Date: | May 5, 2023 | BROOKFIELD PROPERTY PARTNERS L.P., | |||||||||
by its general partner, Brookfield Property Partners Limited | |||||||||||
By: | /s/ Jane Sheere |
||||||||||
Name: | Jane Sheere | ||||||||||
Title: | Secretary |
Exhibit | Description |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Commercial property revenue | $ | 1,486 | $ | 1,255 | ||||
Hospitality revenue | 565 | 313 | ||||||
Investment and other revenue | 189 | 486 | ||||||
Total revenue | 2,240 | 2,054 | ||||||
Direct commercial property expense | 588 | 470 | ||||||
Direct hospitality expense | 508 | 288 | ||||||
Investment and other expense | 69 | 239 | ||||||
Interest expense | 1,167 | 600 | ||||||
General and administrative expense | 332 | 232 | ||||||
Total expenses | 2,664 | 1,829 | ||||||
Fair value (losses) gains, net | (53) | 1,270 | ||||||
Share of earnings from equity accounted investments | 24 | 380 | ||||||
Income before income taxes | (453) | 1,875 | ||||||
Income tax (recovery) expense | (59) | 183 | ||||||
Net (loss) income | $ | (394) | $ | 1,692 | ||||
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Investment properties | ||||||||
Commercial properties | $ | 78,293 | $ | 66,067 | ||||
Commercial developments | 4,433 | 2,518 | ||||||
Equity accounted investments | 20,325 | 19,943 | ||||||
Property, plant and equipment | 10,193 | 9,401 | ||||||
Cash and cash equivalents | 2,916 | 4,020 | ||||||
Assets held for sale | 311 | 576 | ||||||
Total assets | 128,158 | 112,516 | ||||||
Debt obligations | 68,243 | 58,562 | ||||||
Liabilities associated with assets held for sale | — | — | ||||||
Total equity | 45,181 | 41,737 | ||||||
Mar. 31, 2023 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 66,067 | $ | 2,518 | ||||
Acquisitions | 741 | 247 | ||||||
Capital expenditures | 182 | 268 | ||||||
Dispositions(1) |
(16) | (5) | ||||||
Fair value (losses) gains, net | (117) | (2) | ||||||
Foreign currency translation | 179 | 26 | ||||||
Transfer between commercial properties and commercial developments | 15 | (15) | ||||||
Acquisition of Foreign Investments | 11,286 | 1,408 | ||||||
Reclassifications to assets held for sale and other changes | (44) | (12) | ||||||
Investment properties, end of period | $ | 78,293 | $ | 4,433 |
(US$ Millions) | Mar. 31, 2023 | ||||
Equity accounted investments, beginning of period | $ | 19,943 | |||
Additions | 43 | ||||
Disposals and return of capital distributions | (44) | ||||
Share of net earnings from equity accounted investments | 51 | ||||
Distributions received | (33) | ||||
Foreign currency translation | 76 | ||||
Reclassification (to)/from assets held for sale | 74 | ||||
Acquisition of Foreign Investments | 211 | ||||
Other comprehensive income and other | 4 | ||||
Equity accounted investments, end of period | $ | 20,325 |
2023 | 2022 | 2021 | ||||||||||||||||||||||||
(US$ Millions, except per unit information) | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | ||||||||||||||||||
Revenue | $ | 2,240 | $ | 1,812 | $ | 1,756 | $ | 1,743 | $ | 2,054 | $ | 2,169 | $ | 1,821 | $ | 1,660 | ||||||||||
Direct operating costs | 1,096 | 753 | 753 | 729 | 758 | 779 | 773 | 662 | ||||||||||||||||||
Net income (loss) | (394) | (1,220) | 4 | 520 | 1,692 | 1,682 | 400 | 686 | ||||||||||||||||||
Net income (loss) attributable to Unitholders | (232) | (1,196) | (38) | 400 | 702 | 620 | 71 | 319 | ||||||||||||||||||
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Core Office | $ | 17 | $ | 139 | ||||
Core Retail | 102 | 168 | ||||||
LP Investments | (30) | 65 | ||||||
Corporate | (188) | (174) | ||||||
FFO(1) |
$ | (99) | $ | 198 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Core Office(1) |
$ | 25 | $ | 149 | ||||
Core Retail(1) |
118 | 180 | ||||||
LP Investments(1) |
(25) | 78 | ||||||
Corporate(1) |
(187) | (173) | ||||||
CFFO(1) |
$ | (69) | $ | 234 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Core Office(1) |
$ | 13,562 | $ | 13,491 | ||||
Core Retail(1) |
15,239 | 15,230 | ||||||
LP Investments(1) |
6,334 | 5,816 | ||||||
Corporate(1) |
(11,523) | (11,583) | ||||||
Equity attributable to Unitholders(1) |
$ | 23,612 | $ | 22,954 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
FFO | $ | 17 | $ | 139 | ||||
CFFO | 25 | 149 | ||||||
Net (loss) income | (82) | 418 |
Consolidated | Unconsolidated | |||||||||||||
(US$ Millions, except where noted) | Mar. 31, 2023 | Mar. 31, 2022 | Mar. 31, 2023 | Mar. 31, 2022 | ||||||||||
Total portfolio: | ||||||||||||||
NOI(1) |
$ | 245 | $ | 270 | $ | 135 | $ | 120 | ||||||
Number of properties | 62 | 68 | 72 | 70 | ||||||||||
Leasable square feet (in thousands)(2) |
46,085 | 47,784 | 30,279 | 29,473 | ||||||||||
Occupancy | 82.9 | % | 85.5 | % | 89.5 | % | 91.9 | % | ||||||
In-place net rents (per square foot)(3)(4) |
$ | 33.26 | $ | 34.28 | $ | 49.94 | ||||||||
Mar. 31, 2023 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 22,129 | $ | 1,355 | ||||
Capital expenditures | 44 | 67 | ||||||
Property dispositions | — | (5) | ||||||
Fair value (losses) gains, net | (231) | 16 | ||||||
Foreign currency translation | 28 | 4 | ||||||
Transfer between commercial properties and commercial developments | 132 | (132) | ||||||
Reclassifications to assets held for sale | (12) | (11) | ||||||
Investment properties, end of period | $ | 22,090 | $ | 1,294 |
(US$ Millions) | Mar. 31, 2023 | ||||
Equity accounted investments, beginning of period | $ | 8,547 | |||
Additions | 3 | ||||
Disposals and return of capital distributions | — | ||||
Share of net earnings, including fair value gains | 10 | ||||
Distributions received | (22) | ||||
Foreign currency translation | 68 | ||||
Other comprehensive income and Other | (25) | ||||
Equity accounted investments, end of period | $ | 8,581 |
Total square feet under construction (in 000’s) | Proportionate square feet under construction (in 000’s) |
Expected date of accounting stabilization |
Cost | Loan | ||||||||||||||||||||||
(Millions, except square feet in thousands) | Percent pre-leased |
Total(1) |
To-date | Total | Drawn | |||||||||||||||||||||
Office: | ||||||||||||||||||||||||||
Two Manhattan West, Midtown New York(2) |
1,948 | 1,091 | Q4 2025 | 76 | % | $ | 1,342 | $ | 1,058 | $ | 812 | $ | 539 | |||||||||||||
Leadenhall Court, London | 430 | 430 | Q1 2026 | 57 | % | £ | 590 | £ | 275 | £ | 426 | £ | 162 | |||||||||||||
Multifamily: | ||||||||||||||||||||||||||
5 & 8 Harbord Square, London(2) |
82 | 41 | n/a | n/a | £ | 32 | £ | 23 | £ | 25 | £ | 12 | ||||||||||||||
755 Figueroa, Los Angeles(2) |
674 | 319 | Q2 2025 | n/a | $ | 270 | $ | 246 | $ | 166 | $ | 141 | ||||||||||||||
10 Brannan Street, London(2) |
37 | 19 | Q2 2026 | n/a | £ | 24 | £ | 7 | £ | — | £ | — | ||||||||||||||
45 Charter Street, London(2) |
60 | 30 | Q2 2026 | n/a | £ | 36 | £ | 12 | £ | — | £ | — | ||||||||||||||
Wood Wharf Rentals, London(2) |
1,215 | 608 | Q1 2028 | n/a | £ | 501 | £ | 118 | £ | — | £ | — | ||||||||||||||
Mixed-Use: | ||||||||||||||||||||||||||
1 Charter Street, London(2) |
94 | 24 | Q4 2026 | n/a | £ | 39 | £ | 20 | £ | 19 | £ | 5 | ||||||||||||||
Total | 4,540 | 2,562 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
FFO | $ | 102 | $ | 168 | ||||
CFFO | 118 | 180 | ||||||
Net income | 16 | 292 |
Consolidated | Unconsolidated | |||||||||||||
(US$ Millions, except where noted) | Mar. 31, 2023 | Mar. 31, 2022 | Mar. 31, 2023 | Mar. 31, 2022 | ||||||||||
Total portfolio: | ||||||||||||||
NOI(1) |
$ | 255 | $ | 247 | $ | 187 | $ | 187 | ||||||
Number of malls and urban retail properties | 58 | 57 | 51 | 56 | ||||||||||
Leasable square feet (in thousands)(2) |
52,221 | 50,601 | 57,705 | 62,641 | ||||||||||
Mar. 31, 2023 | |||||
(US$ Millions) | Commercial properties | ||||
Investment properties, beginning of period | $ | 19,438 | |||
Capital expenditures | 37 | ||||
Fair value (losses), net | (26) | ||||
Transfer between commercial properties and commercial developments | 40 | ||||
Investment properties, end of period | $ | 19,489 |
(US$ Millions) | Mar. 31, 2023 | ||||
Equity accounted investments, beginning of year | $ | 9,674 | |||
Additions | 21 | ||||
Disposals and return of capital | (28) | ||||
Share of net earnings from equity accounted investments | 38 | ||||
Distributions | (4) | ||||
Other | (6) | ||||
Equity accounted investments, end of period | $ | 9,695 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
FFO | $ | (30) | $ | 65 | ||||
CFFO | (25) | 78 | ||||||
Net (loss) income | (207) | 1,042 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
FFO | $ | (188) | $ | (174) | ||||
CFFO | (187) | (173) | ||||||
Net loss | (121) | (60) |
(US$ Millions) | Mar. 31, 2023 | ||||
2023 | $ | 15,996 | |||
2024 | 12,882 | ||||
2025 | 6,162 | ||||
