XML 89 R41.htm IDEA: XBRL DOCUMENT v3.19.1
ACQUISITIONS OF CONSOLIDATED ENTITIES (Tables)
12 Months Ended
Dec. 31, 2018
Disclosure of detailed information about business combination [abstract]  
Disclosure of detailed information about business combinations
The following table summarizes the balance sheet impact as a result of business combinations that occurred in 2017. No material changes were made to the provisional allocations disclosed in the 2017 consolidated financial statements:
(MILLIONS)
Renewable Power

 
Private Equity

 
Infrastructure

 
Real Estate and Other

 
Total

Cash and cash equivalents
$
762

 
$
335

 
$
89

 
$
39

 
$
1,225

Accounts receivable and other
980

 
2,393

 
345

 
134

 
3,852

Inventory

 
701

 

 
3

 
704

Equity accounted investments

 
231

 

 

 
231

Investment properties

 

 

 
5,851

 
5,851

Property, plant and equipment
6,923

 
501

 
100

 
281

 
7,805

Intangible assets
27

 
2,870

 
5,515

 

 
8,412

Goodwill

 
342

 
815

 

 
1,157

Deferred income tax assets
18

 
59

 

 

 
77

Total assets
8,710

 
7,432

 
6,864

 
6,308

 
29,314

Less:
 
 
 
 
 
 
 
 
 
Accounts payable and other
(1,391
)
 
(2,109
)
 
(222
)
 
(169
)
 
(3,891
)
Non-recourse borrowings
(4,902
)
 
(1,678
)
 
(30
)
 
(1,955
)
 
(8,565
)
Deferred income tax liabilities
(59
)
 
(806
)
 
(957
)
 
(45
)
 
(1,867
)
Non-controlling interests1
(830
)
 
(826
)
 
(477
)
 
(123
)
 
(2,256
)
 
(7,182
)
 
(5,419
)
 
(1,686
)
 
(2,292
)
 
(16,579
)
Net assets acquired
$
1,528

 
$
2,013

 
$
5,178

 
$
4,016

 
$
12,735

 
 
 
 
 
 
 
 
 
 
Consideration2
$
1,528

 
$
2,006

 
$
5,178

 
$
3,845

 
$
12,557

1.
Includes non-controlling interests recognized on business combinations measured as the proportionate share of fair value of the assets and liabilities on the date of acquisition.
2.
Total consideration, including amounts paid by non-controlling interests that participated in the acquisition as investors in Brookfield-sponsored private funds or as co-investors.
The following table summarizes the balance sheet impact as a result of business combinations that occurred in the year ended December 31, 2018. No material changes were made to the provisional allocations:
(MILLIONS)
Real Estate

 
Infrastructure

 
Private Equity

 
Renewable Power and Other

 
Total 

Cash and cash equivalents
$
1,056

 
$
71

 
$
658

 
$
388

 
$
2,173

Accounts receivable and other
2,247

 
511

 
2,267

 
623

 
5,648

Inventory
150

 
23

 
686

 
5

 
864

Equity accounted investments
12,379

 
15

 
329

 
29

 
12,752

Investment properties
33,024

 

 

 

 
33,024

Property, plant and equipment
1,748

 
2,945

 
4,913

 
2,970

 
12,576

Intangible assets
54

 
3,208

 
2,942

 
386

 
6,590

Goodwill
96

 
2,905

 
971

 
186

 
4,158

Deferred income tax assets
220

 

 
38

 
582

 
840

Total assets
50,974

 
9,678

 
12,804

 
5,169

 
78,625

Less:
 
 
 
 
 
 
 
 
 
Accounts payable and other
(2,177
)
 
(591
)
 
(3,654
)
 
(715
)
 
(7,137
)
Non-recourse borrowings
(18,218
)
 
(1,484
)
 
(3,668
)
 
(2,023
)
 
(25,393
)
Deferred income tax liabilities
(58
)
 
(839
)
 
(157
)
 
(210
)
 
(1,264
)
Non-controlling interests1
(2,603
)
 
(544
)
 
(515
)
 
(22
)
 
(3,684
)
 
(23,056
)
 
(3,458
)
 
(7,994
)
 
(2,970
)
 
(37,478
)
Net assets acquired
$
27,918

 
$
6,220

 
$
4,810

 
$
2,199

 
$
41,147

 
 
 
 
 
 
 
 
 
 
Consideration2
$
26,759

 
$
6,220

 
$
4,810

 
$
1,807

 
$
39,596


1.
Includes non-controlling interests recognized on business combinations measured as the proportionate share of fair value of the identifiable assets and liabilities on the date of acquisition. For certain business combinations in our Private Equity segment, non-controlling interests recognized on business combinations are measured at the proportionate fair value of the total net assets on date of acquisition.
2.
Total consideration, including amounts paid by non-controlling interests that participated in the acquisition as investors in Brookfield-sponsored private funds or as co-investors.
The following table summarizes the balance sheet impact as a result of significant business combinations that occurred in 2017:
 
