Unaudited | As at | |||||||||||||
(US$ Millions) | Note | Jun. 30, 2024 | Dec. 31, 2023 | |||||||||||
Assets | ||||||||||||||
Non-current assets | ||||||||||||||
Investment properties | 3 | $ | 85,201 | $ | 82,915 | |||||||||
Equity accounted investments | 4 | 18,887 | 19,435 | |||||||||||
Property, plant and equipment | 5 | 10,405 | 11,085 | |||||||||||
Goodwill | 6 | 1,419 | 1,450 | |||||||||||
Intangible assets | 7 | 1,041 | 1,054 | |||||||||||
Other non-current assets | 8 | 6,165 | 6,170 | |||||||||||
Loans and notes receivable | 457 | 427 | ||||||||||||
Total non-current assets | 123,575 | 122,536 | ||||||||||||
Current assets | ||||||||||||||
Loans and notes receivable | 1,206 | 1,365 | ||||||||||||
Accounts receivable and other | 9 | 2,844 | 3,483 | |||||||||||
Cash and cash equivalents | 2,401 | 2,341 | ||||||||||||
Total current assets | 6,451 | 7,189 | ||||||||||||
Assets held for sale | 10 | 2,599 | 1,852 | |||||||||||
Total assets | 132,625 | 131,577 | ||||||||||||
Liabilities and equity | ||||||||||||||
Non-current liabilities | ||||||||||||||
Debt obligations(1) |
11 | 52,686 | 53,393 | |||||||||||
Capital securities | 12 | 2,330 | 2,040 | |||||||||||
Other non-current liabilities | 14 | 2,405 | 2,188 | |||||||||||
Deferred tax liabilities | 3,263 | 3,457 | ||||||||||||
Total non-current liabilities | 60,684 | 61,078 | ||||||||||||
Current liabilities | ||||||||||||||
Debt obligations(1) |
11 | 15,895 | 15,319 | |||||||||||
Capital securities | 12 | 749 | 795 | |||||||||||
Accounts payable and other liabilities | 15 | 6,627 | 5,741 | |||||||||||
Total current liabilities | 23,271 | 21,855 | ||||||||||||
Liabilities associated with assets held for sale | 10 | 169 | 57 | |||||||||||
Total liabilities | 84,124 | 82,990 | ||||||||||||
Equity | ||||||||||||||
Limited partners | 16 | 7,985 | 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 | 14,266 | 14,447 | |||||||||||
FV LTIP units of the Operating Partnership | 16, 17 | 13 | 21 | |||||||||||
Interests of others in operating subsidiaries and properties | 17 | 25,534 | 25,332 | |||||||||||
Total equity | 48,501 | 48,587 | ||||||||||||
Total liabilities and equity | $ | 132,625 | $ | 131,577 |
Unaudited | Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||||
(US$ Millions, except per unit amounts) | Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||
Commercial property revenue | 18 | $ | 1,545 | $ | 1,416 | $ | 3,084 | $ | 2,902 | ||||||||
Hospitality revenue | 19 | 682 | 687 | 1,277 | 1,252 | ||||||||||||
Investment and other revenue | 20 | 196 | 224 | 382 | 413 | ||||||||||||
Total revenue | 2,423 | 2,327 | 4,743 | 4,567 | |||||||||||||
Direct commercial property expense | 21 | 600 | 552 | 1,211 | 1,140 | ||||||||||||
Direct hospitality expense | 22 | 536 | 525 | 1,069 | 1,033 | ||||||||||||
Investment and other expense | 10 | 7 | 20 | 76 | |||||||||||||
Interest expense | 1,281 | 1,174 | 2,494 | 2,341 | |||||||||||||
General and administrative expense | 23 | 341 | 352 | 681 | 684 | ||||||||||||
Total expenses | 2,768 | 2,610 | 5,475 | 5,274 | |||||||||||||
Fair value (losses), net | 24 | (508) | (58) | (880) | (111) | ||||||||||||
Share of net earnings (loss) from equity accounted investments | 4 | 111 | (198) | 243 | (174) | ||||||||||||
(Loss) before income taxes | (742) | (539) | (1,369) | (992) | |||||||||||||
Income tax expense (benefit) | 13 | 47 | (81) | 129 | (140) | ||||||||||||
Net (loss) | $ | (789) | $ | (458) | $ | (1,498) | $ | (852) | |||||||||
Net (loss) attributable to: | |||||||||||||||||
Limited partners | $ | (173) | $ | (191) | $ | (311) | $ | (274) | |||||||||
General partner | — | — | — | — | |||||||||||||
Non-controlling interests attributable to: | |||||||||||||||||
Redeemable/exchangeable and special limited partnership units | (309) | (339) | (556) | (488) | |||||||||||||
FV LTIP units of the Operating Partnership | (1) | (1) | (1) | (1) | |||||||||||||
Interests of others in operating subsidiaries and properties | (306) | 73 | (630) | (89) | |||||||||||||
Total | $ | (789) | $ | (458) | $ | (1,498) | $ | (852) | |||||||||
Unaudited | Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||||
(US$ Millions) | Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||
Net loss | $ | (789) | $ | (458) | $ | (1,498) | $ | (852) | |||||||||
Other comprehensive (loss) income | 25 | ||||||||||||||||
Items that may be reclassified to net (loss): | |||||||||||||||||
Foreign currency translation | (35) | 87 | (209) | 186 | |||||||||||||
Cash flow hedges | (14) | 275 | 12 | 231 | |||||||||||||
Equity accounted investments | (14) | 18 | (19) | 4 | |||||||||||||
Items that will not be reclassified to net (loss): | |||||||||||||||||
Securities - fair value through other comprehensive (loss) income ("FVTOCI") | (4) | (2) | 5 | (15) | |||||||||||||
Share of revaluation deficit on equity accounted investments | (1) | — | (1) | — | |||||||||||||
Remeasurement of defined benefit obligations | — | (2) | — | (2) | |||||||||||||
Revaluation surplus (deficit) | — | (2) | — | 2 | |||||||||||||
Total other comprehensive (loss) income | (68) | 374 | (212) | 406 | |||||||||||||
Total comprehensive loss | $ | (857) | $ | (84) | $ | (1,710) | $ | (446) | |||||||||
Comprehensive loss attributable to: |
|||||||||||||||||
Limited partners | |||||||||||||||||
Net loss | $ | (173) | $ | (191) | $ | (311) | $ | (274) | |||||||||
Other comprehensive (loss) income | (16) | 97 | (55) | 109 | |||||||||||||
(189) | (94) | (366) | (165) | ||||||||||||||
General Partner | |||||||||||||||||
Net loss | $ | — | $ | — | $ | — | $ | — | |||||||||
Other comprehensive income (loss) | — | — | — | — | |||||||||||||
— | — | — | — | ||||||||||||||
Non-controlling interests | |||||||||||||||||
Redeemable/exchangeable and special limited partnership units | |||||||||||||||||
Net loss | (309) | (339) | (556) | (488) | |||||||||||||
Other comprehensive (loss) income | (28) | 174 | (98) | 195 | |||||||||||||
(337) | (165) | (654) | (293) | ||||||||||||||
FV LTIP units of the Operating Partnership | |||||||||||||||||
Net loss | (1) | (1) | (1) | (1) | |||||||||||||
Other comprehensive income (loss) | — | — | — | — | |||||||||||||
(1) | (1) | (1) | (1) | ||||||||||||||
