XML 26 R13.htm IDEA: XBRL DOCUMENT v3.22.0.1
EQUITY ACCOUNTED INVESTMENTS
12 Months Ended
Dec. 31, 2021
Interests In Other Entities [Abstract]  
EQUITY ACCOUNTED INVESTMENTS EQUITY ACCOUNTED INVESTMENTS
The partnership has investments in joint arrangements that are joint ventures, and also has investments in associates. Joint ventures hold individual commercial properties and portfolios of commercial properties and developments that the partnership owns together with co-owners where decisions relating to the relevant activities of the joint venture require the unanimous consent of the co-owners. Details of the partnership’s investments in joint ventures and associates, which have been accounted for in accordance with the equity method of accounting, are as follows:
 
   Proportion of ownership
interests/voting
rights held by the
partnership
Carrying value
(US$ Millions)Principal activityPrincipal place
of business
Dec. 31, 2021Dec. 31, 2020Dec. 31, 2021Dec. 31, 2020
Joint ventures      
Canary Wharf Joint Venture(1)
Property holding companyUnited Kingdom50 %50 %$3,529 $3,440 
Manhattan West, New YorkProperty holding companyUnited States56 %56 %2,396 2,122 
Ala Moana Center, HawaiiProperty holding companyUnited States50 %50 %1,939 1,862 
BPYU JV Pool AProperty holding companyUnited States50 %50 %1,810 1,723 
BPYU JV Pool BProperty holding companyUnited States51 %51 %1,140 1,121 
Fashion Show, Las VegasProperty holding companyUnited States50 %50 %856 835 
Grace Building, New YorkProperty holding companyUnited States50 %50 %702 676 
BPYU JV Pool CProperty holding companyUnited States50 %50 %679 692 
BPYU JV Pool DProperty holding companyUnited States48 %48 %612 548 
Southern Cross East, MelbourneProperty holding companyAustralia50 %50 %472 433 
The Grand Canal Shoppes, Las VegasProperty holding companyUnited States50 %50 %455 416 
One Liberty Plaza, New YorkProperty holding companyUnited States51 %51 %402 382 
680 George Street, SydneyProperty holding companyAustralia50 %50 %389 375 
Brookfield Place SydneyProperty holding companyAustralia25 %— %376 — 
The Mall in Columbia, MarylandProperty holding companyUnited States50 %50 %315 298 
Shops at La Cantera, TexasProperty holding companyUnited States50 %50 %270 249 
BPYU JV Pool GProperty holding companyUnited States68 %68 %263 251 
Potsdamer Platz, BerlinProperty holding companyGermany25 %25 %261 255 
Baybrook Mall, TexasProperty holding companyUnited States51 %51 %254 251 
Brookfield Brazil Retail Fundo de Investimento em Participações (“Brazil Retail”)Holding companyBrazil43 %46 %228 251 
Brookfield D.C. Office Partners LLC ("D.C. Fund"), Washington, D.C.Property holding companyUnited States51 %51 %225 257 
BPYU JV Pool FProperty holding companyUnited States51 %51 %223 253 
Miami Design District, FloridaProperty holding companyUnited States22 %22 %212 238 
Other(2)
VariousVarious
15% - 55%
14% - 55%
2,471 2,510 
     20,479 19,438 
Associates      
OtherVariousVarious
13% - 31%
16% - 31%
328 281 
     328 281 
Total    $20,807 $19,719 
(1)Stork Holdco LP is the joint venture through which the partnership acquired Canary Wharf Group plc in London.
(2)Other joint ventures consists of approximately 36 joint ventures, each of which has a carrying value below $212 million.
The following table presents the change in the balance of the partnership’s equity accounted investments as of December 31, 2021 and 2020:
 
(US$ Millions) Years ended Dec. 31, 20212020
Equity accounted investments, beginning of year$19,719 $20,764 
Additions698 522 
Disposals and return of capital distributions(459)(108)
Share of net (losses) earnings from equity accounted investments1,020 (749)
Distributions received(172)(618)
Foreign currency translation(145)107 
Reclassification from (to) assets held for sale(1)
(210)121 
Other comprehensive income and other356 (320)
Equity accounted investments, end of year$20,807 $19,719 
(1)The partnership’s interest in the Diplomat Resort and Spa (“Diplomat”) was reclassified from assets held for sale in the second quarter of 2020.

