Date: | May 10, 2024 | 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) | 2024 | 2023 | ||||||
Commercial property revenue | $ | 1,539 | $ | 1,486 | ||||
Hospitality revenue | 595 | 565 | ||||||
Investment and other revenue | 186 | 189 | ||||||
Total revenue | 2,320 | 2,240 | ||||||
Direct commercial property expense | 611 | 588 | ||||||
Direct hospitality expense | 533 | 508 | ||||||
Investment and other expense | 10 | 69 | ||||||
Interest expense | 1,213 | 1,167 | ||||||
General and administrative expense | 340 | 332 | ||||||
Total expenses | 2,707 | 2,664 | ||||||
Fair value (losses), net |
(372) | (53) | ||||||
Share of earnings from equity accounted investments |
132 | 24 | ||||||
(Loss) before income taxes |
(627) | (453) | ||||||
Income tax expense (benefit) |
82 | (59) | ||||||
Net (loss) |
$ | (709) | $ | (394) | ||||
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Investment properties | ||||||||
Commercial properties | $ | 78,425 | $ | 77,699 | ||||
Commercial developments | 5,131 | 5,216 | ||||||
Equity accounted investments | 18,819 | 19,435 | ||||||
Property, plant and equipment | 10,875 | 11,085 | ||||||
Cash and cash equivalents | 2,573 | 2,341 | ||||||
Assets held for sale | 2,124 | 1,852 | ||||||
Total assets | 131,132 | 131,577 | ||||||
Debt obligations | 68,399 | 68,712 | ||||||
Liabilities associated with assets held for sale | 67 | 57 | ||||||
Total equity | 47,923 | 48,587 | ||||||
Three months ended Mar. 31, 2024 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 77,699 | $ | 5,216 | ||||
Acquisitions | 1,137 | 37 | ||||||
Capital expenditures | 203 | 343 | ||||||
Property dispositions(1) |
(33) | — | ||||||
Fair value (losses) gains, net |
(341) | 126 | ||||||
Foreign currency translation | (605) | (66) | ||||||
Transfer between commercial properties and commercial developments | 510 | (510) | ||||||
Reclassifications to assets held for sale and other changes | (145) | (15) | ||||||
Investment properties, end of period | $ | 78,425 | $ | 5,131 |
(US$ Millions) | Three months ended Mar. 31, 2024 | ||||
Equity accounted investments, beginning of period | $ | 19,435 | |||
Additions | 73 | ||||
Disposals and return of capital distributions | (508) | ||||
Share of net earnings (losses) from equity accounted investments |
120 | ||||
Distributions received | (29) | ||||
Foreign currency translation | (66) | ||||
Reclassification (to) assets held for sale |
(182) | ||||
Other comprehensive income and other | (24) | ||||
Equity accounted investments, end of period | $ | 18,819 |
(US$ Millions) | Three months ended Mar. 31, 2024 | ||||
Cost: | |||||
Balance at the beginning of period | $ | 10,486 | |||
Additions | 110 | ||||
Disposals | (59) | ||||
Foreign currency translation | (74) | ||||
Reclassification (to) assets held for sale and other | (74) | ||||
10,389 | |||||
Accumulated fair value changes: | |||||
Balance at the beginning of period | 2,027 | ||||
Disposals | (4) | ||||
Foreign currency translation | (19) | ||||
Reclassification (to) assets held for sale and other | (18) | ||||
1,986 | |||||
Accumulated depreciation: | |||||
Balance at the beginning of period | (1,428) | ||||
Depreciation | (108) | ||||
Disposals | 9 | ||||
Foreign currency translation | 15 | ||||
Reclassification to assets held for sale and other | 12 | ||||
(1,500) | |||||
Total property, plant and equipment(2) |
$ | 10,875 |
(US$ Millions) | Three months ended Mar. 31, 2024 | ||||
Balance, beginning of period | 1,852 | ||||
Reclassification to assets held for sale, net | 394 | ||||
Disposals | (141) | ||||
Fair value adjustments | (4) | ||||
Other | 23 | ||||
Balance, end of period | $ | 2,124 |
Non-cash changes in debt obligations | ||||||||||||||||||||
(US$ Millions) | Dec. 31, 2023 | Debt obligation issuance, net of repayments | Amortization of deferred financing costs and (premium) discount | Foreign currency translation | Other | Mar. 31, 2024 | ||||||||||||||
Debt obligations | $ | 68,712 | 132 | 46 | (479) | (12) | $ | 68,399 |
2024 | 2023 | 2022 | ||||||||||||||||||||||||
(US$ Millions, except per unit information) | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | ||||||||||||||||||
Revenue | $ | 2,320 | $ | 2,483 | $ | 2,433 | $ | 2,327 | $ | 2,240 | $ | 1,812 | $ | 1,756 | $ | 1,743 | ||||||||||
Direct operating costs | 1,144 | 1,124 | 1,129 | 1,077 | 1,096 | 753 | 753 | 729 | ||||||||||||||||||
Net (loss) income |
(709) | (630) | (367) | (458) | (394) | (1,220) | 4 | 520 | ||||||||||||||||||
Net (loss) income attributable to Unitholders |
(385) | (293) | (177) | (531) | (232) | (1,196) | (38) | 400 | ||||||||||||||||||
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Office(1) |
$ | 246 | $ | 245 | ||||
Retail(1) |
248 | 255 | ||||||
LP Investments(1) |
612 | 548 | ||||||
Corporate(1) |
— | 18 | ||||||
NOI(1) |
$ | 1,106 | $ | 1,066 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Office | $ | (12) | $ | 17 | ||||
Retail | 106 | 102 | ||||||
LP Investments | (18) | (30) | ||||||
Corporate | (198) | (188) | ||||||
FFO(1) |
$ | (122) | $ | (99) |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Office(1) |
$ | 6 | $ | 25 | ||||
Retail(1) |
99 | 118 | ||||||
LP Investments(1) |
(24) | (25) | ||||||
Corporate(1) |
(199) | (187) | ||||||
CFFO(1) |
$ | (118) | $ | (69) |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Office(1) |
$ | 11,923 | $ | 12,103 | ||||
Retail(1) |
16,062 | 15,908 | ||||||
LP Investments(1) |
6,662 | 6,891 | ||||||
Corporate(1) |
(12,458) | (12,346) | ||||||
Equity attributable to Unitholders(1) |
$ | 22,189 | $ | 22,556 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
NOI | 246 | 245 | ||||||
FFO | (12) | 17 | ||||||
CFFO | 6 | 25 | ||||||
Net (loss) |
(209) | (82) |
Consolidated | Unconsolidated | |||||||||||||
(US$ Millions, except where noted) | Mar. 31, 2024 | Mar. 31, 2023 | Mar. 31, 2024 | Mar. 31, 2023 | ||||||||||
Total portfolio(1): |
||||||||||||||
Number of properties | 59 | 62 | 73 | 72 | ||||||||||
Leasable square feet (in thousands)(2) |
42,732 | 46,085 | 29,362 | 30,279 | ||||||||||
Occupancy | 83.6 | % | 82.9 | % | 87.2 | % | 89.5 | % | ||||||
Mar. 31, 2024 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 20,194 | $ | 859 | ||||
Property acquisitions | 1 | — | ||||||
Capital expenditures | 67 | 55 | ||||||
Property dispositions | (1) | — | ||||||
Fair value (losses), net |
(138) | (1) | ||||||
Foreign currency translation | (187) | (10) | ||||||
Reclassifications to assets held for sale and other | (1) | (16) | ||||||
Investment properties, end of period | $ | 19,935 | $ | 887 |
(US$ Millions) | Mar. 31, 2024 | ||||
Equity accounted investments, beginning of period | $ | 8,199 | |||
Additions | 5 | ||||
Share of net (losses), including fair value changes |
(19) | ||||
Distributions received | (17) | ||||
Foreign currency translation | (42) | ||||
Reclassifications to assets held for sale | (182) | ||||
Other comprehensive income and other | 3 | ||||
Equity accounted investments, end of period | $ | 7,947 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
NOI | $ | 248 | $ | 255 | ||||
FFO | 106 | 102 | ||||||
CFFO | 99 | 118 | ||||||
Net income |
157 | 16 |
Consolidated | Unconsolidated | |||||||||||||
Mar. 31, 2024 | Mar. 31, 2023 | Mar. 31, 2024 | Mar. 31, 2023 | |||||||||||
Total portfolio(1): |
||||||||||||||
Number of malls and urban retail properties | 56 | 58 | 51 | 51 | ||||||||||
Leasable square feet (in thousands)(2) |
50,584 | 52,221 | 58,486 | 57,705 | ||||||||||
Leased % |
93.2 | % | 93.4 | % | 96.4 | % | 96.1 | % | ||||||
Mar. 31, 2024 | |||||
(US$ Millions) | Commercial properties | ||||
Investment properties, beginning of period | $ | 19,385 | |||
Capital expenditures | 19 | ||||
Property dispositions | (3) | ||||
Fair value gains, net |
9 | ||||
Reclassifications to assets held for sale | (132) | ||||
Investment properties, end of period | $ | 19,278 |
(US$ Millions) | Mar. 31, 2024 | ||||
Equity accounted investments, beginning of year | $ | 9,501 | |||
Additions | 61 | ||||
Disposals and return of capital | (73) | ||||
Share of net earnings from equity accounted investments |
137 | ||||
Distributions | (5) | ||||
Other | (4) | ||||
Equity accounted investments, end of period | $ | 9,617 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
NOI | $ | 612 | $ | 548 | ||||
FFO | (18) | (30) | ||||||
CFFO | (24) | (25) | ||||||