2026 | 3,173 | ||||
2027 | 3,967 | ||||
2028 and thereafter | 6,360 | ||||
Deferred financing costs | (251) | ||||
Secured debt obligations | $ | 48,289 | |||
Debt to investment property ratio | 58.4 | % |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net (loss) income | $ | (394) | $ | 1,692 | ||||
Add (deduct): | ||||||||
Income tax (benefit) expense | (59) | 183 | ||||||
Investment and other revenue | (189) | (486) | ||||||
Interest expense | 1,167 | 600 | ||||||
Depreciation and amortization expense(1) |
111 | 82 | ||||||
Investment and other expense | 69 | 239 | ||||||
General and administrative expense | 332 | 232 | ||||||
Fair value losses (gains), net | 53 | (1,270) | ||||||
Share of net (earnings) from equity accounted investments | (24) | (380) | ||||||
Total NOI(1) |
$ | 1,066 | $ | 892 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Commercial property revenue | $ | 1,486 | $ | 1,255 | ||||
Direct commercial property expense | (588) | (470) | ||||||
Add: Depreciation and amortization expense in direct commercial property expense(1) |
12 | 9 | ||||||
Commercial property NOI(1) |
910 | 794 | ||||||
Hospitality revenue | 565 | 313 | ||||||
Direct hospitality expense | (508) | (288) | ||||||
Add: Depreciation and amortization expense in direct hospitality expense(1) |
99 | 73 | ||||||
Hospitality NOI(1) |
156 | 98 | ||||||
Total NOI(1) |
$ | 1,066 | $ | 892 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net (loss) income | $ | (394) | $ | 1,692 | ||||
Add (deduct): | ||||||||
Fair value losses (gains), net | 53 | (1,270) | ||||||
Share of equity accounted fair value (gains), net | 132 | (192) | ||||||
Depreciation and amortization of real estate assets(1) |
81 | 52 | ||||||
Income tax (benefit) expense | (59) | 183 | ||||||
Non-controlling interests in above items | 88 | (267) | ||||||
FFO | $ | (99) | $ | 198 | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
16 | 15 | ||||||
Transaction costs, net(2) |
16 | 13 | ||||||
Imputed interest(3) |
4 | 5 | ||||||
BSREP III (earnings) loss(4) |
(6) | 3 | ||||||
Company FFO | $ | (69) | $ | 234 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net (loss) income | $ | (82) | $ | 418 | ||||
Add (deduct): | ||||||||
Income tax (benefit) expense | (47) | 15 | ||||||
Investment and other revenue | (49) | (92) | ||||||
Interest expense | 212 | 147 | ||||||
Depreciation and amortization included in direct commercial property expense and direct hospitality expense(2) |
3 | 3 | ||||||
Investment and other expense | 16 | 35 | ||||||
General and administrative expense | 64 | 61 | ||||||
Fair value losses (gains), net | 138 | (100) | ||||||
Share of net (earnings) loss from equity accounted investments | (10) | (217) | ||||||
Total NOI - Core Office(1) |
$ | 245 | $ | 270 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Commercial property revenue | $ | 440 | $ | 472 | ||||
Hospitality revenue(1) |
8 | 4 | ||||||
Direct commercial property expense | (200) | (204) | ||||||
Direct hospitality expense(1) |
(6) | (5) | ||||||
Add: Depreciation and amortization included in direct commercial property expense and direct hospitality expense(2) |
3 | 3 | ||||||
Total NOI - Core Office(2) |
$ | 245 | $ | 270 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net (loss) income | $ | (82) | $ | 418 | ||||
Add (deduct): | ||||||||
Fair value losses (gains), net | 138 | (100) | ||||||
Share of equity accounted fair value losses (gains), net | 39 | (139) | ||||||
Depreciation and amortization of real estate assets(1) |
1 | 1 | ||||||
Income tax (benefit) expense | (47) | 15 | ||||||
Non-controlling interests in above items | (32) | (56) | ||||||
FFO | $ | 17 | $ | 139 | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
4 | 3 | ||||||
Transaction costs, net(1) |
— | 2 | ||||||
Imputed interest(3) |
4 | 5 | ||||||
Company FFO | $ | 25 | $ | 149 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Unconsolidated properties NOI | $ | 135 | $ | 120 | ||||
Unconsolidated properties fair value (losses) gains, net | (39) | 139 | ||||||
Other(1) |
(86) | (42) | ||||||
Share of net earnings from equity accounted investments | $ | 10 | $ | 217 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net income | $ | 16 | $ | 292 | ||||
Add (deduct): | ||||||||
Income tax expense | 18 | 3 | ||||||
Investment and other revenue | (33) | (43) | ||||||
Interest expense | 193 | 144 | ||||||
Depreciation and amortization expense(2) |
4 | 5 | ||||||
Investment and other expense | — | — | ||||||
General and administrative expense | 60 | 56 | ||||||
Fair value losses (gains), net | 35 | (46) | ||||||
Share of net (earnings) loss from equity accounted investments | (38) | (164) | ||||||
Total NOI - Core Retail(1) |
$ | 255 | $ | 247 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Commercial property revenue | $ | 356 | $ | 351 | ||||
Direct commercial property expense | (105) | (109) | ||||||
Add: Depreciation and amortization included in direct commercial property expense(1) |
4 | 5 | ||||||
Total NOI - Core Retail(1) |
$ | 255 | $ | 247 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net income | $ | 16 | $ | 292 | ||||
Add (deduct): | ||||||||
Share of equity accounted fair value losses (gains), net | 38 | (65) | ||||||
Fair value losses (gains), net | 35 | (46) | ||||||
Income tax expense (benefit) | 18 | 3 | ||||||
Non-controlling interests in above items | (5) | (16) | ||||||
FFO | $ | 102 | $ | 168 | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
4 | 5 | ||||||
Transaction costs, net(2) |
12 | 7 | ||||||
Company FFO | $ | 118 | $ | 180 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Unconsolidated properties NOI | $ | 187 | $ | 187 | ||||
Unconsolidated properties fair value (losses) gains, net and income tax expense | (38) | 65 | ||||||
Other(1) |
(111) | (88) | ||||||
Share of net (losses) earnings from equity accounted investments | $ | 38 | $ | 164 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net (loss) income | $ | (207) | $ | 1,042 | ||||
Add (deduct): | ||||||||
Income tax expense | 33 | 148 | ||||||
Investment and other revenue | (88) | (351) | ||||||
Interest expense | 662 | 238 | ||||||
Depreciation and amortization expense(1) |
103 | 74 | ||||||
Investment and other expense | 53 | 204 | ||||||
General and administrative expense | 96 | 46 | ||||||
Fair value (gains), net | (128) | (1,027) | ||||||
Share of net (earnings) loss from equity accounted investments | 24 | 1 | ||||||
Total NOI(1) |
$ | 548 | $ | 375 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Commercial property revenue | $ | 658 | $ | 432 | ||||
Hospitality revenue | 557 | 309 | ||||||
Direct commercial property expense | (268) | (157) | ||||||
Direct hospitality expense | (502) | (283) | ||||||
Add: Depreciation and amortization included in direct commercial property expense and direct hospitality expense(1) |
103 | 74 | ||||||
Total NOI(1) |
$ | 548 | $ | 375 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net (loss) income | $ | (207) | $ | 1,042 | ||||
Add (deduct): | ||||||||
Fair value (gains), net | (128) | (1,027) | ||||||
Share of equity accounted fair value losses, net | 55 | 12 | ||||||
Depreciation and amortization of real estate assets(1) |
80 | 51 | ||||||
Income tax expense | 33 | 148 | ||||||
Non-controlling interests in above items | 137 | (161) | ||||||
FFO | $ | (30) | $ | 65 | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
7 | 7 | ||||||
Transaction costs, net(2) |
4 | 3 | ||||||
BSREP III earnings(3) |
(6) | 3 | ||||||
CFFO | $ | (25) | $ | 78 | ||||
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net loss | $ | (121) | $ | (60) | ||||
Net loss (income) attributable to non-controlling interests | (6) | 64 | ||||||
Net loss attributable to Unitholders | $ | (115) | $ | (124) |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Net loss | $ | (121) | $ | (60) | ||||
Add (deduct): | ||||||||
Fair value losses (gains), net | 8 | (97) | ||||||
Income tax expense | (63) | 17 | ||||||
Non-controlling interests in above items | (12) | (34) | ||||||
FFO | $ | (188) | $ | (174) | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1) |
1 | — | ||||||
Transaction costs, net(1) |
— | 1 | ||||||
CFFO | $ | (187) | $ | (173) |
(US$ Millions)
For the three months ended Mar. 31, 2023
|
Brookfield Property Partners L.P. | BOP Split Corp. | BOPI | Brookfield Property Preferred Equity Inc. | Brookfield Property Finance ULC | Brookfield Property Preferred L.P. | Holding entities(2) |
Additional holding entities and eliminations(3) |
Consolidating
adjustments(4)
|
Brookfield Property Partners L.P consolidated | ||||||||||||||||||||||
Revenue | $ | — | $ | 5 | $ | 3 | $ | — | $ | 28 | $ | 54 | $ | 126 | $ | 313 | $ | 1,711 | $ | 2,240 | ||||||||||||
