XML 37 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
FAIR VALUE CHANGES
12 Months Ended
Dec. 31, 2017
Fair Value Measurement [Abstract]  
FAIR VALUE CHANGES
FAIR VALUE OF FINANCIAL INSTRUMENTS
The following tables list the company’s financial instruments by their respective classification as at December 31, 2017 and 2016:
a)
Financial Instrument Classification
AS AT DEC. 31, 2017
(MILLIONS)
Fair Value Through
Profit or Loss

 
Available
for Sale

 
Loans and
Receivables/Other Financial Liabilities 

 
 
MEASUREMENT BASIS
(Fair Value)

 
(Fair Value)

 
(Amortized Cost)

 
Total

Financial assets1
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
5,139

 
$
5,139

Other financial assets
 
 
 
 
 
 
 
Government bonds
34

 
15

 

 
49

Corporate bonds
382

 
253

 
8

 
643

Fixed income securities and other
230

 
432

 

 
662

Common shares and warrants
585

 
1,247

 

 
1,832

Loans and notes receivable
63

 

 
1,551

 
1,614

 
1,294

 
1,947

 
1,559

 
4,800

Accounts receivable and other2
1,383

 

 
8,233

 
9,616

 
$
2,677

 
$
1,947

 
$
14,931

 
$
19,555

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$

 
$

 
$
5,659

 
$
5,659

Property-specific borrowings

 

 
63,721

 
63,721

Subsidiary borrowings

 

 
9,009

 
9,009

Accounts payable and other2
3,841

 

 
14,124

 
17,965

Subsidiary equity obligations
1,559

 

 
2,102

 
3,661

 
$
5,400

 
$

 
$
94,615

 
$
100,015

1.
Financial assets include $4.1 billion of assets pledged as collateral
2.
Includes derivative instruments which are elected for hedge accounting, totaling $630 million included in accounts receivable and other and $950 million included in accounts payable and other, for which changes in fair value are recorded in other comprehensive income
AS AT DEC. 31, 2016
(MILLIONS)
Fair Value Through
Profit or Loss

 
Available
for Sale

 
Loans and
Receivables/Other Financial Liabilities 

 
 
MEASUREMENT BASIS
(Fair Value)

 
(Fair Value)

 
(Amortized Cost)

 
Total

Financial assets1
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
4,299

 
$
4,299

Other financial assets
 
 
 
 
 
 
 
Government bonds
22

 
32

 

 
54

Corporate bonds
13

 
342

 

 
355

Fixed income securities and other
170

 
335

 

 
505

Common shares and warrants
1,630

 
952

 

 
2,582

Loans and notes receivable
62

 

 
1,142

 
1,204

 
1,897

 
1,661

 
1,142

 
4,700

Accounts receivable and other2
1,501

 

 
5,298

 
6,799

 
$
3,398

 
$
1,661

 
$
10,739

 
$
15,798

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$

 
$

 
$
4,500

 
$
4,500

Property-specific borrowings

 

 
52,442

 
52,442

Subsidiary borrowings

 

 
7,949

 
7,949

Accounts payable and other2
2,019

 

 
9,896

 
11,915

Subsidiary equity obligations
1,439

 

 
2,126

 
3,565

 
$
3,458

 
$

 
$
76,913

 
$
80,371

1.
Total financial assets include $2.5 billion of assets pledged as collateral
2.
Includes derivative instruments which are elected for hedge accounting, totaling $1 billion included in accounts receivable and other and $528 million included in accounts payable and other, for which changes in fair value are recorded in other comprehensive income
Gains or losses arising from changes in the fair value of fair value through profit or loss (“FVTPL”) financial assets are presented in the Consolidated Statements of Operations in the period in which they arise. Dividends from FVTPL and available-for-sale financial assets are recognized in the Consolidated Statements of Operations when the company’s right to receive payment is established. Interest on available-for-sale financial assets is calculated using the effective interest method and reported in our Consolidated Statements of Operations.
Available-for-sale securities are recorded on the balance sheet at fair value with changes in fair value recorded through other comprehensive income. These securities are assessed for impairment at each reporting date, with any impairment charges reported in our Consolidated Statements of Operations. As at December 31, 2017, the unrealized gains and losses relating to the fair value of available-for-sale securities amounted to $26 million (2016$286 million) and $nil (2016$28 million), respectively.
During the year ended December 31, 2017, $69 million of net deferred losses (2016$391 million) previously recognized in accumulated other comprehensive income were reclassified to net income as a result of the disposition or impairment of available-for-sale financial assets.
Included in cash and cash equivalents is $4.5 billion (2016$3.8 billion) of cash and $635 million (2016$454 million) of short-term deposits as at December 31, 2017.
b)
Carrying and Fair Value
The following table provides the carrying values and fair values of financial instruments as at December 31, 2017 and 2016:
 
