    56       49       104       96  
Property gains
    60             60        
Investment income and other
    23       22       52       53  
 
   
 
     
 
     
 
     
 
 
 
    435       306       802       613  
Expenses
                               
Interest expense
    135       108       264       224  
Minority share of income before non-cash items
    109       64       191       127  
Other operating costs and taxes
    29       19       55       33  
 
   
 
     
 
     
 
     
 
 
Income before non-cash items
    162       115       292       229  
Depreciation and amortization
    (56 )     (36 )     (112 )     (71 )
Taxes and other non-cash items
    (53 )     (30 )     (107 )     (58 )
Minority share of non-cash items
    41       22       72       45  
Equity accounted income (loss) from investments
    95       (8 )     191       (26 )
 
   
 
     
 
     
 
     
 
 
Net income
  $ 189     $ 63     $ 336     $ 119  
 
   
 
     
 
     
 
     
 
 
Net income per common share
                               
Diluted
  $ 0.67     $ 0.18     $ 1.17     $ 0.33  
Basic
  $ 0.68     $ 0.18     $ 1.19     $ 0.34  
 
   
 
     
 
     
 
     
 
 

CONSOLIDATED STATEMENT OF RETAINED EARNINGS

                                 
UNAUDITED   Three Months Ended June 30
  Six Months Ended June 30
US$ MILLIONS
  2004
  2003
  2004
  2003
Retained earnings, beginning of period
  $ 1,775     $ 1,489     $ 1,685     $ 1,491  
Net income
    189       63       336       119  
Preferred equity issue costs
          (1 )           (4 )
Shareholder distributions — Preferred equity
    (15 )     (17 )     (30 )     (31 )
— Common equity
    (34 )     (31 )     (67 )     (60 )
Amount paid in excess of the book value of common shares purchased for cancellation
    (1 )     (2 )     (10 )     (14 )
 
   
 
     
 
     
 
     
 
 
Retained earnings, end of period
  $ 1,914     $ 1,501     $ 1,914     $ 1,501  
 
   
 
     
 
     
 
     
 
 

13


 

CONSOLIDATED STATEMENT OF CASH FLOWS

                                 
UNAUDITED   Three Months Ended June 30
  Six Months Ended June 30
US$ MILLIONS
  2004
  2003
  2004
  2003
Operating activities
                               
Income before non-cash items
  $ 162     $ 115     $ 292     $ 229  
Dividends from Noranda Inc.
    11       13       22       25  
Dividends from Norbord Inc.
    5       4       10       8  
 
   
 
     
 
     
 
     
 
 
Cash flow from operations and gains
    178       132       324       262  
Commercial property gains, net of minority share
    (30 )           (30 )      
Net change in non-cash working capital balances
    (87 )     31       (16 )     34  
 
   
 
     
 
     
 
     
 
 
Cash flow provided by operating activities
    61       163       278       296  
 
   
 
     
 
     
 
     
 
 
Financing activities
                               
Corporate borrowings, net of repayments
                (1 )     397  
Property specific mortgages, net of repayments
    (45 )     (70 )     181       (116 )
Other debt of subsidiaries, net of repayments
    146       (111 )     176       (89 )
Corporate preferred equity issued
                      117  
Preferred equity of subsidiaries issued
    143       73       143       73  
Common shares and equivalents repurchased
    (2 )     (4 )     (19 )     (63 )
Common shares of consolidated subsidiaries repurchased
    (13 )     (55 )     (17 )     (88 )
Special dividend distributed to minority
    (140 )           (140 )      
Undistributed minority share of cash flow
    72       44       122       87  
Shareholder distributions
    (49 )     (48 )     (97 )     (91 )
 
   
 
     
 
     
 
     
 
 
Cash flow provided by (used in) financing activities
    112       (171 )     348       227  
 
   
 
     
 
     
 
     
 
 
Investing activities
                               
Investment in or sale of operating assets, net
                               
Real estate
    (63 )     (31 )     (298 )     (168 )
Power generation
    (33 )     23       (91 )     (16 )
Funds management
    242       (199 )     21       (353 )
Financial assets
    (107 )     5       (35 )     (16 )
Investments
    (156 )     8       (176 )     (38 )
 
   
 
     
 
     
 
     
 
 
Cash flow used in investing activities
    (117 )     (194 )     (579 )     (591 )
 