Net income attributable to unitholders(1) |
(83) | (136) | (155) | — | 3 | 43 | (232) | 303 | 25 | (232) | ||||||||||||||||||||||
For the three months ended Mar. 31, 2022 |
||||||||||||||||||||||||||||||||
Revenue | $ | — | $ | 7 | $ | 7 | $ | — | $ | 25 | $ | 48 | $ | 178 | $ | 180 | $ | 1,609 | $ | 2,054 | ||||||||||||
Net income attributable to unitholders(1) |
251 | 198 | 129 | — | (20) | 38 | 702 | 213 | (809) | 702 |
(US$ Millions)
As of Mar. 31, 2023
|
Brookfield Property Partners L.P. | BOP Split Corp. | BOPI | Brookfield Property Preferred Equity Inc. | Brookfield Property Finance ULC | Brookfield Property Preferred L.P. | Holding entities(2) |
Additional holding entities and eliminations(3) |
Consolidating
adjustments(4)
|
Brookfield Property Partners L.P consolidated | ||||||||||||||||||||||
Current assets | $ | — | $ | 436 | $ | 174 | $ | — | $ | 2,704 | $ | 2,952 | $ | 4,557 | $ | 59 | $ | (5,034) | $ | 5,848 | ||||||||||||
Non-current assets | 9,180 | 7,303 | 12,457 | — | — | — | 32,240 | 2,810 | 58,009 | 121,999 | ||||||||||||||||||||||
Assets held for sale | — | — | — | — | — | — | — | — | 311 | 311 | ||||||||||||||||||||||
Current liabilities | — | 1,703 | 2,827 | — | 994 | — | 6,386 | 691 | 20,165 | 32,766 | ||||||||||||||||||||||
Non-current liabilities | — | 15 | 1,633 | — | 1,567 | 659 | 5,378 | 188 | 40,771 | 50,211 | ||||||||||||||||||||||
Liabilities associated with assets held for sale | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Preferred equity | 699 | 3,430 | — | — | — | — | 722 | — | (4,152) | 699 | ||||||||||||||||||||||
Equity attributable to interests of others in operating subsidiaries and properties | — | — | 2,277 | — | — | — | — | — | 18,593 | 20,870 | ||||||||||||||||||||||
Equity attributable to unitholders(1) |
$ | 8,481 | $ | 2,591 | $ | 5,894 | $ | — | $ | 143 | $ | 2,293 | $ | 24,311 | $ | 1,990 | $ | (22,091) | $ | 23,612 |
(US$ Millions)
As of Dec. 31, 2022
|
Brookfield Property Partners L.P. | BOP Split Corp. | BOPI | Brookfield Property Preferred Equity Inc. | Brookfield Property Finance ULC | Brookfield Property Preferred L.P. | Holding entities(2) |
Additional holding entities and eliminations(3) |
Consolidating
adjustments(4)
|
Brookfield Property Partners L.P consolidated | ||||||||||||||||||||||
Current assets | $ | — | $ | 442 | $ | 1,058 | $ | — | $ | 2,146 | $ | 2,952 | $ | 5,792 | $ | 191 | $ | (6,071) | $ | 6,510 | ||||||||||||
Non-current assets | 8,946 | 7,368 | 16,205 | — | 190 | — | 31,158 | 2,352 | 39,211 | 105,430 | ||||||||||||||||||||||
Assets held for sale | — | — | — | — | — | — | — | — | 576 | 576 | ||||||||||||||||||||||
Current liabilities | — | 2,606 | 3,372 | — | 721 | — | 6,969 | 1,230 | 9,283 | 24,181 | ||||||||||||||||||||||
Non-current liabilities | — | 15 | 1,977 | — | 1,475 | 659 | 5,603 | 202 | 36,667 | 46,598 | ||||||||||||||||||||||
Liabilities associated with assets held for sale | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Preferred equity | 699 | 3,430 | — | — | — | — | 722 | — | (4,152) | 699 | ||||||||||||||||||||||
Equity attributable to interests of others in operating subsidiaries and properties | — | — | 2,284 | — | — | — | — | — | 15,800 | 18,084 | ||||||||||||||||||||||
Equity attributable to unitholders(1) |
$ | 8,247 | $ | 1,759 | $ | 9,630 | $ | — | $ | 140 | $ | 2,293 | $ | 23,656 | $ | 1,111 | $ | (23,882) | $ | 22,954 |
(US$ Millions)
For the three months ended Mar. 31, 2023
|
Combined Guarantor entities | ||||
Revenue | $ | 1 | |||
Revenue - from related parties | 1 | ||||
Revenue - from non-guarantor subsidiaries | 93 | ||||
Dividend income - from non-guarantor subsidiaries | 339 | ||||
Operating profit | 277 | ||||
Net income | 284 |
(US$ Millions)
For the year ended Dec. 31, 2022
|
Combined Guarantor entities | ||||
Revenue - from non-guarantor subsidiaries | $ | 450 | |||
Dividend income - from non-guarantor subsidiaries | 827 | ||||
Operating profit | 804 | ||||
Net income | 943 |
(US$ Millions)
As at Mar. 31, 2023
|
Combined Guarantor entities | ||||
Current assets | $ | 41 | |||
Current assets - due from related parties | 2 | ||||
Current assets - due from non-guarantor subsidiaries | 6,755 | ||||
Long-term assets | 13 | ||||
Long-term assets - due from related parties | 59 | ||||
Current liabilities | 133 | ||||
Current liabilities - due to related parties | 59 | ||||
Current liabilities - due to non-guarantor subsidiaries | 6,112 | ||||
Long-term liabilities | 2,727 | ||||
Long-term liabilities - due to non-guarantor subsidiaries | 1,704 | ||||
Preferred equity and capital securities | 2,309 | ||||
Non-controlling interests | 4,220 |
(US$ Millions)
As at Dec. 31, 2022
|
Combined Guarantor entities | ||||
Current assets | $ | 77 | |||
Current assets - due from non-guarantor subsidiaries | 8,084 | ||||
Long-term assets | 3 | ||||
Current liabilities | 282 | ||||
Current liabilities - due to related parties | 27 | ||||
Current liabilities - due to non-guarantor subsidiaries | 7,115 | ||||
Long-term liabilities | 2,970 | ||||
Long-term liabilities - due to non-guarantor subsidiaries | 1,704 | ||||
Preferred equity and capital securities | 2,304 | ||||
Non-controlling interests | 4,252 |
Unaudited | As at | |||||||||||||
(US$ Millions) | Note | Mar. 31, 2023 | Dec. 31, 2022 | |||||||||||
Assets | ||||||||||||||
Non-current assets | ||||||||||||||
Investment properties | 3 | $ | 82,726 | $ | 68,585 | |||||||||
Equity accounted investments | 4 | 20,325 | 19,943 | |||||||||||
Property, plant and equipment | 5 | 10,193 | 9,401 | |||||||||||
Goodwill | 6 | 1,434 | 946 | |||||||||||
Intangible assets | 7 | 1,041 | 966 | |||||||||||
Other non-current assets | 8 | 5,894 | 5,217 | |||||||||||
Loans and notes receivable | 386 | 372 | ||||||||||||
Total non-current assets | 121,999 | 105,430 | ||||||||||||
Current assets | ||||||||||||||
Loans and notes receivable | 421 | 314 | ||||||||||||
Accounts receivable and other | 9 | 2,511 | 2,176 | |||||||||||
Cash and cash equivalents | 2,916 | 4,020 | ||||||||||||
Total current assets | 5,848 | 6,510 | ||||||||||||
Assets held for sale | 10 | 311 | 576 | |||||||||||
Total assets | 128,158 | $ | 112,516 | |||||||||||
Liabilities and equity | ||||||||||||||
Non-current liabilities | ||||||||||||||
Debt obligations | 11 | 41,592 | $ | 38,858 | ||||||||||
Capital securities | 12 | 2,379 | 2,233 | |||||||||||
Other non-current liabilities | 14 | 2,378 | 2,443 | |||||||||||
Deferred tax liabilities | 3,862 | 3,064 | ||||||||||||
Total non-current liabilities | 50,211 | 46,598 | ||||||||||||
Current liabilities | ||||||||||||||
Debt obligations | 11 | 26,651 | 19,704 | |||||||||||
Capital securities | 12 | 491 | 600 | |||||||||||
Accounts payable and other liabilities | 15 | 5,624 | 3,877 | |||||||||||
Total current liabilities | 32,766 | 24,181 | ||||||||||||
Liabilities associated with assets held for sale | 10 | — | — | |||||||||||
Total liabilities | 82,977 | 70,779 | ||||||||||||
Equity | ||||||||||||||
Limited partners | 16 | 8,459 | 8,217 | |||||||||||
General partner | 16 | 4 | 4 | |||||||||||
Preferred equity | 16 | 699 | 699 | |||||||||||
Non-controlling interests attributable to: | ||||||||||||||
Redeemable/exchangeable and special limited partnership units | 16, 17 | 15,115 | 14,688 | |||||||||||
FV LTIP units of the Operating Partnership | 16, 17 | 34 | 45 | |||||||||||
Interests of others in operating subsidiaries and properties | 17 | 20,870 | 18,084 | |||||||||||
Total equity | 45,181 | 41,737 | ||||||||||||
Total liabilities and equity | $ | 128,158 | $ | 112,516 |
Unaudited | Three months ended Mar. 31, | ||||||||||
(US$ Millions, except per unit amounts) | Note | 2023 | 2022 | ||||||||
Commercial property revenue | 18 | $ | 1,486 | $ | 1,255 | ||||||
Hospitality revenue | 19 | 565 | 313 | ||||||||
Investment and other revenue | 20 | 189 | 486 | ||||||||
Total revenue | 2,240 | 2,054 | |||||||||
Direct commercial property expense | 21 | 588 | 470 | ||||||||
Direct hospitality expense | 22 | 508 | 288 | ||||||||
Investment and other expense | 69 | 239 | |||||||||
Interest expense | 1,167 | 600 | |||||||||
General and administrative expense | 23 | 332 | 232 | ||||||||
Total expenses | 2,664 | 1,829 | |||||||||
Fair value (losses) gains, net | 24 | (53) | 1,270 | ||||||||
Share of net earnings from equity accounted investments | 4 | 24 | 380 | ||||||||
Income before income taxes | (453) | 1,875 | |||||||||
Income tax (benefit) expense | 13 | (59) | 183 | ||||||||
Net (loss) income | $ | (394) | $ | 1,692 | |||||||
Net (loss) income attributable to: | |||||||||||
Limited partners | $ | (83) | $ | 251 | |||||||
General partner | — | — | |||||||||
