XML 234 R12.htm IDEA: XBRL DOCUMENT v3.20.1
ACCOUNTS RECEIVABLE AND OTHER
12 Months Ended
Dec. 31, 2019
Subclassifications of assets, liabilities and equities [abstract]  
Disclosure of trade and other receivables [text block]
ACCOUNTS RECEIVABLE AND OTHER
AS AT DEC. 31
(MILLIONS)
Note
 
2019

 
2018

Accounts receivable
(a)
 
$
11,129

 
$
9,167

Prepaid expenses and other assets
(a)
 
5,636

 
5,508

Restricted cash
(b)
 
1,595

 
1,923

Sustainable resources
(c)
 
109

 
333

Total
 
 
$
18,469

 
$
16,931


The current and non-current balances of accounts receivable and other are as follows:
AS AT DEC. 31
(MILLIONS)
2019

 
2018

Current
$
13,862

 
$
11,911

Non-current
4,607

 
5,020

Total
$
18,469

 
$
16,931


a)
Accounts Receivable and Other Assets
Accounts receivable includes contract assets of $682 million (2018 – $641 million). Contract assets relate primarily to work-in-progress on our long-term construction services contracts for which customers have not yet been billed.
b)
Restricted Cash
Restricted cash primarily relates to the company’s real estate, renewable power and private equity financing arrangements including defeasement of debt obligations, debt service accounts and deposits held by the company’s insurance operations.
c)
Sustainable Resources
Dispositions of $270 million during the year related to the sale of our investment in Acadian, which owned 1.7 million acres of consumable freehold timberlands, representing 40.3 million cubic metres of mature timber and timber available for harvest. Additions of $77 million is attributable to the plantation of soybeans throughout the year.
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)
2019

 
2018

Balance, beginning of year
$
333

 
$
390

Additions
77

 
21

Dispositions
(270
)
 

Fair value adjustments
12

 
42

Decrease due to harvest
(39
)
 
(89
)
Foreign currency changes
(4
)
 
(31
)
Balance, end of year
$
109

 
$
333


The carrying values are based on external appraisals completed annually as at December 31. The appraisals utilize a combination of the discounted cash flow and sales comparison approaches to arrive at the estimated 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


Key valuation assumptions include a weighted-average discount and terminal capitalization rate of 6.1% (20185.7%), and terminal valuation dates of up to 21 years (201830 years). Timber and agricultural asset prices were based on a combination of forward prices available in the market and price forecasts.