XML 47 R22.htm IDEA: XBRL DOCUMENT v3.20.2
SEGMENTED INFORMATION (Tables)
6 Months Ended
Jun. 30, 2020
Disclosure of operating segments [abstract]  
Summary of financial information by segment
Reportable Segment Measures
AS AT AND FOR THE THREE MONTHS ENDED JUN. 30, 2020 (MILLIONS)
Asset
Management

 
Real Estate

 
Renewable
Power

 
Infrastructure

 
Private Equity

 
Residential Development

 
Corporate
Activities

 
Total
Segments

 
Note
External revenues
$
55

 
$
1,848

 
$
1,035

 
$
2,096

 
$
7,247

 
$
447

 
$
101

 
$
12,829

 
 
Inter-segment revenues1
688

 
8

 

 
1

 
144

 

 
(13
)
 
828

 
i
Segmented revenues
743

 
1,856

 
1,035

 
2,097

 
7,391

 
447

 
88

 
13,657

 
 
FFO from equity accounted investments1
67

 
186

 
6

 
284

 
80

 
4

 
(5
)
 
622

 
ii
Interest expense

 
(755
)
 
(220
)
 
(261
)
 
(379
)
 
(4
)
 
(96
)
 
(1,715
)
 
iii
Current income taxes

 

 
4

 
(57
)
 
(23
)
 
(8
)
 
(17
)
 
(101
)
 
iv
Funds from operations
355

 
89

 
566

 
84

 
137

 
(11
)
 
(59
)
 
1,161

 
v
Common equity
4,950

 
17,825

 
4,398

 
2,336

 
3,494

 
2,503

 
(7,581
)
 
27,925

 
 
Equity accounted investments
4,548

 
21,083

 
1,037

 
7,797

 
3,741

 
378

 
629

 
39,213

 
 
Additions to non-current assets2
64

 
1,963

 
341

 
418

 
311

 
12

 
8

 
3,117

 
 
1.
We equity account for our investment in Oaktree and include our share of the FFO and FFO from equity accounted investments at 62%. However, for segment reporting, Oaktree’s revenue is shown on a 100% basis. For the three months ended June 30, 2020, $290 million of Oaktree’s revenues was included in our Asset Management segment revenue.
2.
Includes additions to equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill.
AS AT DEC. 31, 2019
AND FOR THE THREE MONTHS ENDED JUN. 30, 2019 (MILLIONS)
Asset
Management

 
Real Estate

 
Renewable
Power

 
Infrastructure

 
Private Equity

 
Residential Development

 
Corporate
Activities

 
Total
Segments

 
Note
External revenues
$
61

 
$
2,560

 
$
1,028

 
$
1,806

 
$
10,738

 
$
594

 
$
137

 
$
16,924

 
 
Inter-segment revenues
549

 
9

 
4

 

 
107

 

 
(15
)
 
654

 
i
Segmented revenues
610

 
2,569

 
1,032

 
1,806

 
10,845

 
594

 
122

 
17,578

 
 
FFO from equity accounted investments

 
241

 
11

 
271

 
85

 
13

 
3

 
624

 
ii
Interest expense

 
(884
)
 
(240
)
 
(250
)
 
(372
)
 
(12
)
 
(86
)
 
(1,844
)
 
iii
Current income taxes

 
(45
)
 
(15
)
 
(64
)
 
(94
)
 
(2
)
 
(12
)
 
(232
)
 
iv
Funds from operations
400

 
316

 
69

 
62

 
326

 
18

 
(83
)
 
1,108

 
v
Common equity
4,927

 
18,781

 
5,320

 
2,792

 
4,086

 
2,859

 
(7,897
)
 
30,868

 
 
Equity accounted investments
4,599

 
22,314

 
1,154

 
8,972

 
2,596

 
382

 
681

 
40,698

 
 
Additions to non-current assets1

 
1,925

 
199

 
594

 
17,505

 
13

 
7

 
20,243

 
 
1.
Includes additions to equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill.
FOR THE SIX MONTHS ENDED JUN. 30, 2020 (MILLIONS)
Asset
Management

 
Real Estate

 
Renewable
Power

 
Infrastructure

 
Private Equity

 
Residential Development

 
Corporate
Activities

 
Total
Segments

 
Note
External revenues
$
116

 
$
4,463

 
$
2,065

 
$
4,369

 
$
17,339

 
$
855

 
$
208

 
$
29,415

 
 
Inter-segment and other revenues1
1,433

 
15

 

 
2

 
265

 

 
(17
)
 
1,698

 
i
Segmented revenues
1,549

 
4,478

 
2,065

 
4,371

 
17,604

 
855

 
191

 
31,113

 
 
FFO from equity accounted investments1
119

 
417

 
15

 
619

 
196

 
6

 
(24
)
 
1,348

 
ii
Interest expense

 
(1,597
)
 
(448
)
 
(552
)
 
(774
)
 
(12
)
 
(184
)
 
(3,567
)
 
iii
Current income taxes

 
(15
)
 
(16
)
 
(116
)
 
(98
)
 
(13
)
 
(39
)
 
(297
)
 
iv
Funds from operations1
735

 
308

 
632

 
221

 
302

 
(20
)
 
(133
)
 
2,045

 
v
Additions to non-current assets2
64

 
3,877

 
1,195

 
809

 
2,330

 
31

 
87

 
8,393

 
 