Non-controlling interests attributable to: | |||||||||||
Redeemable/exchangeable and special limited partnership units | (149) | 449 | |||||||||
FV LTIP units of the Operating Partnership | — | 2 | |||||||||
Interests of others in operating subsidiaries and properties | (162) | 990 | |||||||||
Total | $ | (394) | $ | 1,692 | |||||||
Unaudited | Three months ended Mar. 31, | ||||||||||
(US$ Millions) | Note | 2023 | 2022 | ||||||||
Net (loss) income | $ | (394) | $ | 1,692 | |||||||
Other comprehensive (loss) income | 25 | ||||||||||
Items that may be reclassified to net income: | |||||||||||
Foreign currency translation | 99 | (31) | |||||||||
Cash flow hedges | (44) | 101 | |||||||||
Equity accounted investments | (14) | 53 | |||||||||
Items that will not be reclassified to net income: | |||||||||||
Securities - fair value through other comprehensive loss ("FVTOCI") | (13) | (1) | |||||||||
Revaluation surplus | 4 | — | |||||||||
Total other comprehensive income | 32 | 122 | |||||||||
Total comprehensive (loss) income | $ | (362) | $ | 1,814 | |||||||
Comprehensive income attributable to: | |||||||||||
Limited partners | |||||||||||
Net (loss) income | $ | (83) | $ | 251 | |||||||
Other comprehensive income | 12 | 35 | |||||||||
(71) | 286 | ||||||||||
Non-controlling interests | |||||||||||
Redeemable/exchangeable and special limited partnership units | |||||||||||
Net (loss) income | (149) | 449 | |||||||||
Other comprehensive income | 21 | 62 | |||||||||
(128) | 511 | ||||||||||
FV LTIP units of the Operating Partnership | |||||||||||
Net income | — | 2 | |||||||||
Other comprehensive income | — | — | |||||||||
— | 2 | ||||||||||
Interests of others in operating subsidiaries and properties | |||||||||||
Net (loss) income | (162) | 990 | |||||||||
Other comprehensive (loss) income | (1) | 25 | |||||||||
(163) | 1,015 | ||||||||||
Total comprehensive (loss) income | $ | (362) | $ | 1,814 |
Limited partners | General partner | Preferred Equity | Non-controlling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Unaudited (US$ Millions) |
Capital | Retained earnings | Ownership Changes | Accumulated other comprehensive (loss) income | Total limited partners equity | Capital | Retained earnings | Ownership Changes | Accumulated other comprehensive loss | Total general partner equity | Total preferred equity | Redeemable / exchangeable and special limited partnership units |
Limited partnership units of Brookfield Office Properties Exchange LP | FV LTIP units of the Operating Partnership | Class A shares of Brookfield Property Retail Holding LLC |
Interests of others in operating subsidiaries and properties | Total equity | |||||||||||||||||||||||||||||||||||||||||||||
Balance as at Dec. 31, 2022 | $ | 5,861 | $ | (67) | $ | 2,526 | $ | (103) | $ | 8,217 | $ | 4 | $ | 2 | $ | (1) | $ | (1) | $ | 4 | $ | 699 | $ | 14,688 | $ | — | $ | 45 | $ | — | $ | 18,084 | $ | 41,737 | ||||||||||||||||||||||||||||
Net (loss) income | — | (83) | — | — | (83) | — | — | — | — | — | — | (149) | — | — | — | (162) | (394) | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive (loss) income | — | — | — | 12 | 12 | — | — | — | — | — | — | 21 | — | — | — | (1) | 32 | |||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | — | (83) | — | 12 | (71) | — | — | — | — | — | — | (128) | — | — | — | (163) | (362) | |||||||||||||||||||||||||||||||||||||||||||||
Distributions | — | (105) | — | — | (105) | — | — | — | — | — | — | (187) | — | (1) | — | (1,974) | (2,267) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred distributions | — | (4) | — | — | (4) | — | — | — | — | — | — | (7) | — | — | — | — | (11) | |||||||||||||||||||||||||||||||||||||||||||||
Issuance (repurchase) of interests in operating subsidiaries | 401 | 29 | (9) | — | 421 | — | — | — | — | — | — | 746 | — | (6) | — | 4,923 | 6,084 | |||||||||||||||||||||||||||||||||||||||||||||
Change in relative interests of non-controlling interests | — | — | 1 | — | 1 | — | — | — | — | — | — | 3 | — | (4) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Balance as at Mar. 31, 2023 | $ | 6,262 | $ | (230) | $ | 2,518 | $ | (91) | $ | 8,459 | $ | 4 | $ | 2 | $ | (1) | $ | (1) | $ | 4 | $ | 699 | $ | 15,115 | $ | — | $ | 34 | $ | — | $ | 20,870 | $ | 45,181 | ||||||||||||||||||||||||||||
Balance as at Dec. 31, 2021 | $ | 5,861 | $ | 457 | $ | 2,598 | $ | (111) | $ | 8,805 | $ | 4 | $ | 2 | $ | (1) | $ | (1) | $ | 4 | $ | 699 | $ | 15,736 | $ | — | $ | 55 | $ | — | $ | 19,706 | $ | 45,005 | ||||||||||||||||||||||||||||
Net income | — | 251 | — | — | 251 | — | — | — | — | — | — | 449 | — | 2 | — | 990 | 1,692 | |||||||||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | 35 | 35 | — | — | — | — | — | — | 62 | — | — | — | 25 | 122 | |||||||||||||||||||||||||||||||||||||||||||||
Total comprehensive income | — | 251 | — | 35 | 286 | — | — | — | — | — | — | 511 | — | 2 | — | 1,015 | 1,814 | |||||||||||||||||||||||||||||||||||||||||||||
Distributions | — | (105) | — | — | (105) | — | — | — | — | — | — | (187) | — | (1) | — | (2,141) | (2,434) | |||||||||||||||||||||||||||||||||||||||||||||
Preferred distributions | — | (4) | — | — | (4) | — | — | — | — | — | — | (7) | — | — | — | — | (11) | |||||||||||||||||||||||||||||||||||||||||||||
Issuance / repurchase of interest in operating subsidiaries | — | 25 | 1 | — | 26 | — | — | — | — | — | — | 45 | — | 9 | — | 188 | 268 | |||||||||||||||||||||||||||||||||||||||||||||
Change in relative interest of non-controlling interests | — | — | 3 | — | 3 | — | — | — | — | — | — | 6 | — | (9) | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Balance as at Mar. 31, 2022 | $ | 5,861 | $ | 624 | $ | 2,602 | $ | (76) | $ | 9,011 | $ | 4 | $ | 2 | $ | (1) | $ | (1) | $ | 4 | $ | 699 | $ | 16,104 | $ | — | $ | 56 | $ | — | $ | 18,768 | $ | 44,642 |
Unaudited | Three Months Ended Mar. 31, | ||||||||||
(US$ Millions) | Note | 2023 | 2022 | ||||||||
Operating activities | |||||||||||
Net income | $ | (394) | $ | 1,692 | |||||||
Share of equity accounted earnings, net of distributions | (18) | (301) | |||||||||
Fair value losses (gains), net | 24 | 53 | (1,270) | ||||||||
Deferred income tax expense | 13 | (80) | 156 | ||||||||
Depreciation and amortization | 21,22 | 111 | 82 | ||||||||
Working capital and other | (519) | 201 | |||||||||
(847) | 560 | ||||||||||
Financing activities | |||||||||||
Debt obligations, issuance | 3,915 | 1,449 | |||||||||
Debt obligations, repayments | (5,113) | (2,728) | |||||||||
Capital securities issued | — | 57 | |||||||||
Capital securities redeemed | (2) | — | |||||||||
Non-controlling interests, issued | 2,308 | 249 | |||||||||
Non-controlling interests, purchased | (45) | — | |||||||||
Settlement of deferred consideration | (16) | — | |||||||||
Repayment of lease liabilities | (7) | (6) | |||||||||
Issuances to limited partnership unitholders | 401 | — | |||||||||
Issuances to redeemable/exchangeable and special limited partnership unitholders | 716 | — | |||||||||
FV LTIP Units, repurchased | (3) | — | |||||||||
Distributions to non-controlling interests in operating subsidiaries | (1,974) | (2,122) | |||||||||
Preferred distributions | (11) | (11) | |||||||||
Distributions to limited partnership unitholders | (105) | (105) | |||||||||
Distributions to redeemable/exchangeable and special limited partnership unitholders | (187) | (187) | |||||||||
Distributions to holders of FV LTIP units of the Operating Partnership | (1) | (1) | |||||||||
(124) | (3,405) | ||||||||||
Investing activities | |||||||||||
Acquisitions | |||||||||||
Investment properties | (1,399) | (310) | |||||||||
Property, plant and equipment | (70) | (89) | |||||||||
Equity accounted investments | (48) | (22) | |||||||||
Financial assets and other | (175) | (148) | |||||||||
Cash acquired in Acquisition of Foreign Investments | 914 | — | |||||||||
Dispositions | |||||||||||
Investment properties | 50 | 216 | |||||||||
Property, plant and equipment | 168 | — | |||||||||
Equity accounted investments | 248 | 383 | |||||||||
Financial assets and other | 98 | 220 | |||||||||
Disposition of subsidiaries | 28 | 1,980 | |||||||||
Cash impact of deconsolidation | — | (51) | |||||||||
Restricted cash and deposits | 38 | 2 | |||||||||
(148) | 2,181 | ||||||||||
Cash and cash equivalents | |||||||||||
Net change in cash and cash equivalents during the period | (1,119) | (664) | |||||||||
Effect of exchange rate fluctuations on cash and cash equivalents held in foreign currencies | 15 | (4) | |||||||||
Balance, beginning of period | 4,020 | 2,576 | |||||||||
Balance, end of period | $ | 2,916 | $ | 1,908 | |||||||
Supplemental cash flow information | |||||||||||
Cash paid for: | |||||||||||
