XML 211 R41.htm IDEA: XBRL DOCUMENT v3.20.1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure of detailed information about financial instruments [abstract]  
Disclosure of financial assets
The following table presents the changes in the balance of financial assets and liabilities classified as Level 3 for the years ended December 31, 2019 and 2018:
 
2019
 
2018
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
Financial 
Assets 

 
Financial 
Liabilities 

 
Financial 
Assets 

 
Financial 
Liabilities 

Balance, beginning of year
$
795

 
$
2,299

 
$
869

 
$
2,263

Fair value changes in net income
278

 
(27
)
 
(113
)
 
(89
)
Fair value changes in other comprehensive income1
(10
)
 
6

 
(2
)
 
(48
)
Additions, net of disposals
717

 
264

 
41

 
173

Balance, end of year
$
1,780


$
2,542


$
795


$
2,299


1.
Includes foreign currency translation.
The current and non-current balances of other financial assets are as follows:
AS AT DEC. 31
(MILLIONS)
2019

 
2018

Current
$
3,605

 
$
3,382

Non-current
8,863

 
2,845

Total
$
12,468

 
$
6,227

The following tables list the company’s financial instruments by their respective classification as at December 31, 2019 and 2018:
AS AT DEC. 31, 2019
(MILLIONS)
Fair Value Through
Profit or Loss

 
Fair Value Through OCI

 
Amortized Cost

 
Total

Financial assets1
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
6,778

 
$
6,778

Other financial assets
 
 
 
 
 
 
 
Government bonds
156

 
2,247

 

 
2,403

Corporate bonds
1,118

 
1,839

 
310

 
3,267

Fixed income securities and other
1,131

 
619

 

 
1,750

Common shares and warrants
1,791

 
1,398

 

 
3,189

Loans and notes receivable
55

 

 
1,804

 
1,859

 
4,251

 
6,103

 
2,114

 
12,468

Accounts receivable and other2
1,957

 

 
12,078

 
14,035

 
$
6,208

 
$
6,103

 
$
20,970

 
$
33,281

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$

 
$

 
$
7,083

 
$
7,083

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings

 

 
127,869

 
127,869

Subsidiary borrowings

 

 
8,423

 
8,423

 

 

 
136,292

 
136,292

Accounts payable and other2
4,528

 

 
32,196

 
36,724

Subsidiary equity obligations
1,896

 

 
2,236

 
4,132

 
$
6,424

 
$

 
$
177,807

 
$
184,231

1.
Financial assets include $7.0 billion of assets pledged as collateral.
2.
Includes derivative instruments which are elected for hedge accounting, totaling $950 million included in accounts receivable and other and $1.3 billion included in accounts payable and other, for which changes in fair value are recorded in other comprehensive income.
AS AT DEC. 31, 2018
(MILLIONS)
Fair Value Through
Profit or Loss

 
Fair Value Through OCI

 
Amortized Cost

 
Total

Financial assets1
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
8,390

 
$
8,390

Other financial assets
 
 
 
 
 
 
 
Government bonds
68

 
20

 

 
88

Corporate bonds
536

 
96

 
273

 
905

Fixed income securities and other
570

 
311

 
156

 
1,037

Common shares and warrants
689

 
1,690

 

 
2,379

Loans and notes receivable
50

 

 
1,768

 
1,818

 
1,913

 
2,117

 
2,197

 
6,227

Accounts receivable and other2
2,113

 

 
10,449

 
12,562

 
$
4,026

 
$
2,117

 
$
21,036

 
$
27,179

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$

 
$

 
$
6,409

 
$
6,409

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings

 

 
103,209

 
103,209

Subsidiary borrowings

 

 
8,600

 
8,600

 

 

 
111,809

 
111,809

Accounts payable and other2
3,362

 

 
20,627

 
23,989

Subsidiary equity obligations
1,725

 

 
2,151

 
3,876

 
$
5,087

 
$

 
$
140,996

 
$
146,083

1.
Financial assets include $7.2 billion of assets pledged as collateral.
2.
Includes derivative instruments which are elected for hedge accounting, totaling $1.5 billion included in accounts receivable and other and $465 million included in accounts payable and other, for which changes in fair value are recorded in other comprehensive income.
Disclosure of financial liabilities
The following table categorizes liabilities measured at amortized cost, but for which fair values are disclosed based upon the fair value hierarchy levels:
 