The key valuation metrics for the partnership’s commercial properties held within the partnership’s equity accounted investments are set forth in the table below on a weighted-average basis:

  Dec. 31, 2021Dec. 31, 2020
Equity accounted
investments
Primary valuation
method
Discount
rate
Terminal
capitalization
rate
Investment
horizon
(yrs.)
Discount
rate
Terminal
capitalization
rate
Investment
horizon
(yrs.)
Core Office
    United StatesDiscounted cash flow6.4 %4.7 %126.4 %4.7 %11
    AustraliaDiscounted cash flow5.9 %4.8 %106.3 %5.3 %10
    EuropeDiscounted cash flow5.5 %4.6 %105.6 %4.7 %10
    DubaiDiscounted cash flow7.7 %6.5 %108.6 %7.0 %10
Core RetailDiscounted cash flow6.3 %4.9 %106.3 %4.9 %10
LP Investments - OfficeDiscounted cash flow5.4 %4.3 %106.0 %5.3 %10
LP Investments - RetailDiscounted cash flow7.4 %6.1 %107.4 %6.1 %10
Multifamily(1)
Direct capitalization4.2 %n/an/a4.3 % n/a  n/a
(1)The valuation method used to value multifamily investments is the direct capitalization method. The rates presented as the discount rate relate to the overall implied capitalization rate. The terminal capitalization rate and investment horizon are not applicable.
The following tables present the gross assets and liabilities of the partnership’s equity accounted investments as of December 31, 2021 and 2020:

Dec. 31, 2021
(US$ Millions)Current
assets
Non-current
assets
Current
liabilities
Non-current
liabilities
Net
assets
Joint ventures     
Canary Wharf Joint Venture$1,276 $13,213 $1,242 $6,187 $7,060 
Manhattan West229 8,434 153 4,231 4,279 
Ala Moana131 5,695 52 1,895 3,879 
BPYU JV Pool A249 5,763 122 2,269 3,621 
BPYU JV Pool B353 5,508 231 3,396 2,234 
Fashion Show23 2,538 19 829 1,713 
Grace Building73 2,593 20 1,238 1,408 
BPYU JV Pool C52 2,100 44 669 1,439 
BPYU JV Pool D40 1,763 49 471 1,283 
Southern Cross East11 944 11  944 
The Grand Canal Shoppes56 1,867 40 974 909 
One Liberty Plaza49 1,625 11 875 788 
680 George Street8 777 8  777 
Brookfield Place Sydney10 1,504 13 2 1,499 
The Mall in Columbia44 845 13 248 628 
The Shops at La Cantera11 788 10 249 540 
BPYU JV Pool G16 738 16 351 387 
Potsdamer Platz70 2,383 43 1,366 1,044 
Baybrook Mall15 723 13 227 498 
Brazil Retail74 701 4 69 702 
D.C. Fund24 1,195 201 577 441 
BPYU JV Pool F17 720 12 287 438 
Miami Design District73 1,600 30 689 954 
Other1,405 12,879 1,476 6,926 5,882 
 4,309 76,896 3,833 34,025 43,347 
Associates     
Other180 1,253 81 796 556 
 180 1,253 81 796 556 
Total$4,489 $78,149 $3,914 $34,821 $43,903 