Income taxes, net of refunds received | $ | 36 | $ | 18 | |||||||
Interest (excluding dividends on capital securities) | $ | 1,093 | $ | 537 |
Three months ended Mar. 31, 2023 | Year ended December 31, 2022 | |||||||||||||||||||
(US$ Millions) | Commercial properties | Commercial developments | Total | Commercial properties | Commercial developments | Total | ||||||||||||||
Balance, beginning of period | $ | 66,067 | $ | 2,518 | $ | 68,585 | $ | 62,313 | $ | 2,300 | $ | 64,613 | ||||||||
Changes resulting from: | ||||||||||||||||||||
Property acquisitions | 741 | 247 | 988 | 760 | — | 760 | ||||||||||||||
Capital expenditures | 182 | 268 | 450 | 870 | 428 | 1,298 | ||||||||||||||
Property dispositions(1) |
(16) | (5) | (21) | (307) | (1) | (308) | ||||||||||||||
Fair value (losses) gains, net | (117) | (2) | (119) | (1,122) | 64 | (1,058) | ||||||||||||||
Foreign currency translation | 179 | 26 | 205 | (1,528) | (149) | (1,677) | ||||||||||||||
Transfer between commercial properties and commercial developments | 15 | (15) | — | 387 | (387) | — | ||||||||||||||
Impact of deconsolidation due to loss of control (2) |
— | — | — | (575) | — | (575) | ||||||||||||||
Manager Reorganization(3) |
— | — | — | 6,321 | 758 | 7,079 | ||||||||||||||
Acquisition of Foreign Investments(3) |
11,286 | 1,408 | 12,694 | — | — | — | ||||||||||||||
Reclassifications to assets held for sale and other changes | (44) | (12) | (56) | (1,052) | (495) | (1,547) | ||||||||||||||
Balance, end of period(4) |
$ | 78,293 | $ | 4,433 | $ | 82,726 | $ | 66,067 | $ | 2,518 | $ | 68,585 |
Mar. 31, 2023 | Dec. 31, 2022 | ||||||||||||||||||||||
Consolidated properties | Primary valuation method | Discount rate | Terminal capitalization rate | Investment horizon (years) | Discount rate | Terminal capitalization rate | Investment horizon (years) | ||||||||||||||||
Core Office | Discounted cash flow | 6.8 | % | 5.4 | % | 11 | 6.8 | % | 5.4 | % | 11 | ||||||||||||
Core Retail | Discounted cash flow | 7.2 | % | 5.3 | % | 10 | 7.2 | % | 5.3 | % | 10 | ||||||||||||
LP Investments(1)(2) |
Discounted cash flow | 7.8 | % | 5.7 | % | 9 | 9.1 | % | 6.3 | % | 8 | ||||||||||||
Mar. 31, 2023 | Dec. 31, 2022 | |||||||||||||||||||||||||
Level 3 | Level 3 | |||||||||||||||||||||||||
(US$ Millions) | Level 1 | Level 2 | Commercial properties | Commercial developments | Level 1 | Level 2 | Commercial properties | Commercial developments | ||||||||||||||||||
Core Office | $ | — | $ | — | $ | 22,090 | $ | 1,294 | $ | — | $ | — | $ | 22,129 | $ | 1,355 | ||||||||||
Core Retail | — | — | 19,489 | 65 | — | — | 19,438 | 106 | ||||||||||||||||||
LP Investments | — | — | 36,714 | 3,074 | — | — | 24,500 | 1,057 | ||||||||||||||||||
Total | $ | — | $ | — | $ | 78,293 | $ | 4,433 | $ | — | $ | — | $ | 66,067 | $ | 2,518 |
Mar. 31, 2023 | |||||||||||
(US$ Millions) | Impact of +25bps DR | Impact of +25bps TCR | Impact of +25bps DR and +25bps TCR or +25bps ICR | ||||||||
Core Office | $ | 458 | $ | 682 | $ | 1,122 | |||||
Core Retail | 373 | 632 | 991 | ||||||||
LP Investments(1) |
339 | 823 | 1,231 | ||||||||
Total | $ | 1,170 | $ | 2,137 | $ | 3,344 |
Proportion of ownership interests | Carrying value | |||||||||||||||||||
(US$ Millions) | Principal activity | Principal place of business | Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2023 | Dec. 31, 2022 | ||||||||||||||
Joint Ventures | ||||||||||||||||||||
London Mixed-use District | Property holding company | United Kingdom | 50 | % | 50 | % | $ | 3,264 | $ | 3,192 | ||||||||||
Midtown New York Mixed-use Complex | Property holding company | United States | 56 | % | 56 | % | 2,524 | 2,518 | ||||||||||||
U.S. Retail JV Pool A | Property holding company | United States | 50 | % | 50 | % | 1,877 | 1,848 | ||||||||||||
Honolulu Shopping Center | Property holding company | United States | 50 | % | 50 | % | 1,503 | 1,507 | ||||||||||||
U.S. Retail JV Pool B | Property holding company | United States | 51 | % | 51 | % | 1,114 | 1,132 | ||||||||||||
U.S. Retail JV Pool C | Property holding company | United States | 50 | % | 50 | % | 738 | 737 | ||||||||||||
Bryant Park Office Tower | Property holding company | United States | 50 | % | 50 | % | 726 | 719 | ||||||||||||
Las Vegas Mall A | Property holding company | United States | 50 | % | 50 | % | 703 | 702 | ||||||||||||
U.S. Retail JV Pool D | Property holding company | United States | 48 | % | 48 | % | 649 | 646 | ||||||||||||
Las Vegas Mall B | Property holding company | United States | 50 | % | 50 | % | 622 | 625 | ||||||||||||
Other(1) |
Various | Various | 15% - 75% |
15% - 68% |
5,973 | 5,778 | ||||||||||||||
19,693 | 19,404 | |||||||||||||||||||
Associates | ||||||||||||||||||||
Various | Various | Various | 16% - 50% |
16% - 50% |
632 | 539 | ||||||||||||||
632 | 539 | |||||||||||||||||||
Total | $ | 20,325 | $ | 19,943 |
Three months ended | Year ended | |||||||
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Equity accounted investments, beginning of period | $ | 19,943 | $ | 20,807 | ||||
Additions | 43 | 100 | ||||||
Disposals and return of capital distributions | (44) | (967) | ||||||
Share of net earnings from equity accounted investments | 51 | 826 | ||||||
Distributions received | (33) | (263) | ||||||
Foreign currency translation | 76 | (578) | ||||||
Reclassification (to) from assets held for sale | 74 | (276) | ||||||
Impact of deconsolidation(1) |
— | (706) | ||||||
Manager Reorganization(2) |
— | 841 | ||||||
Acquisition of Foreign Investments(2) |
211 | — | ||||||
Other comprehensive income and other | 4 | 159 | ||||||
Equity accounted investments, end of period | $ | 20,325 | $ | 19,943 |
Mar. 31, 2023 | Dec. 31, 2022 | ||||||||||||||||||||||
Equity accounted investments | Primary valuation method | Discount rate | Terminal capitalization rate | Investment horizon (yrs) | Discount rate | Terminal capitalization rate | Investment horizon (yrs) | ||||||||||||||||
Core Office | Discounted cash flow | 6.5 | % | 4.9 | % | 11 | 6.4 | % | 4.9 | % | 11 | ||||||||||||
Core Retail | Discounted cash flow | 6.6 | % | 4.9 | % | 10 | 6.6 | % | 4.9 | % | 10 | ||||||||||||
LP Investments(1) |
Discounted cash flow | 7.9 | % | 5.8 | % | 10 | 7.8 | % | 5.5 | % | 10 | ||||||||||||
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Non-current assets | $ | 77,110 | $ | 76,352 | ||||
Current assets | 3,835 | 3,822 | ||||||
Total assets | 80,945 | 80,174 | ||||||
Non-current liabilities | 30,399 | 30,777 | ||||||
Current liabilities | 7,885 | 6,888 | ||||||
Total liabilities | 38,284 | 37,665 | ||||||
Net assets | 42,661 | 42,509 | ||||||
Partnership’s share of net assets | $ | 20,325 | $ | 19,943 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Revenue | $ | 1,359 | $ | 1,179 | ||||
Expenses | 1,091 | 898 | ||||||
Income from equity accounted investments(1) |
11 | 25 | ||||||
Income before fair value gains, net | 279 | 306 | ||||||
Fair value (losses) gains, net | (376) | 523 | ||||||
Net (loss) income | (97) | 829 | ||||||
Partnership’s share of net earnings | $ | 24 | $ | 380 |
Hospitality assets by class | Useful life (in years) | ||||
Building and building improvements | 2 to 50+ |
||||
Land improvements | 15 |
||||
Furniture, fixtures and equipment | 1 to 20 |
Three months ended | Year ended | |||||||
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Cost: | ||||||||
Balance at the beginning of period | $ | 9,050 | $ | 5,723 | ||||
Additions | 76 | 203 | ||||||
Disposals | (167) | (47) | ||||||
Foreign currency translation | 53 | (363) | ||||||
Manager Reorganization(1) |
— | 3,298 | ||||||
Acquisition of Foreign Investments(1) |
945 | — | ||||||
Impact of deconsolidation due to loss of control and other(2) |
(10) | 236 | ||||||
9,947 | 9,050 | |||||||
Accumulated fair value changes: | ||||||||
Balance at the beginning of period | 1,376 | 763 | ||||||
Revaluation (losses) gains, net | — | 727 | ||||||
Impact of deconsolidation due to loss of control and other(2) |
(1) | 29 | ||||||
Disposals | (38) | (1) | ||||||
Provision for impairment | — | (93) | ||||||
Foreign currency translation | 12 | (49) | ||||||
1,349 | 1,376 | |||||||
Accumulated depreciation: | ||||||||
Balance at the beginning of period | (1,025) | (863) | ||||||
Depreciation | (103) | (279) | ||||||
Disposals | 36 | 44 | ||||||
Foreign currency translation | (11) | 76 | ||||||
Impact of deconsolidation due to loss of control and other(2) |
— | (3) | ||||||
(1,103) | (1,025) | |||||||
Total property, plant and equipment(3) |
$ | 10,193 | $ | 9,401 |
Intangible assets by class | Useful life (in years) | ||||
Trademarks | Indefinite | ||||
Other | 4 to 88 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Cost | $ | 1,106 | $ | 1,017 | ||||
Accumulated amortization | (65) | (51) | ||||||