2019
 
2018
AS AT DEC. 31
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Corporate borrowings
$
7,841

 
$
92

 
$

 
$
6,376

 
$
91

 
$

Property-specific borrowings
6,467

 
52,386

 
70,875

 
6,918

 
30,214

 
67,159

Subsidiary borrowings
6,111

 
299

 
2,222

 
3,640

 
2,355

 
2,562

Subsidiary equity obligations

 
73

 
2,170

 

 

 
2,151

The following table presents the changes in the balance of financial assets and liabilities classified as Level 3 for the years ended December 31, 2019 and 2018:
 
2019
 
2018
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
Financial 
Assets 

 
Financial 
Liabilities 

 
Financial 
Assets 

 
Financial 
Liabilities 

Balance, beginning of year
$
795

 
$
2,299

 
$
869

 
$
2,263

Fair value changes in net income
278

 
(27
)
 
(113
)
 
(89
)
Fair value changes in other comprehensive income1
(10
)
 
6

 
(2
)
 
(48
)
Additions, net of disposals
717

 
264

 
41

 
173

Balance, end of year
$
1,780


$
2,542


$
795


$
2,299


1.
Includes foreign currency translation.
The following tables list the company’s financial instruments by their respective classification as at December 31, 2019 and 2018:
AS AT DEC. 31, 2019
(MILLIONS)
Fair Value Through
Profit or Loss

 
Fair Value Through OCI

 
Amortized Cost

 
Total

Financial assets1
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
6,778

 
$
6,778

Other financial assets
 
 
 
 
 
 
 
Government bonds
156

 
2,247

 

 
2,403

Corporate bonds
1,118

 
1,839

 
310

 
3,267

Fixed income securities and other
1,131

 
619

 

 
1,750

Common shares and warrants
1,791

 
1,398

 

 
3,189

Loans and notes receivable
55

 

 
1,804

 
1,859

 
4,251

 
6,103

 
2,114

 
12,468

Accounts receivable and other2
1,957

 

 
12,078

 
14,035

 
$
6,208

 
$
6,103

 
$
20,970

 
$
33,281

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$

 
$

 
$
7,083

 
$
7,083

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings

 

 
127,869

 
127,869

Subsidiary borrowings

 

 
8,423

 
8,423

 

 

 
136,292

 
136,292

Accounts payable and other2
4,528

 

 
32,196

 
36,724

Subsidiary equity obligations
1,896

 

 
2,236

 
4,132

 
$
6,424

 
$

 
$
177,807

 
$
184,231

1.
Financial assets include $7.0 billion of assets pledged as collateral.
2.
Includes derivative instruments which are elected for hedge accounting, totaling $950 million included in accounts receivable and other and $1.3 billion included in accounts payable and other, for which changes in fair value are recorded in other comprehensive income.
AS AT DEC. 31, 2018
(MILLIONS)
Fair Value Through
Profit or Loss

 
Fair Value Through OCI

 
Amortized Cost

 
Total

Financial assets1
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
8,390

 
$
8,390

Other financial assets
 
 
 
 
 
 
 
Government bonds
68

 
20

 

 
88

Corporate bonds
536

 
96

 
273

 
905

Fixed income securities and other
570

 
311

 
156

 
1,037

Common shares and warrants
689

 
1,690

 

 
2,379

Loans and notes receivable
50

 

 
1,768

 
1,818

 
1,913

 
2,117

 
2,197

 
6,227

Accounts receivable and other2
2,113

 

 
10,449

 
12,562

 
$
4,026

 
$
2,117

 
$
21,036

 
$
27,179

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$

 
$

 
$
6,409

 
$
6,409

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings

 

 
103,209

 
103,209

Subsidiary borrowings

 

 
8,600

 
8,600

 

 

 
111,809

 
111,809

Accounts payable and other2
3,362

 

 
20,627

 
23,989

Subsidiary equity obligations
1,725

 