Net (loss) |
(477) | (207) |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
FFO | $ | (198) | $ | (188) | ||||
CFFO | (199) | (187) | ||||||
Net (loss) |
(180) | (121) |
(US$ Millions) | ||||||||||||||
Mar. 31, 2024 | Office(2) |
Retail | LP Investments | Total | ||||||||||
2024 | $ | 7,027 | $ | 4,694 | $ | 8,431 | $ | 20,152 | ||||||
2025 | 1,744 | 1,578 | 8,416 | 11,738 | ||||||||||
2026 | 2,511 | 384 | 1,594 | 4,489 | ||||||||||
2027 | 1,070 | 554 | 3,307 | 4,931 | ||||||||||
2028 | 275 | 728 | 1,015 | 2,018 | ||||||||||
2029 and thereafter | 1,259 | 858 | 3,984 | 6,101 | ||||||||||
Deferred financing costs | (47) | (31) | (177) | (255) | ||||||||||
Secured debt obligations(1) |
$ | 13,839 | $ | 8,765 | $ | 26,570 | $ | 49,174 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net (loss) |
$ | (709) | $ | (394) | ||||
Add (deduct): | ||||||||
Income tax expense (benefit) |
82 | (59) | ||||||
Investment and other revenue | (186) | (189) | ||||||
Interest expense | 1,213 | 1,167 | ||||||
Depreciation and amortization expense(1) |
116 | 111 | ||||||
Investment and other expense | 10 | 69 | ||||||
General and administrative expense | 340 | 332 | ||||||
Fair value losses, net |
372 | 53 | ||||||
Share of net (earnings) from equity accounted investments |
(132) | (24) | ||||||
Total NOI(1) |
$ | 1,106 | $ | 1,066 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2023 | 2022 | ||||||
Commercial property revenue | $ | 1,539 | $ | 1,486 | ||||
Direct commercial property expense | (611) | (588) | ||||||
Add: Depreciation and amortization expense in direct commercial property expense(1) |
12 | 12 | ||||||
Commercial property NOI(1) |
940 | 910 | ||||||
Hospitality revenue | 595 | 565 | ||||||
Direct hospitality expense | (533) | (508) | ||||||
Add: Depreciation and amortization expense in direct hospitality expense(1) |
104 | 99 | ||||||
Hospitality NOI(1) |
166 | 156 | ||||||
Total NOI(1) |
$ | 1,106 | $ | 1,066 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net (loss) |
$ | (709) | $ | (394) | ||||
Add (deduct): | ||||||||
Fair value losses, net |
372 | 53 | ||||||
Share of equity accounted fair value losses, net |
3 | 132 | ||||||
Depreciation and amortization of real estate assets(1) |
87 | 81 | ||||||
Income tax expense (benefit) |
82 | (59) | ||||||
Non-controlling interests in above items | 43 | 88 | ||||||
FFO | $ | (122) | $ | (99) | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
14 | 16 | ||||||
Transaction costs, net(2) |
(6) | 16 | ||||||
Losses associated with non-investment properties, net(2) |
— | — | ||||||
Imputed interest(3) |
9 | 4 | ||||||
BSREP III (earnings)(4) |
(13) | (6) | ||||||
Company FFO | $ | (118) | $ | (69) |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net (loss) |
$ | (209) | $ | (82) | ||||
Add (deduct): | ||||||||
Income tax (benefit) |
(25) | (47) | ||||||
Investment and other revenue | (31) | (49) | ||||||
Interest expense | 233 | 212 | ||||||
Depreciation and amortization included in direct commercial property expense and direct hospitality expense(2) |
2 | 3 | ||||||
Investment and other expense | 9 | 16 | ||||||
General and administrative expense | 64 | 64 | ||||||
Fair value losses, net |
184 | 138 | ||||||
Share of net losses (earnings) from equity accounted investments |
19 | (10) | ||||||
Total NOI - Office(1) |
$ | 246 | $ | 245 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Commercial property revenue | $ | 446 | $ | 440 | ||||
Hospitality revenue(1) |
7 | 8 | ||||||
Direct commercial property expense | (203) | (200) | ||||||
Direct hospitality expense(1) |
(6) | (6) | ||||||
Add: Depreciation and amortization included in direct commercial property expense and direct hospitality expense(2) |
2 | 3 | ||||||
Total NOI - Office(2)(3) |
$ | 246 | $ | 245 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net (loss) |
$ | (209) | $ | (82) | ||||
Add (deduct): | ||||||||
Fair value losses, net |
184 | 138 | ||||||
Share of equity accounted fair value losses, net |
69 | 39 | ||||||
Depreciation and amortization of real estate assets(1) |
1 | 1 | ||||||
Income tax (benefit) |
(25) | (47) | ||||||
Non-controlling interests in above items | (32) | (32) | ||||||
FFO | $ | (12) | $ | 17 | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
3 | 4 | ||||||
Transaction costs, net(1) |
6 | — | ||||||
Imputed interest(3) |
9 | 4 | ||||||
Company FFO | $ | 6 | $ | 25 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Unconsolidated properties NOI(1) |
$ | 145 | $ | 135 | ||||
Unconsolidated properties fair value (losses), net |
(69) | (39) | ||||||
Other(2) |
(95) | (86) | ||||||
Share of net (losses) earnings from equity accounted investments |
$ | (19) | $ | 10 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net income |
$ | 157 | $ | 16 | ||||
Add (deduct): | ||||||||
Income tax expense |
7 | 18 | ||||||
Investment and other revenue | (36) | (33) | ||||||
Interest expense | 178 | 193 | ||||||
Depreciation and amortization expense(2) |
3 | 4 | ||||||
General and administrative expense | 55 | 60 | ||||||
Fair value losses, net |
21 | 35 | ||||||
Share of net (earnings) from equity accounted investments |
(137) | (38) | ||||||
Total NOI - Retail(1) |
$ | 248 | $ | 255 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Commercial property revenue | $ | 359 | $ | 356 | ||||
Direct commercial property expense | (114) | (105) | ||||||
Add: Depreciation and amortization included in direct commercial property expense(1) |
3 | 4 | ||||||
Total NOI - Retail(1)(2) |
$ | 248 | $ | 255 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net income |
$ | 157 | $ | 16 | ||||
Add (deduct): | ||||||||
Share of equity accounted fair value (gains) losses, net |
(71) | 38 | ||||||
Fair value losses, net |
21 | 35 | ||||||
Income tax expense |
7 | 18 | ||||||
Non-controlling interests in above items | (8) | (5) | ||||||
FFO | $ | 106 | $ | 102 | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
3 | 4 | ||||||
Transaction costs, net(2) |
(10) | 12 | ||||||
Losses associated with non-investment properties, net(2) |
— | — | ||||||
Company FFO | $ | 99 | $ | 118 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Unconsolidated properties NOI(1) |
$ | 184 | $ | 187 | ||||
Unconsolidated properties fair value gains (losses), net and income tax expense |
71 | (38) | ||||||
Other(2) |
(118) | (111) | ||||||
Share of net earnings from equity accounted investments |
$ | 137 | $ | 38 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net (loss) |
$ | (477) | $ | (207) | ||||
Add (deduct): | ||||||||
Income tax expense |
116 | 33 | ||||||
Investment and other revenue | (66) | (88) | ||||||
Interest expense | 697 | 662 | ||||||
Depreciation and amortization expense(2) |
111 | 103 | ||||||
Investment and other expense | 1 | 53 | ||||||
General and administrative expense | 87 | 96 | ||||||
Fair value losses (gains), net |
157 | (128) | ||||||
Share of net (earnings) losses from equity accounted investments |
(14) | 24 | ||||||
Total NOI(1) |
$ | 612 | $ | 548 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Commercial property revenue | $ | 734 | $ | 658 | ||||
Hospitality revenue | 588 | 557 | ||||||
Direct commercial property expense | (294) | (268) | ||||||
Direct hospitality expense | (527) | (502) | ||||||
Add: Depreciation and amortization included in direct commercial property expense and direct hospitality expense(1) |
111 | 103 | ||||||
Total NOI(1) |
$ | 612 | $ | 548 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net (loss) |
$ | (477) | $ | (207) | ||||
Add (deduct): | ||||||||
Fair value losses (gains), net |
157 | (128) | ||||||
Share of equity accounted fair value losses, net |
5 | 55 | ||||||
Depreciation and amortization of real estate assets(1) |
86 | 80 | ||||||
Income tax expense |
116 | 33 | ||||||
Non-controlling interests in above items | 95 | 137 | ||||||
FFO | $ | (18) | $ | (30) | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
6 | 7 | ||||||
Transaction costs, net(2) |
1 | 4 | ||||||
Imputed interest(3) |
— | — | ||||||
BSREP III (earnings)(3) |
(13) | (6) | ||||||
CFFO | $ | (24) | $ | (25) | ||||
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net (loss) |
$ | (180) | $ | (121) | ||||
Net (loss) attributable to non-controlling interests |
(18) | (6) | ||||||
Net (loss) attributable to Unitholders |
$ | (162) | $ | (115) |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Net (loss) |
