XML 93 R47.htm IDEA: XBRL DOCUMENT v3.21.1
PROPERTY, PLANT AND EQUIPMENT (Tables)
12 Months Ended
Dec. 31, 2020
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, 2020
Valuation
Techniques
Significant
Unobservable Inputs
Relationship of Unobservable
Inputs to Fair Value
Fixed income securities and other$491 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
286 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 and warrants1,389 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

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)
(1,380)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)135 /  Discounted cash flows  •  Future cash flows  
Increases (decreases) in future cash flows increase (decrease) fair value
(724)
•  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 TechniquesSignificant Unobservable InputsRelationship of Unobservable Inputs to Fair ValueMitigating 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

Significant unobservable inputs (Level 3) are utilized when determining the fair value of investment properties. The significant Level 3 inputs include:
Valuation TechniqueSignificant Unobservable InputsRelationship of Unobservable Inputs to Fair ValueMitigating 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:
20202019
AS AT DEC. 31Discount
Rate
Terminal
Capitalization
Rate
Investment
Horizon
(years)
Discount
Rate
Terminal Capitalization RateInvestment Horizon (years)
Core office
United States6.9 %5.6 %127.0 %5.6 %12
Canada5.9 %5.2 %105.9 %5.2 %10
Australia6.6 %5.7 %106.8 %5.9 %10
Europe5.2 %3.8 %104.6 %4.1 %11
Brazil7.6 %7.0 %107.9 %7.4 %10
Core retail7.0 %5.3 %106.7 %5.4 %10
LP investments and other
LP investments office9.7 %7.2 %710.0 %7.3 %7
LP investments retail8.7 %7.0 %108.8 %7.3 %10
Mixed-use7.3 %5.2 %107.6 %5.4 %10
Logistics1
 %n/a n/a5.8 %n/a n/a
Multifamily1
4.9 %n/a n/a 5.1 %n/a n/a
Triple net lease1
6.2 %n/a n/a 6.3 %n/a n/a
Self-storage1
 %n/a n/a 5.6 %n/an/a
Student housing1
4.9 %n/a n/a 5.8 %n/a n/a
Manufactured housing1
4.8 %n/a n/a 5.5 %n/a n/a
Directly held real estate properties2
5.1 – 9.3%
5.4 %19 
5.2 – 9.2%
6.1 %19
Other investment properties1,3
5.0 – 8.7%
n/a n/a 8.9 %n/a n/a
1.Logistics, 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.
2.We use either the discounted cash flow or the direct capitalization method when valuing our directly held real estate properties. The rates presented as the discount rate represent the overall implied capitalization rates for investment properties that are valued using the direct capitalization approach.
3.Other investment properties include
Key valuation metrics of the company’s hydroelectric, wind and solar generating facilities at the end of 2020 and 2019 are summarized below.
North AmericaBrazilColombiaEurope
AS AT DEC. 3120202019202020192020201920202019
Discount rate
Contracted
4.1 – 4.5%
4.6 – 4.9%
7.3 %8.2 %8.1 %9.0 %
3.0 – 3.6%
3.5 – 4.0%
Uncontracted
5.6 – 6.0%
6.1 – 6.4%
8.6 %9.5 %9.4 %10.3 %
3.6 – 4.7%
4.0 – 5.3%
Terminal capitalization rate1
5.8 – 6.2%
6.2 – 6.7%
n/an/a8.9 %9.8 %n/an/a
Exit date20412040204820472040203920352035
1.    Terminal capitalization rate applies only to hydroelectric assets in North America and Colombia.
Key valuation metrics of the company’s utilities, transport, midstream, data and sustainable resources assets at the end of 2020 and 2019 are summarized below.
UtilitiesTransportMidstreamSustainable Resources
AS AT DEC. 3120202019202020192020201920202019
Discount rates
7 – 14%
7 – 14%
7 – 13%
7 – 13%
15 %15 %6%
5 – 10%
Terminal capitalization multiples
7x – 23x
8x – 21x
9x – 14x
9x – 14x
10x
10x
6x
5x – 10x
Investment horizon/Exit date (years)10 
10 – 20
10 
10 – 20
5 – 10
5 – 10
10 
3 – 21
We use a discounted cash flow valuation to determine the recoverable amount and consider the following significant unobservable inputs as part of our valuation:
Valuation TechniqueSignificant Unobservable Input(s)Relationship of Unobservable Input(s) to Fair ValueMitigating 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 TechniqueSignificant Unobservable Input(s)Relationship of Unobservable Input(s) to Fair ValueMitigating 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, 2020 (MILLIONS)1 – 10 years11 – 20 years1 – 10 years11 – 20 years1 – 10 years11 – 20 years
North America (prices in US$/MWh)
43 %13 %96 90 65 117 
Brazil (prices in R$/MWh)70 %30 %306 396 245 328 
Colombia (prices in COP$/MWh)27 % %220,000 N/A265,000 384,000 
Europe (prices in €/MWh)87 %56 %167 255 68 54 
Disclosure of detailed information about property, plant and equipment
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)2020201920202019202020192020201920202019
Costs$28,838 $27,820 $31,212 $22,454 $9,251 $9,890 $18,770 $17,269 $88,071 $77,433 
Accumulated fair value changes
24,238 20,465 4,626 3,777 393 1,366 (873)(643)28,384 24,965 
Accumulated depreciation
(7,870)(6,690)(3,671)(2,459)(1,212)(1,527)(3,693)(2,458)(16,446)(13,134)
Total1
$45,206 $41,595 $32,167 $23,772 $8,432 $9,729 $14,204 $14,168 $100,009 $89,264 
1.As at December 31, 2020, the total includes $3.9 billion (December 31, 2019 – $3.7 billion) of property, plant and equipment leased to third parties as operating leases. Our ROU PP&E assets include $4.1 billion (December 31, 2019 – $2.2 billion) in our Infrastructure segment, $856 million (December 31, 2019 – $796 million) in our Real Estate segment, $393 million (December 31, 2019 – $1.1 billion) in our Renewable Power segment and $1.3 billion (December 31, 2019 – $1.3 billion) in Private Equity and other segments, totaling $6.7 billion (December 31, 2019 – $5.4 billion) of ROU assets.