 
2,151

 
3,876

 
$
5,087

 
$

 
$
140,996

 
$
146,083

1.
Financial assets include $7.2 billion of assets pledged as collateral.
2.
Includes derivative instruments which are elected for hedge accounting, totaling $1.5 billion included in accounts receivable and other and $465 million included in accounts payable and other, for which changes in fair value are recorded in other comprehensive income.
Disclosure of fair value of financial instruments [text block]
The following table lists the company’s financial instruments by their respective classification as at December 31, 2019 and December 31, 2018:
 
2019
 
2018
AS AT DEC. 31
(MILLIONS)
Carrying 
Value 

 
Fair Value 

 
Carrying 
Value 

 
Fair Value 

Financial assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
6,778

 
$
6,778

 
$
8,390

 
$
8,390

Other financial assets
 
 
 
 
 
 
 
Government bonds
2,403

 
2,403

 
88

 
88

Corporate bonds
3,267

 
3,267

 
905

 
905

Fixed income securities and other
1,750

 
1,750

 
1,037

 
1,037

Common shares and warrants
3,189

 
3,189

 
2,379

 
2,379

Loans and notes receivable
1,859

 
1,859

 
1,818

 
1,818

 
12,468

 
12,468

 
6,227

 
6,227

Accounts receivable and other
14,035

 
14,035

 
12,562

 
12,562

 
$
33,281

 
$
33,281

 
$
27,179

 
$
27,179

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$
7,083

 
$
7,933

 
$
6,409

 
$
6,467

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings
127,869

 
129,728

 
103,209

 
104,291

Subsidiary borrowings
8,423

 
8,632

 
8,600

 
8,557

 
136,292

 
138,360

 
111,809

 
112,848

Accounts payable and other
36,724

 
36,724

 
23,989

 
23,989

Subsidiary equity obligations
4,132

 
4,139

 
3,876

 
3,876

 
$
184,231

 
$
187,156

 
$
146,083

 
$
147,180

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 DEC. 31
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Financial assets
 
 
 
 
 
 
 
 
 
 
 
Other financial assets
 
 
 
 
 
 
 
 
 
 
 
Government bonds
$

 
$
2,403

 
$

 
$

 
$
88

 
$

Corporate bonds

 
2,682

 
275

 

 
632

 

Fixed income securities and other
419

 
851

 
480

 
22

 
369

 
490

Common shares and warrants
1,966

 
421

 
802

 
1,928

 
229

 
222

Loans and notes receivables

 
51

 
4

 

 
46

 
4

Accounts receivable and other
1

 
1,737

 
219

 
44

 
1,990

 
79

 
$
2,386

 
$
8,145

 
$
1,780

 
$
1,994

 
$
3,354

 
$
795

Financial liabilities
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and other
$
93

 
$
3,749

 
$
686

 
$
81

 
$
2,622

 
$
659

Subsidiary equity obligations

 
40

 
1,856

 

 
85

 
1,640

 
$
93

 
$
3,789

 
$
2,542

 
$
81

 
$
2,707

 
$
2,299

The following table presents our investment properties measured at fair value:
AS AT DEC. 31
(MILLIONS)
2019

 
2018

Core office
 
 
 
United States
$
15,748

 
$
15,237

Canada
4,806

 
4,245

Australia
2,300

 
2,391

Europe
2,867

 
1,331

Brazil
361

 
329

Core retail
21,561

 
17,607

LP investments and other
 
 
 
LP investments office
8,756

 
8,438

LP investments retail
2,812

 
3,414

Logistics
94

 
183

Multifamily
2,937

 
4,151

Triple net lease
4,508

 
5,067

Self-storage
1,007

 
931

Student housing
2,605

 
2,417

Manufactured housing
2,446

 
2,369

Mixed-Use
2,703

 
12,086

Directly-held real estate properties
19,814

 
2,750

Other investment properties
1,361

 
1,363

 
$
96,686

 
$
84,309

Carrying and fair values of financial liabilities
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 DEC. 31
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Financial assets
 
 
 
 
 
 
 
 
 
 
 
Other financial assets
 
 
 
 
 
 
 
 
 
 
 
Government bonds
$

 
$
2,403

 
$

 
$

 
$
88

 
$

Corporate bonds

 
2,682

 
275

 

 
632

 

