XML 64 R16.htm IDEA: XBRL DOCUMENT v3.19.1
EQUITY ACCOUNTED INVESTMENTS
12 Months Ended
Dec. 31, 2018
Investments in subsidiaries, joint ventures and associates [abstract]  
EQUITY ACCOUNTED INVESTMENTS
EQUITY ACCOUNTED INVESTMENTS
The following table presents the ownership interests and carrying values of the company’s investments in associates and joint ventures, all of which are accounted for using the equity method:
 
Ownership Interest1
 
Carrying Value
AS AT DEC. 31
(MILLIONS)
2018
 
2017
 
2018

 
2017

Real estate
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 
 
Core office
7 – 23%
 
10 – 23%
 
$
107

 
$
123

Core retail2
n/a
 
34%
 
n/a

 
8,845

LP Investments and other
6 – 90%
 
12 – 90%
 
1,173

 
1,563

Joint ventures
 
 
 
 
 
 
 
Core office
15 – 56%
 
15 – 56%
 
8,258

 
8,112

Core retail2
12 – 68%
 
n/a
 
11,159

 
n/a

LP Investments and other
12 – 90%
 
12 – 90%
 
2,252

 
954

 
 
 
 
 
22,949

 
19,597

Infrastructure
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 
 
Utilities
11 – 50%
 
11 – 39%
 
339

 
1,279

Transport
26 – 58%
 
26 – 58%
 
4,100

 
4,639

Data infrastructure
45%
 
45%
 
1,705

 
1,607

Other
22 – 50%
 
20 – 40%
 
232

 
162

Joint ventures
 
 
 
 
 
 
 
Energy
50%
 
50%
 
1,121

 
1,013

Other
50%
 
50%
 
139

 
93

 
 
 
 
 
7,636

 
8,793

Private equity
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 
 
Norbord
42%
 
40%
 
1,287

 
1,364

Other
13 – 90%
 
14 – 90%
 
656

 
1,023

 
 
 
 
 
1,943

 
2,387

Renewable power and other
 
 
 
 
 
 
 
Renewable power associates
14 – 60%
 
16 – 50%
 
685

 
509

Other equity accounted investments3
18 – 85%
 
12 – 85%
 
434

 
708

 
 
 
 
 
1,119

 
1,217

Total
$
33,647

 
$
31,994

1.
Joint ventures or associates in which the ownership interest is greater than 50% represent investments for which control is either shared or does not exist resulting in the investment being equity accounted.
2.
On August 28, 2018, a subsidiary of the company acquired all outstanding shares of GGP Inc. other than those shares previously held by the company and its affiliates. At this time, the company took control of the entity and it ceased to be accounted for using the equity method. There are a number of joint ventures within our core retail operations that are now included in the company’s consolidated financial results. Refer to Note 5 of the consolidated financial statements for additional information on the acquisition of GGP Inc.
3.
Carrying value of joint ventures in other equity accounted investments is $395 million (2017 – $346 million).
The following tables presents the change in the balance of investments in associates and joint ventures:
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
Real Estate

 
Infrastructure

 
Private Equity

 
Renewable Power
and Other

 
2018 Total

 
2017 Total

Balance, beginning of year
$
19,597

 
$
8,793

 
$
2,387

 
$
1,217

 
$
31,994

 
$
24,977

Net additions (disposals)
(8,068
)
 
(811
)
 
(638
)
 
(255
)
 
(9,772
)
 
5,063

Acquisitions through business combinations
12,379

 
15

 
328

 
30

 
12,752

 
231

Share of comprehensive income
980

 
303

 
128

 
195

 
1,606

 
1,728

Distributions received
(1,519
)
 
(121
)
 
(221
)
 
(42
)
 
(1,903
)
 
(732
)
Foreign exchange
(420
)
 
(543
)
 
(41
)
 
(26
)
 
(1,030
)
 
727

Balance, end of year
$
22,949

 
$
7,636

 
$
1,943

 
$
1,119

 
$
33,647

 
$
31,994


Disposals, net of additions, of $9.8 billion in 2018 relate primarily to the GGP privatization. On completing the step-up acquisition, we recognized a $502 million fair value loss as we wrote down the carrying amount immediately prior to acquiring control and we derecognized our $7.8 billion investment in GGP. Other disposals during the year include the sales of our Chilean electricity transmission business and an Australian energy operation, as well as the reclassification of our service provider to the offshore oil production industry and two entities in our Real Estate and Corporate segments to consolidated subsidiaries. These were partially offset by new investments in a European student housing portfolio and a gaming operations business in Ontario.
Acquisitions of equity accounted investments through business combinations relate primarily to the $10.8 billion of joint ventures held within GGP that we are consolidating after completing the step-up acquisition as well as $1.5 billion of joint ventures held by a diversified U.S. REIT that was acquired in the fourth quarter.
The following table presents current and non-current assets, as well as current and non-current liabilities of the company’s investments in associates and joint ventures:
 
2018
 
2017
AS AT DEC. 31
(MILLIONS)
Current Assets

 
Non-Current Assets

 
Current Liabilities

 
Non-Current Liabilities

 
Current Assets

 
Non-Current Assets

 
Current Liabilities

 
Non-Current Liabilities

Real estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core office
$
15

 
$
1,998

 
$
12

 
$
457

 
$
18

 
$
1,671

 
$
14

 
$
456

Core retail

 