$ | (180) | $ | (121) | ||||
Add (deduct): | ||||||||
Fair value losses, net |
10 | 8 | ||||||
Income tax (benefit) |
(16) | (63) | ||||||
Non-controlling interests in above items | (12) | (12) | ||||||
FFO | $ | (198) | $ | (188) | ||||
Add (deduct): | ||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
2 | 1 | ||||||
Transaction costs, net(1) |
(3) | — | ||||||
CFFO | $ | (199) | $ | (187) |
(US$ Millions)
For the three months ended Mar. 31, 2024
|
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 | $ | — | $ | 20 | $ | 11 | $ | — | $ | 26 | $ | 55 | $ | 117 | $ | 28 | $ | 2,063 | $ | 2,320 | ||||||||||||
Net (loss) income attributable to unitholders(1) |
(138) | (91) | (196) | — | 44 | 48 | (386) | 20 | 314 | (385) | ||||||||||||||||||||||
For the three months ended Mar. 31, 2023 |
||||||||||||||||||||||||||||||||
Revenue | $ | — | $ | 5 | $ | 3 | $ | — | $ | 28 | $ | 54 | $ | 126 | $ | 313 | $ | 1,711 | $ | 2,240 | ||||||||||||
Net (loss) income attributable to unitholders(1) |
(83) | (136) | (155) | — | 3 | 43 | (232) | 303 | 25 | (232) | ||||||||||||||||||||||
(US$ Millions)
As of Mar. 31, 2024
|
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 | $ | — | $ | 413 | $ | 168 | $ | — | $ | 1,912 | $ | 2,949 | $ | 3,383 | $ | 936 | $ | (3,150) | $ | 6,611 | ||||||||||||
Non-current assets | 8,678 | 6,533 | 13,104 | — | 25 | — | 32,847 | 2,651 | 58,559 | 122,397 | ||||||||||||||||||||||
Assets held for sale | — | — | — | — | — | — | — | — | 2,124 | 2,124 | ||||||||||||||||||||||
Current liabilities | — | 1,447 | 1,864 | — | 359 | — | 7,879 | 714 | 10,736 | 22,999 | ||||||||||||||||||||||
Non-current liabilities | — | 14 | 1,570 | — | 1,402 | 653 | 4,750 | 487 | 51,267 | 60,143 | ||||||||||||||||||||||
Liabilities associated with assets held for sale | — | — | — | — | — | — | — | — | 67 | 67 | ||||||||||||||||||||||
Preferred equity | 699 | 3,728 | — | — | — | — | 722 | — | (4,450) | 699 | ||||||||||||||||||||||
Equity attributable to interests of others in operating subsidiaries and properties | — | — | 2,480 | — | — | — | — | — | 22,555 | 25,035 | ||||||||||||||||||||||
Equity attributable to unitholders(1) |
$ | 7,979 | $ | 1,757 | $ | 7,358 | $ | — | $ | 176 | $ | 2,296 | $ | 22,879 | $ | 2,386 | $ | (22,642) | $ | 22,189 |
(US$ Millions)
As of Dec. 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 | $ | — | $ | 428 | $ | 187 | $ | — | $ | 2,369 | $ | 2,952 | $ | 3,415 | $ | 1,124 | $ | (3,286) | $ | 7,189 | ||||||||||||
Non-current assets | 8,809 | 6,458 | 13,771 | — | 6 | — | 33,222 | 2,506 | 57,764 | 122,536 | ||||||||||||||||||||||
Assets held for sale | — | — | — | — | — | — | — | — | 1,852 | 1,852 | ||||||||||||||||||||||
Current liabilities(5) |
— | 1,485 | 1,293 | — | 834 | — | 7,926 | 776 | 9,541 | 21,855 | ||||||||||||||||||||||
Non-current liabilities(5) |
— | 15 | 2,631 | — | 1,432 | 659 | 4,734 | 483 | 51,124 | 61,078 | ||||||||||||||||||||||
Liabilities associated with assets held for sale | — | — | — | — | — | — | — | — | 57 | 57 | ||||||||||||||||||||||
Preferred equity | 699 | 3,728 | — | — | — | — | 722 | — | (4,450) | 699 | ||||||||||||||||||||||
Equity attributable to interests of others in operating subsidiaries and properties | — | — | 2,458 | — | — | — | — | — | 22,874 | 25,332 | ||||||||||||||||||||||
Equity attributable to unitholders(1) |
$ | 8,110 | $ | 1,658 | $ | 7,576 | $ | — | $ | 109 | $ | 2,293 | $ | 23,255 | $ | 2,371 | $ | (22,816) | $ | 22,556 |
(US$ Millions)
For the three months ended Mar. 31, 2024
|
Combined Guarantor entities | ||||
Revenue | $ | — | |||
Revenue - from related parties | 2 | ||||
Revenue - from non-guarantor subsidiaries | 84 | ||||
Dividend income - from non-guarantor subsidiaries | 57 | ||||
Operating profit | (40) | ||||
Net (loss) |
(34) |
(US$ Millions)
For the year ended Dec. 31, 2023
|
Combined Guarantor entities | ||||
Revenue | $ | 2 | |||
Revenue - from related parties | 7 | ||||
Revenue - from non-guarantor subsidiaries | 385 | ||||
Dividend income - from non-guarantor subsidiaries | 854 | ||||
Operating profit | 541 | ||||
Net income | 549 |
(US$ Millions)
As at Mar. 31, 2024
|
Combined Guarantor entities | ||||
Current assets | $ | 95 | |||
Current assets - due from related parties | 743 | ||||
Current assets - due from non-guarantor subsidiaries | 5,904 | ||||
Long-term assets | 47 | ||||
Long-term assets - due from related parties | 125 | ||||
Current liabilities | 405 | ||||
Current liabilities - due to related parties | 1,098 | ||||
Current liabilities - due to non-guarantor subsidiaries | 5,973 | ||||
Long-term liabilities | 2,965 | ||||
Long-term liabilities - due to non-guarantor subsidiaries | 1,704 | ||||
Preferred equity and capital securities | 2,324 | ||||
Non-controlling interests | 4,042 |
(US$ Millions)
As at Dec. 31, 2023
|
Combined Guarantor entities | ||||
Current assets | $ | 108 | |||
Current assets - due from related parties | 881 | ||||
Current assets - due from non-guarantor subsidiaries | 5,907 | ||||
Long-term assets | 30 | ||||
Long-term assets - due from related parties | 85 | ||||
Current liabilities | 429 | ||||
Current liabilities - due to related parties | 421 | ||||
Current liabilities - due to non-guarantor subsidiaries | 6,669 | ||||
Long-term liabilities | 2,949 | ||||
Long-term liabilities - due to non-guarantor subsidiaries | 1,704 | ||||
Preferred equity and capital securities | 2,325 | ||||
Non-controlling interests | 4,062 |
Unaudited | As at | |||||||||||||
(US$ Millions) | Note | Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||
Assets | ||||||||||||||
Non-current assets | ||||||||||||||
Investment properties | 3 | $ | 83,556 | $ | 82,915 | |||||||||
Equity accounted investments | 4 | 18,819 | 19,435 | |||||||||||
Property, plant and equipment | 5 | 10,875 | 11,085 | |||||||||||
Goodwill | 6 | 1,425 | 1,450 | |||||||||||
Intangible assets | 7 | 1,042 | 1,054 | |||||||||||
Other non-current assets | 8 | 6,206 | 6,170 | |||||||||||
Loans and notes receivable | 474 | 427 | ||||||||||||
Total non-current assets | 122,397 | 122,536 | ||||||||||||
Current assets | ||||||||||||||
Loans and notes receivable | 1,064 | 1,365 | ||||||||||||
Accounts receivable and other | 9 | 2,974 | 3,483 | |||||||||||
Cash and cash equivalents | 2,573 | 2,341 | ||||||||||||
Total current assets | 6,611 | 7,189 | ||||||||||||
Assets held for sale | 10 | 2,124 | 1,852 | |||||||||||
Total assets | 131,132 | 131,577 | ||||||||||||
Liabilities and equity | ||||||||||||||
Non-current liabilities | ||||||||||||||
Debt obligations(1) |
11 | 52,225 | 53,393 | |||||||||||
Capital securities | 12 | 2,167 | 2,040 | |||||||||||
Other non-current liabilities | 14 | 2,434 | 2,188 | |||||||||||
Deferred tax liabilities | 3,317 | 3,457 | ||||||||||||
Total non-current liabilities | 60,143 | 61,078 | ||||||||||||
Current liabilities | ||||||||||||||
Debt obligations(1) |
11 | 16,174 | 15,319 | |||||||||||
Capital securities | 12 | 763 | 795 | |||||||||||
Accounts payable and other liabilities | 15 | 6,062 | 5,741 | |||||||||||
Total current liabilities | 22,999 | 21,855 | ||||||||||||
Liabilities associated with assets held for sale | 10 | 67 | 57 | |||||||||||
Total liabilities | 83,209 | 82,990 | ||||||||||||
Equity | ||||||||||||||
Limited partners | 16 | 7,955 | 8,084 | |||||||||||
General partner | 16 | 4 | 4 | |||||||||||
Preferred equity | 16 | 699 | 699 | |||||||||||
Non-controlling interests attributable to: | ||||||||||||||
Redeemable/exchangeable and special limited partnership units | 16, 17 | 14,217 | 14,447 | |||||||||||
FV LTIP units of the Operating Partnership | 16, 17 | 13 | 21 | |||||||||||
Interests of others in operating subsidiaries and properties | 17 | 25,035 | 25,332 | |||||||||||
Total equity | 47,923 | 48,587 | ||||||||||||
Total liabilities and equity | $ | 131,132 | $ | 131,577 |
Unaudited | Three months ended Mar. 31, | ||||||||||
(US$ Millions, except per unit amounts) | Note | 2024 | 2023 | ||||||||
Commercial property revenue | 18 | $ | 1,539 | $ | 1,486 | ||||||
Hospitality revenue | 19 | 595 | 565 | ||||||||
Investment and other revenue | 20 | 186 | 189 | ||||||||
Total revenue | 2,320 | 2,240 | |||||||||
Direct commercial property expense | 21 | 611 | 588 | ||||||||
Direct hospitality expense | 22 | 533 | 508 | ||||||||
Investment and other expense | 10 | 69 | |||||||||