Fixed income securities and other
419

 
851

 
480

 
22

 
369

 
490

Common shares and warrants
1,966

 
421

 
802

 
1,928

 
229

 
222

Loans and notes receivables

 
51

 
4

 

 
46

 
4

Accounts receivable and other
1

 
1,737

 
219

 
44

 
1,990

 
79

 
$
2,386

 
$
8,145

 
$
1,780

 
$
1,994

 
$
3,354

 
$
795

Financial liabilities
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and other
$
93

 
$
3,749

 
$
686

 
$
81

 
$
2,622

 
$
659

Subsidiary equity obligations

 
40

 
1,856

 

 
85

 
1,640

 
$
93

 
$
3,789

 
$
2,542

 
$
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
Dec. 31, 2019
 
Valuation Techniques and Key Inputs
Derivative assets/Derivative liabilities (accounts receivable/accounts payable)
 
$
1,737
/
 
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
 
(3,749
)
 
Other financial assets
 
6,408

 
Valuation models based on observable market data
Redeemable fund units (subsidiary equity obligations)
 
(40
)
 
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
Dec. 31, 2019
 
Valuation
Techniques
 
Significant
Unobservable Inputs
 
Relationship of Unobservable
Inputs to Fair Value
Fixed income securities and other
 
$
480

 
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
 
275

 
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)
 
802

 
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
Limited-life funds (subsidiary equity obligations)
 
(1,856
)
 
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)
 
219
/
  
Discounted cash flows
  
•  Future cash flows

  
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
(686
)
 
 
 
 
 
 
 
 
 
•  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 significant Level 3 inputs include:
Valuation Technique
 
Significant Unobservable Inputs
 
Relationship of Unobservable Inputs to Fair Value
 
Mitigating Factors
Discounted cash flow analysis1
 
•    Future cash flows – primarily driven by net operating income




 
•    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
 
 
•    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
1.
Certain investment properties are valued using the direct capitalization method instead of a discounted cash flow model. Under the direct capitalization method, a capitalization rate is applied to estimated current year cash flows.
The following table summarizes the key valuation metrics of the company’s investment properties:
 
2019
 
2018
AS AT DEC. 31
Discount Rate

 
Terminal Capitalization Rate

 
Investment Horizon (years)

 
Discount
Rate

 
Terminal Capitalization Rate

 
Investment Horizon (years)
Core office
 
 
 
 
 
 
 
 
 
 
 
United States
7.0
%
 
5.6
%
 
12

 
6.9
%
 
5.6
%
 
12
Canada
5.9
%
 
5.2
%
 
10

 
6.0
%
 
5.4
%
 
10
Australia
6.8
%
 
5.9
%
 
10

 
7.0
%
 
6.2
%
 
10
Europe
4.6
%
 
4.1
%
 
11

 
n/a

 
n/a

 
n/a
Brazil
7.9
%
 
7.4
%
 
10

 
9.6
%
 
7.7
%
 
6
Core retail
6.7
%
 
5.4
%
 
10

 
7.1
%
 
6.0
%
 
12
LP investments and other
 
 
 
 
 
 
 
 
 
 
 
LP investments office
10.0
%
 
7.3
%
 
7

 
10.2
%
 
7.0
%
 
6
LP investments retail
8.8
%
 
7.3
%
 
10

 
8.9
%
 
7.8
%
 
9
Mixed-use
7.6
%
 
5.4
%
 
10

 
7.8
%
 
5.4
%
 
10
Logistics1
5.8
%
 
n/a

 
n/a

 
9.3
%
 
8.3
%
 
10
Multifamily1
5.1
%
 
n/a

 
n/a

 
4.8
%
 
n/a

 
n/a
Triple net lease1
6.3
%
 
n/a

 
n/a

 
6.3
%
 
n/a

 
n/a
Self-storage1
5.6
%
 
n/a

 
n/a

 
5.7
%
 
n/a

 
n/a
Student housing1
5.8
%
 
n/a

 
n/a

 
5.6
%
 
n/a

 
n/a
Manufactured housing1
5.5
%
 
n/a

 
n/a

 
5.4
%
 
n/a

 
n/a
Directly-held real estate properties2
5.2% – 9.2%

 
6.1
%
 
19

 
7.4
%
 
6.8
%
 
10
Other investment properties1
8.9
%
 
n/a

 
n/a

 
9.3
%
 
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.
Key valuation metrics of the company’s utilities, transport, energy, data infrastructure and sustainable resources assets at the end of 2019 and 2018 are summarized below.
 