a)    Renewable Power
Our renewable power property, plant and equipment consists of the following:
HydroelectricWindSolar and OtherTotal
AS AT AND FOR THE YEARS ENDED DEC. 31 (MILLIONS)20202019202020192020201920202019
Cost, beginning of year$14,074 $13,843 $8,459 $7,968 $5,287 $4,297 $27,820 $26,108 
Changes in basis of accounting
 83  321   407 
Additions, net of disposals and assets reclassified as held for sale
425 162 (9)(342)284 280 700 100 
Acquisitions through business combinations —  566 661 742 661 1,308 
Foreign currency translation(600)(14)(52)(54)309 (35)(343)(103)
Cost, end of year13,899 14,074 8,398 8,459 6,541 5,287 28,838 27,820 
Accumulated fair value changes, beginning of year16,927 15,416 2,588 2,079 950 765 20,465 18,260 
Fair value changes3,221 1,369 402 669 530 195 4,153 2,233 
Dispositions and assets reclassified as held for sale
 —  (126) (35) (161)
Foreign currency translation(283)142 (82)(34)(15)25 (380)133 
Accumulated fair value changes, end of year19,865 16,927 2,908 2,588 1,465 950 24,238 20,465 
Accumulated depreciation, beginning of year(4,412)(3,879)(1,781)(1,358)(497)(260)(6,690)(5,497)
Depreciation expenses(517)(532)(546)(502)(302)(245)(1,365)(1,279)
Dispositions and assets reclassified as held for sale
17 25 101 9 51 117 
Foreign currency translation181 (8)9 (22)(56)(1)134 (31)
Accumulated depreciation, end of year(4,731)(4,412)(2,293)(1,781)(846)(497)(7,870)(6,690)
Balance, end of year$29,033 $26,589 $9,013 $9,266 $7,160 $5,740 $45,206 $41,595 
The following table presents our renewable power property, plant and equipment measured at fair value by geography:
AS AT DEC. 31 (MILLIONS)20202019
North America$28,044 $25,617 
Colombia8,150 7,353 
Europe4,912 3,770 
Brazil3,005 3,575 
Other1
1,095 1,280 
$45,206 $41,595 
1.Other refers primarily to China, India and Chile in both 2020 and 2019.
c)    Real Estate
CostAccumulated Fair Value ChangesAccumulated DepreciationTotal
AS AT AND FOR THE YEAR ENDED DEC. 31 (MILLIONS)20202019202020192020201920202019
Balance, beginning of year$9,890 $7,713 $1,366 $1,045 $(1,527)$(1,106)$9,729 $7,652 
Changes in basis of accounting
(1,895)769 (681)— 786 — (1,790)769 
Additions/(dispositions)1, net of assets reclassified as held for sale
1,023 514 (135)(2)27 37 915 549 
Acquisitions through business combinations
 785  —  —  785 
Foreign currency translation
233 109 2 — (41)(15)194 94 
Fair value changes
 — (159)323  — (159)323 
Depreciation expenses
 —  — (457)(443)(457)(443)
Balance, end of year$9,251 $9,890 $393 $1,366 $(1,212)$(1,527)$8,432 $9,729 
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:
CostAccumulated ImpairmentAccumulated DepreciationTotal
AS AT AND FOR THE YEAR ENDED DEC. 31 (MILLIONS)20202019202020192020201920202019
Balance, beginning of year$17,269 $9,027 $(643)$(434)$(2,458)$(1,472)$14,168 $7,121 
Changes in basis of accounting
 1,032  —  —  1,032 
Additions/(dispositions)1, net of assets reclassified as held for sale
874 477 57 — 290 332 1,221 809 
Acquisitions through business combinations
84 6,650  —  — 84 6,650 
Foreign currency translation
543 83 (3)(13)(61)(44)479 26 
Depreciation expenses
 —  — (1,464)(1,274)(1,464)(1,274)
Impairment charges
 — (284)(196) — (284)(196)
Balance, end of year$18,770 $17,269 $(873)$(643)$(3,693)$(2,458)$14,204 $14,168 
1.For accumulated depreciation, (additions)/dispositions.