XML 54 R24.htm IDEA: XBRL DOCUMENT v3.19.2
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
6 Months Ended
Jun. 30, 2019
Disclosure of detailed information about financial instruments [abstract]  
Carrying and fair values of financial assets
The following table categorizes financial assets and liabilities, which are carried at fair value, based upon the fair value hierarchy levels:
 
2019
 
2018
AS AT JUN. 30, 2019 AND DEC. 31, 2018
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Financial assets
 
 
 
 
 
 
 
 
 
 
 
Other financial assets
 
 
 
 
 
 
 
 
 
 
 
Government bonds
$

 
$
51

 
$

 
$

 
$
88

 
$

Corporate bonds

 
1,076

 
267

 

 
632

 

Fixed income securities and other
23

 
393

 
547

 
22

 
369

 
490

Common shares and warrants
2,277

 
356

 
673

 
1,928

 
229

 
222

Loans and notes receivables

 
95

 
3

 

 
46

 
4

Accounts receivable and other
13

 
1,666

 
179

 
44

 
1,990

 
79

 
$
2,313

 
$
3,637

 
$
1,669

 
$
1,994

 
$
3,354

 
$
795

Financial liabilities
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and other
$
88

 
$
3,071

 
$
642

 
$
81

 
$
2,622

 
$
659

Subsidiary equity obligations

 
31

 
1,852

 

 
85

 
1,640

 
$
88

 
$
3,102

 
$
2,494

 
$
81

 
$
2,707

 
$
2,299

The following table list the company’s financial instruments by their respective classification as at June 30, 2019 and December 31, 2018:
 
2019
 
2018
AS AT JUN. 30, 2019 AND DEC. 31, 2018
(MILLIONS)
Carrying 
Value 

 
Fair Value 

 
Carrying 
Value 

 
Fair Value 

Financial assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
7,447

 
$
7,447

 
$
8,390

 
$
8,390

Other financial assets
 
 
 
 
 
 
 
Government bonds
51

 
51

 
88

 
88

Corporate bonds
1,671

 
1,671

 
905

 
905

Fixed income securities and other
963

 
963

 
1,037

 
1,037

Common shares and warrants
3,306

 
3,306

 
2,379

 
2,379

Loans and notes receivable
1,516

 
1,516

 
1,818

 
1,818

 
7,507

 
7,507

 
6,227

 
6,227

Accounts receivable and other
13,297

 
13,297

 
12,562

 
12,562

 
$
28,251

 
$
28,251

 
$
27,179

 
$
27,179

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$
7,060

 
$
7,662

 
$
6,409

 
$
6,467

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings
117,146

 
119,085

 
103,209

 
104,291

Subsidiary borrowings
6,225

 
6,413

 
8,600

 
8,557

 
123,371

 
125,498

 
111,809

 
112,848

Accounts payable and other
27,423

 
27,423

 
23,989

 
23,989

Subsidiary equity obligations
4,104

 
4,104

 
3,876

 
3,876

 
$
161,958

 
$
164,687

 
$
146,083

 
$
147,180

Carrying and fair values of financial liabilities
The following table list the company’s financial instruments by their respective classification as at June 30, 2019 and December 31, 2018:
 
2019
 
2018
AS AT JUN. 30, 2019 AND DEC. 31, 2018
(MILLIONS)
Carrying 
Value 

 
Fair Value 

 
Carrying 
Value 

 
Fair Value 

Financial assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
7,447

 
$
7,447

 
$
8,390

 
$
8,390

Other financial assets
 
 
 
 
 
 
 
Government bonds
51

 
51

 
88

 
88

Corporate bonds
1,671

 
1,671

 
905

 
905

Fixed income securities and other
963

 
963

 
1,037

 
1,037

Common shares and warrants
3,306

 
3,306

 
2,379

 
2,379

Loans and notes receivable
1,516

 
1,516

 
1,818

 
1,818

 
7,507

 
7,507

 
6,227

 
6,227

Accounts receivable and other
13,297

 
13,297

 
12,562

 
12,562

 
$
28,251

 
$
28,251

 
$
27,179

 
$
27,179

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$
7,060

 
$
7,662

 
$
6,409

 
$
6,467

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings
117,146

 
119,085

 
103,209

 
104,291

Subsidiary borrowings
6,225

 
6,413

 
8,600

 
8,557

 
123,371

 
125,498

 
111,809

 
112,848

Accounts payable and other
27,423

 
27,423

 
23,989

 
23,989

Subsidiary equity obligations
4,104

 
4,104

 
3,876

 
3,876

 
$
161,958

 
$
164,687

 
$
146,083

 
$
147,180

The following table categorizes financial assets and liabilities, which are carried at fair value, based upon the fair value hierarchy levels:
 
2019
 
2018
AS AT JUN. 30, 2019 AND DEC. 31, 2018
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Financial assets
 
 
 
 
 
 
 
 
 
