XML 59 R47.htm IDEA: XBRL DOCUMENT v3.20.1
PROPERTY, PLANT AND EQUIPMENT (Tables)
12 Months Ended
Dec. 31, 2019
Property, plant and equipment [abstract]  
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, 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
Disclosure of Power Generating Assets [Table Text Block]
Key assumptions on contracted generation and future power pricing are summarized below:
 
Total Generation Contracted under Power Purchase Agreements
 
Power Prices from Long-Term Power Purchase Agreements
(weighted average)
 
Estimates of Future Electricity Prices
(weighted average)
AS AT DEC. 31, 2019
(MILLIONS)
1 – 10 years
 
11 – 20 years
 
1 – 10 years
 
11 – 20 years
 
1 – 10 years
 
11 – 20 years
North America (prices in US$/MWh)
47
%
 
17
%
 
95

 
87

 
62

 
122

Brazil (prices in R$/MWh)
68
%
 
33
%
 
295

 
407

 
273

 
411

Colombia (prices in COP$/MWh)
25
%
 
%
 
217,000

 
272,000

 
257,000

 
358,000

Europe (prices in €/MWh)
71
%
 
13
%
 
82

 
102

 
75

 
84

Disclosure of detailed information about property, plant and equipment
a)
Renewable Power
Our renewable power property, plant and equipment consists of the following:
 
Hydroelectric
 
Wind
 
Solar and Other
 
Total
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2019

 
2018

 
2019

 
2018

 
2019

 
2018

 
2019

 
2018

Cost, beginning of year
$
13,868

 
$
14,667

 
$
8,576

 
$
7,622

 
$
3,664

 
$
2,702

 
$
26,108

 
$
24,991

Changes in basis of accounting
83

 

 
321

 

 
3

 

 
407

 

Additions, net of disposals and assets reclassified as held for sale
162

 
189

 
(342
)
 
(21
)
 
280

 
(684
)
 
100

 
(516
)
Acquisitions through business combinations

 

 
566

 
1,184

 
742

 
1,784

 
1,308

 
2,968

Foreign currency translation
(14
)
 
(988
)
 
(54
)
 
(209
)
 
(35
)
 
(138
)
 
(103
)
 
(1,335
)
Cost, end of year
14,099

 
13,868

 
9,067

 
8,576

 
4,654

 
3,664

 
27,820

 
26,108

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated fair value changes, beginning of year
15,416

 
12,176

 
2,079

 
1,053

 
765

 
51

 
18,260

 
13,280

Fair value changes
1,369

 
3,688

 
669

 
1,221

 
195

 
702

 
2,233

 
5,611

Dispositions and assets reclassified as held for sale

 

 
(126
)
 

 
(35
)
 

 
(161
)
 

Foreign currency translation
142

 
(448
)
 
(34
)
 
(195
)
 
25

 
12

 
133

 
(631
)
Accumulated fair value changes, end of year
16,927

 
15,416

 
2,588

 
2,079

 
950

 
765

 
20,465

 
18,260

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated depreciation, beginning of year
(3,879
)
 
(3,564
)
 
(1,358
)
 
(1,008
)
 
(260
)
 
(109
)
 
(5,497
)
 
(4,681
)
Depreciation expenses
(532
)
 
(547
)
 
(502
)
 
(416
)
 
(245
)
 
(192
)
 
(1,279
)
 
(1,155
)
Dispositions and assets reclassified as held for sale
7

 
5

 
101

 
6

 
9

 
35

 
117

 
46

Foreign currency translation
(8
)
 
227

 
(22
)
 
60

 
(1
)
 
6

 
(31
)
 
293

Accumulated depreciation, end of year
(4,412
)
 
(3,879
)
 
(1,781
)
 
(1,358
)
 
(497
)
 
(260
)
 
(6,690
)
 
(5,497
)
Balance, end of year
$
26,614

 
$
25,405

 
$
9,874

 
$
9,297

 
$
5,107

 
$
4,169

 
$
41,595

 
$
38,871

c)
Real Estate
 
Cost
 
Accumulated Fair Value Changes
 
Accumulated Depreciation
 
Total
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2019

 
2018

 
2019

 
2018

 
2019

 
2018

 
2019

 
2018

Balance, beginning of year
$
7,713

 
$
5,854

 
$
1,045

 
$
798

 
$
(1,106
)
 