Interests of others in operating subsidiaries and properties | |||||||||||||||||
Net (loss) income | (306) | 73 | (630) | (89) | |||||||||||||
Other comprehensive (loss) income | (24) | 103 | (59) | 102 | |||||||||||||
(330) | 176 | (689) | 13 | ||||||||||||||
Total comprehensive loss | $ | (857) | $ | (84) | $ | (1,710) | $ | (446) |
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) income | 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 | — | (311) | — | — | (311) | — | — | — | — | — | — | (556) | (1) | (630) | (1,498) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | (55) | (55) | — | — | — | — | — | — | (98) | — | (59) | (212) | ||||||||||||||||||||||||||||||||||||||
Total comprehensive loss | — | (311) | — | (55) | (366) | — | — | — | — | — | — | (654) | (1) | (689) | (1,710) | ||||||||||||||||||||||||||||||||||||||
Distributions | — | (226) | — | — | (226) | — | — | — | — | — | — | (404) | — | (1,111) | (1,741) | ||||||||||||||||||||||||||||||||||||||
Preferred distributions | — | (8) | — | — | (8) | — | — | — | — | — | — | (14) | — | — | (22) | ||||||||||||||||||||||||||||||||||||||
Issuance (repurchase) of interests in operating subsidiaries | 511 | (8) | (2) | — | 501 | — | — | — | — | — | — | 889 | (5) | 2,002 | 3,387 | ||||||||||||||||||||||||||||||||||||||
Change in relative interests of non-controlling interests | — | — | 1 | (1) | — | — | — | (2) | 2 | — | — | 2 | (2) | — | — | ||||||||||||||||||||||||||||||||||||||
Balance as at Jun. 30, 2024 | $ | 6,975 | $ | (1,490) | $ | 2,547 | $ | (47) | $ | 7,985 | $ | 4 | $ | 2 | $ | (3) | $ | 1 | $ | 4 | $ | 699 | $ | 14,266 | $ | 13 | $ | 25,534 | $ | 48,501 | |||||||||||||||||||||||
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 | — | (274) | — | — | (274) | — | — | — | — | — | — | (488) | (1) | (89) | (852) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | 109 | 109 | — | — | — | — | — | — | 195 | — | 102 | 406 | ||||||||||||||||||||||||||||||||||||||
Total comprehensive (loss) income | — | (274) | — | 109 | (165) | — | — | — | — | — | — | (293) | (1) | 13 | (446) | ||||||||||||||||||||||||||||||||||||||
Distributions | — | (217) | — | — | (217) | — | — | — | — | — | — | (387) | (1) | (2,226) | (2,831) | ||||||||||||||||||||||||||||||||||||||
Preferred distributions | — | (8) | — | — | (8) | — | — | — | — | — | — | (14) | — | — | (22) | ||||||||||||||||||||||||||||||||||||||
Issuance (repurchase) of interest in operating subsidiaries | 603 | 24 | (11) | — | 616 | — | — | — | — | — | — | 1,100 | (14) | 7,197 | 8,899 | ||||||||||||||||||||||||||||||||||||||
Change in relative interest of non-controlling interests | — | — | 2 | — | 2 | — | — | — | — | — | — | 5 | (7) | — | — | ||||||||||||||||||||||||||||||||||||||
Balance as at Jun. 30, 2023 | $ | 6,464 | $ | (542) | $ | 2,517 | $ | 6 | $ | 8,445 | $ | 4 | $ | 2 | $ | (1) | $ | (1) | $ | 4 | $ | 699 | $ | 15,099 | $ | 22 | $ | 23,068 | $ | 47,337 |
Unaudited | Six Months Ended Jun. 30, | ||||||||||
(US$ Millions) | Note | 2024 | 2023 | ||||||||
Operating activities | |||||||||||
Net loss |
$ | (1,498) | $ | (852) | |||||||
Share of equity accounted (earnings) loss, net of distributions |
(51) | 221 | |||||||||
Fair value losses, net |
24 | 880 | 111 | ||||||||
Deferred income tax expense (benefit) |
13 | 7 | (200) | ||||||||
Depreciation and amortization | 21,22 | 230 | 216 | ||||||||
Working capital and other | 928 | (348) | |||||||||
496 | (852) | ||||||||||
Financing activities | |||||||||||
Debt obligations, issuance | 10,596 | 8,117 | |||||||||
Debt obligations, repayments | (9,962) | (10,707) | |||||||||
Capital securities redeemed | (12) | (7) | |||||||||
Non-controlling interests, issued | 2,102 | 4,499 | |||||||||
Non-controlling interests, purchased | (10) | (51) | |||||||||
Settlement of deferred consideration | 142 | (29) | |||||||||
Repayment of lease liabilities | (21) | (12) | |||||||||
Issuances to limited partnership unitholders | 508 | 603 | |||||||||
Issuances to redeemable/exchangeable and special limited partnership unitholders | 908 | 1,077 | |||||||||
Redemption of FV LTIP units of the Operating Partnership | (5) | (12) | |||||||||
Distributions to non-controlling interests in operating subsidiaries | (1,118) | (2,226) | |||||||||
Preferred distributions | (22) | (22) | |||||||||
Distributions to limited partnership unitholders | (226) | (217) | |||||||||
Distributions to redeemable/exchangeable and special limited partnership unitholders | (404) | (387) | |||||||||
Distributions to holders of FV LTIP units of the Operating Partnership | — | (1) | |||||||||
2,476 | 625 | ||||||||||
Investing activities | |||||||||||
Acquisitions | |||||||||||
Investment properties | (3,527) | (2,696) | |||||||||
Property, plant and equipment | (197) | (209) | |||||||||
Equity accounted investments | (251) | (169) | |||||||||
Financial assets and other | (348) | (655) | |||||||||
Cash acquired in business combinations | — | 930 | |||||||||
Acquisition of subsidiaries | 40 | — | |||||||||
Dispositions | |||||||||||
Investment properties | 131 | 496 | |||||||||
Property, plant and equipment | 208 | 201 | |||||||||
Equity accounted investments | 823 | 695 | |||||||||
Financial assets and other | 243 | 392 | |||||||||
Disposition of subsidiaries | — | (5) | |||||||||
Restricted cash and deposits | 10 | (21) | |||||||||
(2,868) | (1,041) | ||||||||||
Cash and cash equivalents | |||||||||||
Net change in cash and cash equivalents during the period | 104 | (1,268) | |||||||||
Net change in cash classified within assets held for sale | (28) | (4) | |||||||||
Effect of exchange rate fluctuations on cash and cash equivalents held in foreign currencies | (16) | 20 | |||||||||
Balance, beginning of period | 2,341 | 4,020 | |||||||||
Balance, end of period | $ | 2,401 | $ | 2,768 | |||||||
Supplemental cash flow information | |||||||||||
Cash paid for: | |||||||||||
Income taxes, net of refunds received | $ | 82 | $ | 103 | |||||||
Interest (excluding dividends on capital securities) | $ | 2,250 | $ | 2,228 |
Six months ended Jun. 30, 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 | 3,471 | 67 | 3,538 | 2,543 | 829 | 3,372 | ||||||||||||||
Capital expenditures | 456 | 720 | 1,176 | 732 | 1,326 | 2,058 | ||||||||||||||
Property dispositions(1) |