 
 
Other financial assets
 
 
 
 
 
 
 
 
 
 
 
Government bonds
$

 
$
51

 
$

 
$

 
$
88

 
$

Corporate bonds

 
1,076

 
267

 

 
632

 

Fixed income securities and other
23

 
393

 
547

 
22

 
369

 
490

Common shares and warrants
2,277

 
356

 
673

 
1,928

 
229

 
222

Loans and notes receivables

 
95

 
3

 

 
46

 
4

Accounts receivable and other
13

 
1,666

 
179

 
44

 
1,990

 
79

 
$
2,313

 
$
3,637

 
$
1,669

 
$
1,994

 
$
3,354

 
$
795

Financial liabilities
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and other
$
88

 
$
3,071

 
$
642

 
$
81

 
$
2,622

 
$
659

Subsidiary equity obligations

 
31

 
1,852

 

 
85

 
1,640

 
$
88

 
$
3,102

 
$
2,494

 
$
81

 
$
2,707

 
$
2,299

Description of valuation techniques used in fair value measurement, assets
The following table summarizes the valuation techniques and key inputs used in the fair value measurement of Level 2 financial instruments:
(MILLIONS)
Type of Asset/Liability
 
Carrying Value
June 30, 2019

 
Valuation Techniques and Key Inputs
Derivative assets/Derivative liabilities (accounts receivable/accounts payable)
 
$
1,666
/
 
Foreign currency forward contracts – discounted cash flow model – forward exchange rates (from observable forward exchange rates at the end of the reporting period) and discounted at credit adjusted rate
 
Interest rate contracts – discounted cash flow model – forward interest rates (from observable yield curves) and applicable credit spreads discounted at a credit adjusted rate
 
Energy derivatives – quoted market prices, or in their absence internal valuation models, corroborated with observable market data
 
(3,071
)
 
Other financial assets
 
1,971

 
Valuation models based on observable market data
Redeemable fund units (subsidiary equity obligations)
 
(31
)
 
Aggregated market prices of underlying investments
Schedule of significant unobservable inputs used and change in balance of financial assets
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
June 30, 2019

 
Valuation
Techniques
 
Significant
Unobservable Inputs
 
Relationship of Unobservable
Inputs to Fair Value
Fixed income securities and other
 
$
547

 
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

Corporate bonds
 
267

 
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)
 
673

 
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)
 
(1,852
)
 
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)
 
179
/
  
Discounted cash flows
  
•  Future cash flows

  
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
(642
)
 
 
 
 
 
 
 
 
 
•  Discount rate
 
•  Increases (decreases) in discount rate decrease (increase) fair value
Schedule of significant unobservable inputs used and change in balance of financial liabilities
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
June 30, 2019

 
Valuation
Techniques
 
Significant
Unobservable Inputs
 
Relationship of Unobservable
Inputs to Fair Value
Fixed income securities and other
 
$
547

 
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

Corporate bonds
 
267

 
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)
 
673

 
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)
 
(1,852
)
 
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)
 
179
/
  
Discounted cash flows
  
•  Future cash flows

  
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
(642
)
 
 
 
 
 
 
 
 
 
•  Discount rate
 
•  Increases (decreases) in discount rate decrease (increase) fair value
Disclosure of changes in level 3 financial assets
The following table presents the changes in the balance of financial assets and liabilities classified as Level 3 for the period ended June 30, 2019:
 
Three Months Ended
 
Six Months Ended
AS AT AND FOR THE PERIODS ENDED JUN. 30, 2019
Financial 
Assets 

 
Financial 
Liabilities 

 
Financial 
Assets 

 
Financial 
Liabilities 

Balance, beginning of period
$
1,314

 
$
2,349

 
$
795

 
$
2,299

Fair value changes in net income
115

 
(28
)
 
135

 
6

Fair value changes in other comprehensive income1
35

 
1

 
37

 
2

Additions, net of disposals
205

 
172

 
702

 
187

Balance, end of period
$
1,669

 
$
2,494

 
$
1,669

 
$
2,494


1.
Includes foreign currency translation.
Disclosure of changes in level 3 financial liabilities
The following table presents the changes in the balance of financial assets and liabilities classified as Level 3 for the period ended June 30, 2019:
 
Three Months Ended
 
Six Months Ended
AS AT AND FOR THE PERIODS ENDED JUN. 30, 2019
Financial 
Assets 

 
Financial 
Liabilities 

 
Financial 
Assets 

 
Financial 
Liabilities 

Balance, beginning of period
$
1,314

 
$
2,349

 
$
795

 
$
2,299

Fair value changes in net income
115

 
(28
)
 
135

 
6

Fair value changes in other comprehensive income1
35

 
1

 
37

 
2

Additions, net of disposals
205

 
172

 
702

 
187

Balance, end of period
$
1,669

 
$
2,494

 
$
1,669

 
$
2,494


1.
Includes foreign currency translation.