1.
We equity account for our investment in Oaktree and include our share of the FFO and FFO from equity accounted investments at 62%. However, for segment reporting, Oaktree’s revenue is shown on a 100% basis. For the six months ended June 30, 2020, $597 million of Oaktree’s revenues was included in our Asset Management segment revenue.
2.
Includes additions to equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill.
FOR THE SIX MONTHS ENDED JUN. 30, 2019 (MILLIONS)
Asset
Management

 
Real Estate

 
Renewable
Power

 
Infrastructure

 
Private Equity

 
Residential Development

 
Corporate
Activities

 
Total
Segments

 
Note
External revenues
$
107

 
$
5,150

 
$
2,060

 
$
3,537

 
$
19,882

 
$
1,033

 
$
363

 
$
32,132

 
 
Inter-segment revenues
1,022

 
20

 
15

 

 
201

 

 
(23
)
 
1,235

 
i
Segmented revenues
1,129

 
5,170

 
2,075

 
3,537

 
20,083

 
1,033

 
340

 
33,367

 
 
FFO from equity accounted investments

 
515

 
23

 
502

 
152

 
17

 
10

 
1,219

 
ii
Interest expense

 
(1,764
)
 
(466
)
 
(469
)
 
(579
)
 
(25
)
 
(173
)
 
(3,476
)
 
iii
Current income taxes

 
(61
)
 
(41
)
 
(129
)
 
(124
)
 
(5
)
 
(59
)
 
(419
)
 
iv
Funds from operations
723

 
566

 
223

 
256

 
501

 
(4
)
 
(106
)
 
2,159

 
v
Additions to non-current assets1

 
3,655

 
266

 
4,314

 
17,734

 
30

 
13

 
26,012

 
 
1.
Includes additions to equity accounted investments, investment properties, property, plant and equipment, sustainable resources, intangible assets and goodwill.
Summary of reconciliation of FFO from equity accounted investments
The following table reconciles the company’s consolidated equity accounted income to FFO from equity accounted investments:
 
Three Months Ended
 
Six Months Ended
FOR THE PERIODS ENDED JUN. 30
(MILLIONS)
2020

 
2019

 
2020

 
2019

Consolidated equity accounted (loss) income
$
(631
)
 
$
1,003

 
$
(843
)
 
$
1,347

Non-FFO items from equity accounted investments1
1,253

 
(379
)
 
2,191

 
(128
)
FFO from equity accounted investments
$
622

 
$
624


$
1,348

 
$
1,219

1.
Adjustment to back out non-FFO expenses (income) that are included in consolidated equity accounted income including depreciation and amortization, deferred taxes and fair value changes from equity accounted investments.
Schedule of components of income tax expense
The following table reconciles consolidated income taxes to current and deferred income taxes:
 
Three Months Ended
 
Six Months Ended
FOR THE PERIODS ENDED JUN. 30
(MILLIONS)
2020

 
2019

 
2020

 
2019

Current income tax expense
$
(101
)
 
$
(232
)
 
$
(297
)

$
(419
)
Deferred income tax recovery (expense)
96

 
(7
)
 
(72
)
 
(56
)
Income tax expense
$
(5
)
 
$
(239
)
 
$
(369
)
 
$
(475
)
Summary of reconciliation of FFO to net income
The following table reconciles net (loss) income to total FFO:
 
 
 
Three Months Ended
 
Six Months Ended
FOR THE PERIODS ENDED JUN. 30
(MILLIONS)
Note
 
2020

 
2019

 
2020

 
2019

Net (loss) income
 
 
$
(1,493
)
 
$
704

 
$
(1,650
)
 
$
1,960

Realized disposition gains in fair value changes or equity
vi
 
469

 
7

 
562

 
239

Non-controlling interests in FFO
 
 
(1,501
)
 
(1,863
)
 
(3,482
)
 
(3,465
)
Financial statement components not included in FFO
 
 
 
 
 
 
 
 
 
Equity accounted fair value changes and other non-FFO items
 
 
1,253

 
(379
)
 
2,191

 
(128
)
Fair value changes
 
 
1,153

 
1,398

 
1,567

 
1,229

Depreciation and amortization
 
 
1,376

 
1,234

 
2,785

 
2,268

Deferred income taxes
 
 
(96
)
 
7

 
72

 
56

Total FFO
 
 
$
1,161

 
$
1,108

 
$
2,045

 
$
2,159

Summary of financial information by geographic regions
The company’s revenues by location of operations are as follows:
 
Three Months Ended
 
Six Months Ended
FOR THE PERIODS ENDED JUN. 30
(MILLIONS)
2020

 
2019

 
2020

 
2019

United States
$
4,111

 
$
4,228

 
$
8,650

 
$
7,731

Canada
1,330

 
1,393

 
2,813

 
3,229

United Kingdom
2,458

 
5,553

 
7,413

 
10,868

Europe
1,273

 
1,518

 
2,869

 
2,660

Australia
1,316

 
1,423

 
2,611

 
2,471

Brazil
767

 
1,020

 
1,626

 
1,946

Asia
771

 
702

 
1,434

 
1,221

Colombia
357

 
499

 
877

 
1,000

Other
446

 
588

 
1,122


1,006

 
$
12,829

 
$
16,924

 
$
29,415

 
$
32,132

The company’s consolidated assets by location are as follows:
AS AT JUN. 30, 2020 AND DEC. 31, 2019
(MILLIONS)
2020

 
2019

United States
$
156,990

 
$
149,687

Canada
32,092

 
35,840

United Kingdom
28,301

 
30,184

Brazil
18,708

 
24,354

Europe
19,812

 
19,404

Australia
21,640

 
22,971

Asia
17,083

 
17,468

Colombia
8,892

 
10,819

Other
12,917

 
13,242

 
$
316,435

 
$
323,969