XML 91 R43.htm IDEA: XBRL DOCUMENT v3.19.1
ACCOUNTS RECEIVABLE AND OTHER (Tables)
12 Months Ended
Dec. 31, 2018
Subclassifications of assets, liabilities and equities [abstract]  
Schedule of accounts receivable and other
AS AT DEC. 31
(MILLIONS)
Note
 
2018

 
2017

Accounts receivable
(a)
 
$
9,167

 
$
7,209

Prepaid expenses and other assets
(a)
 
5,508

 
3,350

Restricted cash
(b)
 
1,923

 
1,024

Sustainable resources
(c)
 
333

 
390

Total
 
 
$
16,931

 
$
11,973

Schedule of current and non-current accounts receivable
The current and non-current balances of accounts receivable and other are as follows:
AS AT DEC. 31
(MILLIONS)
2018

 
2017

Current
$
11,911

 
$
8,492

Non-current
5,020

 
3,481

Total
$
16,931

 
$
11,973

Schedule of change in balance of timberlands and other agricultural assets
The following table presents the change in the balance of timberlands and other agricultural assets:
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2018

 
2017

Balance, beginning of year
$
390

 
$
387

Additions, net of disposals
21

 
78

Fair value adjustments
42

 
21

Decrease due to harvest
(89
)
 
(103
)
Foreign currency changes
(31
)
 
7

Balance, end of year
$
333

 
$
390

Disclosure of significant unobservable inputs used in fair value measurement of assets [text block]
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, 2018

 
Valuation
Techniques
 
Significant
Unobservable Inputs
 
Relationship of Unobservable
Inputs to Fair Value
Fixed income securities and other
 
$
490

 
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

Common shares (common shares and warrants)
 
222

 
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)
 
(1,640
)
 
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)
 
79
/
  
Discounted cash flows
  
•  Future cash flows

  
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
(659
)
 
 
 
 
 
 
 
•  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 significant unobservable inputs (Level 3) included in the discounted cash flow models used when determining the fair value of standing timber and agricultural assets include:
Valuation Techniques
 
Significant Unobservable Inputs
 
Relationship of Unobservable Inputs to Fair Value
 
Mitigating Factors
Discounted cash flow analysis
 
    Future cash flows
 
    Increases (decreases) in future cash flows increase (decrease) fair value

 
•    Increases (decreases) in cash flows tend to be accompanied by increases (decreases) in discount rates that may offset changes in fair value from cash flows


 
 
    Timber / agricultural prices

 
•    Increases (decreases) in price increase (decrease) fair value

 
•    Increases (decreases) in price tend to be accompanied by increases (decreases) in discount rates that may offset changes in fair value from price

 
 
    Discount rate /terminal
capitalization rate

 
•    Increases (decreases) in discount rate or terminal capitalization rate decrease (increase) fair value
 
•    Decreases (increases) in discount rates or terminal capitalization rates tend to be accompanied by increases (decreases) in cash flows that may offset changes in fair value from rates
 
 
    Exit Date

 
•    Increases (decreases) in exit date decrease (increase) fair value

 
•    Increases (decreases) in the exit date tend to be the result of changing cash flow profiles that may result in higher (lower) growth in cash flows prior to stabilizing in the terminal year

The following table summarizes the key valuation metrics of the company’s investment properties:
 
2018
 
2017
AS AT DEC. 31
Discount Rate

 
Terminal Capitalization Rate

 
Investment Horizon (years)
 
Discount
Rate

 
Terminal Capitalization Rate

 
Investment Horizon (years)
Core office
 
 
 
 
 
 
 
 
 
 
 
United States
6.9
%
 
5.6
%
 
12
 
7.0
%
 
5.8
%
 
13
Canada
6.0
%
 
5.4
%
 
10
 
6.1
%
 
5.5
%
 
10
Australia
7.0
%
 
6.2
%
 
10
 
7.0
%
 
6.1
%
 
10
Brazil
9.6
%
 
7.7
%
 
6
 
9.7
%
 
7.6
%
 
7
Core retail
7.1
%
 
6.0
%
 
12
 
n/a

 
n/a

 
n/a
LP Investments and other
 
 
 
 
 
 
 
 
 
 
 