Renewable Power
 
Private Equity
 
Infrastructure
 
Real Estate
(MILLIONS)
TerraForm Power

 
TerraForm Global

 
BRK

 
Greenergy

 
NTS

 
Manufactured Housing

 
Houston Center

 
Mumbai Office Portfolio

Cash and cash equivalents
$
149

 
$
611

 
$
296

 
$
28

 
$
89

 
$
16

 
$

 
$
11

Accounts receivable and other
707

 
266

 
1,043

 
1,290

 
317

 
79

 
22

 
12

Inventory

 

 
10

 
650

 

 

 

 

Equity accounted investments

 

 
109

 
114

 

 

 

 

Investment properties

 

 

 

 

 
2,107

 
825

 
679

Property, plant and equipment
5,678

 
1,208

 
200

 
154

 

 

 

 

Intangible assets

 

 
2,467

 
212

 
5,515

 

 

 

Goodwill

 

 
17

 
92

 
804

 

 

 

Deferred income tax assets

 
18

 
50

 
9

 

 

 

 

Total assets
6,534

 
2,103

 
4,192

 
2,549

 
6,725

 
2,202

 
847

 
702

Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and other
(1,239
)
 
(142
)
 
(227
)
 
(1,744
)
 
(202
)
 
(36
)
 
(28
)
 
(44
)
Non-recourse borrowings
(3,714
)
 
(1,188
)
 
(1,468
)
 
(210
)
 

 
(1,261
)
 

 
(511
)
Deferred income tax liabilities
(33
)
 
(15
)
 
(746
)
 
(52
)
 
(946
)
 

 

 
(45
)
Non-controlling interests1
(829
)
 
(1
)
 
(745
)
 
(81
)
 
(477
)
 
(30
)
 

 

 
(5,815
)
 
(1,346
)
 
(3,186
)
 
(2,087
)
 
(1,625
)
 
(1,327
)
 
(28
)
 
(600
)
Net assets acquired
$
719

 
$
757

 
$
1,006

 
$
462

 
$
5,100

 
$
875

 
$
819

 
$
102

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consideration2
$
719

 
$
757

 
$
1,006

 
$
462

 
$
5,100

 
$
768

 
$
819

 
$
102

1.
Includes non-controlling interests recognized on business combinations measured as the proportionate share of fair value of the assets and liabilities on the date of acquisition.
2.
The following table summarizes the balance sheet impact as a result of significant business combinations that occurred in 2018. The valuations of the assets acquired are still under evaluation and as such the business combinations have been accounted for on a provisional basis.
 
Real Estate
 
Private Equity
 
Infrastructure
 
Renewable Power

(MILLIONS)
666 Fifth

 
GGP

 
Forest City

 
Westinghouse

 
NorthRiver

 
Enercare

 
Evoque

 
Saeta Yield

Cash and cash equivalents
$

 
$
424

 
$
451

 
$
250

 
$
10

 
$
24

 
$

 
$
187

Accounts receivable and other
11

 
592

 
960

 
1,854

 
55

 
187

 
3

 
216

Inventory

 

 
89

 
626

 

 

 

 

Equity accounted investments

 
10,829

 
1,467

 
7

 

 

 

 
14

Investment properties
1,292

 
17,991

 
9,397

 

 

 

 

 

Property, plant and equipment

 
56

 

 
931

 
1,442

 
669

 
440

 
2,724

Intangible assets

 

 

 
2,683

 
157

 
1,863

 
221

 
258

Goodwill

 

 

 
213

 
524

 
1,260

 
463

 
115

Deferred income tax assets

 

 

 
7

 

 
23

 

 

Total assets
1,303

 
29,892

 
12,364

 
6,571

 
2,188

 
4,026

 
1,127

 
3,514

Less:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and other
(4
)
 
(691
)
 
(1,119
)
 
(2,645
)
 
(46
)
 
(235
)
 
(24
)
 
(320
)
Non-recourse borrowings

 
(13,147
)
 
(3,664
)
 
(3
)
 

 
(877
)
 

 
(1,906
)
Deferred income tax liabilities

 
(11
)
 

 
(81
)
 
(186
)
 
(472
)
 

 
(174
)
Non-controlling interests1

 
(1,882
)
 
(633
)
 
(7
)
 

 

 

 

 
(4
)
 
(15,731
)
 
(5,416
)
 
(2,736
)
 
(232
)
 
(1,584
)
 
(24
)
 
(2,400
)
Net assets acquired
$
1,299

 
$
14,161

 
$
6,948

 
$
3,835

 
$
1,956

 
$
2,442

 
$
1,103

 
$
1,114

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consideration2
$
1,299

 
$
13,240

 
$
6,948

 
$
3,835

 
$
1,956

 
$
2,442

 
$
1,103

 
$
1,114

1.
Includes non-controlling interests recognized on business combinations measured as the proportionate share of fair value of the identifiable assets and liabilities on the date of acquisition. For certain business combinations in our Private Equity segment, non-controlling interests recognized on business combinations are measured at the proportionate fair value of the total net assets on date of acquisition.
2.