   
 
     
 
     
 
     
 
 
Cash and cash equivalents
                               
Increase (decrease)
    56       (202 )     47       (68 )
Balance, beginning of period
    373       466       382       332  
 
   
 
     
 
     
 
     
 
 
Balance, end of period
  $ 429     $ 264     $ 429     $ 264  
 
   
 
     
 
     
 
     
 
 

14


 

CONSOLIDATED BALANCE SHEET

                                 
            (UNAUDITED)            
            June 30           December 31
US$ MILLIONS
          2004
          2003
Assets
                               
Cash and cash equivalents
          $ 429             $ 382  
Securities
            962               854  
Accounts receivable and other
            1,250               1,623  
Property, plant and equipment
                               
Real estate
            8,617               8,311  
Power generation
            1,948               1,927  
Funds management
                               
Securities
  $ 895             $ 704          
Loans receivable
    491               409          
Other
    95               102          
 
   
 
             
 
         
 
            1,481               1,215  
Investments
            2,537               2,003  
 
           
 
             
 
 
 
          $ 17,224             $ 16,315  
 
           
 
             
 
 
Liabilities
                               
Non-recourse borrowings
                               
Property specific mortgages
          $ 5,176             $ 4,881  
Other debt of subsidiaries
            2,311               2,075  
Corporate borrowings
            1,212               1,213  
Accounts and other payables
            1,895               1,745  
Shareholders’ interests
                               
Minority interests of others in assets
            1,421               1,516  
Preferred equity
                               
Corporate
            852               852  
Subsidiaries
            1,170               1,009  
Common equity
            3,187               3,024  
 
           
 
             
 
 
 
          $ 17,224             $ 16,315  
 
           
 
             
 
 

15


 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS — UNAUDITED

1.  Summary of Accounting Policies

Reference is made to the most recently issued Annual Report of Brascan Corporation (the “company”), which includes information necessary or useful to understanding the company’s businesses and financial statement presentation. In particular, the company’s significant accounting policies and practices are presented as Note 1 to the Consolidated Financial Statements included in that Report, and have been consistently applied in the preparation of these interim financial statements.

     The interim financial statements are unaudited and follow the accounting policies summarized in the notes to the annual financial statements except for the changes in accounting policies described in Note 2. Financial information in this Report reflects any adjustments (consisting of normal recurring adjustments) that are, in the opinion of management, necessary to a fair statement of results for the interim periods in accordance with Canadian generally accepted accounting principles (“GAAP”).

     The results reported in these consolidated financial statements should not be regarded as necessarily indicative of results that may be expected for the entire year. Certain prior period amounts have been reclassified to conform to the current period’s presentation.

2. Changes in Accounting Policies

Effective January 1, 2004, the company implemented the new Canadian Institute of Chartered Accountants (“CICA”) issued Handbook section 1100, “Generally Accepted Accounting Principles”. Section 1100 establishes standards for financial reporting in accordance with GAAP, and provides guidance on sources to consult when selecting accounting policies and determining appropriate disclosures when a matter is not dealt with explicitly in the primary sources of GAAP. In particular, this section requires the company to record income arising from tenant leases and depreciation on buildings on a straight-line basis. Adoption of this section resulted in recognition of additional straight-line rental revenue of $10 million and additional depreciation of $28 million, before any tax effect during the first six months ended June 30, 2004 ($5 million of additional straight-line rental revenue and $15 million of additional depreciation during the second quarter of 2004).

     Effective January 1, 2004, the company adopted CICA Handbook section 3063, “Impairment of Long-Lived Assets”. The section provides that an impairment loss be recognized when the carrying value of an asset exceeds the total undiscounted cash flows expected from its use and eventual disposition. The impairment recognized is measured as the amount by which the carrying value exceeds its fair value. The adoption of section 3063 did not have a significant impact on the company’s consolidated interim financial statements.

     Effective January 1, 2004, the company adopted CICA Handbook section 3110, “Asset Retirement Obligations”. Section 3110 addresses the recognition and re-measurement of obligations associated with the retirement of a tangible long-lived asset. This standard provides that obligations associated with the retirement of tangible long-lived assets be recorded as liabilities when those obligations are incurred, with the amount of the liability initially measured at fair value. These obligations are capitalized to the book value of the related long-lived assets and are depreciated over the useful life of the related asset.