LP Investments office
10.2
%
 
7.0
%
 
6
 
10.2
%
 
7.5
%
 
7
LP Investments retail
8.9
%
 
7.8
%
 
9
 
9.0
%
 
8.0
%
 
10
Logistics
9.3
%
 
8.3
%
 
10
 
6.8
%
 
6.2
%
 
10
Mixed-use
7.8
%
 
5.4
%
 
10
 
8.4
%
 
5.3
%
 
10
Multifamily1
4.8
%
 
n/a

 
n/a
 
4.8
%
 
n/a

 
n/a
Triple net lease1
6.3
%
 
n/a

 
n/a
 
6.4
%
 
n/a

 
n/a
Self-storage1
5.7
%
 
n/a

 
n/a
 
5.8
%
 
n/a

 
n/a
Student housing1
5.6
%
 
n/a

 
n/a
 
5.8
%
 
n/a

 
n/a
Manufactured housing1
5.4
%
 
n/a

 
n/a
 
5.8
%
 
n/a

 
n/a
Other investment properties1
7.0
%
 
n/a

 
n/a
 
5.8
%
 
n/a

 
n/a
1.
Multifamily, triple net lease, self-storage, student housing, manufactured housing and other investment properties are valued using the direct capitalization method. The rates presented as the discount rate represent the overall implied capitalization rate. The terminal capitalization rate and the investment horizon are not applicable.
Valuations utilize significant unobservable inputs (Level 3) when determining the fair value of infrastructure’s utilities, transport, energy, data infrastructure and sustainable resources assets. The significant Level 3 inputs include:
Valuation Technique
 
Significant Unobservable Inputs
 
Relationship of Unobservable Inputs to Fair Value
 
 Mitigating Factors
Discounted cash flow analysis
 
•    Future cash flows
 
•    Increases (decreases) in future cash flows increase (decrease) fair value

 
•    Increases (decreases) in cash flows tend to be accompanied by increases (decreases) in discount rates that may offset changes in fair value from cash flows
 
 
•    Discount rate
 
•    Increases (decreases) in discount rate decrease (increase) fair value
 
•    Increases (decreases) in discount rates tend to be accompanied by increases (decreases) in cash flows that may offset changes in fair value from discount rates
 
 
•    Terminal capitalization multiple
 
•    Increases (decreases) in terminal capitalization multiple increases (decreases) fair value
 
•    Increases (decreases) in terminal capitalization multiple tend to be accompanied by increases (decreases) in cash flows that may offset changes in fair value from terminal capitalization multiple
 
 
•    Investment horizon
 
•    Increases (decreases) in the investment horizon decrease (increase) fair value
 
•    Increases (decreases) in the investment horizon tend to be the result of changing cash flow profiles that may result in higher (lower) growth in cash flows prior to stabilizing in the terminal year
Key valuation metrics of the company’s utilities, transport, energy, data infrastructure and sustainable resources assets at the end of 2018 and 2017 are summarized below.
 
Utilities
 
Transport
 
Energy
 
Data Infrastructure
 
Sustainable Resources
AS AT DEC. 31
2018
 
2017
 
2018
 
2017
 
2018

 
2017

 
2018

 
2017
 
2018
 
2017
Discount rates
7 – 14%
 
7 – 12%
 
10 – 13%
 
10 – 15%
 
12 – 15%

 
12 – 15%

 
13 – 15%

 
n/a
 
5 – 8%
 
5 – 8%
Terminal capitalization multiples
8x – 22x
 
7x – 21x
 
9x – 14x
 
9x – 14x
 
10x – 14x

 
8x – 13x

 
10x – 11x

 
n/a
 
12x - 23x
 
12x - 23x
Investment horizon / Exit date (years)
10 – 20
 
10 – 20
 
10 – 20
 
10 – 20
 
10

 
10

 
10

 
n/a
 
3 – 30
 
3 – 30
Key valuation metrics of the company’s hydroelectric, wind and solar generating facilities at the end of 2018 and 2017 are summarized below.
 