Interest expense | 1,213 | 1,167 | |||||||||
General and administrative expense | 23 | 340 | 332 | ||||||||
Total expenses | 2,707 | 2,664 | |||||||||
Fair value (losses), net |
24 | (372) | (53) | ||||||||
Share of net earnings from equity accounted investments |
4 | 132 | 24 | ||||||||
(Losses) before income taxes |
(627) | (453) | |||||||||
Income tax expense (benefit) |
13 | 82 | (59) | ||||||||
Net (losses) |
$ | (709) | $ | (394) | |||||||
Net (losses) attributable to: |
|||||||||||
Limited partners | $ | (138) | $ | (83) | |||||||
General partner | — | — | |||||||||
Non-controlling interests attributable to: | |||||||||||
Redeemable/exchangeable and special limited partnership units | (247) | (149) | |||||||||
FV LTIP units of the Operating Partnership | — | — | |||||||||
Interests of others in operating subsidiaries and properties | (324) | (162) | |||||||||
Total | $ | (709) | $ | (394) | |||||||
Unaudited | Three months ended Mar. 31, | ||||||||||
(US$ Millions) | Note | 2024 | 2023 | ||||||||
Net (loss) |
$ | (709) | $ | (394) | |||||||
Other comprehensive (loss) income |
25 | ||||||||||
Items that may be reclassified to net (loss): |
|||||||||||
Foreign currency translation | (174) | 99 | |||||||||
Cash flow hedges | 26 | (44) | |||||||||
Equity accounted investments | (5) | (14) | |||||||||
Items that will not be reclassified to net (loss): |
|||||||||||
Securities - fair value through other comprehensive (loss) income ("FVTOCI") |
9 | (13) | |||||||||
Revaluation surplus |
— | 4 | |||||||||
Total other comprehensive (loss) income |
(144) | 32 | |||||||||
Total comprehensive (loss) |
$ | (853) | $ | (362) | |||||||
Comprehensive (loss) attributable to: |
|||||||||||
Limited partners | |||||||||||
Net (loss) |
$ | (138) | $ | (83) | |||||||
Other comprehensive (loss) income |
(39) | 12 | |||||||||
(177) | (71) | ||||||||||
General Partner | |||||||||||
Net income |
$ | — | $ | — | |||||||
Other comprehensive income |
— | — | |||||||||
— | — | ||||||||||
Non-controlling interests | |||||||||||
Redeemable/exchangeable and special limited partnership units | |||||||||||
Net (loss) |
(247) | (149) | |||||||||
Other comprehensive (loss) income |
(70) | 21 | |||||||||
(317) | (128) | ||||||||||
FV LTIP units of the Operating Partnership | |||||||||||
Net income |
— | — | |||||||||
Other comprehensive income |
— | — | |||||||||
— | — | ||||||||||
Interests of others in operating subsidiaries and properties | |||||||||||
Net (loss) |
(324) | (162) | |||||||||
Other comprehensive (loss) |
(35) | (1) | |||||||||
(359) | (163) | ||||||||||
Total comprehensive (loss) |
$ | (853) | $ | (362) |
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 |
FV LTIP units of the Operating Partnership | Interests of others in operating subsidiaries and properties | Total equity | ||||||||||||||||||||||||||||||||||||||
Balance as at Dec. 31, 2023 | $ | 6,464 | $ | (937) | $ | 2,548 | $ | 9 | $ | 8,084 | $ | 4 | $ | 2 | $ | (1) | $ | (1) | $ | 4 | $ | 699 | $ | 14,447 | $ | 21 | $ | 25,332 | $ | 48,587 | |||||||||||||||||||||||
Net (loss) | — | (138) | — | — | (138) | — | — | — | — | — | — | (247) | — | (324) | (709) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | (39) | (39) | — | — | — | — | — | — | (70) | — | (35) | (144) | ||||||||||||||||||||||||||||||||||||||
Total comprehensive income (loss) | — | (138) | — | (39) | (177) | — | — | — | — | — | — | (317) | — | (359) | (853) | ||||||||||||||||||||||||||||||||||||||
Distributions | — | (113) | — | — | (113) | — | — | — | — | — | — | (202) | — | (489) | (804) | ||||||||||||||||||||||||||||||||||||||
Preferred distributions | — | (4) | — | — | (4) | — | — | — | — | — | — | (7) | — | — | (11) | ||||||||||||||||||||||||||||||||||||||
Issuance (repurchase) of interests in operating subsidiaries | 167 | (5) | 1 | — | 163 | — | — | — | — | — | — | 294 | (4) | 551 | 1,004 | ||||||||||||||||||||||||||||||||||||||
Change in relative interests of non-controlling interests | — | — | 3 | (1) | 2 | — | — | (1) | 1 | — | — | 2 | (4) | — | — | ||||||||||||||||||||||||||||||||||||||
Balance as at Mar. 31, 2024 | $ | 6,631 | $ | (1,197) | $ | 2,552 | $ | (31) | $ | 7,955 | $ | 4 | $ | 2 | $ | (2) | $ | — | $ | 4 | $ | 699 | $ | 14,217 | $ | 13 | $ | 25,035 | $ | 47,923 | |||||||||||||||||||||||
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 income (loss) | — | — | — | 12 | 12 | — | — | — | — | — | — | 21 | — | (1) | 32 | ||||||||||||||||||||||||||||||||||||||
Total comprehensive (loss) income | — | (83) | — | 12 | (71) | — | — | — | — | — | — | (128) | — | (163) | (362) | ||||||||||||||||||||||||||||||||||||||
Distributions | — | (105) | — | — | (105) | — | — | — | — | — | — | (187) | (1) | (1,974) | (2,267) | ||||||||||||||||||||||||||||||||||||||
Preferred distributions | — | (4) | — | — | (4) | — | — | — | — | — | — | (7) | — | — | (11) | ||||||||||||||||||||||||||||||||||||||
Issuance (repurchase) of interest in operating subsidiaries | 401 | 29 | (9) | — | 421 | — | — | — | — | — | — | 746 | (6) | 4,923 | 6,084 | ||||||||||||||||||||||||||||||||||||||
Change in relative interest 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 |
Unaudited | Three Months Ended Mar. 31, | ||||||||||
(US$ Millions) | Note | 2024 | 2023 | ||||||||
Operating activities | |||||||||||
Net (loss) |
$ | (709) | $ | (394) | |||||||
Share of equity accounted (loss), net of distributions |
(91) | (18) | |||||||||
Fair value gains, net |
24 | 372 | 53 | ||||||||
Deferred income tax expense (benefit) |
13 | 12 | (80) | ||||||||
Depreciation and amortization | 21,22 | 116 | 111 | ||||||||
Working capital and other | 558 | (519) | |||||||||
258 | (847) | ||||||||||
Financing activities | |||||||||||
Debt obligations, issuance | 2,723 | 3,915 | |||||||||
Debt obligations, repayments | (2,591) | (5,113) | |||||||||
Capital securities redeemed | (11) | (2) | |||||||||
Non-controlling interests, issued | 506 | 2,308 | |||||||||
Non-controlling interests, purchased | (10) | (45) | |||||||||
Settlement of deferred consideration | 143 | (16) | |||||||||
Repayment of lease liabilities | (8) | (7) | |||||||||
Issuances to limited partnership unitholders | 167 | 401 | |||||||||
Issuances to redeemable/exchangeable and special limited partnership unitholders | 299 | 716 | |||||||||
Redemption of FV LTIP units of the Operating Partnership | (4) | (3) | |||||||||
Distributions to non-controlling interests in operating subsidiaries | (490) | (1,974) | |||||||||
Preferred distributions | (11) | (11) | |||||||||
Distributions to limited partnership unitholders | (113) | (105) | |||||||||
Distributions to redeemable/exchangeable and special limited partnership unitholders | (202) | (187) | |||||||||
Distributions to holders of FV LTIP units of the Operating Partnership | — | (1) | |||||||||
398 | (124) | ||||||||||
Investing activities | |||||||||||
Acquisitions | |||||||||||
Investment properties | (1,028) | (1,399) | |||||||||
Property, plant and equipment | (100) | (70) | |||||||||
Equity accounted investments | (73) | (48) | |||||||||
Financial assets and other | (173) | (175) | |||||||||
Cash acquired in business combinations | — | 914 | |||||||||
Acquisition of subsidiaries | 38 | — | |||||||||
Dispositions | |||||||||||
Investment properties | 32 | 50 | |||||||||
Property, plant and equipment | 64 | 168 | |||||||||
Equity accounted investments | 621 | 248 | |||||||||
Financial assets and other | 207 | 98 | |||||||||
Disposition of subsidiaries | — | 28 | |||||||||
Restricted cash and deposits | 12 | 38 | |||||||||
(400) | (148) | ||||||||||
Cash and cash equivalents | |||||||||||
Net change in cash and cash equivalents during the period | 256 | (1,119) | |||||||||
Effect of exchange rate fluctuations on cash and cash equivalents held in foreign currencies | (24) | 15 | |||||||||
Balance, beginning of period | 2,341 | 4,020 | |||||||||
Balance, end of period | $ | 2,573 | $ | 2,916 | |||||||
Supplemental cash flow information | |||||||||||
Cash paid for: | |||||||||||
Income taxes, net of refunds received | $ | 34 | $ | 36 | |||||||
Interest (excluding dividends on capital securities) | $ | 1,108 | $ | 1,093 |
Three months ended Mar. 31, 2024 | Year ended Dec. 31, 2023 | |||||||||||||||||||
(US$ Millions) | Commercial properties | Commercial developments | Total | Commercial properties | Commercial developments | Total | ||||||||||||||
