XML 46 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
SEGMENTED INFORMATION (Tables)
12 Months Ended
Dec. 31, 2017
Operating Segments [Abstract]  
Summary of financial information by segment
Reportable Segment Measures
AS AT AND
FOR THE YEAR ENDED DEC. 31, 2017
(MILLIONS)
Asset
Management

 
Real Estate

 
Renewable
Power

 
Infrastructure

 
Private Equity

 
Residential Development

 
Corporate
Activities

 
Total
Segments

 
Notes
External revenues
$
286

 
$
6,824

 
$
2,788

 
$
3,859

 
$
24,220

 
$
2,447

 
$
362

 
$
40,786

 
 
Inter-segment revenues
1,181

 
38

 

 
12

 
357

 

 

 
1,588

 
i
Segmented revenues
1,467

 
6,862

 
2,788

 
3,871

 
24,577

 
2,447

 
362

 
42,374

 
 
FFO from equity accounted investments

 
904

 
23

 
904

 
229

 
1

 
8

 
2,069

 
ii
Interest expense

 
(1,901
)
 
(691
)
 
(453
)
 
(237
)
 
(83
)
 
(261
)
 
(3,626
)
 
iii
Current income taxes

 
(63
)
 
(39
)
 
(111
)
 
(84
)
 
(46
)
 
57

 
(286
)
 
iv
Funds from operations
970

 
2,004

 
270

 
345

 
333

 
34

 
(146
)
 
3,810

 
v
Common equity
312

 
16,725

 
4,944

 
2,834

 
4,215

 
2,915

 
(7,893
)
 
24,052

 
 
Equity accounted investments

 
19,596

 
509

 
8,793

 
2,385

 
346

 
365

 
31,994

 
 
Additions to non-current assets1

 
10,025

 
7,555

 
7,991

 
6,307

 
74

 
328

 
32,280

 
 
1.
Includes equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill
AS AT AND
FOR THE YEAR ENDED DEC. 31, 2016
(MILLIONS)
Asset
Management

 
Real Estate

 
Renewable
Power

 
Infrastructure

 
Private Equity

 
Residential Development

 
Corporate
Activities

 
Total
Segments

 
Notes
External revenues
$
348

 
$
6,324

 
$
2,474

 
$
2,414

 
$
9,603

 
$
3,019

 
$
229

 
$
24,411

 
 
Inter-segment revenues
972

 
14

 

 

 
359

 

 
6

 
1,351

 
i
Segmented revenues
1,320

 
6,338

 
2,474

 
2,414

 
9,962

 
3,019

 
235

 
25,762

 
 
FFO from equity accounted investments

 
896

 
9

 
683

 
163

 
6

 
(6
)
 
1,751

 
ii
Interest expense

 
(1,736
)
 
(615
)
 
(409
)
 
(147
)
 
(91
)
 
(241
)
 
(3,239
)
 
iii
Current income taxes

 
(21
)
 
(43
)
 
(35
)
 
(40
)
 
(51
)
 
(23
)
 
(213
)
 
iv
Funds from operations
866

 
1,561

 
180

 
374

 
405

 
63

 
(212
)
 
3,237

 
v
Common equity
328

 
16,727

 
4,826

 
2,697

 
2,862

 
2,679

 
(7,620
)
 
22,499

 
 
Equity accounted investments

 
16,628

 
206

 
7,346

 
336

 
374

 
87

 
24,977

 
 
Additions to non-current assets1

 
12,311

 
6,899

 
5,105

 
359

 
93

 
59

 
24,826

 
 

1.
Includes equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill
Summary of reconciliation of FFO from equity accounted investments
The following table reconciles the company’s consolidated equity accounted income to FFO from equity accounted investments.
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2017

 
2016

Consolidated equity accounted income
$
1,213

 
$
1,293

Non-FFO items from equity accounted investments1
856

 
458

FFO from equity accounted investments
$
2,069

 
$
1,751


1.
Adjustment to back out non-FFO expenses (income) that are included in consolidated equity accounted income including depreciation and amortization, deferred taxes and fair value changes from equity accounted investments
Schedule of components of income tax expense
The following table reconciles consolidated income taxes to current income taxes by segment:
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2017

 
2016

Current tax recovery (expense)
$
(286
)

$
(213
)
Deferred income tax recovery (expense)
(327
)
 
558

Income tax recovery (expense)
$
(613
)
 
$
345

The major components of income tax expense for the years ended December 31, 2017 and 2016 are set out below:
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2017

 
2016

Current income taxes
$
286

 
$
213

Deferred income tax expense/(recovery)
 
 
 
Origination and reversal of temporary differences
499

 
384

Recovery arising from previously unrecognized tax assets
3

 
27

Change of tax rates and new legislation
(175
)
 
(969
)
Total deferred income taxes
327

 
(558
)
Income taxes
$
613

 
$
(345
)
Summary of reconciliation of FFO to net income
The following table reconciles net income to total FFO:
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
Note
 
2017

 
2016

Net income
 
 
$
4,551

 
$
3,338

Realized disposition gains in fair value changes or prior periods
vi
 
1,116

 
766

Non-controlling interests in FFO
 
 
(4,964
)
 
(2,917
)
Financial statement components not included in FFO
 
 
 
 
 
Equity accounted fair value changes and other non-FFO items
 
 
856

 
458

Fair value changes
 
 
(421
)
 
130

Depreciation and amortization
 
 
2,345

 
2,020

Deferred income taxes
 
 
327

 
(558
)
Total FFO
 
 
$
3,810

 
$
3,237

Summary of financial information by geographic regions
The company’s revenues by location of operations are as follows:
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2017

 
2016

United States
$
8,284

 
$
8,073

Canada
5,883

 
4,427

United Kingdom
15,106

 
2,858

Other Europe
617

 
465

Australia
4,405

 
3,843

Brazil
3,206

 
1,737

Colombia
970

 
975

Other
2,315

 
2,033

 
$
40,786

 
$
24,411

The company’s consolidated assets by location are as follows:
AS AT DEC. 31
(MILLIONS)
2017

 
2016

United States
$
84,860

 
$
75,556

Canada
21,897

 
19,324

United Kingdom
20,005

 
15,740

Other Europe
3,979

 
4,460

Australia
14,501

 
12,920

Brazil
23,931

 
12,807

Colombia
7,362

 
7,296

Other
16,185

 
11,723

 
$
192,720

 
$
159,826

Summary of external revenues within operating segments
Total external revenues within our operating segments are as follows:
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2017

 
2016

Asset management
$
286

 
$
348

Real estate
 
 
 
Core office
2,121

 
2,170

Opportunistic and other
4,703

 
4,154

Renewable power
 
 
 
Hydroelectric
2,183

 
2,055

Wind energy, solar, storage & other
605

 
419

Infrastructure
 
 
 
Utilities
1,785

 
825

Transport
1,290

 
892

Energy
460

 
398

Sustainable resources and other
324

 
299

Private equity
 
 
 
Construction services
4,650

 
4,028

Business services
16,224

 
2,006

Energy
280

 
441

Industrial and other operations
3,066

 
3,128

Residential development
2,447

 
3,019

Corporate activities
362

 
229

 
$
40,786

 
$
24,411