Utilities
 
Transport
 
Energy
 
Data Infrastructure
 
Sustainable Resources
AS AT DEC. 31
2019
 
2018
 
2019
 
2018
 
2019
 
2018

 
2019
 
2018

 
2019
 
2018
Discount rates
7 – 14%
 
7 – 14%
 
9 – 14%
 
10 – 13%
 
12 – 15%
 
12 – 15%

 
13 – 15%
 
13 – 15%

 
5 – 10%
 
5 – 8%
Terminal capitalization multiples
8x – 21x
 
8x – 22x
 
9x – 14x
 
9x – 14x
 
10x – 17x
 
10x – 14x

 
11x – 17x
 
10x – 11x

 
5x – 10x
 
12x – 23x
Investment horizon / Exit date (years)
10 – 20
 
10 – 20
 
10 – 20
 
10 – 20
 
5 – 10
 
10

 
10 – 11
 
10

 
3 – 21
 
3 – 30
Key valuation metrics of the company’s hydroelectric, wind and solar generating facilities at the end of 2019 and 2018 are summarized below.
 
North America
 
Brazil
 
Colombia
 
Europe
AS AT DEC. 31
2019
 
2018
 
2019

 
2018

 
2019

 
2018

 
2019

 
2018
Discount rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Contracted
4.6 – 4.9%
 
4.8 – 5.6%
 
8.2
%
 
9.0
%
 
9.0
%
 
9.6
%
 
3.5
%
 
4.0 – 4.3%
Uncontracted
6.2 – 6.4%
 
6.4 – 7.2%
 
9.5
%
 
10.3
%
 
10.3
%
 
10.9
%
 
5.3
%
 
5.8 – 6.1%
Terminal capitalization rate1
6.2 – 6.4%
 
6.1 – 7.1%
 
n/a

 
n/a

 
9.8
%
 
10.4
%
 
n/a

 
n/a
Exit date
2040
 
2039
 
2047

 
2047

 
2039

 
2038

 
2034

 
2033
1.
Terminal capitalization rate applies only to hydroelectric assets in North America and Colombia.
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
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
Dec. 31, 2019
 
Valuation
Techniques
 
Significant
Unobservable Inputs
 
Relationship of Unobservable
Inputs to Fair Value
Fixed income securities and other
 
$
480

 
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
 
275

 
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)
 
802

 
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
Limited-life funds (subsidiary equity obligations)
 
(1,856
)
 
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)
 
219
/
  
Discounted cash flows
  
•  Future cash flows

  
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
(686
)
 
 
 
 
 
 
 
 
 
•  Discount rate
 
•  Increases (decreases) in discount rate decrease (increase) fair value
Disclosure of offsetting of financial assets and financial liabilities
FAIR VALUE OF FINANCIAL INSTRUMENTS
a)
Financial Instrument Classification
The following tables list the company’s financial instruments by their respective classification as at December 31, 2019 and 2018:
AS AT DEC. 31, 2019
(MILLIONS)
Fair Value Through
Profit or Loss

 
Fair Value Through OCI

 
Amortized Cost

 
Total

Financial assets1
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
6,778

 
$
6,778

Other financial assets
 
 
 
 
 
 
 
Government bonds
156

 
2,247

 

 
2,403

Corporate bonds
1,118

 
1,839

 
310

 
3,267

Fixed income securities and other
1,131

 
619

 

 
1,750

Common shares and warrants
1,791

 
1,398

 

 
3,189

Loans and notes receivable
55

 

 
1,804

 
1,859

 
4,251

 
6,103

 
2,114

 
12,468

Accounts receivable and other2
1,957

 

 
12,078

 
14,035

 
$
6,208

 
$
6,103

 
$
20,970

 
$
33,281

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$

 
$

 
$
7,083

 
$
7,083

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings

 

 
127,869

 
127,869

Subsidiary borrowings

 

 
8,423

 
8,423

 

 

 
136,292

 
136,292

Accounts payable and other2
4,528

 

 
32,196

 
36,724

Subsidiary equity obligations
1,896

 