North America
 
Brazil
 
Colombia
 
Europe
AS AT DEC. 31
2018
 
2017
 
2018

 
2017

 
2018

 
2017

 
2018
 
2017
Discount rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contracted
4.8 – 5.6%
 
4.9 – 6.0%
 
9.0
%
 
8.9
%
 
9.6
%
 
11.3
%
 
4.0 – 4.3%
 
4.1 – 4.5%
Uncontracted
6.4 – 7.2%
 
6.5 – 7.6%
 
10.3
%
 
10.2
%
 
10.9
%
 
12.6
%
 
5.8 – 6.1%
 
5.9 – 6.3%
Terminal capitalization rate1
6.1 – 7.1%
 
6.2 – 7.5%
 
n/a

 
n/a

 
10.4
%
 
12.6
%
 
n/a
 
n/a
Exit date
2039
 
2037
 
2047

 
2032

 
2038

 
2037

 
2033
 
2031
1.
Terminal capitalization rate applies only to hydroelectric assets in North America and Colombia.
The significant Level 3 inputs include:
Valuation Technique
 
Significant Unobservable Inputs
 
Relationship of Unobservable Inputs to Fair Value
 
 Mitigating Factors
Discounted cash flow analysis
 
•    Future cash flows – primarily impacted by future electricity price assumptions

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

 
•    Increases (decreases) in cash flows tend to be accompanied by increases (decreases) in discount rates that may offset changes in fair value from cash flows
 
 
•    Discount rate
 
•    Increases (decreases) in discount rate decrease (increase) fair value
 
•    Increases (decreases) in discount rates tend to be accompanied by increases (decreases) in cash flows that may offset changes in fair value from discount rates

 
 
•    Terminal capitalization rate

 
•    Increases (decreases) in terminal capitalization rate decrease (increase) fair value

 
•    Increases (decreases) in terminal capitalization rates tend to be accompanied by increases (decreases) in cash flows that may offset changes in fair value from terminal capitalization rates
 
 
•    Exit date

 
•    Increases (decreases) in the exit date decrease (increase) fair value

 
•    Increases (decreases) in the exit date tend to be the result of changing cash flow profiles that may result in higher (lower) growth in cash flows prior to stabilizing in the terminal year
the following significant unobservable inputs as part of our valuation:
Valuation Technique
 
Significant Unobservable Input(s)
 
Relationship of Unobservable Input(s) to Fair Value
 
Mitigating Factor(s)
Discounted cash flow models
 
•    Future cash flows

 
•    Increases (decreases) in future cash flows increase (decrease) the recoverable amount

 
•    Increases (decreases) in cash flows tend to be accompanied by increases (decreases) in discount rates that may offset changes in recoverable amounts from cash flows
 
 
•    Discount rate

 
•    Increases (decreases) in discount rate decrease (increase) the recoverable amount

 
•    Increases (decreases) in discount rates tend to be accompanied by increases (decreases) in cash flows that may offset changes in recoverable amounts from discount rates

 
 
•    Terminal capitalization rate

 
•    Increases (decreases) in terminal capitalization rate decrease (increase) the recoverable amount
 
•    Increases (decreases) in terminal capitalization rates tend to be accompanied by increases (decreases) in cash flows that may offset changes in recoverable amounts from terminal capitalization rates

 
 
•    Exit date

 
•    Increases (decreases) in the exit date decrease (increase) the recoverable amount
 
•    Increases (decreases) in the exit date tend to be the result of changing cash flow profiles that may result in higher (lower) growth in cash flows prior to stabilizing in the terminal year
The recoverable amounts used in goodwill impairment testing are calculated using discounted cash flow models based on the following significant unobservable inputs:
Valuation Technique
 
Significant Unobservable Input(s)
 
Relationship of Unobservable Input(s) to Fair Value
 
Mitigating Factor(s)
Discounted cash flow models
 
•    Future cash flows
 
•    Increases (decreases) in future cash flows increase (decrease) the recoverable amount
 
•    Increases (decreases) in cash flows tend to be accompanied by increases (decreases) in discount rates that may offset changes in recoverable amounts from cash flows
 
 
•    Discount rate
 
•    Increases (decreases) in discount rate decrease (increase) the recoverable amount
 
•    Increases (decreases) in discount rates tend to be accompanied by increases (decreases) in cash flows that may offset changes in recoverable amounts from discount rates
 
 
•    Terminal capitalization rate / multiple
 
•    Increases (decreases) in terminal capitalization rate/multiple decrease (increase) the recoverable amount
 
•    Increases (decreases) in terminal capitalization rates/multiple tend to be accompanied by increases (decreases) in cash flows that may offset changes in recoverable amounts from terminal capitalization rates
 
 
•    Exit date / terminal year of cash flows
 
•    Increases (decreases) in the exit date/terminal year of cash flows decrease (increase) the recoverable amount
 
•    Increases (decreases) in the exit date/terminal year of cash flows tend to be the result of changing cash flow profiles that may result in higher (lower) growth in cash flows prior to stabilizing in the terminal year