Balance, beginning of period | $ | 77,699 | $ | 5,216 | $ | 82,915 | $ | 66,067 | $ | 2,518 | $ | 68,585 | ||||||||
Changes resulting from: | ||||||||||||||||||||
Property acquisitions | 1,137 | 37 | 1,174 | 2,543 | 829 | 3,372 | ||||||||||||||
Capital expenditures | 203 | 343 | 546 | 732 | 1,326 | 2,058 | ||||||||||||||
Property dispositions(1) |
(33) | — | (33) | (1,478) | (44) | (1,522) | ||||||||||||||
Fair value (losses) gains, net |
(341) | 126 | (215) | (1,410) | 92 | (1,318) | ||||||||||||||
Foreign currency translation | (605) | (66) | (671) | 646 | 80 | 726 | ||||||||||||||
Transfer between commercial properties and commercial developments | 510 | (510) | — | 940 | (940) | — | ||||||||||||||
Acquisition of Foreign Investments(2) |
— | — | — | 11,286 | 1,408 | 12,694 | ||||||||||||||
Reclassifications to assets held for sale and other changes | (145) | (15) | (160) | (1,627) | (53) | (1,680) | ||||||||||||||
Balance, end of period(3) |
$ | 78,425 | $ | 5,131 | $ | 83,556 | $ | 77,699 | $ | 5,216 | $ | 82,915 |
Mar. 31, 2024 | Dec. 31, 2023 | ||||||||||||||||||||||
Consolidated properties | Primary valuation method | Discount rate | Terminal capitalization rate | Investment horizon (years) | Discount rate | Terminal capitalization rate | Investment horizon (years) | ||||||||||||||||
Office(1) |
Discounted cash flow | 7.0 | % | 5.6 | % | 11 | 7.0 | % | 5.5 | % | 11 | ||||||||||||
Retail(2) |
Discounted cash flow | 7.1 | % | 5.5 | % | 10 | 7.2 | % | 5.5 | % | 10 | ||||||||||||
LP Investments(3) |
Discounted cash flow | 8.4 | % | 5.9 | % | 9 | 8.4 | % | 5.8 | % | 9 | ||||||||||||
Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||||||||
Level 3 | Level 3 | |||||||||||||||||||||||||
(US$ Millions) | Level 1 | Level 2 | Commercial properties | Commercial developments | Level 1 | Level 2 | Commercial properties | Commercial developments | ||||||||||||||||||
Office | $ | — | $ | — | $ | 19,935 | $ | 887 | $ | — | $ | — | $ | 20,194 | $ | 859 | ||||||||||
Retail | — | — | 19,278 | 68 | — | — | 19,385 | 67 | ||||||||||||||||||
LP Investments | — | — | 39,212 | 4,176 | — | — | 38,120 | 4,290 | ||||||||||||||||||
Total | $ | — | $ | — | $ | 78,425 | $ | 5,131 | $ | — | $ | — | $ | 77,699 | $ | 5,216 |
Mar. 31, 2024 | |||||||||||
(US$ Millions) | Impact of +25bps DR | Impact of +25bps TCR | Impact of +25bps DR and +25bps TCR or +25bps ICR | ||||||||
Office | $ | 440 | $ | 630 | $ | 1,055 | |||||
Retail | 378 | 592 | 956 | ||||||||
LP Investments(1) |
716 | 1,114 | 1,853 | ||||||||
Total | $ | 1,534 | $ | 2,336 | $ | 3,864 |
Proportion of ownership interests | Carrying value | |||||||||||||
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | Mar. 31, 2024 | Dec. 31, 2023 | ||||||||||
Joint Ventures | 15% - 60% |
15% - 75% |
$ | 18,549 | $ | 19,142 | ||||||||
Associates | 16% - 50% |
16% - 50% |
270 | 293 | ||||||||||
Total | $ | 18,819 | $ | 19,435 |
Three months ended | Year ended | |||||||
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Equity accounted investments, beginning of period | $ | 19,435 | $ | 19,943 | ||||
Additions | 73 | 476 | ||||||
Disposals and return of capital distributions | (508) | (863) | ||||||
Share of net earnings (losses) from equity accounted investments |
120 | (94) | ||||||
Distributions received | (29) | (212) | ||||||
Foreign currency translation | (66) | 220 | ||||||
Reclassification (to) assets held for sale |
(182) | (54) | ||||||
Acquisition of Foreign Investments(1) |
— | 211 | ||||||
Other comprehensive income and other | (24) | (192) | ||||||
Equity accounted investments, end of period | $ | 18,819 | $ | 19,435 |
Mar. 31, 2024 | Dec. 31, 2023 | ||||||||||||||||||||||
Equity accounted investments | Primary valuation method | Discount rate | Terminal capitalization rate | Investment horizon (yrs) | Discount rate | Terminal capitalization rate | Investment horizon (yrs) | ||||||||||||||||
Office(1) |
Discounted cash flow | 7.3 | % | 5.0 | % | 11 | 7.4 | % | 5.0 | % | 11 | ||||||||||||
Retail(2) |
Discounted cash flow | 6.6 | % | 5.1 | % | 10 | 6.6 | % | 5.1 | % | 10 | ||||||||||||
LP Investments(3) |
Discounted cash flow | 7.7 | % | 5.9 | % | 10 | 7.7 | % | 5.9 | % | 10 | ||||||||||||
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Non-current assets | $ | 71,039 | $ | 72,084 | ||||
Current assets | 4,646 | 4,728 | ||||||
Total assets | 75,685 | 76,812 | ||||||
Non-current liabilities(1) |
24,925 | 28,411 | ||||||
Current liabilities(1) |
11,019 | 8,008 | ||||||
Total liabilities | 35,944 | 36,419 | ||||||
Net assets | 39,741 | 40,393 | ||||||
Partnership’s share of net assets | $ | 18,819 | $ | 19,435 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Revenue | $ | 1,325 | $ | 1,359 | ||||
Expenses | 1,108 | 1,091 | ||||||
Income from equity accounted investments(1) |
37 | 11 | ||||||
Income before fair value gains (losses), net |
254 | 279 | ||||||
Fair value gains (losses), net |
19 | (376) | ||||||
Net income |
273 | (97) | ||||||
Partnership’s share of net earnings |
$ | 132 | $ | 24 |
Hospitality assets by class | Useful life (in years) | ||||
Building and building improvements | 1 to 50+ |
||||
Land improvements | 15 |
||||
Furniture, fixtures and equipment | 1 to 20 |
Three months ended | Year ended | |||||||
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Cost: | ||||||||
Balance at the beginning of period | $ | 10,486 | $ | 9,050 | ||||
Additions | 110 | 540 | ||||||
Disposals | (59) | (169) | ||||||
Foreign currency translation | (74) | 153 | ||||||
Acquisition of Foreign Investments(1) |
— | 945 | ||||||
Reclassification (to) assets held for sale and other | (74) | (33) | ||||||
10,389 | 10,486 | |||||||
Accumulated fair value changes: | ||||||||
Balance at the beginning of period | 2,027 | 1,376 | ||||||
Revaluation gains, net(2) |
— | 647 | ||||||
Disposals | (4) | (37) | ||||||
Foreign currency translation | (19) | 45 | ||||||
Reclassification (to) assets held for sale and other | (18) | (4) | ||||||
1,986 | 2,027 | |||||||
Accumulated depreciation: | ||||||||
Balance at the beginning of period | (1,428) | (1,025) | ||||||
Depreciation | (108) | (411) | ||||||
Disposals | 9 | 37 | ||||||
Foreign currency translation | 15 | (37) | ||||||
Reclassification to assets held for sale and other | 12 | 8 | ||||||
(1,500) | (1,428) | |||||||
Total property, plant and equipment(3) |
$ | 10,875 | $ | 11,085 |
Intangible assets by class | Useful life (in years) | ||||
Trademarks | Indefinite | ||||
Management contracts | 25 | ||||
Customer relationships | 22 | ||||
Other | 4 to 88 |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Cost | $ | 1,133 | $ | 1,138 | ||||
Accumulated amortization | (91) | (84) | ||||||
Total intangible assets | $ | 1,042 | $ | 1,054 |
Three months ended | Year ended | |||||||
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Balance, beginning of period | $ | 1,054 | $ | 966 | ||||
Acquisitions | 4 | 9 | ||||||
Disposals | — | 1 | ||||||
Amortization | (8) | (29) | ||||||
Acquisition of Foreign Investments(1) |
— | 60 | ||||||
Foreign currency translation | (8) | 49 | ||||||
Other | — | (2) | ||||||
Balance, end of period | $ | 1,042 | $ | 1,054 |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Securities - FVTPL | $ | 3,199 | $ | 3,240 | ||||
Derivative assets | 187 | 192 | ||||||
Securities - FVTOCI | 37 | 61 | ||||||
Other marketable securities | 28 | 28 | ||||||
Restricted cash | 580 | 581 | ||||||
Inventory | 1,955 | 1,858 | ||||||
Accounts receivables - non-current | 45 | 43 | ||||||
Other | 175 | 167 | ||||||
Total other non-current assets | $ | 6,206 | $ | 6,170 |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Derivative assets | $ | 472 | $ | 299 | ||||
Accounts receivable - net of expected credit loss of $62 million (December 31, 2023 - $63 million) |
1,323 | 1,355 | ||||||
Restricted cash | 313 | 326 | ||||||
Prepaid expenses | 241 | 270 | ||||||
Inventory | 131 | 131 | ||||||
Other current assets(1) |
494 | 1,102 | ||||||
Total accounts receivable and other | $ | 2,974 | $ | 3,483 |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Investment properties | $ | 1,800 | $ | 1,673 | ||||
Equity accounted investments | 184 | 127 | ||||||
Property, plant and equipment | 80 | 2 | ||||||
Accounts receivable and other assets | 60 | 50 | ||||||
Assets held for sale | $ | 2,124 | $ | 1,852 | ||||
