XML 87 R39.htm IDEA: XBRL DOCUMENT v3.19.1
SEGMENTED INFORMATION (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure of operating segments [abstract]  
Summary of financial information by segment
Reportable Segment Measures
AS AT AND FOR THE YEAR ENDED DEC. 31, 2018
(MILLIONS)
Asset
Management

 
Real Estate

 
Renewable
Power

 
Infrastructure

 
Private Equity

 
Residential Development

 
Corporate
Activities

 
Total
Segments

 
Note
External revenues
$
187

 
$
8,075

 
$
3,751

 
$
5,013

 
$
36,828

 
$
2,683

 
$
234

 
$
56,771

 
 
Inter-segment revenues
1,760

 
41

 
11

 
5

 
442

 

 
(46
)
 
2,213

 
i
Segmented revenues
1,947

 
8,116

 
3,762

 
5,018

 
37,270

 
2,683

 
188

 
58,984

 
 
FFO from equity accounted investments

 
945

 
46

 
846

 
526

 
15

 
(6
)
 
2,372

 
ii
Interest expense

 
(2,464
)
 
(930
)
 
(586
)
 
(520
)
 
(57
)
 
(323
)
 
(4,880
)
 
iii
Current income taxes

 
(213
)
 
(32
)
 
(326
)
 
(186
)
 
(45
)
 
(59
)
 
(861
)
 
iv
Funds from operations
1,317

 
1,786

 
328

 
602

 
795

 
49

 
(476
)
 
4,401

 
v
Common equity
328

 
17,423

 
5,302

 
2,887

 
4,279

 
2,606

 
(7,178
)
 
25,647

 
 
Equity accounted investments

 
22,949

 
685

 
7,636

 
1,943

 
395

 
39

 
33,647

 
 
Additions to non-current assets1

 
51,111

 
3,729

 
10,524

 
10,139

 
124

 
190

 
75,817

 
 
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, 2017
(MILLIONS)
Asset
Management

 
Real Estate

 
Renewable
Power

 
Infrastructure

 
Private Equity

 
Residential Development

 
Corporate
Activities

 
Total
Segments

 
Note
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

 
19,597

 
509

 
8,793

 
2,387

 
346

 
362

 
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
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)
2018

 
2017

Consolidated equity accounted income
$
1,088

 
$
1,213

Non-FFO items from equity accounted investments1
1,284

 
856

FFO from equity accounted investments
$
2,372

 
$
2,069


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)
2018

 
2017

Current tax expense
$
(861
)

$
(286
)
Deferred income tax recovery (expense)
1,109

 
(327
)
Income tax recovery (expense)
$
248

 
$
(613
)
The major components of income tax expense for the years ended December 31, 2018 and 2017 are set out below:
FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2018

 
2017

Current income taxes
$
861

 
$
286

Deferred income tax expense / (recovery)
 
 
 
Origination and reversal of temporary differences
143

 
499

Expense / (recovery) arising from previously unrecognized tax assets
(955
)
 
3

Change of tax rates and new legislation
(297
)
 
(175
)
Total deferred income taxes
(1,109
)
 
327

Income taxes
$
(248
)
 
$
613

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
 
2018

 
2017

Net income
 
 
$
7,488

 
$
4,551

Realized disposition gains in fair value changes or equity
vi
 
1,445

 
1,116

Non-controlling interests in FFO
 
 
(6,015
)
 
(4,964
)
Financial statement components not included in FFO
 
 
 
 
 
Equity accounted fair value changes and other non-FFO items
 
 
1,284

 
856

Fair value changes
 
 
(1,794
)
 
(421
)
Depreciation and amortization
 
 
3,102

 
2,345

Deferred income taxes
 
 
(1,109
)
 
327

Total FFO
 
 
$
4,401

 
$
3,810

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)
2018

 
2017

United Kingdom
$
23,684

 
$
15,106

United States
9,756

 
8,284

Canada
6,422

 
5,883

Australia
4,968

 
4,405

Brazil
4,048

 
3,206

Other Europe
3,275

 
617

Asia
1,643

 
1,119

Colombia
1,594

 
970

Other
1,381


1,196

 
$
56,771

 
$
40,786


The company’s consolidated assets by location are as follows:
AS AT DEC. 31
(MILLIONS)
2018

 
2017

United States
$
128,808

 
$
84,860

Canada
27,850

 
21,897

United Kingdom
23,093

 
20,005

Brazil
22,539

 
23,931

Australia
13,309

 
14,501

Other Europe
13,250

 
3,979

Asia
10,479

 
8,089

Colombia
9,862

 
7,362

Other
7,091

 
8,096

 
$
256,281

 
$
192,720