$
(873
)
 
$
7,652

 
$
5,779

Changes in basis of accounting
769

 

 

 

 

 

 
769

 

Additions/(dispositions)1, net of assets reclassified as held for sale
514

 
352

 
(2
)
 
5

 
37

 
43

 
549

 
400

Acquisitions through business combinations
785

 
1,748

 

 

 

 

 
785

 
1,748

Foreign currency translation
109

 
(241
)
 

 
(3
)
 
(15
)
 
27

 
94

 
(217
)
Fair value changes

 

 
323

 
245

 

 

 
323

 
245

Depreciation expenses

 

 

 

 
(443
)
 
(303
)
 
(443
)
 
(303
)
Balance, end of year
$
9,890

 
$
7,713

 
$
1,366

 
$
1,045

 
$
(1,527
)
 
$
(1,106
)
 
$
9,729

 
$
7,652

1.
For accumulated depreciation, (additions)/dispositions.
The following table presents the changes to the carrying value of the company’s property, plant and equipment assets included in these operations:
 
Cost
 
Accumulated Impairment
 
Accumulated Depreciation
 
Total
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2019

 
2018

 
2019

 
2018

 
2019

 
2018

 
2019

 
2018

Balance, beginning of year
$
9,027

 
$
4,050

 
$
(434
)
 
$
(231
)
 
$
(1,472
)
 
$
(1,086
)
 
$
7,121

 
$
2,733

Changes in basis of accounting
1,032

 

 

 

 

 

 
1,032

 

Additions/(dispositions)1, net of assets reclassified as held for sale
477

 
360

 

 
1

 
332

 
72

 
809

 
433

Acquisitions through business combinations
6,650

 
4,915

 

 

 

 

 
6,650

 
4,915

Foreign currency translation
83

 
(298
)
 
(13
)
 
15

 
(44
)
 
78

 
26

 
(205
)
Depreciation expenses

 

 

 

 
(1,274
)
 
(536
)
 
(1,274
)
 
(536
)
Impairment charges

 

 
(196
)
 
(219
)
 

 

 
(196
)
 
(219
)
Balance, end of year
$
17,269

 
$
9,027

 
$
(643
)
 
$
(434
)
 
$
(2,458
)
 
$
(1,472
)
 
$
14,168

 
$
7,121

1.
For accumulated depreciation, (additions)/dispositions.
The following table presents our renewable power property, plant and equipment measured at fair value by geography:
AS AT DEC. 31
(MILLIONS)
2019

 
2018

North America
$
25,617

 
$
24,274

Colombia
7,353

 
6,665

Europe
3,770

 
3,748

Brazil
3,575

 
3,505

Other1
1,280

 
679

 
$
41,595

 
$
38,871

1.
Other refers primarily to China, India and Chile in 2019 and China, India, Chile and Uruguay in 2018.
The company’s property, plant and equipment relates to the operating segments as shown below:
 
Renewable
Power (a)
 
Infrastructure (b)
 
Real Estate (c)
 
Private Equity
and Other (d)
 
Total
AS AT DEC. 31
(MILLIONS)
2019

 
2018

 
2019

 
2018

 
2019

 
2018

 
2019

 
2018

 
2019

 
2018

Costs
$
27,820

 
$
26,108

 
$
22,454

 
$
12,059

 
$
9,890

 
$
7,713

 
$
17,269

 
$
9,027

 
$
77,433

 
$
54,907

Accumulated fair value changes
20,465

 
18,260

 
3,777

 
3,480

 
1,366

 
1,045

 
(643
)
 
(434
)
 
24,965

 
22,351

Accumulated depreciation
(6,690
)
 
(5,497
)
 
(2,459
)
 
(1,889
)
 
(1,527
)
 
(1,106
)
 
(2,458
)
 
(1,472
)
 
(13,134
)
 