     Effective January 1, 2004, the company adopted Accounting Guideline 13, “Hedging Relationships” (AcG 13), the new accounting guideline issued by the CICA which increases the documentation, designation and effectiveness criteria to achieve hedge accounting. The guideline requires the discontinuance of hedge accounting for hedging relationships previously established that do not meet the criteria at the date it is first applied. AcG 13 does not change the method of accounting for derivatives in hedging relationships, but EIC 128, “Accounting for Trading, Speculative or Non-Hedging Derivative Financial Instruments”, effective when AcG 13 is adopted, requires fair value accounting for derivatives that do not qualify for hedge accounting. Realized and unrealized gains and losses on derivative financial instruments designated as hedges of financial risks are included in income in the same period as when the underlying asset, liability or anticipated transaction affects income.

     Effective January 1, 2004, the company adopted CICA Emerging Issue Committee Abstract 140, “Accounting for Operating Leases Acquired in Either an Asset Acquisition or Business Combination”, (EIC 140). This standard requires that where a company acquires real estate in either an asset acquisition or business combination, a portion of the purchase price should be allocated to the in-place leases to reflect the intangible amounts of leasing costs, above or below market leases and tenant relationship values, if any. These intangible costs are amortized over their respective lease terms. The adoption of EIC 140 did not have a significant impact on the company’s consolidated interim financial statements.

3.  Acquisitions

On May 18, 2004, the company announced an agreement to acquire 71 hydroelectric power generating plants, totalling 674 megawatts of capacity, and one 95 megawatt co-generation facility, in upstate New York, from Reliant Energy Inc. for $900 million. The acquisition is expected to close in the third quarter of 2004.

16


 

4.  Guarantees and Commitments

In the normal course of operations, the company and its consolidated subsidiaries execute agreements that provide for indemnification and guarantees to third parties in transactions such as business dispositions, business acquisitions, sales of assets, sales of services, securitization agreements, and underwriting and agency agreements. The company has also agreed to indemnify its directors and certain of its officers and employees. The nature of substantially all of the indemnification undertakings prevents the company from making a reasonable estimate of the maximum potential amount it could be required to pay third parties as the agreements do not specify a maximum amount and the amounts are dependent upon the outcome of future contingent events, the nature and likelihood of which cannot be determined at this time. Historically, neither the company nor its consolidated subsidiaries have made significant payments under such indemnification agreements.

     The company provides guarantees from time to time as described in Note 14 of the annual financial statements. There have been no material changes, for the period ended June 30, 2004, to the disclosures related to the guarantees and commitments as reported in the most recent annual financial statements except for the commitment to acquire hydroelectric power generating plants from Reliant Energy as described in Note 3.

5.  Common Equity

The company’s common equity is comprised of the following:

                 
    (UNAUDITED)    
    June 30   December 31
US$ MILLIONS
  2004
  20031
Convertible notes
  $ 20     $ 52  
Class A and B common shares
    1,216       1,188  
Retained earnings
    1,914       1,685  
Cumulative translation adjustment
    37       99  
 
   
 
     
 
 
Common equity
  $ 3,187     $ 3,024  
 
   
 
     
 
 
SHARES OUTSTANDING
               
Class A and Class B common shares issued
    257,963,952       256,120,609  
Unexercised options
    12,334,067       11,363,277  
Reserved for conversion of subordinated notes
    1,465,725       3,792,206  
 
   
 
     
 
 
Total fully diluted common shares
    271,763,744       271,276,092  
 
   
 
     
 
 


1.   Share outstanding numbers adjusted to reflect three-for-two stock split

Brascan completed its previously announced three-for-two stock split of the company’s outstanding common shares by way of a special dividend. Shareholders of record at the close of business on May 21, 2004 received one-half of a Brascan common share for each common share held (ie. one additional share for every two shares held) on June 1, 2004.

6.  Stock Based Compensation

The company and its consolidated subsidiaries account for stock options using the fair value method. Under the fair value method, compensation expense for stock options that are direct awards of stock is measured at fair value at the grant date using an option pricing model and recognized over the vesting period.

     Options issued under the company’s Management Share Option Plan (“MSOP”) vest proportionately over five years and expire ten years after the grant date. The exercise price is equal to the market price at the grant date.