Total intangible assets | $ | 1,041 | $ | 966 |
Three months ended | Year ended | |||||||
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Balance, beginning of period | $ | 966 | $ | 964 | ||||
Acquisitions | 4 | 5 | ||||||
Amortization | (8) | (8) | ||||||
Manager Reorganization(1) |
— | 108 | ||||||
Acquisition of Foreign Investments(1) |
60 | — | ||||||
Foreign currency translation | 19 | (103) | ||||||
Balance, end of period | $ | 1,041 | $ | 966 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Securities - FVTPL | $ | 2,586 | $ | 2,523 | ||||
Derivative assets | 375 | 170 | ||||||
Securities - FVTOCI | 70 | 69 | ||||||
Restricted cash | 556 | 584 | ||||||
Inventory | 1,650 | 1,267 | ||||||
Accounts receivables - non-current | 505 | 464 | ||||||
Other | 152 | 140 | ||||||
Total other non-current assets | $ | 5,894 | $ | 5,217 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Derivative assets | $ | 140 | $ | 124 | ||||
Accounts receivable - net of expected credit loss of $68 million (December 31, 2022 - $63 million) |
1,027 | 787 | ||||||
Restricted cash | 373 | 342 | ||||||
Prepaid expenses | 243 | 405 | ||||||
Inventory | 241 | 176 | ||||||
Other current assets | 487 | 342 | ||||||
Total accounts receivable and other | $ | 2,511 | $ | 2,176 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Investment properties | $ | 301 | $ | 300 | ||||
Equity accounted investments | — | — | ||||||
Property, plant and equipment | 10 | 276 | ||||||
Assets held for sale | 311 | 576 | ||||||
Liabilities associated with assets held for sale | $ | — | $ | — |
(US$ Millions) | Three months ended Mar. 31, 2023 | Twelve months ended Dec. 31, 2023 |
||||||
Balance, beginning of period | $ | 576 | $ | 10,510 | ||||
Reclassification to assets held for sale, net | (11) | 1,208 | ||||||
Disposals | (231) | (11,110) | ||||||
Fair value adjustments | (40) | 261 | ||||||
Foreign currency translation | 1 | (290) | ||||||
Acquisition of Foreign Investments | 47 | — | ||||||
Other | (31) | (3) | ||||||
Balance, end of period | $ | 311 | $ | 576 |
Mar. 31, 2023 | Dec. 31, 2022 | |||||||||||||
(US$ Millions) | Weighted-average rate | Debt balance | Weighted-average rate | Debt balance | ||||||||||
Unsecured facilities: | ||||||||||||||
Brookfield Property Partners’ credit facilities | 6.72 | % | $ | 2,934 | 6.19 | % | $ | 3,090 | ||||||
Brookfield Property Partners’ corporate bonds | 4.62 | % | 2,220 | 4.12 | % | 1,847 | ||||||||
Brookfield Property Retail Holding LLC term debt |
7.38 | % | 1,520 | 6.90 | % | 1,514 | ||||||||
Brookfield Property Retail Holding LLC senior secured notes |
5.20 | % | 1,695 | 5.20 | % | 1,695 | ||||||||
Brookfield Property Retail Holding LLC corporate facility |
7.63 | % | 315 | 7.17 | % | 320 | ||||||||
Brookfield Property Retail Holding LLC junior subordinated notes |
6.25 | % | 192 | 5.86 | % | 192 | ||||||||
Subsidiary borrowings | 6.74 | % | 88 | 7.10 | % | 458 | ||||||||
Secured debt obligations: | ||||||||||||||
Funds subscription credit facilities(1) |
6.73 | % | 3,537 | 6.19 | % | 4,177 | ||||||||
Fixed rate | 4.12 | % | 25,779 | 4.47 | % | 16,155 | ||||||||
Variable rate | 7.37 | % | 30,325 | 6.99 | % | 29,416 | ||||||||
Deferred financing costs | (362) | (302) | ||||||||||||
Total debt obligations | $ | 68,243 | $ | 58,562 | ||||||||||
Current | 26,651 | 19,704 | ||||||||||||
Non-current | 41,592 | 38,858 | ||||||||||||
Debt associated with assets held for sale | — | — | ||||||||||||
Total debt obligations | $ | 68,243 | $ | 58,562 |
Mar. 31, 2023 | Dec. 31, 2022 | |||||||||||||||||||
(Millions) | U.S. Dollars | Local currency |
U.S. Dollars | Local currency |
||||||||||||||||
U.S. Dollars | $ | 43,736 | $ | 43,736 | $ | 44,049 | $ | 44,049 | ||||||||||||
Euros | 7,552 | € | 6,967 | 96 | € | 90 | ||||||||||||||
British Pounds | 5,664 | £ | 4,591 | 5,079 | £ | 4,203 | ||||||||||||||
Canadian Dollars | 4,395 | C$ | 5,941 | 4,027 | C$ | 5,455 | ||||||||||||||
Brazilian Reais | 1,847 | R$ | 9,387 | 554 | R$ | 2,888 | ||||||||||||||
Indian Rupee | 1,816 | Rs | 148,834 | 1,777 | Rs | 146,860 | ||||||||||||||
South Korean Won | 1,751 | ₩ | 2,280,000 | 1,808 | ₩ | 2,280,000 | ||||||||||||||
Australian Dollars | 1,303 | A$ | 1,949 | 1,300 | A$ | 1,908 | ||||||||||||||
Chinese Yuan | 412 | C¥ | 2,827 | 174 | C¥ | 1,204 | ||||||||||||||
Hong Kong Dollar | 91 | HK$ | 712 | — | HK$ | — | ||||||||||||||
Swedish Krona | 38 | SEK | 395 | — | SEK | — | ||||||||||||||
Deferred financing costs | (362) | (302) | ||||||||||||||||||
Total debt obligations | $ | 68,243 | $ | 58,562 |
Non-cash changes in debt obligations | |||||||||||||||||||||||||||||
(US$ Millions) | Dec. 31, 2022 | Debt obligation issuance, net of repayments | Debt from asset acquisitions | Assumed by purchaser | Amortization of deferred financing costs and (premium) discount | Foreign currency translation | Acquisition of Foreign Investments(1) |
Other | Mar. 31, 2023 | ||||||||||||||||||||
Debt obligations | $ | 58,562 | (1,198) | — | (56) | 59 | 197 | 10,674 | 5 | $ | 68,243 |
(US$ Millions) | Shares outstanding | Cumulative dividend rate | Mar. 31, 2023 | Dec. 31, 2022 | ||||||||||
Operating Partnership Class A Preferred Equity Units: | ||||||||||||||
Series 2 | 24,000,000 | 6.50 | % | $ | 578 | $ | 575 | |||||||
Series 3 | 24,000,000 | 6.75 | % | 557 | 556 | |||||||||
New LP Preferred Units(1) |
19,273,654 | 6.75 | % | 474 | 474 | |||||||||
Brookfield Property Split Corp. (“BOP Split”) Senior Preferred Shares: | ||||||||||||||
Series 1 | 805,559 | 5.25 | % | 20 | 21 | |||||||||
Series 2 | 543,506 | 5.75 | % | 10 | 10 | |||||||||
Series 3 | 640,578 | 5.00 | % | 12 | 12 | |||||||||
Series 4 | 525,893 | 5.20 | % | 10 | 10 | |||||||||
Rouse Properties L.P. (“Rouse”) Series A Preferred Shares | 5,600,000 | 5.00 | % | 142 | 142 | |||||||||
Subsidiary Preferred Shares and Capital - Alstria Prime Portfolio GmbH & Co. (“Alstria Office Prime”) | 19,472,214 | n/a(2) |
132 | — | ||||||||||
Brookfield India Real Estate Trust (“India REIT”) | 155,003,656 | n/a(3) |
467 | 456 | ||||||||||
Capital Securities – Fund Subsidiaries | 468 | 577 | ||||||||||||
Total capital securities | $ | 2,870 | $ | 2,833 | ||||||||||
Current | 491 | 600 | ||||||||||||
Non-current | 2,379 | 2,233 | ||||||||||||
Total capital securities | $ | 2,870 | $ | 2,833 |
Non-cash changes in capital securities | ||||||||||||||||||||
(US$ Millions) | Dec. 31, 2022 | Capital securities redeemed | Fair value changes | Foreign currency translation | Acquisition of Foreign Investments | Mar. 31, 2023 | ||||||||||||||
Capital securities | $ | 2,833 | (2) | (98) | 7 | 130 | $ | 2,870 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Current income tax | $ | 21 | $ | 27 | ||||
Deferred income tax | (80) | 156 | ||||||
Income tax (benefit) expense | $ | (59) | $ | 183 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Accounts payable and accrued liabilities | $ | 703 | $ | 824 | ||||
Lease liabilities(1) |
1,094 | 1,049 | ||||||
Derivative liabilities | 483 | 371 | ||||||
Deferred revenue | 19 | 21 | ||||||
Provisions | 13 | 7 | ||||||
Loans and notes payables | 66 | 171 | ||||||
Total other non-current liabilities | $ | 2,378 | $ | 2,443 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Accounts payable and accrued liabilities | $ | 3,810 | $ | 2,852 | ||||
Loans and notes payable | 502 | 226 | ||||||
Deferred revenue | 574 | 436 | ||||||
Derivative liabilities | 540 | 167 | ||||||
Lease liabilities(1) |
168 | 163 | ||||||
Other liabilities | 30 | 33 | ||||||
Total accounts payable and other liabilities | $ | 5,624 | $ | 3,877 |
Three months ended Mar. 31, | ||||||||
(US$ Millions, except per unit information) | 2023 | 2022 | ||||||
Limited Partners | $ | 105 | $ | 105 | ||||
Holders of: | ||||||||
Redeemable/Exchangeable Partnership Units | 185 | 184 | ||||||
Special LP Units | 2 | 3 | ||||||
FV LTIP Units | 1 | 1 | ||||||
Total | $ | 293 | $ | 293 | ||||
Per unit(1) |
$ | 0.3500 | $ | 0.3500 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Redeemable/Exchangeable Partnership Units and Special LP Units(1) |
$ | 15,115 | $ | 14,688 | ||||
FV LTIP Units(1) |
34 | 45 | ||||||
Interests of others in operating subsidiaries and properties: | ||||||||
Preferred shares held by Brookfield Corporation(2) |
2,542 | 2,490 | ||||||
Preferred equity of subsidiaries | 2,755 | 2,772 | ||||||
Non-controlling interests in subsidiaries and properties | 15,573 | 12,822 | ||||||
Total interests of others in operating subsidiaries and properties | 20,870 | 18,084 | ||||||
Total non-controlling interests | $ | 36,019 | $ | 32,817 |
Proportion of economic interests held by non-controlling interests | |||||||||||||||||