(149) | — | (149) | (1,478) | (44) | (1,522) | ||||||||||||||
Fair value (losses) gains, net |
(805) | 160 | (645) | (1,410) | 92 | (1,318) | ||||||||||||||
Foreign currency translation | (1,038) | (67) | (1,105) | 646 | 80 | 726 | ||||||||||||||
Transfer between commercial properties and commercial developments | 504 | (504) | — | 940 | (940) | — | ||||||||||||||
Acquisition of Foreign Investments(2) |
— | — | — | 11,286 | 1,408 | 12,694 | ||||||||||||||
Reclassifications to assets held for sale and other changes | (515) | (14) | (529) | (1,627) | (53) | (1,680) | ||||||||||||||
Balance, end of period(3) |
$ | 79,623 | $ | 5,578 | $ | 85,201 | $ | 77,699 | $ | 5,216 | $ | 82,915 |
Jun. 30, 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 | ||||||||||||
Jun. 30, 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 | $ | — | $ | — | $ | 19,433 | $ | 944 | $ | — | $ | — | $ | 20,194 | $ | 859 | ||||||||||
Retail | — | — | 19,190 | 69 | — | — | 19,385 | 67 | ||||||||||||||||||
LP Investments | — | — | 41,000 | 4,565 | — | — | 38,120 | 4,290 | ||||||||||||||||||
Total | $ | — | $ | — | $ | 79,623 | $ | 5,578 | $ | — | $ | — | $ | 77,699 | $ | 5,216 |
Jun. 30, 2024 | |||||||||||
(US$ Millions) | Impact of +25bps DR | Impact of +25bps TCR | Impact of +25bps DR and +25bps TCR or +25bps ICR | ||||||||
Office | $ | 425 | $ | 618 | $ | 1,028 | |||||
Retail | 349 | 547 | 883 | ||||||||
LP Investments(1) |
941 | 1,186 | 1,915 | ||||||||
Total | $ | 1,715 | $ | 2,351 | $ | 3,826 |
Proportion of ownership interests | Carrying value | |||||||||||||
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | Jun. 30, 2024 | Dec. 31, 2023 | ||||||||||
Joint Ventures | 15% - 60% |
15% - 75% |
$ | 18,620 | $ | 19,142 | ||||||||
Associates | 16% - 50% |
16% - 50% |
267 | 293 | ||||||||||
Total | $ | 18,887 | $ | 19,435 |
Six months ended | Year ended | |||||||
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Equity accounted investments, beginning of period | $ | 19,435 | $ | 19,943 | ||||
Additions | 252 | 476 | ||||||
Disposals and return of capital distributions | (706) | (863) | ||||||
Share of net earnings (losses) from equity accounted investments |
243 | (94) | ||||||
Distributions received | (192) | (212) | ||||||
Foreign currency translation | (95) | 220 | ||||||
Reclassification (to) assets held for sale |
— | (54) | ||||||
Acquisition of Foreign Investments(1) |
— | 211 | ||||||
Other comprehensive income and other | (50) | (192) | ||||||
Equity accounted investments, end of period | $ | 18,887 | $ | 19,435 |
Jun. 30, 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 | 6.7 | % | 5.0 | % | 10 | 6.6 | % | 5.1 | % | 10 | ||||||||||||
LP Investments(3) |
Discounted cash flow | 7.7 | % | 5.8 | % | 10 | 7.7 | % | 5.9 | % | 10 | ||||||||||||
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Non-current assets | $ | 72,128 | $ | 72,084 | ||||
Current assets | 3,401 | 4,728 | ||||||
Total assets | 75,529 | 76,812 | ||||||
Non-current liabilities(1) |
25,405 | 28,411 | ||||||
Current liabilities(1) |
10,088 | 8,008 | ||||||
Total liabilities | 35,493 | 36,419 | ||||||
Net assets | 40,036 | 40,393 | ||||||
Partnership’s share of net assets | $ | 18,887 | $ | 19,435 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Revenue | $ | 1,282 | $ | 1,281 | $ | 2,607 | $ | 2,640 | ||||||
Expenses | 1,102 | 1,076 | 2,210 | 2,167 | ||||||||||
(Loss) income from equity accounted investments(1) |
(5) | (2) | 32 | 9 | ||||||||||
Income before fair value gains (losses), net |
175 | 203 | 429 | 482 | ||||||||||
Fair value gains (losses), net |
509 | (661) | 528 | (1,037) | ||||||||||
Net Income (loss) |
684 | (458) | 957 | (555) | ||||||||||
Partnership’s share of net earnings (loss) |
$ | 111 | $ | (198) | $ | 243 | $ | (174) |
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 |
Six months ended | Year ended | |||||||
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Cost: | ||||||||
Balance at the beginning of period | $ | 10,486 | $ | 9,050 | ||||
Additions | 206 | 540 | ||||||
Disposals | (243) | (169) | ||||||
Foreign currency translation | (92) | 153 | ||||||
Acquisition of Foreign Investments(1) |
— | 945 | ||||||
Reclassification (to) assets held for sale and other | (392) | (33) | ||||||
9,965 | 10,486 | |||||||
Accumulated fair value changes: | ||||||||
Balance at the beginning of period | 2,027 | 1,376 | ||||||
Revaluation gains, net(2) |
— | 647 | ||||||
Disposals | (11) | (37) | ||||||
Foreign currency translation | (23) | 45 | ||||||
Reclassification (to) assets held for sale and other | (114) | (4) | ||||||
1,879 | 2,027 | |||||||
Accumulated depreciation: | ||||||||
Balance at the beginning of period | (1,428) | (1,025) | ||||||
Depreciation | (215) | (411) | ||||||
Disposals | 117 | 37 | ||||||
Foreign currency translation | 18 | (37) | ||||||
Reclassification to assets held for sale and other | 69 | 8 | ||||||
(1,439) | (1,428) | |||||||
Total property, plant and equipment(3) |
$ | 10,405 | $ | 11,085 |
Intangible assets by class | Useful life (in years) | ||||
Trademarks | Indefinite | ||||
Management contracts | 25 |
||||
Customer relationships | 22 |
||||
Other | 4 to 88 |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Cost | $ | 1,138 | $ | 1,138 | ||||
Accumulated amortization | (97) | (84) | ||||||
Total intangible assets | $ | 1,041 | $ | 1,054 |
Six months ended | Year ended | |||||||
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Balance, beginning of period | $ | 1,054 | $ | 966 | ||||
Acquisitions | 10 | 9 | ||||||
Disposals | (2) | 1 | ||||||
Amortization | (14) | (29) | ||||||
Acquisition of Foreign Investments(1) |
— | 60 | ||||||
Foreign currency translation | (7) | 49 | ||||||
Other | — | (2) | ||||||
Balance, end of period | $ | 1,041 | $ | 1,054 |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Securities - FVTPL | $ | 3,232 | $ | 3,240 | ||||
Derivative assets | 138 | 192 | ||||||
Securities - FVTOCI | 36 | 61 | ||||||
Other marketable securities | 28 | 28 | ||||||
Restricted cash | 568 | 581 | ||||||
Inventory | 1,945 | 1,858 | ||||||
Accounts receivables - non-current | 47 | 43 | ||||||
Other | 171 | 167 | ||||||
Total other non-current assets | $ | 6,165 | $ | 6,170 |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Derivative assets | $ | 523 | $ | 299 | ||||