     During the first quarter of 2004, the company granted 1,200,000 stock options at an exercise price of C$30.07 per share, which was equal to the market price on the grant date. The compensation expense was calculated using the LEAPS method of valuation, assuming a 7.5 year term, 12% volatility, a weighted average expected dividend yield of 2.3% annually and an interest rate of 4.0%.

7.  Segmented and Other Information

Revenue and assets by geographic segments are as follows:

                                                 
    Three Months Ended   Six Months Ended           Three Months Ended   Six Months Ended    
UNAUDITED   June 30, 2004   June 30, 2004   June 30, 2004   June 30, 2003   June 30, 2003   Dec. 31, 2003
US$ MILLIONS
  Revenue
  Revenue
  Assets
  Revenue
  Revenue
  Assets
United States
  $ 541     $ 962     $ 8,863     $ 398     $ 758     $ 7,812  
Canada
    254       519       5,440       221       438       5,141  
International
    103       185       2,921       109       199       3,362  
 
   
 
     
 
     
 
     
 
     
 
     
 
 
Revenue
  $ 898     $ 1,666     $ 17,224     $ 728     $ 1,395     $ 16,315  
 
   
 
     
 
     
 
     
 
     
 
     
 
 

17


 

Revenue, cash flow from operations, net income and assets by reportable segments are as follows:

                                                         
    Operations
   
    Three Months Ended June 30, 2004
  Six Months Ended June 30, 2004
  June 30, 2004
UNAUDITED           Cash flow from   Net           Cash flow from   Net    
US$ MILLIONS
  Revenue
  Operations
  Income
  Revenue
  Operations
  Income
  Assets
Real estate
                                                       
Commercial properties
  $ 319     $ 229     $ 229     $ 599     $ 411     $ 411     $ 6,798  
Residential properties
    282       48       48       481       77       77       884  
Income producing land
    8       3       3       15       5       5       125  
Development properties
                                        762  
Real estate services
    34       5       5       60       8       8       48  
Power generation
    130       71       71       265       145       145       1,948  
Funds management
    92       56       56       172       104       104       1,481  
Investments
    16       22       101       32       42       201       2,537  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    881       434       513       1,624       792       951       14,583  
Financial assets and other
    17       17       17       42       42       42       2,641  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
  $ 898       451       530     $ 1,666       834       993     $ 17,224  
Cash interest and other cash expenses
            273       273               510       510          
Depreciation, taxes and other non-cash items
                  68                     147          
 
           
 
     
 
             
 
     
 
         
Cash flow / income from continuing operations
          $ 178     $ 189             $ 324     $ 336          
 
           
 
     
 
             
 
     
 
         
                                                         
    Operations
   
    Three Months Ended June 30, 2003
  Six Months Ended June 30, 2003
  Dec. 31, 2003
UNAUDITED           Cash flow from   Net           Cash flow from   Net    
US$ MILLIONS
  Revenue
  Operations
  Income
  Revenue
  Operations
  Income
  Assets
Real estate
                                                       
Commercial properties
  $ 252     $ 157     $ 157     $ 502     $ 312     $ 312     $ 6,622  
Residential properties
    235       23       23       435       41       41       738  
Income producing land
    9       1       1       11       2       2       129  
Development properties
    7       7       7       24       24       24       774  
Real estate services
    26       3       3       45       5       5       48  
Power generation
    71       44       44       126       80       80       1,927  
Funds management
    93       49       49       177       96       96       1,215  
Investments
    13       17       (8 )     24       35       (24 )     2,003  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
    706       301       276       1,344       595       536       13,456  
Financial assets and other
    22       22       22       51       51       51       2,859  
 
   
 
     
 
     
 
     
 
     
 
     
 
     
 
 
 
  $ 728       323       298     $ 1,395       646       587     $ 16,315  
Cash interest and other cash expenses
            191       191               384       384          
Depreciation, taxes and other non-cash items
                  44                     84          
 
           
 
     
 
             
 
     
 
         
Cash flow / income from continuing operations
          $ 132     $ 63             $ 262     $ 119          
 
           
 
     
 
             
 
     
 
         

Cash taxes paid for the six month period were $39 million (2003 — $8 million) and are included in other cash expenses. Cash interest paid totalled $266 million (2003 — $223 million).