Accounts payable and other liabilities | 67 | 57 | ||||||
Liabilities associated with assets held for sale | $ | 67 | $ | 57 |
(US$ Millions) | Three months ended Mar. 31, 2024 | Twelve months ended Dec. 31, 2023 |
||||||
Balance, beginning of period | 1,852 | 576 | ||||||
Reclassification to assets held for sale, net | 394 | 1,798 | ||||||
Disposals | (141) | (525) | ||||||
Fair value adjustments | (4) | (67) | ||||||
Foreign currency translation | — | 1 | ||||||
Acquisition of Foreign Investments(1) |
— | 47 | ||||||
Other | 23 | 22 | ||||||
Balance, end of period | $ | 2,124 | $ | 1,852 |
Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||||
(US$ Millions) | Weighted-average rate | Debt balance | Weighted-average rate | Debt balance | ||||||||||
Unsecured facilities: | ||||||||||||||
Brookfield Property Partners’ credit facilities | 7.33 | % | $ | 3,268 | 7.36 | % | $ | 3,251 | ||||||
Brookfield Property Partners’ corporate bonds | 4.79 | % | 1,403 | 4.67 | % | 1,887 | ||||||||
Brookfield Properties Retail Holdings LLC (“BPYU”) term debt |
7.93 | % | 1,361 | 7.96 | % | 1,366 | ||||||||
BPYU senior secured notes |
5.20 | % | 1,695 | 5.20 | % | 1,695 | ||||||||
BPYU corporate facility |
8.18 | % | 522 | 8.21 | % | 508 | ||||||||
BPYU junior subordinated notes |
7.00 | % | 198 | 7.07 | % | 198 | ||||||||
Subsidiary borrowings | 6.84 | % | 68 | 6.85 | % | 47 | ||||||||
Secured debt obligations: | ||||||||||||||
Funds subscription credit facilities(1) |
7.22 | % | 2,888 | 7.38 | % | 3,638 | ||||||||
Fixed rate | 4.45 | % | 28,235 | 4.40 | % | 28,417 | ||||||||
Variable rate | 8.02 | % | 29,080 | 8.05 | % | 28,049 | ||||||||
Deferred financing costs | (319) | (344) | ||||||||||||
Total debt obligations | $ | 68,399 | $ | 68,712 | ||||||||||
Current(2) |
16,174 | 15,319 | ||||||||||||
Non-current(2) |
52,225 | 53,393 | ||||||||||||
Total debt obligations | $ | 68,399 | $ | 68,712 |
Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||
(Millions) | U.S. Dollars | Local currency |
U.S. Dollars | Local currency |
||||||||||||||||
U.S. Dollars | $ | 43,991 | $ | 43,991 | $ | 43,788 | $ | 43,788 | ||||||||||||
Euros | 7,417 | € | 6,874 | 7,409 | € | 6,711 | ||||||||||||||
British Pounds | 6,243 | £ | 4,946 | 6,240 | £ | 4,902 | ||||||||||||||
Canadian Dollars | 3,433 | C$ | 4,648 | 3,967 | C$ | 5,257 | ||||||||||||||
Brazilian Reais | 1,691 | R$ | 8,445 | 1,731 | R$ | 8,380 | ||||||||||||||
Indian Rupee | 2,258 | Rs | 188,150 | 2,226 | Rs | 185,506 | ||||||||||||||
South Korean Won | 1,692 | ₩ | 2,280,000 | 1,756 | ₩ | 2,280,000 | ||||||||||||||
Australian Dollars | 1,252 | A$ | 1,921 | 1,310 | A$ | 1,923 | ||||||||||||||
Chinese Yuan | 527 | C¥ | 3,823 | 494 | C¥ | 3,521 | ||||||||||||||
Other currencies | 214 | 135 | ||||||||||||||||||
Deferred financing costs | (319) | (344) | ||||||||||||||||||
Total debt obligations | $ | 68,399 | $ | 68,712 |
Non-cash changes in debt obligations | ||||||||||||||||||||
(US$ Millions) | Dec. 31, 2023 | Debt obligation issuance, net of repayments | Amortization of deferred financing costs and (premium) discount | Foreign currency translation | Other | Mar. 31, 2024 | ||||||||||||||
Debt obligations | $ | 68,712 | 132 | 46 | (479) | (12) | $ | 68,399 |
(US$ Millions) | Shares outstanding | Cumulative dividend rate | Mar. 31, 2024 | Dec. 31, 2023 | ||||||||||
Operating Partnership Class A Preferred Equity Units: | ||||||||||||||
Series 2 | 24,000,000 | 6.50 | % | $ | 590 | $ | 587 | |||||||
Series 3 | 24,000,000 | 6.75 | % | 567 | 564 | |||||||||
New LP Preferred Units(1) |
19,000,749 | 6.25 | % | 467 | 474 | |||||||||
Brookfield Property Split Corp. (“BOP Split”) Senior Preferred Shares: | ||||||||||||||
Series 1 | 611,178 | 5.25 | % | 15 | 16 | |||||||||
Series 2 | 280,792 | 5.75 | % | 5 | 7 | |||||||||
Series 3 | 368,212 | 5.00 | % | 7 | 8 | |||||||||
Series 4 | 313,361 | 5.20 | % | 6 | 7 | |||||||||
Rouse Properties L.P. (“Rouse”) Series A Preferred Shares | 5,600,000 | 5.00 | % | 149 | 145 | |||||||||
BSREP V Iron REIT L.P. Preferred Interest | n/a | 5.00 | % | 40 | — | |||||||||
Subsidiary Preferred Shares and Capital - alstria office Prime Portfolio GmbH & Co. KG (“Alstria Office Prime”) | 19,472,214 | n/a(2) |
107 | 109 | ||||||||||
Brookfield India Real Estate Trust (“India REIT”) | 246,305,005 | n/a(3) |
811 | 729 | ||||||||||
Capital Securities – Fund Subsidiaries | 166 | 189 | ||||||||||||
Total capital securities | $ | 2,930 | $ | 2,835 | ||||||||||
Current | 763 | 795 | ||||||||||||
Non-current | 2,167 | 2,040 | ||||||||||||
Total capital securities | $ | 2,930 | $ | 2,835 |
Non-cash changes in capital securities | ||||||||||||||||||||
(US$ Millions) | Dec. 31, 2023 | Capital securities redeemed | Fair value changes | Foreign currency translation and other | Assumed from asset acquisition | Mar. 31, 2024 | ||||||||||||||
Capital securities | $ | 2,835 | (11) | 70 | (4) | 40 | $ | 2,930 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Current income tax | $ | 70 | $ | 21 | ||||
Deferred income tax | 12 | (80) | ||||||
Income tax expense (benefit) |
$ | 82 | $ | (59) |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Accounts payable and accrued liabilities | $ | 706 | $ | 694 | ||||
Lease liabilities(1) |
1,283 | 1,243 | ||||||
Derivative liabilities | 378 | 185 | ||||||
Deferred revenue | 28 | 26 | ||||||
Provisions | 12 | 12 | ||||||
Loans and notes payables | 27 | 28 | ||||||
Total other non-current liabilities | $ | 2,434 | $ | 2,188 |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Accounts payable and accrued liabilities | $ | 2,970 | $ | 3,216 | ||||
Loans and notes payable | 1,674 | 963 | ||||||
Deferred revenue | 506 | 473 | ||||||
Derivative liabilities | 799 | 977 | ||||||
Lease liabilities(1) |
51 | 46 | ||||||
Other liabilities | 62 | 66 | ||||||
Total accounts payable and other liabilities | $ | 6,062 | $ | 5,741 |
Three months ended Mar. 31, | ||||||||
(US$ Millions, except per unit information) | 2024 | 2023 | ||||||
Limited Partners | $ | 113 | $ | 105 | ||||
Holders of: | ||||||||
REUs | 200 | 185 | ||||||
Special LP Units | 2 | 2 | ||||||
FV LTIP Units | — | 1 | ||||||
Total | $ | 315 | $ | 293 | ||||
Per unit(1) |
$ | 0.345 | $ | 0.350 |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
REUs and Special LP Units(1) |
$ | 14,217 | $ | 14,447 | ||||
FV LTIP Units(1) |
13 | 21 | ||||||
Interests of others in operating subsidiaries and properties: | ||||||||
Preferred shares held by Brookfield Corporation | 2,748 | 2,708 | ||||||
Preferred equity of subsidiaries | 4,294 | 4,314 | ||||||
Non-controlling interests in subsidiaries and properties | 17,993 | 18,310 | ||||||
Total interests of others in operating subsidiaries and properties | 25,035 | 25,332 | ||||||
Total non-controlling interests | $ | 39,265 | $ | 39,800 |
Proportion of economic interests held by non-controlling interests | |||||||||||||||||
(US$ Millions) | Jurisdiction of formation | Mar. 31, 2024 | Dec. 31, 2023 | Mar. 31, 2024 | Dec. 31, 2023 | ||||||||||||
Corporate Holding Entities(2) |
Bermuda/Canada | — | % | — | % | $ | 6,467 | $ | 6,494 | ||||||||
Brookfield Office Properties (“BPO”)(1) |
Canada | — | % | — | % | 3,041 | 3,070 | ||||||||||
U.S. Logistics | United States | 77 | % | 77 | % | 1,300 | 1,233 | ||||||||||
U.S. Retail(3) |
United States | — | % | — | % | 1,292 | 1,287 | ||||||||||
Korea Mixed-use(4) |
South Korea | 78 | % | 78 | % | 1,034 | 1,056 | ||||||||||
U.S. Manufactured Housing(4) |
United States | 76 | % | 76 | % | 982 | 1,161 | ||||||||||
U.S. Hospitality(4) |
United States | 77 | % | 77 | % | 804 | 833 | ||||||||||
U.S. Life Science(4) |
United States | 87 | % | 87 | % | 659 | 592 | ||||||||||
Brazil Office(4) |
Brazil | 77 | % | 77 | % | 570 | 545 | ||||||||||
U.K. Short Stay(4) |
United Kingdom | 73 | % | 73 | % | 543 | 569 | ||||||||||
Other | Various | 33% - 99% |
33% - 99% |
8,343 | 8,492 | ||||||||||||
Total | $ | 25,035 | $ | 25,332 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Base rent | $ | 1,048 | $ | 966 | ||||
Straight-line rent | (6) | 7 | ||||||
Lease termination | 9 | 10 | ||||||
Other lease income(1) |
185 | 193 | ||||||
Other revenue from tenants(2) |
303 | 310 | ||||||
Total commercial property revenue | $ | 1,539 | $ | 1,486 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Room, food and beverage | $ | 514 | $ | 496 | ||||
Other leisure activities | 49 | 39 | ||||||