Accounts receivable - net of expected credit loss of $67 million (December 31, 2023 - $63 million) |
941 | 1,355 | ||||||
Restricted cash | 319 | 326 | ||||||
Prepaid expenses | 279 | 270 | ||||||
Inventory | 278 | 131 | ||||||
Other current assets(1) |
504 | 1,102 | ||||||
Total accounts receivable and other | $ | 2,844 | $ | 3,483 |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Investment properties | $ | 2,107 | $ | 1,673 | ||||
Equity accounted investments | — | 127 | ||||||
Property, plant and equipment | 367 | 2 | ||||||
Accounts receivable and other assets | 125 | 50 | ||||||
Assets held for sale | $ | 2,599 | $ | 1,852 | ||||
Accounts payable and other liabilities | 169 | 57 | ||||||
Liabilities associated with assets held for sale | $ | 169 | $ | 57 |
(US$ Millions) | Six months ended Jun. 30, 2024 | Twelve months ended Dec. 31, 2023 |
||||||
Balance, beginning of period | $ | 1,852 | $ | 576 | ||||
Reclassification to assets held for sale, net | 1,149 | 1,798 | ||||||
Disposals | (476) | (525) | ||||||
Fair value adjustments | 16 | (67) | ||||||
Foreign currency translation | — | 1 | ||||||
Acquisition of Foreign Investments(1) |
— | 47 | ||||||
Other | 58 | 22 | ||||||
Balance, end of period | $ | 2,599 | $ | 1,852 |
Jun. 30, 2024 | Dec. 31, 2023 | |||||||||||||
(US$ Millions) | Weighted-average rate | Debt balance | Weighted-average rate | Debt balance | ||||||||||
Unsecured facilities: | ||||||||||||||
Brookfield Property Partners’ credit facilities | 7.34 | % | $ | 2,151 | 7.36 | % | $ | 3,251 | ||||||
Brookfield Property Partners’ corporate bonds | 4.79 | % | 1,389 | 4.67 | % | 1,887 | ||||||||
Brookfield Properties Retail Holdings LLC (“BPYU”) term debt |
7.94 | % | 1,192 | 7.96 | % | 1,366 | ||||||||
BPYU senior secured notes |
5.20 | % | 1,695 | 5.20 | % | 1,695 | ||||||||
BPYU corporate facility |
8.19 | % | 152 | 8.21 | % | 508 | ||||||||
BPYU junior subordinated notes |
7.01 | % | 198 | 7.07 | % | 198 | ||||||||
Subsidiary borrowings | 6.68 | % | 267 | 6.85 | % | 47 | ||||||||
Secured debt obligations: | ||||||||||||||
Funds subscription credit facilities(1) |
7.32 | % | 3,497 | 7.38 | % | 3,638 | ||||||||
Fixed rate | 4.81 | % | 29,080 | 4.40 | % | 28,417 | ||||||||
Variable rate | 8.25 | % | 29,334 | 8.05 | % | 28,049 | ||||||||
Deferred financing costs | (374) | (344) | ||||||||||||
Total debt obligations | $ | 68,581 | $ | 68,712 | ||||||||||
Current(2) |
15,895 | 15,319 | ||||||||||||
Non-current(2) |
52,686 | 53,393 | ||||||||||||
Total debt obligations | $ | 68,581 | $ | 68,712 |
Jun. 30, 2024 | Dec. 31, 2023 | |||||||||||||||||||
(Millions) | U.S. Dollars | Local currency |
U.S. Dollars | Local currency |
||||||||||||||||
U.S. Dollars | $ | 43,281 | $ | 43,281 | $ | 43,788 | $ | 43,788 | ||||||||||||
Euros | 7,361 | € | 6,871 | 7,409 | € | 6,711 | ||||||||||||||
British Pounds | 6,646 | £ | 5,256 | 6,240 | £ | 4,902 | ||||||||||||||
Canadian Dollars | 3,474 | C$ | 4,752 | 3,967 | C$ | 5,257 | ||||||||||||||
Brazilian Reais | 1,952 | R$ | 10,850 | 1,731 | R$ | 8,380 | ||||||||||||||
Indian Rupee | 2,269 | Rs | 189,105 | 2,226 | Rs | 185,506 | ||||||||||||||
South Korean Won | 1,941 | ₩ | 2,670,000 | 1,756 | ₩ | 2,280,000 | ||||||||||||||
Australian Dollars | 1,248 | A$ | 1,872 | 1,310 | A$ | 1,923 | ||||||||||||||
Chinese Yuan | 552 | C¥ | 4,031 | 494 | C¥ | 3,521 | ||||||||||||||
Other currencies | 231 | 135 | ||||||||||||||||||
Deferred financing costs | (374) | (344) | ||||||||||||||||||
Total debt obligations | $ | 68,581 | $ | 68,712 |
Non-cash changes in debt obligations | ||||||||||||||||||||||||||
(US$ Millions) | Dec. 31, 2023 | Debt obligation issuance, net of repayments | Debt from asset acquisitions | Assumed by purchaser | Amortization of deferred financing costs and (premium) discount | Foreign currency translation | Other | Jun. 30, 2024 | ||||||||||||||||||
Debt obligations | $ | 68,712 | 634 | 16 | (80) | 82 | (756) | (27) | $ | 68,581 |
(US$ Millions) | Shares outstanding | Cumulative dividend rate | Jun. 30, 2024 | Dec. 31, 2023 | ||||||||||
Operating Partnership Class A Preferred Equity Units: | ||||||||||||||
Series 2 | 24,000,000 | 6.50 | % | $ | 594 | $ | 587 | |||||||
Series 3 | 24,000,000 | 6.75 | % | 570 | 564 | |||||||||
New LP Preferred Units(1) |
19,000,749 | 6.25 | % | 466 | 474 | |||||||||
Brookfield Property Split Corp. (“BOP Split”) Senior Preferred Shares: | ||||||||||||||
Series 1 | 598,878 | 5.25 | % | 15 | 16 | |||||||||
Series 2 | 265,142 | 5.75 | % | 5 | 7 | |||||||||
Series 3 | 344,757 | 5.00 | % | 6 | 8 | |||||||||
Series 4 | 281,361 | 5.20 | % | 5 | 7 | |||||||||
Rouse Properties L.P. (“Rouse”) Series A Preferred Shares | 5,600,000 | 5.00 | % | 152 | 145 | |||||||||
BSREP V Iron REIT L.P. Preferred Interest | n/a | 5.00 | % | 38 | — | |||||||||
Subsidiary Preferred Shares and Capital - alstria office Prime Portfolio GmbH & Co. KG (“Alstria Office Prime”) | 19,472,214 | n/a(2) |
108 | 109 | ||||||||||
Brookfield India Real Estate Trust (“India REIT”) | 287,235,005 | n/a(3) |
980 | 729 | ||||||||||
Capital Securities – Fund Subsidiaries | 140 | 189 | ||||||||||||
Total capital securities | $ | 3,079 | $ | 2,835 | ||||||||||
Current | 749 | 795 | ||||||||||||
Non-current | 2,330 | 2,040 | ||||||||||||
Total capital securities | $ | 3,079 | $ | 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/Issued in asset acquisition | Jun. 30, 2024 | ||||||||||||||
Capital securities | $ | 2,835 | (12) | 82 | (6) | 180 | $ | 3,079 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Current income tax | $ | 52 | $ | 39 | $ | 122 | $ | 60 | ||||||
Deferred income tax | (5) | (120) | 7 | (200) | ||||||||||
Income tax expense (benefit) |
$ | 47 | $ | (81) | $ | 129 | $ | (140) |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Accounts payable and accrued liabilities | $ | 704 | $ | 694 | ||||
Lease liabilities(1) |
1,288 | 1,243 | ||||||
Derivative liabilities | 347 | 185 | ||||||
Deferred revenue | 28 | 26 | ||||||
Provisions | 11 | 12 | ||||||
Loans and notes payables | 27 | 28 | ||||||
Total other non-current liabilities | $ | 2,405 | $ | 2,188 |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Accounts payable and accrued liabilities | $ | 3,104 | $ | 3,216 | ||||