(US$ Millions) | Jurisdiction of formation | Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2023 | Dec. 31, 2022 | ||||||||||||
BPO(1) |
Canada | — | % | — | % | $ | 2,890 | $ | 2,835 | ||||||||
Corporate Holding Entities(2) |
Bermuda/Canada | — | % | — | % | 5,002 | 5,033 | ||||||||||
U.S. Retail(3) |
United States | — | % | — | % | 1,277 | 1,280 | ||||||||||
U.S. Manufactured Housing(4) |
United States | 76 | % | 76 | % | 1,188 | 1,191 | ||||||||||
U.K. Student Housing(4) |
Bermuda | 75 | % | 75 | % | 1,595 | 1,594 | ||||||||||
Korea Mixed-use(4) |
South Korea | 78 | % | 78 | % | 926 | 936 | ||||||||||
U.K. Short Stay(4) |
United Kingdom | 73 | % | 73 | % | 740 | 756 | ||||||||||
U.S. Hospitality(4) |
United States | 77 | % | 77 | % | 678 | 724 | ||||||||||
U.S. Logistics | United States | 77 | % | 77 | % | 639 | 434 | ||||||||||
Other | Various | 33% - 89% |
33% - 99% |
5,935 | 3,301 | ||||||||||||
Total | $ | 20,870 | $ | 18,084 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Base rent | $ | 966 | $ | 812 | ||||
Straight-line rent | 7 | 2 | ||||||
Lease termination | 10 | 10 | ||||||
Other lease income(1) |
193 | 170 | ||||||
Other revenue from tenants(2) |
310 | 261 | ||||||
Total commercial property revenue | $ | 1,486 | $ | 1,255 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Room, food and beverage | $ | 496 | $ | 270 | ||||
Gaming and other leisure activities | 39 | 35 | ||||||
Other hospitality revenue | 30 | 8 | ||||||
Total hospitality revenue | $ | 565 | $ | 313 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Investment income | $ | 75 | $ | 380 | ||||
Fee revenue | 68 | 74 | ||||||
Dividend income | 8 | 8 | ||||||
Interest income and other | 38 | 24 | ||||||
Total investment and other revenue | $ | 189 | $ | 486 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Property maintenance | $ | 198 | $ | 180 | ||||
Real estate taxes | 185 | 147 | ||||||
Employee compensation and benefits | 56 | 36 | ||||||
Depreciation and amortization | 12 | 9 | ||||||
Lease expense(1) |
4 | 3 | ||||||
Other | 133 | 95 | ||||||
Total direct commercial property expense | $ | 588 | $ | 470 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Employee compensation and benefits | $ | 135 | $ | 52 | ||||
Cost of food, beverage, and retail goods sold | 80 | 54 | ||||||
Maintenance and utilities | 43 | 28 | ||||||
Depreciation and amortization | 99 | 73 | ||||||
Marketing and advertising | 24 | 9 | ||||||
Other | 127 | 72 | ||||||
Total direct hospitality expense | $ | 508 | $ | 288 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Employee compensation and benefits | $ | 146 | $ | 91 | ||||
Management fees | 76 | 70 | ||||||
Professional fees | 38 | 21 | ||||||
Facilities and technology | 14 | 10 | ||||||
Transaction costs | 11 | 4 | ||||||
Other | 47 | 36 | ||||||
Total general and administrative expense | $ | 332 | $ | 232 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Commercial properties | $ | (117) | $ | 831 | ||||
Commercial developments | (2) | 64 | ||||||
Incentive fees(1) |
(11) | (32) | ||||||
Financial instruments and other | 77 | 407 | ||||||
Total fair values (losses) gains, net | $ | (53) | $ | 1,270 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Items that may be reclassified to net income: | ||||||||
Foreign currency translation | ||||||||
Net unrealized foreign currency translation gains (losses) in respect of foreign operations | $ | 178 | $ | (103) | ||||
Reclassification of realized foreign currency translation gains to net income on dispositions of foreign operations |
— | 17 | ||||||
(Losses) gains on hedges of net investments in foreign operations | (79) | 55 | ||||||
99 | (31) | |||||||
Cash flow hedges | ||||||||
(Losses) gains on derivatives designated as cash flow hedges, net of income taxes for the three months ended Mar. 31, 2023 of $2 million (2022 – $(6) million) |
(44) | 101 | ||||||
(44) | 101 | |||||||
Equity accounted investments | ||||||||
Share of unrealized foreign currency translation losses in respect of foreign operations | — | — | ||||||
(Losses) gains on derivatives designated as cash flow hedges | (14) | 53 | ||||||
(14) | 53 | |||||||
Items that will not be reclassified to net income: | ||||||||
Unrealized losses on securities - FVTOCI, net of income taxes for the three months ended Mar. 31, 2023 of nil (2022 – $(3) million) |
(13) | (1) | ||||||
Revaluation surplus, net of income taxes for the three months ended Mar. 31, 2023 of $(2) million (2022 – $0 million) |
4 | — | ||||||
(9) | (1) | |||||||
Total other comprehensive income | $ | 32 | $ | 122 |
(US$ Millions) | Hedging item | Notional | Rates | Maturity dates | Fair value | ||||||||||||
Mar. 31, 2023 | Interest rate caps of US$ LIBOR debt | $ | 1,639 | 2.5% - 4.9% | May 2023 - Nov. 2024 | $ | 12 | ||||||||||
Interest rate caps of US$ SOFR debt | 5,926 | 1.0% - 6.0% | Aug. 2023 - Mar. 2025 | 72 | |||||||||||||
Interest rate swaps of US$ SOFR debt | 11,040 | 3.3% - 4.2% | Sep. 2024 - Dec. 2027 | (24) | |||||||||||||
Interest rate caps of £ SONIA debt | 1349 | 1.0% - 7.0% | Oct. 2023 - Mar. 2025 | 43 | |||||||||||||
Interest rate swaps of £ SONIA debt | 887 | 2.7% - 4.3% | Jan. 2024 - Jan. 2025 | 17 | |||||||||||||
Interest rate caps of € EURIBOR debt | 97 | 1.5% | Apr. 2023 | — | |||||||||||||
Interest rate caps of €STR debt | 383 | 1.9% | Mar. 2023 - Oct. 2024 | 9 | |||||||||||||
Interest rate swaps of € EURIBOR debt | 631 | 1.8% - 1.9% | Sep. 2027 - Sep. 2028 | 31 | |||||||||||||
Interest rate caps of C$ LIBOR debt | 240 | 4.0% | Oct. 2024 | 2 | |||||||||||||
Interest rate swaps of AUD BBSW/BBSY debt | 129 | 5.3% - 5.8% | Apr. 2024 | — | |||||||||||||
Other interest rate derivatives | 20 | 0.4% - 6.6% | Dec. 2027 | — | |||||||||||||
Dec. 31, 2022 | Interest rate caps of US$ LIBOR debt | $ | 2,042 | 2.5% - 5.0% |
May 2023 - Apr. 2027 | $ | 20 | ||||||||||
Interest rate caps of US$ SOFR debt | 3,989 | 1.0% -6.0% |
Aug. 2023 - Nov. 2024 | 74 | |||||||||||||
Interest rate swaps of US$ SOFR debt | 2,500 | 3.7% |
Dec. 2027 | 3 | |||||||||||||
Interest rate caps of £ SONIA debt | 1,024 | 1.0% - 2.5% |
Jul. 2024 - Mar. 2025 | 41 | |||||||||||||
Interest rate swaps of £ SONIA debt | 804 | 2.7% |
Jan. 2023 - Jul. 2024 | 20 | |||||||||||||
Interest rate caps of € EURIBOR debt | 96 | 1.3% |
Apr. 2023 | — | |||||||||||||
Interest rate caps of C$ LIBOR debt | 177 | 4.0% |
Oct. 2024 | 2 | |||||||||||||
Interest rate swaps of AUD BBSW/BBSY debt | 132 | 5.3% - 5.8% |
Apr. 2024 | — |
(US$ Millions) | Hedging item | Notional | Rates | Maturity dates | Fair value | |||||||||||||||
Mar. 31, 2023 | Net investment hedges | € | 2,083 | €0.90/$ - €1.19/$ | Jun. 2023 - Dec. 2025 | $ | (255) | |||||||||||||
Net investment hedges | £ | 1,436 | £0.79/$ - £1.24/$ | Jun. 2023 - Jul. 2023 | (297) | |||||||||||||||
Net investment hedges | A$ | 57 | A$0.63/$ - A$1.55/$ | May. 2023 - Dec. 2023 | (7) | |||||||||||||||
Net investment hedges | C¥ | 2,966 | C¥6.54/$ - C¥6.99/$ | Jun. 2023 - Mar. 2025 | (17) | |||||||||||||||
Net investment hedges | R$ | 2,287 | R$5.81/$ - R$7.37/$ | May. 2023 - Dec. 2024 | (71) | |||||||||||||||
Net investment hedges | ₩ | 820,473 | ₩1,214.55/$ - ₩1,410.00/$ | Jun. 2024 - Jan. 2025 | (18) | |||||||||||||||
Net investment hedges | Rs | 71,714 | Rs81.31/$ - Rs89.84/$ | May. 2023 - Sep. 2024 | (16) | |||||||||||||||
Net investment hedges | HKD | 670 | HKD7.78/$ - HKD7.84/$ | Mar. 2024 - Jan. 2026 | — | |||||||||||||||
Net investment hedges | £ | 375 | £0.86/€ - £0.86/€ | Sep. 2023 - Jul. 2024 | (14) | |||||||||||||||
Net investment hedges | SEK | 1,142 | SEK10.15/$ - SEK11.01/$ | Dec. 2023 - Mar. 2026 | (2) | |||||||||||||||
Cross currency swaps of C$ LIBOR debt | C$ | 3,000 | C$1.25/$ - C$1.38/$ | Jul. 2023 - Feb. 2028 | (51) | |||||||||||||||
Dec. 31, 2022 | Net investment hedges | € | 105 | €0.91/$ - €1.02/$ |
Feb. 2023 - Dec. 2025 | $ | (7) | |||||||||||||
Net investment hedges | £ | 1,319 | £0.76/$ - £0.93/$ |
Jan. 2023 - Jul. 2023 | (243) | |||||||||||||||
Net investment hedges | A$ | — | A$1.49/$ - A$1.55/$ |
May. 2023 | (1) | |||||||||||||||
Net investment hedges | C¥ | 2,703 | C¥6.59/$ - C¥6.99/$ |
Jun. 2023 - Mar. 2025 | (9) | |||||||||||||||
Net investment hedges | R$ | 908 | R$6.24/$ - R$7.00/$ |
May. 2023 - Dec. 2024 | (22) | |||||||||||||||
Net investment hedges | ₩ | 820,473 | ₩1,283.60/$ - ₩1,410.00/$ |
Jan. 2023 - Nov. 2024 | (42) | |||||||||||||||
Net investment hedges | Rs | 84,251 | Rs79.40/$ - Rs89.84/$ |
Mar. 2023 - Jul. 2024 | (5) | |||||||||||||||
Net investment hedges | £ | 374 | £0.86/€ |
Jul. 2023 | (16) | |||||||||||||||
Cross currency swaps of C$ LIBOR debt | C$ | 2,500 | C$1.25/$ - C$1.38/$ |
Jul. 2023 - Jan. 2027 | (45) |