2017
 
2016
AS AT DEC. 31
(MILLIONS)
Carrying 
Value 

 
Fair Value 

 
Carrying 
Value 

 
Fair Value 

Financial assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
5,139

 
$
5,139

 
$
4,299

 
$
4,299

Other financial assets
 
 
 
 
 
 
 
Government bonds
49

 
49

 
54

 
54

Corporate bonds
643

 
643

 
355

 
355

Fixed income securities and other
662

 
662

 
505

 
505

Common shares and warrants
1,832

 
1,832

 
2,582

 
2,582

Loans and notes receivable
1,614

 
1,657

 
1,204

 
1,204

 
4,800


4,843


4,700


4,700

Accounts receivable and other
9,616

 
9,616

 
6,799

 
6,799

 
$
19,555


$
19,598


$
15,798


$
15,798

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$
5,659

 
$
6,087

 
$
4,500

 
$
4,771

Property-specific borrowings
63,721

 
65,399

 
52,442

 
53,512

Subsidiary borrowings
9,009

 
9,172

 
7,949

 
8,103

Accounts payable and other
17,965

 
17,965

 
11,915

 
11,915

Subsidiary equity obligations
3,661

 
3,661

 
3,565

 
3,567

 
$
100,015


$
102,284


$
80,371


$
81,868


The current and non-current balances of other financial assets are as follows:
AS AT DEC. 31
(MILLIONS)
2017

 
2016

Current
$
2,568

 
$
3,229

Non-current
2,232

 
1,471

Total
$
4,800

 
$
4,700


c)
Fair Value Hierarchy Levels
The following table categorizes financial assets and liabilities, which are carried at fair value, based upon the fair value hierarchy levels:
 
2017
 
2016
AS AT DEC. 31
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Financial assets
 
 
 
 
 
 
 
 
 
 
 
Other financial assets
 
 
 
 
 
 
 
 
 
 
 
Government bonds
$

 
$
49

 
$

 
$
11

 
$
43

 
$

Corporate bonds
127

 
508

 

 
175

 
173

 
7

Fixed income securities and other
20

 
233

 
409

 
36

 
178

 
291

Common shares and warrants
1,586

 

 
246

 
1,309

 

 
1,273

Loans and notes receivables

 
62

 
1

 

 
51

 
11

Accounts receivable and other
15

 
1,155

 
213

 
2

 
1,342

 
157

 
$
1,748

 
$
2,007

 
$
869

 
$
1,533

 
$
1,787

 
$
1,739

Financial liabilities
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and other
$
134

 
$
3,003

 
$
704

 
$
98

 
$
1,859

 
$
62

Subsidiary equity obligations

 

 
1,559

 

 
52

 
1,387

 
$
134

 
$
3,003

 
$
2,263

 
$
98

 
$
1,911

 
$
1,449


During the years ended December 31, 2017 and 2016, there were no transfers between Level 1, 2 or 3.
Fair values of financial instruments are determined by reference to quoted bid or ask prices, as appropriate. If bid and ask prices are unavailable, the closing price of the most recent transaction of that instrument is used. In the absence of an active market, fair values are determined based on prevailing market rates for instruments with similar characteristics and risk profiles or internal or external valuation models, such as option pricing models and discounted cash flow analysis, using observable market inputs.
The following table summarizes the valuation techniques and key inputs used in the fair value measurement of Level 2 financial instruments:
(MILLIONS)
Type of Asset/Liability
 