 

 

 
1,028

 
37,840

 
948

 
13,063

LP Investments and other
86

 
3,430

 
56

 
966

 
410

 
6,554

 
204

 
2,788

Joint ventures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Core office
1,789

 
33,245

 
2,766

 
13,998

 
1,531

 
31,351

 
2,225

 
13,762

Core retail
832

 
40,136

 
734

 
16,537

 
n/a

 
n/a

 
n/a

 
n/a

LP Investments and other
686

 
11,645

 
776

 
5,256

 
166

 
3,312

 
343

 
803

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Infrastructure
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Utilities
289

 
2,227

 
325

 
1,391

 
631

 
9,068

 
756

 
4,891

Transport
1,507

 
15,676

 
1,871

 
6,358

 
1,532

 
16,876

 
1,387

 
6,951

Data infrastructure
447

 
6,692

 
438

 
2,902

 
464

 
6,281

 
561

 
2,968

Other
118

 
659

 
117

 
117

 
40

 
371

 
36

 
121

Joint ventures
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Energy
165

 
5,034

 
144

 
2,813

 
139

 
4,741

 
139

 
2,716

Other
13

 
216

 
5

 
89

 
17

 
228

 
8

 
51

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Private equity
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Norbord
509

 
4,574

 
363

 
1,204

 
709

 
2,374

 
356

 
728

Other
930

 
2,187

 
628

 
1,140

 
2,001

 
18,122

 
3,124

 
13,192

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewable power and other
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Renewable power associates
182

 
2,845

 
93

 
974

 
153

 
2,536

 
115

 
1,080

Other equity accounted investments
1,081

 
53

 
142

 
152

 
800

 
60

 
90

 
100

 
$
8,649

 
$
130,617

 
$
8,470

 
$
54,354

 
$
9,639

 
$
141,385

 
$
10,306

 
$
63,670

Certain of the company’s investments in associates are subject to restrictions on the extent to which they can remit funds to the company in the form of cash dividends or repay loans and advances as a result of borrowing arrangements, regulatory restrictions and other contractual requirements.
The following table presents total revenues, net income and other comprehensive income (“OCI”) of the company’s investments in associates and joint ventures:
 
2018
 
2017
AS AT DEC. 31
(MILLIONS)
Revenue

 
Net Income

 
OCI

 
Revenue

 
Net Income

 
OCI

Real estate
 
 
 
 
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 
 
 
 
 
 
Core office
$
60

 
$
71

 
$

 
$
41

 
$
116

 
$

Core retail
1,536

 
(1,013
)
 
(15
)
 
2,405

 
(591
)
 
12

LP Investments and other
545

 
301

 
191

 
586

 
320

 
103

Joint ventures
 
 
 
 
 
 
 
 
 
 
 
Core office
1,559

 
1,544

 
(34
)
 
1,439

 
1,066

 
5

Core retail
889

 
449

 

 
n/a

 
n/a

 
n/a

LP Investments and other
342

 
487

 
(2
)
 
160

 
222

 
16

 
 
 
 
 
 
 
 
 
 
 
 
Infrastructure
 
 
 
 
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 

 

 

Utilities
541

 
92

 
110

 
1,164

 
101

 
779

Transport
3,673

 
(309
)
 
(826
)
 
3,723

 
196

 
704

Data infrastructure
804

 
64

 
244

 
783

 
58

 
435

Other
84

 
83

 
363

 
45

 
(9
)
 
(181
)
Joint ventures
 
 
 
 
 
 
 
 
 
 
 
Energy
695

 
92

 

 
681

 
15

 
(1
)
Other
75

 
19

 
(29
)
 
73

 
17

 
14

 
 
 
 
 
 
 
 
 
 
 
 
Private equity
 
 
 
 
 
 
 
 
 
 
 
Associates
 
 
 
 
 
 
 
 
 
 
 
Norbord
2,424

 
248

 
(21
)
 
498

 
(8
)
 
5

Other
1,947

 
148

 
(36
)
 
2,548

 
710

 
(76
)
 
 
 
 
 
 
 
 
 
 
 
 
Renewable power and other
 
 
 
 
 
 
 
 
 
 
 
Renewable power associates
491

 
79

 
469

 
65

 
11

 
59

Other equity accounted investments
133

 
44

 
(3
)
 
194

 
23

 
4

 
$
15,798

 
$
2,399

 
$
411

 
$
14,405

 
$
2,247

 
$
1,878


Certain of the company’s investments are publicly listed entities with active pricing in a liquid market. The fair value based on the publicly listed price of these equity accounted investments in comparison to the company’s carrying value is as follows:
 
2018
 
2017
AS AT DEC. 31
(MILLIONS)
Public Price

 
Carrying Value

 
Public Price

 
Carrying Value

GGP1
n/a

 
n/a

 
$
7,570

 
$
8,844

Norbord
$
925

 
$
1,287

 
1,176

 
1,364

Other
36

 

 
286

 
201

 
$
961

 
$
1,287

 
$
9,032

 
$
10,409


1.
Our investment in GGP was consolidated as at December 31, 2018 and therefore has not been included in current year figures.
At December 31, 2018, the company performed a review to determine if there is any objective evidence that its investment in Norbord was impaired. As a result of this review, management determined there is no objective evidence of impairment of Norbord at December 31, 2018.