18


 

SHAREHOLDER INFORMATION

                         
Stock Exchange Listings
  Outstanding at June 30, 2004
  Symbol
  Stock Exchange
Class A Common Shares
    257,836,272     BNN / BNN.A   New York / Toronto
Class A Preference Shares
                       
Series 11
    18,891     BNN.PR.A   Toronto
Series 2
    10,465,100     BNN.PR.B   Toronto
Series 3
    1,171     BNN.PR.F   Toronto Venture
Series 4
    2,800,000     BNN.PR.C   Toronto
Series 8
    1,049,792     BNN.PR.E   Toronto
Series 9
    2,950,208     BNN.PR.G   Toronto
Series 10
    10,000,000     BNN.PR.H   Toronto
Series 11
    4,032,401     BNN.PR.I   Toronto
Series 12
    7,000,000     BNN.PR.J   Toronto
Preferred Securities
                       
Due 2050
    5,000,000     BNN.PR.S   Toronto
Due 2051
    5,000,000     BNN.PR.T   Toronto


1.   Redeemed July 30, 2004.
         
Dividend Record and Payment Dates
  Record Date
  Payment Date
Class A Common Shares1
  First day of February, May, August and November   Last day of February, May August and November
 
       
Class A Preference Shares1
       
Series 2, 4, 10, 11 and 12
  15th day of March, June September and December   Last day of March, June, September and December
Series 3
  Second Wednesday of each month   Thursday following second Wednesday of each month
Series 8
  Last day of each month   12th day of following month
Series 9
  15th day of January, April, July and October   First day of February, May, August and November
 
       
Preferred Securities2
  15th day of March, June September and December   Last day of March, June September and December


1.   All dividends are subject to declaration by the company’s Board of Directors.
 
2.   These securities pay interest on a quarterly basis.

Dividend Reinvestment Plan

Registered holders of Class A common shares who are resident in Canada may elect to receive their dividends in the form of newly issued Class A common shares at a price equal to the weighted average price at which the shares traded on the Toronto Stock Exchange during the five trading days immediately preceding the payment date of such dividends.

The utilization of the Plan allows current shareholders to acquire additional shares in the company without payment of commissions. Further details on the Plan and a Participation Form can be obtained from the company’s Head Office or from its web site.

Communications

We endeavour to keep our shareholders informed of our progress through a comprehensive annual report, quarterly interim reports, periodic press releases and quarterly conference calls.

Brascan maintains a web site that provides summary information on the company and ready access to our published reports, press releases, statutory filings, supplementary information and stock and dividend information.

We maintain an investor relations program to respond to enquiries in a timely manner. Management meets on a regular basis with investment analysts, financial advisors and investors to ensure that accurate information is available to investors, including quarterly conference calls and webcasts to discuss the company’s financial results. We also endeavour to ensure that the media are kept informed of developments as they occur.

19


 

Shareholder Enquiries

Shareholder enquiries should be directed to Katherine Vyse, Senior Vice-President, Investor Relations and Communications at 416-363-9491 or kvyse@brascancorp.com. Alternatively shareholders may contact the company at the Head Office:

Toronto:

Suite 300, 181 Bay Street
BCE Place, P.O. Box 762
Toronto, Ontario M5J 2T3
Telephone: 416-363-9491
Facsimile:   416-363-2856
Web Site:   www.brascancorp.com
e-mail:        enquiries@brascancorp.com

New York:

One Liberty Plaza
165 Broadway, 6th Floor
New York, New York 10006

Shareholder enquiries relating to dividends, address changes and share certificates should be directed to our Transfer Agent:

CIBC Mellon Trust Company

P.O. Box 7010, Adelaide Street Postal Station
Toronto, Ontario M5C 2W9
Telephone: 416-643-5500 or
                   1-800-387-0825
                   (Toll free in Canada and U.S.A.)
Facsimile:  416-643-5501
Web Site:  www.cibcmellon.com
e-mail:       inquiries@cibcmellon.com

 

Brascan Corporation is an asset management company. With a focus on real estate and power generation,
the company has direct investments of $17 billion and a further $7 billion of assets under management.
These include 55 premier office properties and 120 power generating plants. Brascan is listed on the New York and
Toronto stock exchanges under the symbol BNN and BNN.a, respectively.