Carrying Value
Dec. 31, 2017

 
Valuation Techniques and Key Inputs
Derivative assets/Derivative liabilities (accounts receivable/ accounts payable)
 
$
1,155
/
 
Foreign currency forward contracts – discounted cash flow model – forward exchange rates (from observable forward exchange rates at the end of the reporting period) and discounted at credit adjusted rate
 
Interest rate contracts – discounted cash flow model – forward interest rates (from observable yield curves) and applicable credit spreads discounted at a credit adjusted rate
 
Energy derivatives – quoted market prices, or in their absence internal valuation models, corroborated with observable market data
 
(3,003
)
 
Other financial assets ..................
 
852

 
Valuation models based on observable market data

Fair values determined using valuation models requiring the use of unobservable inputs (Level 3 financial assets and liabilities), include assumptions concerning the amount and timing of estimated future cash flows and discount rates. In determining those unobservable inputs, the company uses observable external market inputs such as interest rate yield curves, currency rates and price and rate volatilities, as applicable, to develop assumptions regarding those unobservable inputs.
The following table summarizes the valuation techniques and significant unobservable inputs used in the fair value measurement of Level 3 financial instruments:
(MILLIONS)
Type of Asset/Liability
 
Carrying Value
Dec. 31, 2017

 
Valuation
Techniques
 
Significant
Unobservable Inputs
 
Relationship of Unobservable
Inputs to Fair Value
Fixed income securities and other
 
$
409

 
Discounted cash flows
 
•  Future cash flows

 
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
 
 
 
 
 
•  Discount rate

 
•  Increases (decreases) in discount rate decrease (increase) fair value

Warrants (common shares and warrants)
 
246

 
Black-Scholes model
 
•  Volatility







 
•  Increases (decreases) in volatility increase (decreases) fair value
 
 
 
 
 
 
•  Term to maturity

 
•  Increases (decreases) in term to maturity increase (decrease) fair value
 
 
 
 
 
 
•  Risk free interest rate

 
•  Increases (decreases) in the risk-free interest rate increase (decrease) fair value

Limited-life funds (subsidiary equity obligations)
 
(1,559
)
 
Discounted cash flows
 
•  Future cash flows
 
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
 
 
 
 
 
•  Discount rate
 
•  Increases (decreases) in discount rate decrease (increase) fair value

 
 
 
 
 
 
•  Terminal capitalization rate
 
•  Increases (decreases) in terminal capitalization rate decrease (increase) fair value
 
 
 
 
 
 
•  Investment horizon
 
•  Increases (decreases) in the investment horizon decrease (increase) fair value
Derivative assets/Derivative liabilities (accounts receivable/payable)
 
213
/
  
Discounted cash flows
  
•  Future cash flows

  
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
(704
)
 
 
•  Forward exchange rates (from observable forward exchange rates at the end of the reporting period)
 
•  Increases (decreases) in the forward exchange rate increase (decrease) fair value
 
 
 
 
 
 
•  Discount rate
 
•  Increases (decreases) in discount rate decrease (increase) fair value
The following table presents the change in the balance of financial assets and liabilities classified as Level 3 as at December 31, 2017 and 2016:
 
Financial 
Assets 
 
Financial 
Liabilities 
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2017

 
2016

 
2017

 
2016

Balance, beginning of year
$
1,739

 
$
1,691

 
$
1,449

 
$
1,261

Fair value changes in net income
(313
)
 
(102
)
 
(2
)
 
48

Fair value changes in other comprehensive income1
5

 
(12
)
 
67

 
35

Additions, net of disposals
(562
)
 
162

 
749

 
105

Balance, end of year
$
869

 
$
1,739

 
$
2,263

 
$
1,449


1.
Includes foreign currency translation
The following table categorizes liabilities measured at amortized cost, but for which fair values are disclosed based upon the fair value hierarchy levels:
 
2017
 
2016
AS AT DEC. 31
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Corporate borrowings
$
6,087

 
$

 
$

 
$
4,771

 
$

 
$

Property-specific borrowings
2,123

 
24,502

 
38,774

 
1,360

 
16,724

 
35,428

Subsidiary borrowings
3,825

 
2,030

 
3,317

 
2,872

 
2,451

 
2,780

Subsidiary equity obligations

 