(9,964
)
Total1,2
$
41,595

 
$
38,871

 
$
23,772

 
$
13,650

 
$
9,729

 
$
7,652

 
$
14,168

 
$
7,121

 
$
89,264

 
$
67,294


1.
Includes amounts reclassified to held for sale.
2.
As at December 31, 2019, the total includes $3.7 billion of property, plant and equipment leased to third parties as operating leases. Our ROU PP&E assets include $2.2 billion in our Infrastructure segment, $796 million in our Real Estate segment, $1.1 billion in our Renewable Power segment and $1.3 billion in Private Equity and other segments, totaling $5.4 billion of ROU assets.
b)
Infrastructure
Our infrastructure property, plant and equipment consists of the following:
 
Utilities
 
Transport
 
Energy
 
Data Infrastructure
 
Sustainable Resources and Other
 
Total
AS AT AND FOR THE YEARS ENDED DEC. 31
(MILLIONS)
2019

 
2018

 
2019

 
2018

 
2019

 
2018

 
2019

 
2018

 
2019

 
2018

 
2019

 
2018

Cost, beginning of year
$
4,020

 
$
3,473

 
$
2,485

 
$
2,655

 
$
4,681

 
$
2,630

 
$
444

 
$

 
$
429

 
$
495

 
$
12,059

 
$
9,253

Changes in basis of accounting
21

 

 
356

 

 
197

 

 
633

 

 

 

 
1,207

 

Additions, net of disposals and assets reclassified as held for sale
7

 
422

 
171

 
73

 
164

 
146

 
(44
)
 
4

 
(25
)
 
(2
)
 
273

 
643

Acquisitions through business combinations

 
394

 
5,284

 

 
3,332

 
2,111

 
94

 
440

 

 

 
8,710

 
2,945

Foreign currency translation
138

 
(269
)
 
9

 
(243
)
 
69

 
(206
)
 
4

 

 
(15
)
 
(64
)
 
205

 
(782
)
Cost, end of year
4,186

 
4,020

 
8,305

 
2,485

 
8,443

 
4,681

 
1,131

 
444

 
389

 
429

 
22,454

 
12,059

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated fair value changes, beginning of year
1,401

 
1,256

 
810

 
873

 
822

 
629

 

 

 
447

 
514

 
3,480

 
3,272

Disposition and assets reclassified as held for sale
(416
)
 

 

 

 

 

 

 

 
(37
)
 

 
(453
)
 

Fair value changes
347

 
218

 
45

 
18

 
317

 
224

 

 

 
6

 
12

 
715

 
472

Foreign currency translation
36

 
(73
)
 
(6
)
 
(81
)
 
5

 
(31
)
 

 

 

 
(79
)
 
35

 
(264
)
Accumulated fair value changes, end of year
1,368

 
1,401

 
849

 
810

 
1,144

 
822

 

 

 
416

 
447

 
3,777

 
3,480

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accumulated depreciation, beginning of year
(613
)
 
(509
)
 
(744
)
 
(687
)
 
(492
)
 
(383
)
 

 

 
(40
)
 
(43
)
 
(1,889
)
 
(1,622
)
Depreciation expenses
(171
)
 
(148
)
 
(178
)
 
(147
)
 
(328
)
 
(134
)
 
(87
)
 

 
(10
)
 
(8
)
 
(774
)
 
(437
)
Dispositions and assets reclassified as held for sale
204

 
5

 
(25
)
 
22

 
46

 
7

 

 

 
7

 
4

 
232

 
38

Foreign currency translation
(16
)
 
39

 
(3
)
 
68

 
(10
)
 
18

 
(1
)
 

 
2

 
7

 
(28
)
 
132

Accumulated depreciation, end of year
(596
)
 
(613
)
 
(950
)
 
(744
)
 
(784
)
 
(492
)
 
(88
)
 

 
(41
)
 
(40
)
 
(2,459
)
 
(1,889
)
Balance, end of year
$
4,958

 
$
4,808

 
$
8,204

 
$
2,551

 
$
8,803

 
$
5,011

 
$
1,043

 
$
444

 
$
764

 
$
836

 
$
23,772

 
$
13,650