 
2,236

 
4,132

 
$
6,424

 
$

 
$
177,807

 
$
184,231

1.
Financial assets include $7.0 billion of assets pledged as collateral.
2.
Includes derivative instruments which are elected for hedge accounting, totaling $950 million included in accounts receivable and other and $1.3 billion included in accounts payable and other, for which changes in fair value are recorded in other comprehensive income.
AS AT DEC. 31, 2018
(MILLIONS)
Fair Value Through
Profit or Loss

 
Fair Value Through OCI

 
Amortized Cost

 
Total

Financial assets1
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
8,390

 
$
8,390

Other financial assets
 
 
 
 
 
 
 
Government bonds
68

 
20

 

 
88

Corporate bonds
536

 
96

 
273

 
905

Fixed income securities and other
570

 
311

 
156

 
1,037

Common shares and warrants
689

 
1,690

 

 
2,379

Loans and notes receivable
50

 

 
1,768

 
1,818

 
1,913

 
2,117

 
2,197

 
6,227

Accounts receivable and other2
2,113

 

 
10,449

 
12,562

 
$
4,026

 
$
2,117

 
$
21,036

 
$
27,179

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$

 
$

 
$
6,409

 
$
6,409

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings

 

 
103,209

 
103,209

Subsidiary borrowings

 

 
8,600

 
8,600

 

 

 
111,809

 
111,809

Accounts payable and other2
3,362

 

 
20,627

 
23,989

Subsidiary equity obligations
1,725

 

 
2,151

 
3,876

 
$
5,087

 
$

 
$
140,996

 
$
146,083

1.
Financial assets include $7.2 billion of assets pledged as collateral.
2.
Includes derivative instruments which are elected for hedge accounting, totaling $1.5 billion included in accounts receivable and other and $465 million included in accounts payable and other, for which changes in fair value are recorded in other comprehensive income.
Gains or losses arising from changes in the fair value through profit or loss (“FVTPL”) financial assets are presented in the Consolidated Statements of Operations in the period in which they arise. Dividends from FVTPL and fair value through other comprehensive income (“FVTOCI”) financial assets are recognized in the Consolidated Statements of Operations when the company’s right to receive payment is established. Interest on FVTOCI financial assets is calculated using the effective interest method and reported in our Consolidated Statements of Operations.
FVTOCI debt and equity securities are recorded on the balance sheet at fair value with changes in fair value recorded through other comprehensive income. As at December 31, 2019, the unrealized gains and losses relating to the fair value of FVTOCI securities amounted to $479 million (2018$212 million) and $108 million (2018$152 million), respectively.
During the year ended December 31, 2019, $3 million of net deferred losses (2018$nil) previously recognized in accumulated other comprehensive income were reclassified to net income as a result of the disposition or impairment of certain of our FVTOCI financial assets that are not equity instruments.
Included in cash and cash equivalents is $5.7 billion (2018$7.7 billion) of cash and $1.1 billion (2018$685 million) of short-term deposits as at December 31, 2019.
b)
Carrying and Fair Value
The following table lists the company’s financial instruments by their respective classification as at December 31, 2019 and December 31, 2018:
 
2019
 
2018
AS AT DEC. 31
(MILLIONS)
Carrying 
Value 

 
Fair Value 

 
Carrying 
Value 

 
Fair Value 

Financial assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
6,778

 
$
6,778

 
$
8,390

 
$
8,390

Other financial assets
 
 
 
 
 
 
 
Government bonds
2,403

 
2,403

 
88

 
88

Corporate bonds
3,267

 
3,267

 
905

 
905

Fixed income securities and other
1,750

 
1,750

 
1,037

 
1,037

Common shares and warrants
3,189

 
3,189

 
2,379

 
2,379

Loans and notes receivable
1,859

 
1,859

 
1,818

 
1,818

 
12,468

 
12,468

 
6,227

 
6,227

Accounts receivable and other
14,035

 
14,035

 
12,562

 
12,562

 
$
33,281

 
$
33,281

 
$
27,179

 
$
27,179

Financial liabilities
 
 
 
 
 
 
 
Corporate borrowings
$
7,083

 
$
7,933

 
$
6,409

 
$
6,467

Non-recourse borrowings of managed entities
 
 
 