Other hospitality revenue | 32 | 30 | ||||||
Total hospitality revenue | $ | 595 | $ | 565 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Investment income | $ | 9 | $ | 75 | ||||
Fee revenue | 106 | 68 | ||||||
Dividend income | 13 | 8 | ||||||
Interest income and other | 58 | 38 | ||||||
Total investment and other revenue | $ | 186 | $ | 189 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Property maintenance | $ | 210 | $ | 198 | ||||
Real estate taxes | 191 | 185 | ||||||
Employee compensation and benefits | 53 | 56 | ||||||
Depreciation and amortization | 12 | 12 | ||||||
Lease expense(1) |
5 | 4 | ||||||
Other | 140 | 133 | ||||||
Total direct commercial property expense | $ | 611 | $ | 588 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Employee compensation and benefits | $ | 148 | $ | 135 | ||||
Depreciation and amortization | 104 | 99 | ||||||
Cost of food, beverage, and retail goods sold | 83 | 80 | ||||||
Maintenance and utilities | 42 | 43 | ||||||
Marketing and advertising | 28 | 24 | ||||||
Other | 128 | 127 | ||||||
Total direct hospitality expense | $ | 533 | $ | 508 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Employee compensation and benefits | $ | 169 | $ | 146 | ||||
Management fees | 71 | 76 | ||||||
Professional fees | 41 | 38 | ||||||
Facilities and technology | 15 | 14 | ||||||
Transaction costs | 6 | 11 | ||||||
Other | 38 | 47 | ||||||
Total general and administrative expense | $ | 340 | $ | 332 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Commercial properties | $ | (341) | $ | (117) | ||||
Commercial developments | 126 | (2) | ||||||
Incentive fees(1) |
(5) | (11) | ||||||
Financial instruments and other | (152) | 77 | ||||||
Total fair value (losses), net |
$ | (372) | $ | (53) |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Items that may be reclassified to net (losses): |
||||||||
Foreign currency translation | ||||||||
Net unrealized foreign currency translation (losses) gains in respect of foreign operations |
$ | (334) | $ | 178 | ||||
Reclassification of realized foreign currency translation (losses) to net income on dispositions of foreign operations |
(6) | — | ||||||
Gains (losses) on hedges of net investments in foreign operations |
172 | (79) | ||||||
Reclassification (losses) from hedges of net investment in foreign operation to net income on disposition of foreign operations |
(6) | — | ||||||
(174) | 99 | |||||||
Cash flow hedges | ||||||||
Gains (losses) on derivatives designated as cash flow hedges, net of income taxes for the three months ended Mar. 31, 2024 of $(1) million (2023 – $2 million) |
26 | (44) | ||||||
26 | (44) | |||||||
Equity accounted investments | ||||||||
Share of unrealized foreign currency translation gains in respect of foreign operations |
— | — | ||||||
(Losses) on derivatives designated as cash flow hedges |
(5) | (14) | ||||||
(5) | (14) | |||||||
Items that will not be reclassified to net (losses): |
||||||||
Unrealized gains (losses) on securities - FVTOCI, net of income taxes for the three months ended Mar. 31, 2024 of $(6) million (2023 – nil) |
9 | (13) | ||||||
Share of revaluation surplus on equity accounted investments |
— | — | ||||||
Net remeasurement gains on defined benefit obligations |
— | — | ||||||
Revaluation surplus, net of income taxes for the three months ended Mar. 31, 2024 of nil (2023 – $(2) million) |
— | 4 | ||||||
9 | (9) | |||||||
Total other comprehensive (loss) income |
$ | (144) | $ | 32 |
(US$ Millions) | Hedging item | Notional | Rates | Maturity dates | Fair value | ||||||||||||
Mar. 31, 2024 | Interest rate caps of US$ SOFR debt | $ | 7,191 | 1.0% - 6.0% |
May 2024 - Apr. 2026 | $ | 49 | ||||||||||
Interest rate swaps of US$ SOFR debt | 8,080 | 2.4% - 5.4% |
Apr. 2024 - Mar. 2027 | 40 | |||||||||||||
Interest rate caps of £ SONIA debt | 1,738 | 1.0% - 7.0% |
Apr. 2024 - Apr. 2025 | 37 | |||||||||||||
Interest rate swaps of £ SONIA debt | 908 | 2.7% - 4.3% |
Jun. 2024 - Oct. 2028 | 7 | |||||||||||||
Interest rate caps of € EURIBOR debt | 3,608 | 0.5% - 5.0% | Jun. 2024 - Apr. 2030 | 51 | |||||||||||||
Interest rate swaps of € EURIBOR debt | 1,238 | 0.5% - 4.0% |
Aug. 2025 - Apr. 2030 | 17 | |||||||||||||
Interest rate swaps of AUD BBSW/BBSY debt | 793 | 3.9% - 4.5% |
Sep. 2024 - Nov. 2028 | (3) | |||||||||||||
Other interest rate derivatives | 305 | 4.5% - 9.8% |
Aug. 2025 - Dec. 2027 | — | |||||||||||||
Dec. 31, 2023 | Interest rate caps of US$ SOFR debt | $ | 8,530 | 1.0% - 6.0% |
Jan. 2024 - Mar. 2025 | $ | 70 | ||||||||||
Interest rate swaps of US$ SOFR debt | 7,729 | 3.3% - 5.2% |
Aug. 2024 - Mar. 2027 | 41 | |||||||||||||
Interest rate caps of £ SONIA debt | 1,750 | 1.0% - 7.0% |
Apr. 2024 - Apr. 2025 | 40 | |||||||||||||
Interest rate swaps of £ SONIA debt | 915 | 2.7% - 4.3% |
Jan. 2024 - Oct. 2028 | 11 | |||||||||||||
Interest rate caps of € EURIBOR debt | 3,190 | 0.3% - 5.0% |
Mar. 2024 - Apr. 2030 | 51 | |||||||||||||
Interest rate caps of € ESTR debt | 390 | 1.9% |
Jan. 2024 - Oct. 2024 | 4 | |||||||||||||
Interest rate swaps of € EURIBOR debt | 1,267 | 0.5% - 4.0% |
Sep. 2025 - Apr. 2030 | 6 | |||||||||||||
Interest rate swaps of AUD BBSW/BBSY debt | 724 | 3.9% - 4.5% |
Sep. 2024 - Nov. 2028 | (3) | |||||||||||||
Other interest rate derivatives | 312 | 4.5% - 9.8% |
Aug. 2025 - Dec. 2027 | — |
(US$ Millions) | Hedging item | Notional | Rates | Maturity dates | Fair value | |||||||||||||||
Mar. 31, 2024 | Net investment hedges | € | $ | 2,641 | €0.89/$ - €0.98/$ |
May 2024 - Mar. 2027 | $ | (216) | ||||||||||||
Net investment hedges | £ | 2,458 | £0.77/$ - £0.93/$ |
May 2024 - Sep. 2027 | (319) | |||||||||||||||
Net investment hedges | A$ | 158 | A$1.48/$ - A$1.52/$ |
Jun. 2024 - Nov. 2025 | (7) | |||||||||||||||
Net investment hedges | C¥ | — | C¥6.59/$ - C¥6.77/$ |
Mar. 2025 | (2) | |||||||||||||||
Net investment hedges | R$ | 9,399 | R$4.92/$ - R$7.64/$ |
May 2024 - Oct. 2026 | (130) | |||||||||||||||
Net investment hedges | ₩ | 820,473 | ₩1,214.55/$ - ₩1,410.00/$ |
Jun. 2024 - Oct. 2025 | 6 | |||||||||||||||
Net investment hedges | Rs | 68,894 | Rs82.95/$ - Rs89.84/$ |
Apr. 2024 - Feb. 2027 | (24) | |||||||||||||||
Net investment hedges | HKD | 788 | HKD7.75/$ |
Jun. 2024 - Feb. 2027 | — | |||||||||||||||
Net investment hedges | £ | 291 | £0.87/€ |
Jul. 2025 | 1 | |||||||||||||||
Net investment hedges | C$ | 1 | C$1.34/$ - C$1.36/$ |
Oct. 2024 - Mar. 2027 | — | |||||||||||||||
Net investment hedges | CNH | 4,082 | CNH6.49/$ - CNH7.21/$ |
Jun. 2024 - Feb. 2027 | 11 | |||||||||||||||
Net investment hedges | SEK | 2,060 | SEK10.21/$ - SEK10.58/$ |
Sep. 2024 - Mar. 2027 | — | |||||||||||||||
Cross currency swaps of C$ LIBOR debt | C$ | 1,900 | C$1.25/$ - C$1.34/$ |
Aug. 2025 - Feb. 2028 | (41) | |||||||||||||||
Dec. 31, 2023 | Net investment hedges | € | $ | 3,026 | €0.89/$ - €0.98/$ |
Feb. 2024 - Dec. 2026 | $ | (293) | ||||||||||||
Net investment hedges | £ | 1,758 | £0.77/$ - £0.93/$ |
Jan. 2024 - Dec. 2026 | (334) | |||||||||||||||
Net investment hedges | A$ | 230 | A$1.48/$ - A$1.51/$ |
Feb. 2024 - Nov. 2025 | (9) | |||||||||||||||
Net investment hedges | C¥ | — | C¥6.59/$ - C¥6.77/$ |
Mar. 2025 | (2) | |||||||||||||||
Net investment hedges | R$ | 9,351 | R$4.92 - R$7.37/$ |
Jan. 2024 - Oct. 2026 | (173) | |||||||||||||||
Net investment hedges | ₩ | 820,473 | ₩1,214.55/$ - ₩1,410.00/$ |
Jun. 2024 - Jan. 2025 | (19) | |||||||||||||||
Net investment hedges | Rs | 69,151 | Rs81.82/$ - Rs89.84/$ |
Jan. 2024 - May. 2026 | (19) | |||||||||||||||
Net investment hedges | HKD | 709 | HKD7.75/$ - HKD7.84/$ |
Mar. 2024 - Apr. 2026 | — | |||||||||||||||
Net investment hedges | £ | 375 | £0.86/€ |
Jul. 2024 | (4) | |||||||||||||||
Net investment hedges | CNH | 4,022 | CNH6.54/$ - CNH7.02/$ |
Jun. 2024 - Oct. 2026 | 1 | |||||||||||||||
Net investment hedges | SEK | 1,953 | SEK10.03/€ - SEK11.01/€ |
Sep. 2024 - Nov. 2026 | (10) | |||||||||||||||
Net investment hedges | C$ | 18 | C$1.28/$ - C$1.34/$ |
Oct. 2024 - Jan. 2025 | — | |||||||||||||||
Cross currency swaps of C$ LIBOR debt | C$ | 2,500 | C$1.25/$ - C1.34/$ |
Mar. 2024 - Feb. 2028 | (16) |
(US$ Millions) |
Derivative type |
Notional |
Rates
|
Maturity
dates
|
Fair value | ||||||||||||
Mar. 31, 2024 | Interest rate caps | $ | 20,278 | 1.0% - 9.9% |
Apr. 2024 - Feb. 2027 | $ | (11) | ||||||||||
Interest rate swaps on forecasted fixed rate debt | 75 | 5.3% |