 
Dec. 31, 2020
(US$ Millions)Current
assets
Non-current
assets
Current
liabilities
Non-current
liabilities
Net
assets
Joint ventures     
Canary Wharf Joint Venture$1,608 $13,160 $2,146 $5,742 $6,880 
Manhattan West361 7,775 497 3,850 3,789 
Ala Moana156 5,508 50 1,889 3,725 
BPYU JV Pool A256 5,618 108 2,320 3,446 
BPYU JV Pool B301 5,572 161 3,514 2,198 
Fashion Show54 2,461 16 829 1,670 
BPYU JV Pool C67 2,090 37 655 1,465 
Grace Building130 2,495 34 1,237 1,354 
BPYU JV Pool D67 1,619 69 469 1,148 
Southern Cross East869 10 — 867 
The Grand Canal Shoppes49 1,794 38 974 831 
One Liberty Plaza40 1,681 118 853 750 
680 George Street749 — 751 
The Mall in Columbia29 825 13 246 595 
D.C. Fund45 1,241 353 429 504 
Potsdamer Platz69 2,397 42 1,402 1,022 
BPYU JV Pool F21 709 227 497 
BPYU JV Pool G19 721 15 355 370 
Baybrook Mall19 718 13 232 492 
Brazil Retail27 764 74 711 
The Shops at La Cantera20 736 11 246 499 
Miami Design District68 1,635 50 576 1,077 
Other1,540 13,881 1,088 7,279 7,054 
 4,963 75,018 4,888 33,398 41,695 
Associates     
Other91 2,800 998 1,111 782 
 91 2,800 998 1,111 782 
Total$5,054 $77,818 $5,886 $34,509 $42,477 
Summarized financial information in respect of the partnership’s equity accounted investments for the years ended December 31, 2021, 2020 and 2019 is set out below:

 Year ended December 31, 2021
(US$ Millions)RevenueExpensesFair value
gains
(losses)
Income from EAI(1)
Net
(loss) income
Other
compre-
hensive
(loss)income
Partnership’s
share of net
income
Distributions
received
Joint ventures       
Canary Wharf Joint Venture$607 $453 $60 $42 $256 $2 $128 $2 
Manhattan West350 225 101  226 72 127 48 
Ala Moana241 154 121  208  104 3 
BPYU JV Pool A329 220 92  201  100  
BPYU JV Pool B458 347 (46)4 69  35  
Fashion Show98 54 63  107  53 8 
Grace Building151 86 47  112  56 27 
BPYU JV Pool C138 88 (13) 37  19 2 
BPYU JV Pool D80 37 121  164  78 1 
Southern Cross East47 9 125  163  81 16 
The Grand Canal Shoppes93 75 61  79  40  
One Liberty Plaza131 81 (21) 29 29 15 7 
680 George Street38 11 75  102  51 15 
Brookfield Place Sydney27 13 53  67  17 4 
The Mall in Columbia49 28 14  35  17  
Shops at La Cantera 17 43 36 62  31  
BPYU JV Pool G44 33 9  20  14  
Potsdamer Platz73 54 83  102  25  
Baybrook Mall39 25 1  15  8  
Brazil Retail28 16 36  48  22 9 
D.C. Fund107 76 (68) (37)1 (19)13 
BPYU JV Pool F36 20 5  21  11  
Miami Design District84 75 (36) (27) (6) 
Other1,122 1,118 105 53 162 271 63 17 
 4,370 3,315 1,031 135 2,221 375 1,070 172 
Associates       
Other103 174 (8)7 (72)949 (50) 
 103 174 (8)7 (72)949 (50) 
Total$4,473 $3,489 $1,023 $142 $2,149 $1,324 $1,020 $172 
(1)Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates.
 Year ended December 31, 2020
(US$ Millions)RevenueExpensesFair value
gains
(losses)
Income from EAI(1)
Net
income
Other
compre-
hensive
income
Partnership’s
share of net
income
Distributions
received
Joint ventures       
Canary Wharf Joint Venture$619 $377 $(713)$19 $(452)$(4)$(226)$
Ala Moana269 158 (279)— (168)— (84)
Manhattan West259 179 379 — 459 (75)257 221 
BPYU JV Pool A353 230 (543)— (420)— (210)— 
BPYU JV Pool B483 356 (601)(470)— (240)— 
Fashion Show103 56 (46)— — — 
BPYU JV Pool C145 80 (222)— (157)— (78)
Grace Building108 95 121 — 134 — 67 123 
BPYU JV Pool D71 36 (203)17 (151)— (72)
Southern Cross East40 — 40 — 20 18 
The Grand Canal Shoppes92 84 (18)— (10)— (5)— 
One Liberty Plaza149 88 (34)— 27 (35)14 21 
680 George Street36 — 30 — 15 12 
Brazil Retail28 12 (22)— (6)— (3)
Baybrook Mall40 26 (134)— (120)— (61)— 
D.C. Fund115 80 (89)— (54)(1)(27)— 
The Mall in Columbia55 33 (58)— (36)— (18)— 
Potsdamer Platz79 61 25 — 43 — 11 — 
BPYU JV Pool F37 (64)— (34)— (18)— 
BPYU JV Pool G48 33 (27)— (12)— (8)— 
The Shops at La Cantera11 24 (28)31 (10)— (5)— 
Miami Design District65 88 (51)— (74)— (16)— 
Other1,063 832 (7)13 237 28 188 
 4,268 2,950 (2,605)84 (1,203)(107)(659)618 
Associates       
Other92 186 (39)(2)(135)(939)(90)— 
 92 186 (39)(2)(135)(939)(90)— 
Total$4,360 $3,136 $(2,644)$82 $(1,338)$(1,046)$(749)$618 
(1)Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates.
 Year ended December 31, 2019
(US$ Millions)RevenueExpensesFair value
gains
(losses)
Income of EAI(1)
Net
income
Other
compre-
hensive
income
Partnership’s
share of net
income
Distributions
received
Joint ventures       
Canary Wharf Joint Venture$555 $320 $126 $22 $383 $(11)$191 $
Ala Moana300 149 758 — 909 — 455 48 
Manhattan West201 136 155 — 220 (43)123 42 
BPYU JV Pool A379 214 172 — 337 — 168 
BPYU JV Pool B564 350 (50)65 229 — 116 — 
Fashion Show118 57 (112)— (51)— (26)15 
BPYU JV Pool C158 73 — 92 — 46 10 
Grace Building107 84 215 — 238 — 119 — 
BPYU JV Pool D— — (49)64 15 — 
Southern Cross East42 110 — 146 — 73 
The Grand Canal Shoppes138 73 (44)— 21 — 11 21 
One Liberty Plaza134 84 (25)— 25 (33)13 
680 George Street36 47 — 74 — 37 15 
Brazil Retail59 54 157 — 162 — 75 39 
Baybrook Mall45 26 204 — 223 — 114 — 
D.C. Fund125 82 (50)— (7)— (4)— 
The Mall in Columbia56 29 — 32 — 16 — 
BPYU JV Pool F39 17 178 — 200 — 102 — 
BPYU JV Pool G53 32 50 — 71 — 48 — 
Miami Design District72 67 (234)— (229)— (51)— 
Other1,746 1,217 349 11 889 (17)359 142 
 4,927 3,079 1,969 162 3,979 (104)1,993 366 
Associates       
Diplomat172 181 (6)— (15)— (13)73 
BPREP— — — — — — — — 
Other216 251 (10)(42)50 (11)31 
 388 432 (16)(57)50 (24)104 
Total$5,315 $3,511 $1,953 $165 $3,922 $(54)$1,969 $470 
(1)Share of net earnings from equity accounted investments recorded by the partnership’s joint ventures and associates.

Certain of the partnership’s investment in joint ventures and associates are subject to restrictions over the extent to which they can remit funds to the partnership in the form of the cash dividends or repayments of loans and advances as a result of borrowing arrangements, regulatory restrictions and other contractual requirements.