 
2,102

 

 

 
2,128


Fair values of Level 2 and Level 3 liabilities measured at amortized cost but for which fair values are disclosed are determined using valuation techniques such as adjusted public pricing and discounted cash flows.
d)
Hedging Activities
The company uses derivatives and non-derivative financial instruments to manage or maintain exposures to interest, currency, credit and other market risks. For certain derivatives which are used to manage exposures, the company determines whether hedge accounting can be applied. When hedge accounting may be applied, a hedge relationship may be designated as a fair value hedge, cash flow hedge or a hedge of foreign currency exposure of a net investment in a foreign operation. To qualify for hedge accounting, the derivative must be highly effective in accomplishing the objective of offsetting changes in the fair value or cash flows attributable to the hedged risk both at inception and over the life of the hedge. If it is determined that the derivative is not highly effective as a hedge, hedge accounting is discontinued prospectively.
i.
Cash Flow Hedges
The company uses the following cash flow hedges: energy derivative contracts to hedge the sale of power; interest rate swaps to hedge the variability in cash flows or future cash flows related to a variable rate asset or liability; and equity derivatives to hedge long-term compensation arrangements. For the year ended December 31, 2017, pre-tax net unrealized gains of $42 million (2016 – net unrealized gains of $149 million) were recorded in other comprehensive income for the effective portion of the cash flow hedges. As at December 31, 2017, there was an unrealized derivative asset balance of $349 million relating to derivative contracts designated as cash flow hedges (2016$260 million asset).
ii.
Net Investment Hedges
The company uses foreign exchange contracts and foreign currency denominated debt instruments to manage its foreign currency exposures arising from net investments in foreign operations. For the year ended December 31, 2017, unrealized pre-tax net losses of $748 million (2016 – net unrealized gains of $129 million) were recorded in other comprehensive income for the effective portion of hedges of net investments in foreign operations. As at December 31, 2017, there was an unrealized derivative liability balance of $676 million relating to derivative contracts designated as net investment hedges (2016 – asset balance of $236 million).
e)
Netting of Financial Instruments
Financial assets and liabilities are offset with the net amount reported in the Consolidated Balance Sheets where the company currently has a legally enforceable right to offset and there is an intention to settle on a net basis or realize the asset and settle the liability simultaneously.
The company enters into derivative transactions under International Swaps and Derivatives Association (“ISDA”) master netting agreements. In general, under such agreements the amounts owed by each counterparty on a single day are aggregated into a single net amount that is payable by one party to the other. The agreements provide the company with the legal and enforceable right to offset these amounts and accordingly the following balances are presented net in the consolidated financial statements:
 
Accounts Receivable
and Other
 
Accounts Payable
and Other
AS AT DEC. 31
(MILLIONS)
2017

 
2016

 
2017

 
2016

Gross amounts of financial instruments before netting
$
1,605

 
$
1,625

 
$
2,124

 
$
1,186

Gross amounts of financial instruments set-off in Consolidated Balance Sheets
(223
)
 
(124
)
 
(267
)
 
(154
)
Net amount of financial instruments in Consolidated Balance Sheets
$
1,382

 
$
1,501

 
$
1,857

 
$
1,032


No financial instruments that were subject to master netting agreements or for which collateral has been posted were not set off in the Consolidated Balance Sheets.
FAIR VALUE CHANGES
Fair value changes recorded in net income represent gains or losses arising from changes in the fair value of assets and liabilities, including derivative financial instruments, accounted for using the fair value method and are comprised of the following:
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
 
2017

 
2016

Investment properties
 
$
1,021

 
$
960

GGP warrants
 
(268
)
 
(110
)
Impairment
 
(98
)
 
(771
)
Provisions
 
(246
)
 
(99
)
Transaction related gains (losses), net of deal costs
 
637

 
(148
)
Financial contracts
 
(600
)
 
65

Other fair value changes
 
(25
)
 
(27
)
 
 
$
421

 
$
(130
)