Loans and notes payable | 2,226 | 963 | ||||||
Deferred revenue | 507 | 473 | ||||||
Derivative liabilities | 688 | 977 | ||||||
Lease liabilities(1) |
46 | 46 | ||||||
Other liabilities | 56 | 66 | ||||||
Total accounts payable and other liabilities | $ | 6,627 | $ | 5,741 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions, except per unit information) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Limited Partners | $ | 113 | $ | 112 | $ | 226 | $ | 217 | ||||||
Holders of: | ||||||||||||||
REUs | 200 | 199 | 400 | 384 | ||||||||||
Special LP Units | 2 | 1 | 4 | 3 | ||||||||||
FV LTIP Units | — | — | — | 1 | ||||||||||
Total | $ | 315 | $ | 312 | $ | 630 | $ | 605 | ||||||
Per unit(1) |
$ | 0.335 | $ | 0.350 | $ | 0.680 | $ | 0.700 |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
REUs and Special LP Units(1) |
$ | 14,266 | $ | 14,447 | ||||
FV LTIP Units(1) |
13 | 21 | ||||||
Interests of others in operating subsidiaries and properties: | ||||||||
Preferred shares held by Brookfield Corporation | 2,735 | 2,708 | ||||||
Preferred equity of subsidiaries | 4,346 | 4,314 | ||||||
Non-controlling interests in subsidiaries and properties | 18,453 | 18,310 | ||||||
Total interests of others in operating subsidiaries and properties | 25,534 | 25,332 | ||||||
Total non-controlling interests | $ | 39,813 | $ | 39,800 |
Proportion of economic interests held by non-controlling interests | |||||||||||||||||
(US$ Millions) | Jurisdiction of formation | Jun. 30, 2024 | Dec. 31, 2023 | Jun. 30, 2024 | Dec. 31, 2023 | ||||||||||||
Corporate Holding Entities(2) |
Bermuda/Canada | — | % | — | % | $ | 6,451 | $ | 6,494 | ||||||||
Brookfield Office Properties (“BPO”)(1) |
Canada | — | % | — | % | 3,592 | 3,070 | ||||||||||
U.S. Logistics | United States | 77 | % | 77 | % | 1,411 | 1,233 | ||||||||||
U.S. Retail(3) |
United States | — | % | — | % | 1,960 | 1,287 | ||||||||||
Korea Mixed-use(4) |
South Korea | 78 | % | 78 | % | 825 | 1,056 | ||||||||||
U.S. Manufactured Housing(4) |
United States | 76 | % | 76 | % | 977 | 1,161 | ||||||||||
U.S. Hospitality(4) |
United States | 77 | % | 77 | % | 781 | 833 | ||||||||||
U.S. Life Science(4) |
United States | 87 | % | 87 | % | 712 | 592 | ||||||||||
Brazil Office(4) |
Brazil | 77 | % | 77 | % | 530 | 545 | ||||||||||
U.K. and Ireland Short Stay(4) |
United Kingdom | 73 | % | 73 | % | 381 | 569 | ||||||||||
Other | Various | 33% - 99% |
33% - 99% |
7,914 | 8,492 | ||||||||||||
Total | $ | 25,534 | $ | 25,332 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Base rent | $ | 1,076 | $ | 988 | $ | 2,124 | $ | 1,954 | ||||||
Straight-line rent | (6) | 4 | (12) | 11 | ||||||||||
Lease termination | 2 | 11 | 11 | 21 | ||||||||||
Other lease income(1) |
170 | 177 | 355 | 370 | ||||||||||
Other revenue from tenants(2) |
303 | 236 | 606 | 546 | ||||||||||
Total commercial property revenue | $ | 1,545 | $ | 1,416 | $ | 3,084 | $ | 2,902 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Room, food and beverage | $ | 590 | $ | 589 | $ | 1,104 | $ | 1,085 | ||||||
Other leisure activities | 54 | 63 | 103 | 102 | ||||||||||
Other hospitality revenue | 38 | 35 | 70 | 65 | ||||||||||
Total hospitality revenue | $ | 682 | $ | 687 | $ | 1,277 | $ | 1,252 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Investment income | $ | 17 | $ | 16 | $ | 26 | $ | 91 | ||||||
Fee revenue | 111 | 143 | 217 | 211 | ||||||||||
Dividend income | 15 | 20 | 28 | 28 | ||||||||||
Interest income and other | 53 | 45 | 111 | 83 | ||||||||||
Total investment and other revenue | $ | 196 | $ | 224 | $ | 382 | $ | 413 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Property maintenance | $ | 214 | $ | 211 | $ | 424 | $ | 409 | ||||||
Real estate taxes | 157 | 155 | 348 | 340 | ||||||||||
Employee compensation and benefits | 54 | 37 | 107 | 93 | ||||||||||
Depreciation and amortization | 15 | 13 | 27 | 25 | ||||||||||
Lease expense(1) |
5 | 5 | 10 | 9 | ||||||||||
Other | 155 | 131 | 295 | 264 | ||||||||||
Total direct commercial property expense | $ | 600 | $ | 552 | $ | 1,211 | $ | 1,140 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Employee compensation and benefits | $ | 154 | $ | 150 | $ | 302 | $ | 285 | ||||||
Depreciation and amortization | 99 | 92 | 203 | 191 | ||||||||||
Cost of food, beverage, and retail goods sold | 91 | 85 | 174 | 165 | ||||||||||
Maintenance and utilities | 38 | 38 | 80 | 81 | ||||||||||
Marketing and advertising | 21 | 22 | 49 | 46 | ||||||||||
Other | 133 | 138 | 261 | 265 | ||||||||||
Total direct hospitality expense | $ | 536 | $ | 525 | $ | 1,069 | $ | 1,033 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Employee compensation and benefits | $ | 151 | $ | 172 | $ | 320 | $ | 318 | ||||||
Management fees | 71 | 77 | 142 | 153 | ||||||||||
Professional fees | 45 | 40 | 86 | 78 | ||||||||||
Facilities and technology | 16 | 12 | 31 | 26 | ||||||||||
Transaction costs | 20 | 17 | 26 | 28 | ||||||||||
Other | 38 | 34 | 76 | 81 | ||||||||||
Total general and administrative expense | $ | 341 | $ | 352 | $ | 681 | $ | 684 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial properties | $ | (464) | $ | (13) | $ | (805) | $ | (130) | ||||||
Commercial developments | 34 | (58) | 160 | (60) | ||||||||||
Incentive fees(1) |
— | — | (5) | (11) | ||||||||||
Financial instruments and other | (78) | 13 | (230) | 90 | ||||||||||
Total fair value (losses), net |
$ | (508) | $ | (58) | $ | (880) | $ | (111) |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Items that may be reclassified to net income: | ||||||||||||||
Foreign currency translation | ||||||||||||||
Net unrealized foreign currency translation (losses) gains in respect of foreign operations |
$ | (183) | $ | 208 | $ | (517) | $ | 386 | ||||||
Reclassification of realized foreign currency translation (losses) to net income on dispositions of foreign operations |
(29) | — | (35) | — | ||||||||||
Gains (losses) on hedges of net investments in foreign operations |
177 | (121) | 349 | (200) | ||||||||||
Reclassification gains from hedges of net investment in foreign operation to net income on disposition of foreign operations |
— | — | (6) | — | ||||||||||