 
 
 
 
Property-specific borrowings
127,869

 
129,728

 
103,209

 
104,291

Subsidiary borrowings
8,423

 
8,632

 
8,600

 
8,557

 
136,292

 
138,360

 
111,809

 
112,848

Accounts payable and other
36,724

 
36,724

 
23,989

 
23,989

Subsidiary equity obligations
4,132

 
4,139

 
3,876

 
3,876

 
$
184,231

 
$
187,156

 
$
146,083

 
$
147,180


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

 
2018

Current
$
3,605

 
$
3,382

Non-current
8,863

 
2,845

Total
$
12,468

 
$
6,227


c)    Fair Value Hierarchy Levels
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 DEC. 31
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Financial assets
 
 
 
 
 
 
 
 
 
 
 
Other financial assets
 
 
 
 
 
 
 
 
 
 
 
Government bonds
$

 
$
2,403

 
$

 
$

 
$
88

 
$

Corporate bonds

 
2,682

 
275

 

 
632

 

Fixed income securities and other
419

 
851

 
480

 
22

 
369

 
490

Common shares and warrants
1,966

 
421

 
802

 
1,928

 
229

 
222

Loans and notes receivables

 
51

 
4

 

 
46

 
4

Accounts receivable and other
1

 
1,737

 
219

 
44

 
1,990

 
79

 
$
2,386

 
$
8,145

 
$
1,780

 
$
1,994

 
$
3,354

 
$
795

Financial liabilities
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and other
$
93

 
$
3,749

 
$
686

 
$
81

 
$
2,622

 
$
659

Subsidiary equity obligations

 
40

 
1,856

 

 
85

 
1,640

 
$
93

 
$
3,789

 
$
2,542

 
$
81

 
$
2,707

 
$
2,299


During the year ended December 31, 2019 and 2018, there were no transfers between Level 1, 2 or 3.
Fair values of financial instruments are determined by reference to quoted bid or ask prices, as appropriate. If bid and ask prices are unavailable, the closing price of the most recent transaction of that instrument is used. In the absence of an active market, fair values are determined based on prevailing market rates for instruments with similar characteristics and risk profiles or internal or external valuation models, such as option pricing models and discounted cash flow analysis, using observable market inputs.
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
Dec. 31, 2019
 
Valuation Techniques and Key Inputs
Derivative assets/Derivative liabilities (accounts receivable/accounts payable)
 
$
1,737
/
 
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
 
(3,749
)
 
Other financial assets
 
6,408

 
Valuation models based on observable market data
Redeemable fund units (subsidiary equity obligations)
 
(40
)
 
Aggregated market prices of underlying investments

Fair values determined using valuation models requiring the use of unobservable inputs (Level 3 financial assets and liabilities) include assumptions concerning the amount and timing of estimated future cash flows and discount rates. In determining those unobservable inputs, the company uses observable external market inputs such as interest rate yield curves, currency rates and price and rate volatilities, as applicable, to develop assumptions regarding those unobservable inputs.
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, 2019
 
Valuation
Techniques
 
Significant
Unobservable Inputs
 
Relationship of Unobservable
Inputs to Fair Value
Fixed income securities and other
 
$
480

 
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
 
275

 
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)
 
802

 
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
Limited-life funds (subsidiary equity obligations)
 
(1,856
)
 
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)
 
219
/
  
Discounted cash flows
  
•  Future cash flows

  
•  Increases (decreases) in future cash flows increase (decrease) fair value
 
(686
)
 
 
 
 
 
 
 
 
 
•  Discount rate
 
•  Increases (decreases) in discount rate decrease (increase) fair value

The following table presents the changes in the balance of financial assets and liabilities classified as Level 3 for the years ended December 31, 2019 and 2018:
 
2019
 
2018
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
Financial 
Assets 

 
Financial 
Liabilities 

 
Financial 
Assets 

 
Financial 
Liabilities 

Balance, beginning of year
$
795

 
$
2,299

 
$
869

 
$
2,263

Fair value changes in net income
278

 
(27
)
 
(113
)
 
(89
)
Fair value changes in other comprehensive income1
(10
)
 
6

 
(2
)
 