(US$ Millions) |
Derivative type |
Notional |
Rates
|
Maturity
dates
|
Fair value | ||||||||||||
Mar. 31, 2023 | Interest rate caps | $ | 7,765 | 0.3% - 6.0% | Apr. 2023 - Nov. 2032 | $ | 23 | ||||||||||
Interest rate swaps on forecasted fixed rate debt | 335 | 3.6% - 5.3% | Jun. 2023 - Jun. 2033 | (28) | |||||||||||||
Interest rate swaps of US$ debt | 1,524 | 3.0% - 4.5% | Jan. 2024 - Jul. 2040 | 104 | |||||||||||||
Dec. 31, 2022 | Interest rate caps | $ | 7,622 | 2.0% - 6.0% |
Jan. 2023 - Nov. 2032 | $ | 30 | ||||||||||
Interest rate swaps on forecasted fixed rate debt | 335 | 3.6% - 5.3% |
Jun. 2033 | (21) | |||||||||||||
Mar. 31, 2023 | Dec. 31, 2022 | ||||||||||||||||
(US$ Millions) | Classification and measurement basis | Carrying value | Fair value | Carrying value | Fair value | ||||||||||||
Financial assets | |||||||||||||||||
Loans and notes receivable | Amortized cost | $ | 807 | $ | 807 | $ | 686 | $ | 686 | ||||||||
Other non-current assets | |||||||||||||||||
Securities - FVTPL | FVTPL | 2,586 | 2,586 | 2,523 | 2,523 | ||||||||||||
Derivative assets | FVTPL | 375 | 375 | 170 | 170 | ||||||||||||
Accounts receivable | Amortized cost | 505 | 505 | 69 | 69 | ||||||||||||
Securities - FVTOCI | FVTOCI | 70 | 70 | 464 | 464 | ||||||||||||
Restricted cash | Amortized cost | 556 | 556 | 584 | 584 | ||||||||||||
Current assets | |||||||||||||||||
Securities - FVTOCI | FVTOCI | 30 | 30 | 36 | 36 | ||||||||||||
Derivative assets | FVTPL | 140 | 140 | 124 | 124 | ||||||||||||
Accounts receivable(1) |
Amortized cost | 1,027 | 1,027 | 787 | 787 | ||||||||||||
Restricted cash | Amortized cost | 373 | 373 | 342 | 342 | ||||||||||||
Cash and cash equivalents | Amortized cost | 2,916 | 2,916 | 4,020 | 4,020 | ||||||||||||
Total financial assets | $ | 9,385 | $ | 9,385 | $ | 9,805 | $ | 9,805 | |||||||||
Financial liabilities | |||||||||||||||||
Debt obligations(2) |
Amortized cost | $ | 68,243 | $ | 66,969 | $ | 58,562 | $ | 57,790 | ||||||||
Capital securities | Amortized cost | 2,402 | 2,402 | 2,256 | 2,256 | ||||||||||||
Capital securities - fund subsidiaries | FVTPL | 468 | 468 | 577 | 577 | ||||||||||||
Other non-current liabilities | |||||||||||||||||
Loan payable | Amortized cost | 66 | 66 | 171 | 171 | ||||||||||||
Accounts payable | Amortized cost | 703 | 703 | 824 | 824 | ||||||||||||
Derivative liabilities | FVTPL | 483 | 483 | 371 | 371 | ||||||||||||
Accounts payable and other liabilities | |||||||||||||||||
Accounts payable and other(3) |
Amortized cost | 3,810 | 3,810 | 2,852 | 2,852 | ||||||||||||
Loans and notes payable | Amortized cost | 502 | 502 | 226 | 226 | ||||||||||||
Derivative liabilities | FVTPL | 540 | 540 | 167 | 167 | ||||||||||||
Total financial liabilities | $ | 77,217 | $ | 75,943 | $ | 66,006 | $ | 65,234 |
Mar. 31, 2023 | Dec. 31, 2022 | |||||||||||||||||||||||||
(US$ Millions) | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||
Securities - FVTPL | $ | 13 | $ | 305 | $ | 2,268 | $ | 2,586 | $ | 10 | $ | 305 | $ | 2,208 | $ | 2,523 | ||||||||||
Securities - FVTOCI | 30 | — | 70 | 100 | 36 | — | 69 | 105 | ||||||||||||||||||
Derivative assets | — | 515 | — | 515 | — | 294 | — | 294 | ||||||||||||||||||
Total financial assets | $ | 43 | $ | 820 | $ | 2,338 | $ | 3,201 | $ | 46 | $ | 599 | $ | 2,277 | $ | 2,922 | ||||||||||
Financial liabilities | ||||||||||||||||||||||||||
Capital securities - fund subsidiaries | $ | — | $ | — | $ | 468 | $ | 468 | $ | — | $ | — | $ | 577 | $ | 577 | ||||||||||
Derivative liabilities | 40 | 983 | — | 1,023 | — | 538 | — | 538 | ||||||||||||||||||
Total financial liabilities | $ | 40 | $ | 983 | $ | 468 | $ | 1,491 | $ | — | $ | 538 | $ | 577 | $ | 1,115 |
Mar. 31, 2023 | Dec. 31, 2022 | |||||||||||||||||||||||||
(US$ Millions)
|
Financial
assets
|
Financial
liabilities
|
Financial
assets
|
Financial
liabilities
|
||||||||||||||||||||||
Balance, beginning of period | $ | 2,277 | $ | 577 | $ | 2,060 | $ | 859 | ||||||||||||||||||
Acquisitions | 37 | — | 353 | — | ||||||||||||||||||||||
Dispositions | (15) | — | (222) | — | ||||||||||||||||||||||
Fair value gains (losses), net and OCI | 17 | (109) | 86 | (292) | ||||||||||||||||||||||
Acquisition of Foreign Investments | 22 | — | 0 | 0 | ||||||||||||||||||||||
Other | — | — | — | 10 | ||||||||||||||||||||||
Balance, end of period | $ | 2,338 | $ | 468 | $ | 2,277 | $ | 577 |
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | ||||||
Balances outstanding with related parties: | ||||||||
Net (payables)/receivables within equity accounted investments | $ | (145) | $ | (110) | ||||
Loans and notes receivable | 251 | 273 | ||||||
Property-specific debt obligations | (2,226) | (2,429) | ||||||
Loans and notes payable and other liabilities | (868) | (721) | ||||||
Preferred shares held by Brookfield Corporation | (2,542) | (2,490) | ||||||
Brookfield Corporation interest in Canholdco | (1,689) | (1,759) |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Transactions with related parties: | ||||||||
Commercial property revenue(1) |
$ | 33 | $ | 8 | ||||
Management fee income | 79 | 21 | ||||||
Interest expense on debt obligations | 23 | 4 | ||||||
General and administrative expense(2) |
86 | 81 | ||||||
Construction costs(3) |
16 | 24 | ||||||
Return of capital distributions on Brookfield Corporation’s interest in Canholdco | — | 118 | ||||||
Distributions on Brookfield Corporation’s interest in Canholdco | 28 | 28 | ||||||
Capital calls funded by Brookfield Reinsurance(4) |
36 | — | ||||||
Incentive fees | 11 | 32 |
(US$ Millions) | Total revenue | FFO | ||||||||||||
Three months ended Mar. 31, | 2023 | 2022 | 2023 | 2022 | ||||||||||
Core Office | $ | 497 | $ | 568 | $ | 17 | $ | 139 | ||||||
Core Retail | 389 | 394 | 102 | 168 | ||||||||||
LP Investments | 1,303 | 1,092 | (30) | 65 | ||||||||||
Corporate | 51 | — | (188) | (174) | ||||||||||
Total | $ | 2,240 | $ | 2,054 | $ | (99) | $ | 198 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Three months ended Mar. 31, 2023 | |||||||||||||||||
Core Office | $ | 328 | $ | 112 | $ | 8 | $ | 49 | $ | 497 | |||||||
Core Retail | 287 | 69 | — | 33 | 389 | ||||||||||||
LP Investments | 561 | 97 | 557 | 88 | 1,303 | ||||||||||||
Corporate | — | 32 | — | 19 | 51 | ||||||||||||
Total | $ | 1,176 | $ | 310 | $ | 565 | $ | 189 | $ | 2,240 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Three months ended Mar. 31, 2022 | |||||||||||||||||
Core Office | $ | 339 | $ | 133 | $ | 4 | $ | 92 | $ | 568 | |||||||
Core Retail | 285 | 66 | — | 43 | 394 | ||||||||||||
LP Investments | 373 | 59 | 309 | 351 | 1,092 | ||||||||||||
Corporate | — | — | — | — | — | ||||||||||||
Total | $ | 997 | $ | 258 | $ | 313 | $ | 486 | $ | 2,054 |
(US$ Millions) | Share of net earnings from equity accounted investments | Interest expense | ||||||||||||
Three months ended Mar. 31, | 2023 | 2022 | 2023 | 2022 | ||||||||||
Core Office | $ | 10 | $ | 217 | $ | (212) | $ | (147) | ||||||
Core Retail | 38 | 164 | (193) | (144) | ||||||||||
LP Investments | (24) | (1) | (662) | (238) | ||||||||||
Corporate | — | — | (100) | (71) | ||||||||||
Total | $ | 24 | $ | 380 | $ | (1,167) | $ | (600) |
Total assets
|
Total liabilities
|
Equity accounted investments | ||||||||||||||||||
(US$ Millions) | Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2023 | Dec. 31, 2022 | Mar. 31, 2023 | Dec. 31, 2022 | ||||||||||||||
Core Office | $ | 33,963 | $ | 34,039 | $ | 17,369 | $ | 17,581 | $ | 8,581 | $ | 8,547 | ||||||||
Core Retail | 30,325 | 30,363 | 13,808 | 13,850 | 9,695 | 9,674 | ||||||||||||||
LP Investments | 63,203 | 47,458 | 44,619 | 32,146 | 2,049 | 1,722 | ||||||||||||||
Corporate | 667 | 656 | 7,181 | 7,202 | — | — | ||||||||||||||
Total | $ | 128,158 | $ | 112,516 | $ | 82,977 | $ | 70,779 | $ | 20,325 | $ | 19,943 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
FFO(1) |
$ | (99) | $ | 198 | ||||
Depreciation and amortization of real estate assets | (81) | (52) | ||||||
Fair value (loss) gains, net | (53) | 1,270 | ||||||
Share of equity accounted (loss) income - non-FFO | (132) | 192 | ||||||
Income tax expense | 59 | (183) | ||||||
Non-controlling interests of others in operating subsidiaries and properties – non-FFO | 74 | (723) | ||||||
Net (loss) income attributable to unitholders(2) |
(232) | 702 | ||||||
Non-controlling interests of others in operating subsidiaries and properties | (162) | 990 | ||||||
Net (loss) income | $ | (394) | $ | 1,692 |
/s/ Brian W. Kingston | |||||
Brian W. Kingston | |||||
Chief Executive Officer of Brookfield Property Group LLC, | |||||
a manager of the issuer |
/s/ Bryan K. Davis | |||||
Bryan K. Davis | |||||
Chief Financial Officer of Brookfield Property Group LLC, | |||||
a manager of the issuer |