(35) | 87 | (209) | 186 | |||||||||||
Cash flow hedges | ||||||||||||||
(Losses) gains on derivatives designated as cash flow hedges, net of income taxes for the three and six months ended Jun. 30, 2024 of nil million and $(1) million (2023 – $(31) million and $(29) million) |
(14) | 275 | 12 | 231 | ||||||||||
(14) | 275 | 12 | 231 | |||||||||||
Equity accounted investments | ||||||||||||||
Share of unrealized foreign currency translation (losses) gains in respect of foreign operations |
(1) | 1 | (1) | 1 | ||||||||||
(Losses) gains on derivatives designated as cash flow hedges |
(13) | 17 | (18) | 3 | ||||||||||
(14) | 18 | (19) | 4 | |||||||||||
Items that will not be reclassified to net income: | ||||||||||||||
Unrealized gains (losses) on securities - FVTOCI, net of income taxes for the three and six months ended Jun. 30, 2024 of $1 million and $(5) million (2023 – nil and nil) |
(4) | (2) | 5 | (15) | ||||||||||
Share of revaluation (losses) on equity accounted investments |
(1) | — | (1) | — | ||||||||||
Net remeasurement gains on defined benefit obligations |
— | (2) | — | (2) | ||||||||||
Revaluation gains, net of income taxes for the three and six months ended Jun. 30, 2024 of nil and nil (2023 – $1 million and $(1) million) |
— | (2) | — | 2 | ||||||||||
(5) | (6) | 4 | (15) | |||||||||||
Total other comprehensive (losses) income |
$ | (68) | $ | 374 | $ | (212) | $ | 406 |
(US$ Millions) | Hedging item | Notional | Rates | Maturity dates | Fair value | ||||||||||||
Jun. 30, 2024 | Interest rate caps of US$ SOFR debt | $ | 10,241 | 1.0% - 6.9% |
Jul. 2024 - Jul. 2026 | $ | 60 | ||||||||||
Interest rate swaps of US$ SOFR debt | 3,927 | 3.9% - 5.2% |
Sep. 2024 - Mar. 2027 | 11 | |||||||||||||
Interest rate caps of £ SONIA debt | 1,765 | 1.0% - 7.0% |
Jul. 2024 - Apr. 2025 | 26 | |||||||||||||
Interest rate swaps of £ SONIA debt | 909 | 2.7% - 4.3% |
Jul. 2024 - Oct. 2028 | 1 | |||||||||||||
Interest rate caps of € EURIBOR debt | 3,754 | 0.5% - 5.0% |
Sep. 2024 - Apr. 2030 | 40 | |||||||||||||
Interest rate swaps of € EURIBOR debt | 1,317 | 0.5% - 4.0% |
Aug. 2025 - Jun. 2031 | 23 | |||||||||||||
Interest rate swaps of AUD BBSW/BBSY debt | 811 | 3.9% - 4.5% |
Sep. 2024 - Nov. 2028 | 2 | |||||||||||||
Other interest rate derivatives | 301 | 4.5% - 11.7% |
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 | |||||||||||||||
Jun. 30, 2024 | Net investment hedges | € | $ | 3,402 | €0.89/$ - €0.98/$ |
Jul. 2024 - May 2029 | $ | (162) | ||||||||||||
Net investment hedges | £ | 2,395 | £0.78/$ - £0.93/$ |
Jul. 2024 - Sep. 2027 | (306) | |||||||||||||||
Net investment hedges | A$ | 172 | A$1.49/$ - A$1.50/$ |
Aug. 2024 - Nov. 2025 | (8) | |||||||||||||||
Net investment hedges | C¥ | — | C¥6.59/$ - C¥6.77/$ |
Mar. 2025 | (2) | |||||||||||||||
Net investment hedges | R$ | 7,139 | R$5.14/$ - R$7.64/$ |
Jul. 2024 - Jun. 2027 | (2) | |||||||||||||||
Net investment hedges | ₩ | 774,244 | ₩1,214.55/$ - ₩1,410.00/$ |
Sep. 2024 - Oct. 2025 | 6 | |||||||||||||||
Net investment hedges | Rs | 70,227 | Rs83.39/$ - Rs89.84/$ |
Jul. 2024 - Feb. 2027 | (25) | |||||||||||||||
Net investment hedges | HKD | 903 | HKD7.81/$ |
Oct. 2024 - Jun. 2027 | 1 | |||||||||||||||
Net investment hedges | £ | 291 | £0.87/€ |
Jul. 2025 | 5 | |||||||||||||||
Net investment hedges | C$ | 176 | C$1.34/$ - C$1.37/$ |
Jul. 2024 - Mar. 2027 | — | |||||||||||||||
Net investment hedges | AED | 41 | AED3.67/$ |
May 2025 | — | |||||||||||||||
Net investment hedges | CNH | 4,095 | CNH6.49/$ - CNH7.28/$ |
Jul. 2024 - Feb. 2027 | 14 | |||||||||||||||
Net investment hedges | SEK | 2,118 | SEK10.09/$ - SEK10.55/$ |
Sep. 2024 - Mar. 2027 | (1) | |||||||||||||||
Cross currency swaps of C$ LIBOR debt | C$ | 1,900 | C$1.25/$ - C$1.34/$ |
Aug. 2025 - Feb. 2028 | (50) | |||||||||||||||
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 | ||||||||||||
Jun. 30, 2024 | Interest rate caps | $ | 19,557 | 1.0% - 9.9% |
Jul. 2024 - Feb. 2027 | $ | (22) | ||||||||||
Interest rate swaps on forecasted fixed rate debt | 75 | 5.3% |
Jun. 2028 - Jun. 2030 | (19) | |||||||||||||
Interest rate swaps of US$ debt | 1,899 | 3.3% - 5.0% |
Mar. 2025 - Mar. 2028 | 14 | |||||||||||||
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 | |||||||||||||
Jun. 30, 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 | $ | 1,663 | $ | 1,663 | $ | 1,792 | $ | 1,792 | ||||||||
Other non-current assets | |||||||||||||||||
Securities - FVTPL | FVTPL | 3,232 | 3,232 | 3,240 | 3,240 | ||||||||||||
Derivative assets | FVTPL | 138 | 138 | 192 | 192 | ||||||||||||
Accounts receivable | Amortized cost | 47 | 47 | 43 | 43 | ||||||||||||
Securities - FVTOCI | FVTOCI | 36 | 36 | 61 | 61 | ||||||||||||
Other marketable securities | Amortized cost | 28 | 28 | 28 | 28 | ||||||||||||
Restricted cash | Amortized cost | 568 | 568 | 581 | 581 | ||||||||||||
Current assets | |||||||||||||||||
Loans receivable in foreclosure(1) |
FVTPL | — | — | 622 | 622 | ||||||||||||
Securities - FVTOCI | FVTOCI | 32 | 32 | 25 | 25 | ||||||||||||
Derivative assets | FVTPL | 523 | 523 | 299 | 299 | ||||||||||||
Accounts receivable(2) |
Amortized cost | 941 | 941 | 1,355 | 1,355 | ||||||||||||
Restricted cash | Amortized cost | 319 | 319 | 326 | 326 | ||||||||||||
Cash and cash equivalents | Amortized cost | 2,401 | 2,401 | 2,341 | 2,341 | ||||||||||||
Total financial assets | $ | 9,928 | $ | 9,928 | $ | 10,905 | $ | 10,905 | |||||||||
Financial liabilities | |||||||||||||||||
Debt obligations(3) |
Amortized cost | 68,581 | 68,216 | 68,712 | 68,291 | ||||||||||||
Capital securities | Amortized cost | 2,939 | 2,939 | 2,646 | 2,646 | ||||||||||||
Capital securities - fund subsidiaries | FVTPL | 140 | 140 | 189 | 189 | ||||||||||||
Other non-current liabilities | |||||||||||||||||
Loan payable | FVTPL | 27 | 27 | 28 | 28 | ||||||||||||
Accounts payable | Amortized cost | 704 | 704 | 694 | 694 | ||||||||||||
Derivative liabilities | FVTPL | 347 | 347 | 185 | 185 | ||||||||||||
Accounts payable and other liabilities | |||||||||||||||||
Accounts payable and other(4) |
Amortized cost | 3,104 | 3,104 | 3,216 | 3,216 | ||||||||||||
Loans and notes payable | Amortized cost | 2,226 | 2,226 | 963 | 963 | ||||||||||||
Derivative liabilities | FVTPL | 688 | 688 | 977 | 977 | ||||||||||||