Jun. 2028 - Jun. 2030 | (20) | |||||||||||||
Interest rate swaps of US$ debt | 1,898 | 3.3% - 5.0% |
Mar. 2025 - Mar. 2028 | 16 | |||||||||||||
Dec. 31, 2023 | Interest rate caps | $ | 20,706 | 1.0% - 9.9% |
Jan. 2024 - Aug. 2026 | $ | (32) | ||||||||||
Interest rate swaps on forecasted fixed rate debt | 75 | 5.3% |
Jun. 2028 - Jun. 2030 | (21) | |||||||||||||
Interest rate swaps of US$ debt | 1,597 | 3.3% - 4.1% |
Mar. 2025 - Mar. 2028 | 19 | |||||||||||||
Mar. 31, 2024 | Dec. 31, 2023 | ||||||||||||||||
(US$ Millions) | Classification and measurement basis | Carrying value | Fair value | Carrying value | Fair value | ||||||||||||
Financial assets | |||||||||||||||||
Loans and notes receivable | Amortized cost | $ | 1,538 | $ | 1,538 | $ | 1,792 | $ | 1,792 | ||||||||
Other non-current assets | |||||||||||||||||
Securities - FVTPL | FVTPL | 3,199 | 3,199 | 3,240 | 3,240 | ||||||||||||
Derivative assets | FVTPL | 187 | 187 | 192 | 192 | ||||||||||||
Accounts receivable | Amortized cost | 45 | 45 | 43 | 43 | ||||||||||||
Securities - FVTOCI | FVTOCI | 37 | 37 | 61 | 61 | ||||||||||||
Other marketable securities | Amortized cost | 28 | 28 | 28 | 28 | ||||||||||||
Restricted cash | Amortized cost | 580 | 580 | 581 | 581 | ||||||||||||
Current assets | |||||||||||||||||
Loans receivable in foreclosure(1) |
FVTPL | — | — | 622 | 622 | ||||||||||||
Securities - FVTOCI | FVTOCI | 32 | 32 | 25 | 25 | ||||||||||||
Derivative assets | FVTPL | 472 | 472 | 299 | 299 | ||||||||||||
Accounts receivable(2) |
Amortized cost | 1,323 | 1,323 | 1,355 | 1,355 | ||||||||||||
Restricted cash | Amortized cost | 313 | 313 | 326 | 326 | ||||||||||||
Cash and cash equivalents | Amortized cost | 2,573 | 2,573 | 2,341 | 2,341 | ||||||||||||
Total financial assets | $ | 10,327 | $ | 10,327 | $ | 10,905 | $ | 10,905 | |||||||||
Financial liabilities | |||||||||||||||||
Debt obligations(3) |
Amortized cost | 68,399 | 67,998 | 68,712 | 68,291 | ||||||||||||
Capital securities | Amortized cost | 2,764 | 2,764 | 2,646 | 2,646 | ||||||||||||
Capital securities - fund subsidiaries | FVTPL | 166 | 166 | 189 | 189 | ||||||||||||
Other non-current liabilities | |||||||||||||||||
Loan payable | FVTPL | 27 | 27 | 28 | 28 | ||||||||||||
Accounts payable | Amortized cost | 708 | 708 | 694 | 694 | ||||||||||||
Derivative liabilities | FVTPL | 378 | 378 | 185 | 185 | ||||||||||||
Accounts payable and other liabilities | |||||||||||||||||
Accounts payable and other(4) |
Amortized cost | 2,970 | 2,970 | 3,216 | 3,216 | ||||||||||||
Loans and notes payable | Amortized cost | 1,674 | 1,674 | 963 | 963 | ||||||||||||
Derivative liabilities | FVTPL | 799 | 799 | 977 | 977 | ||||||||||||
Total financial liabilities | $ | 77,885 | $ | 77,484 | $ | 77,610 | $ | 77,189 |
Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||||||||
(US$ Millions) | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||
Securities - FVTPL | 12 | 904 | 2,283 | 3,199 | 36 | 904 | 2,923 | 3,863 | ||||||||||||||||||
Securities - FVTOCI | 22 | — | 47 | 69 | 24 | — | 62 | 86 | ||||||||||||||||||
Derivative assets | — | 658 | 1 | 659 | 3 | 486 | 2 | 491 | ||||||||||||||||||
Total financial assets | $ | 34 | $ | 1,562 | $ | 2,331 | $ | 3,927 | $ | 63 | $ | 1,390 | $ | 2,987 | $ | 4,440 | ||||||||||
Financial liabilities | ||||||||||||||||||||||||||
Capital securities - fund subsidiaries | — | — | 166 | 166 | — | — | 189 | 189 | ||||||||||||||||||
Derivative liabilities | — | 1,177 | — | 1,177 | — | 1,162 | — | 1,162 | ||||||||||||||||||
Loan payable | — | 27 | — | 27 | — | — | — | — | ||||||||||||||||||
Total financial liabilities | $ | — | $ | 1,204 | $ | 166 | $ | 1,370 | $ | — | $ | 1,162 | $ | 189 | $ | 1,351 |
Mar. 31, 2024 | Dec. 31, 2023 | |||||||||||||||||||||||||
(US$ Millions)
|
Financial
assets
|
Financial
liabilities
|
Financial
assets
|
Financial
liabilities
|
||||||||||||||||||||||
Balance, beginning of period | $ | 2,987 | $ | 189 | $ | 2,250 | $ | 577 | ||||||||||||||||||
Acquisitions | 68 | 1 | 303 | — | ||||||||||||||||||||||
Dispositions | (21) | — | (29) | — | ||||||||||||||||||||||
Fair value (losses) gains, net and OCI |
(78) | (24) | 454 | (408) | ||||||||||||||||||||||
Acquisition of Foreign Investments | — | — | 22 | — | ||||||||||||||||||||||
Other | (625) | — | (13) | 20 | ||||||||||||||||||||||
Balance, end of period | $ | 2,331 | $ | 166 | $ | 2,987 | $ | 189 |
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | ||||||
Balances outstanding with related parties: | ||||||||
Net (payables)/receivables within equity accounted investments | $ | (115) | $ | (112) | ||||
Loans and notes receivable | 123 | 112 | ||||||
Corporate borrowings | (1,076) | (1,076) | ||||||
Property-specific debt obligations | (1,500) | (1,473) | ||||||
Loans and notes payable and other liabilities | (908) | (901) | ||||||
Preferred shares held by Brookfield Corporation | (2,748) | (2,708) | ||||||
Brookfield Corporation interest in Canholdco | (1,355) | (1,415) | ||||||
Preferred shares held by Brookfield Reinsurance Ltd. (“BNRE”) |
(1,600) | (1,600) | ||||||
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
Transactions with related parties: | ||||||||
Commercial property revenue(1) |
$ | 15 | $ | 33 | ||||
Management fee income | 47 | 79 | ||||||
Interest expense on debt obligations | 40 | 23 | ||||||
General and administrative expense(2) |
83 | 86 | ||||||
Construction costs(3) |
23 | 16 | ||||||
Distributions on Brookfield Corporation’s interest in Canholdco | 5 | 28 | ||||||
Capital calls, net funded by BNRE(4) |
72 | 36 | ||||||
Incentive fees | 5 | 11 |
(US$ Millions) | Total revenue | FFO | ||||||||||||
Three months ended Mar. 31, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | 484 | $ | 497 | $ | (12) | $ | 17 | ||||||
Retail | 395 | 389 | 106 | 102 | ||||||||||
LP Investments | 1,388 | 1,303 | (18) | (30) | ||||||||||
Corporate | 53 | 51 | (198) | (188) | ||||||||||
Total | $ | 2,320 | $ | 2,240 | $ | (122) | $ | (99) |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Three months ended Mar. 31, 2024 | |||||||||||||||||
Office | $ | 329 | $ | 117 | $ | 7 | $ | 31 | $ | 484 | |||||||
Retail | 291 | 68 | — | 36 | 395 | ||||||||||||
LP Investments | 616 | 118 | 588 | 66 | 1,388 | ||||||||||||
Corporate | — | — | — | 53 | 53 | ||||||||||||
Total | $ | 1,236 | $ | 303 | $ | 595 | $ | 186 | $ | 2,320 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Three months ended Mar. 31, 2023 | |||||||||||||||||
Office | $ | 328 | $ | 112 | $ | 8 | $ | 49 | $ | 497 | |||||||
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) | Share of net earnings from equity accounted investments |
Interest expense | ||||||||||||
Three months ended Mar. 31, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | (19) | $ | 10 | $ | (233) | $ | (212) | ||||||
Retail | 137 | 38 | (178) | (193) | ||||||||||
LP Investments | 14 | (24) | (697) | (662) | ||||||||||
Corporate | — | — | (105) | (100) | ||||||||||
Total | $ | 132 | $ | 24 | $ | (1,213) | $ | (1,167) |
Total assets
|
Total liabilities
|
Equity accounted investments | ||||||||||||||||||
(US$ Millions) | Mar. 31, 2024 | Dec. 31, 2023 | Mar. 31, 2024 | Dec. 31, 2023 | Mar. 31, 2024 | Dec. 31, 2023 | ||||||||||||||
Office | $ | 31,574 | $ | 31,942 | $ | 16,570 | $ | 16,726 | $ | 7,947 | $ | 8,199 | ||||||||
Retail | 30,772 | 30,722 | 13,418 | 13,528 | 9,617 | 9,501 | ||||||||||||||
LP Investments | 67,161 | 67,223 | 45,613 | 45,203 | 1,255 | 1,735 | ||||||||||||||
Corporate | 1,625 | 1,690 | 7,608 | 7,533 | — | — | ||||||||||||||
Total | $ | 131,132 | $ | 131,577 | $ | 83,209 | $ | 82,990 | $ | 18,819 | $ | 19,435 |
Three months ended Mar. 31, | ||||||||
(US$ Millions) | 2024 | 2023 | ||||||
FFO(1) |
$ | (122) | $ | (99) | ||||
Depreciation and amortization of real estate assets | (87) | (81) | ||||||
Fair value (losses), net |
(372) | (53) | ||||||
Share of equity accounted (losses) - non-FFO |
(3) | (132) | ||||||
Income tax expense (benefit) expense |
(82) | 59 | ||||||
Non-controlling interests of others in operating subsidiaries and properties – non-FFO | 281 | 74 | ||||||
Net (losses) attributable to unitholders(2) |
(385) | (232) | ||||||
Non-controlling interests of others in operating subsidiaries and properties | (324) | (162) | ||||||
Net (losses) |
$ | (709) | $ | (394) |
/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 |