(48
)
Additions, net of disposals
717

 
264

 
41

 
173

Balance, end of year
$
1,780


$
2,542


$
795


$
2,299


1.
Includes foreign currency translation.
The following table categorizes liabilities measured at amortized cost, but for which fair values are disclosed based upon the fair value hierarchy levels:
 
2019
 
2018
AS AT DEC. 31
(MILLIONS)
Level 1

 
Level 2

 
Level 3

 
Level 1

 
Level 2

 
Level 3

Corporate borrowings
$
7,841

 
$
92

 
$

 
$
6,376

 
$
91

 
$

Property-specific borrowings
6,467

 
52,386

 
70,875

 
6,918

 
30,214

 
67,159

Subsidiary borrowings
6,111

 
299

 
2,222

 
3,640

 
2,355

 
2,562

Subsidiary equity obligations

 
73

 
2,170

 

 

 
2,151


Fair values of Level 2 and Level 3 liabilities measured at amortized cost but for which fair values are disclosed are determined using valuation techniques such as adjusted public pricing and discounted cash flows.
d)
Hedging Activities
The company uses derivatives and non-derivative financial instruments to manage or maintain exposures to interest, currency, credit and other market risks. Derivative financial instruments are recorded at fair value. For certain derivatives which are used to manage exposures, the company determines whether hedge accounting can be applied. Hedge accounting is applied when the derivative is designated as a hedge of a specific exposure and there is assurance that it will continue to be highly effective as a hedge based on an expectation of offsetting cash flows or fair value. Hedge accounting is discontinued prospectively when the derivative no longer qualifies as a hedge or the hedging relationship is terminated. Once discontinued, the cumulative change in fair value of a derivative that was previously recorded in other comprehensive income by the application of hedge accounting is recognized in profit or loss over the remaining term of the original hedging relationship as amounts related to the hedged item are recognized in profit or loss. The assets or liabilities relating to unrealized mark-to-market gains and losses on derivative financial instruments are recorded in financial assets and financial liabilities, respectively.
i.
Cash Flow Hedges
The company uses the following cash flow hedges: energy derivative contracts to hedge the sale of power; interest rate swaps to hedge the variability in cash flows or future cash flows related to a variable rate asset or liability; and equity derivatives to hedge long-term compensation arrangements. For the year ended December 31, 2019, pre-tax net unrealized losses of $89 million (2018 – gains of $38 million) were recorded in other comprehensive income for the effective portion of the cash flow hedges. As at December 31, 2019, there was an unrealized derivative asset balance of $210 million relating to derivative contracts designated as cash flow hedges (2018$468 million).
ii.
Net Investment Hedges
The company uses foreign exchange contracts and foreign currency denominated debt instruments to manage its foreign currency exposures arising from net investments in foreign operations. For the year ended December 31, 2019, unrealized pre-tax net losses of $433 million (2018 – gains of $999 million) were recorded in other comprehensive income for the effective portion of hedges of net investments in foreign operations. As at December 31, 2019, there was an unrealized derivative liability balance of $551 million relating to derivative contracts designated as net investment hedges (2018 – asset balance of $523 million).
e)
Netting of Financial Instruments
Financial assets and liabilities are offset with the net amount reported in the Consolidated Balance Sheets where the company currently has a legally enforceable right to offset and there is an intention to settle on a net basis or realize the asset and settle the liability simultaneously.
The company enters into derivative transactions under International Swaps and Derivatives Association (“ISDA”) master netting agreements. In general, under such agreements the amounts owed by each counterparty on a single day are aggregated into a single net amount that is payable by one party to the other. The agreements provide the company with the legal and enforceable right to offset these amounts and accordingly the following balances are presented net in the consolidated financial statements:
 
Accounts Receivable
and Other
 
Accounts Payable
and Other
AS AT DEC. 31
(MILLIONS)
2019

 
2018

 
2019

 
2018

Gross amounts of financial instruments before netting
$
2,380

 
$
2,367

 
$
2,853

 
$
1,873

Gross amounts of financial instruments set-off in Consolidated Balance Sheets
(423
)
 
(254
)
 
(366
)
 
(250
)
Net amount of financial instruments in Consolidated Balance Sheets
$
1,957

 
$
2,113

 
$
2,487

 
$
1,623