Total financial liabilities | $ | 78,756 | $ | 78,391 | $ | 77,610 | $ | 77,189 |
Jun. 30, 2024 | Dec. 31, 2023 | |||||||||||||||||||||||||
(US$ Millions) | Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||
Financial assets | ||||||||||||||||||||||||||
Securities - FVTPL | 10 | 904 | 2,318 | 3,232 | 36 | 904 | 2,923 | 3,863 | ||||||||||||||||||
Securities - FVTOCI | 21 | — | 47 | 68 | 24 | — | 62 | 86 | ||||||||||||||||||
Derivative assets | — | 660 | 1 | 661 | 3 | 486 | 2 | 491 | ||||||||||||||||||
Total financial assets | $ | 31 | $ | 1,564 | $ | 2,366 | $ | 3,961 | $ | 63 | $ | 1,390 | $ | 2,987 | $ | 4,440 | ||||||||||
Financial liabilities | ||||||||||||||||||||||||||
Capital securities - fund subsidiaries | — | — | 140 | 140 | — | — | 189 | 189 | ||||||||||||||||||
Derivative liabilities | — | 1,035 | — | 1,035 | — | 1,162 | — | 1,162 | ||||||||||||||||||
Loan payable | — | 27 | — | 27 | — | 28 | — | 28 | ||||||||||||||||||
Total financial liabilities | $ | — | $ | 1,062 | $ | 140 | $ | 1,202 | $ | — | $ | 1,190 | $ | 189 | $ | 1,379 |
Jun. 30, 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 | 152 | — | 303 | — | ||||||||||||||||||||||
Dispositions | (20) | — | (29) | — | ||||||||||||||||||||||
Fair value (losses) gains, net and OCI |
(134) | (48) | 454 | (408) | ||||||||||||||||||||||
Acquisition of Foreign Investments | — | — | 22 | — | ||||||||||||||||||||||
Other | (619) | (1) | (13) | 20 | ||||||||||||||||||||||
Balance, end of period | $ | 2,366 | $ | 140 | $ | 2,987 | $ | 189 |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Balances outstanding with related parties: | ||||||||
Net (payables)/receivables within equity accounted investments | $ | (21) | $ | (112) | ||||
Loans and notes receivable | 270 | 112 | ||||||
Corporate borrowings | (1,166) | (1,076) | ||||||
Property-specific debt obligations | (1,066) | (1,473) | ||||||
Loans and notes payable and other liabilities | (773) | (901) | ||||||
Preferred shares held by Brookfield Corporation | (2,735) | (2,708) | ||||||
Brookfield Corporation interest in Canholdco | (1,295) | (1,415) | ||||||
Preferred shares held by Brookfield Reinsurance Ltd. (“BNRE”) |
(1,600) | (1,600) | ||||||
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Transactions with related parties: | ||||||||||||||
Commercial property revenue(1) |
$ | 16 | $ | (4) | $ | 31 | $ | 29 | ||||||
Management fee income | 60 | (8) | 107 | 71 | ||||||||||
Interest expense on debt obligations | 50 | 18 | 90 | 41 | ||||||||||
General and administrative expense(2) |
83 | 95 | 166 | 181 | ||||||||||
Construction costs(3) |
13 | 19 | 36 | 35 | ||||||||||
Distributions on Brookfield Corporation’s interest in Canholdco | 4 | 8 | 9 | 36 | ||||||||||
Capital calls, net funded by BNRE(4) |
— | 17 | — | 53 | ||||||||||
Incentive fees | — | — | 5 | 11 |
(US$ Millions) | Total revenue | FFO | ||||||||||||
Three months ended Jun. 30, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | 499 | $ | 503 | $ | 6 | $ | 7 | ||||||
Retail | 376 | 372 | 65 | 76 | ||||||||||
LP Investments | 1,486 | 1,392 | (10) | — | ||||||||||
Corporate | 62 | 60 | (194) | (191) | ||||||||||
Total | $ | 2,423 | $ | 2,327 | $ | (133) | $ | (108) |
(US$ Millions) | Total revenue | FFO | ||||||||||||
Six months ended Jun. 30, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | 983 | $ | 1,000 | $ | (6) | $ | 24 | ||||||
Retail | 771 | 761 | 171 | 178 | ||||||||||
LP Investments | 2,874 | 2,695 | (28) | (30) | ||||||||||
Corporate | 115 | 111 | (392) | (379) | ||||||||||
Total | $ | 4,743 | $ | 4,567 | $ | (255) | $ | (207) |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Three months ended Jun. 30, 2024 | |||||||||||||||||
Office | $ | 324 | $ | 115 | $ | 7 | $ | 53 | $ | 499 | |||||||
Retail | 279 | 70 | — | 27 | 376 | ||||||||||||
LP Investments | 639 | 118 | 675 | 54 | 1,486 | ||||||||||||
Corporate | — | — | — | 62 | 62 | ||||||||||||
Total | $ | 1,242 | $ | 303 | $ | 682 | $ | 196 | $ | 2,423 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Three months ended Jun. 30, 2023 | |||||||||||||||||
Office | $ | 337 | $ | 116 | $ | 6 | $ | 44 | $ | 503 | |||||||
Retail | 273 | 65 | — | 34 | 372 | ||||||||||||
LP Investments | 570 | 87 | 681 | 54 | 1,392 | ||||||||||||
Corporate | — | (32) | — | 92 | 60 | ||||||||||||
Total | $ | 1,180 | $ | 236 | $ | 687 | $ | 224 | $ | 2,327 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Six months ended Jun. 30, 2024 | |||||||||||||||||
Office | $ | 653 | $ | 232 | $ | 14 | $ | 84 | $ | 983 | |||||||
Retail | 570 | 138 | — | 63 | 771 | ||||||||||||
LP Investments | 1,255 | 236 | 1,263 | 120 | 2,874 | ||||||||||||
Corporate | — | — | — | 115 | 115 | ||||||||||||
Total | $ | 2,478 | $ | 606 | $ | 1,277 | $ | 382 | $ | 4,743 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Six months ended Jun. 30, 2023 | |||||||||||||||||
Office | $ | 665 | $ | 228 | $ | 14 | $ | 93 | $ | 1,000 | |||||||
Retail | 560 | 134 | — | 67 | 761 | ||||||||||||
LP Investments | 1,131 | 184 | 1,238 | 142 | 2,695 | ||||||||||||
Corporate | — | — | — | 111 | 111 | ||||||||||||
Total | $ | 2,356 | $ | 546 | $ | 1,252 | $ | 413 | $ | 4,567 |
(US$ Millions) | Share of net (losses) earnings from equity accounted investments | Interest expense | ||||||||||||
Three months ended Jun. 30, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | (35) | $ | (249) | $ | (229) | $ | (219) | ||||||
Retail | 168 | 87 | (205) | (201) | ||||||||||
LP Investments | (22) | (36) | (735) | (658) | ||||||||||
Corporate | — | — | (112) | (96) | ||||||||||
Total | $ | 111 | $ | (198) | $ | (1,281) | $ | (1,174) |
(US$ Millions) | Share of net earnings (losses) from equity accounted investments |
Interest expense | ||||||||||||
Six months ended Jun. 30, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | (54) | $ | (239) | $ | (462) | $ | (431) | ||||||
Retail | 305 | 125 | (383) | (394) | ||||||||||
LP Investments | (8) | (60) | (1,432) | (1,320) | ||||||||||
Corporate | — | — | (217) | (196) | ||||||||||
Total | $ | 243 | $ | (174) | $ | (2,494) | $ | (2,341) |
Total assets
|
Total liabilities
|
Equity accounted investments | ||||||||||||||||||
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | Jun. 30, 2024 | Dec. 31, 2023 | Jun. 30, 2024 | Dec. 31, 2023 | ||||||||||||||
Office | $ | 31,235 | $ | 31,942 | $ | 16,275 | $ | 16,726 | $ | 7,893 | $ | 8,199 | ||||||||
Retail | 30,746 | 30,722 | 12,642 | 13,528 | 9,746 | 9,501 | ||||||||||||||
LP Investments | 69,010 | 67,223 | 48,376 | 45,203 | 1,248 | 1,735 | ||||||||||||||
Corporate | 1,634 | 1,690 | 6,831 | 7,533 | — | — | ||||||||||||||
Total | $ | 132,625 | $ | 131,577 | $ | 84,124 | $ | 82,990 | $ | 18,887 | $ | 19,435 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
FFO(1) |
$ | (133) | $ | (108) | $ | (255) | $ | (207) | ||||||
Depreciation and amortization of real estate assets | (84) | (78) | (171) | (159) | ||||||||||
Fair value (losses), net |
(508) | (58) | (880) | (111) | ||||||||||
Share of equity accounted earnings (losses) - non-FFO |
8 | (291) | 5 | (423) | ||||||||||
Income tax expense (benefit) expense |
(47) | 81 | (129) | 140 | ||||||||||
Non-controlling interests of others in operating subsidiaries and properties – non-FFO | 281 | (77) | 562 | (3) | ||||||||||
Net loss attributable to unitholders(2) |
(483) | (531) | (868) | (763) | ||||||||||
Non-controlling interests of others in operating subsidiaries and properties | (306) | 73 | (630) | (89) | ||||||||||
Net loss |
$ | (789) | $ | (458) | $ | (1,498) | $ | (852) |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 1,545 | $ | 1,416 | $ | 3,084 | $ | 2,902 | ||||||
Hospitality revenue | 682 | 687 | 1,277 | 1,252 | ||||||||||
Investment and other revenue | 196 | 224 | 382 | 413 | ||||||||||
Total revenue | 2,423 | 2,327 | 4,743 | 4,567 | ||||||||||
Direct commercial property expense | 600 | 552 | 1,211 | 1,140 | ||||||||||
Direct hospitality expense | 536 | 525 | 1,069 | 1,033 | ||||||||||
Investment and other expense | 10 | 7 | 20 | 76 | ||||||||||
Interest expense | 1,281 | 1,174 | 2,494 | 2,341 | ||||||||||
General and administrative expense | 341 | 352 | 681 | 684 | ||||||||||
Total expenses | 2,768 | 2,610 | 5,475 | 5,274 | ||||||||||
Fair value losses, net | (508) | (58) | (880) | (111) | ||||||||||
Share of earnings (losses) from equity accounted investments | 111 | (198) | 243 | (174) | ||||||||||
Loss before income taxes | (742) | (539) | (1,369) | (992) | ||||||||||
Income tax expense (benefit) | 47 | (81) | 129 | (140) | ||||||||||
Net loss | $ | (789) | $ | (458) | $ | (1,498) | $ | (852) | ||||||
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Investment properties | ||||||||
Commercial properties | $ | 79,623 | $ | 77,699 | ||||
Commercial developments | 5,578 | 5,216 | ||||||
Equity accounted investments | 18,887 | 19,435 | ||||||
Property, plant and equipment | 10,405 | 11,085 | ||||||
Cash and cash equivalents | 2,401 | 2,341 | ||||||
Assets held for sale | 2,599 | 1,852 | ||||||
Total assets | 132,625 | 131,577 | ||||||
Debt obligations | 68,581 | 68,712 | ||||||
Liabilities associated with assets held for sale | 169 | 57 | ||||||
Total equity | 48,501 | 48,587 | ||||||
Six months ended Jun. 30, 2024 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 77,699 | $ | 5,216 | ||||
Acquisitions | 3,471 | 67 | ||||||
Capital expenditures | 456 | 720 | ||||||
Property dispositions(1) |
(149) | — | ||||||
Fair value (losses) gains, net |
(805) | 160 | ||||||
Foreign currency translation | (1,038) | (67) | ||||||
Transfer between commercial properties and commercial developments | 504 | (504) | ||||||
Reclassifications to assets held for sale and other changes | (515) | (14) | ||||||
Investment properties, end of period | $ | 79,623 | $ | 5,578 |
(US$ Millions) | Six months ended Jun. 30, 2024 | ||||
Equity accounted investments, beginning of period | $ | 19,435 | |||
Additions | 252 | ||||
Disposals and return of capital distributions | (706) | ||||
Share of net earnings from equity accounted investments | 243 | ||||
Distributions received | (192) | ||||
Foreign currency translation | (95) | ||||
Other comprehensive income and other | (50) | ||||
Equity accounted investments, end of period | $ | 18,887 |
(US$ Millions) | Six months ended Jun. 30, 2024 | ||||
Cost: | |||||
Balance at the beginning of period | $ | 10,486 | |||
Additions | 206 | ||||
Disposals | (243) | ||||
Foreign currency translation | (92) | ||||
Reclassification (to) assets held for sale and other | (392) | ||||
9,965 | |||||
Accumulated fair value changes: | |||||
Balance at the beginning of period | 2,027 | ||||
Disposals | (11) | ||||
Foreign currency translation | (23) | ||||
Reclassification (to) assets held for sale and other | (114) | ||||
1,879 | |||||
Accumulated depreciation: | |||||
Balance at the beginning of period | (1,428) | ||||
Depreciation | (215) | ||||
Disposals | 117 | ||||
Foreign currency translation | 18 | ||||
Reclassification to assets held for sale and other | 69 | ||||
(1,439) | |||||
Total property, plant and equipment(1) |
$ | 10,405 |
(US$ Millions) | Six months ended Jun. 30, 2024 | ||||
Balance, beginning of period | $ | 1,852 | |||
Reclassification to assets held for sale, net | 1,149 | ||||
Disposals | (476) | ||||
Fair value adjustments | 16 | ||||
Other | 58 | ||||
Balance, end of period | $ | 2,599 |
Non-cash changes in debt obligations | ||||||||||||||||||||||||||
(US$ Millions) | Dec. 31, 2023 | Debt obligation issuance, net of repayments | Debt from asset acquisitions | Assumed by purchaser | Amortization of deferred financing costs and (premium) discount | Foreign currency translation | Other | Jun. 30, 2024 | ||||||||||||||||||
Debt obligations | $ | 68,712 | 634 | 16 | (80) | 82 | (756) | (27) | $ | 68,581 |
2024 | 2023 | 2022 | ||||||||||||||||||||||||
(US$ Millions, except per unit information) | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | ||||||||||||||||||
Revenue | $ | 2,423 | $ | 2,320 | $ | 2,483 | $ | 2,433 | $ | 2,327 | $ | 2,240 | $ | 1,812 | $ | 1,756 | ||||||||||
Direct operating costs | 1,136 | 1,144 | 1,124 | 1,129 | 1,077 | 1,096 | 753 | 753 | ||||||||||||||||||
Net (loss) income | (789) | (709) | (630) | (367) | (458) | (394) | (1,220) | 4 | ||||||||||||||||||
Net loss attributable to unitholders | (483) | (385) | (293) | (177) | (531) | (232) | (1,196) | (38) | ||||||||||||||||||
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office(1) |
$ | 241 | $ | 247 | $ | 487 | $ | 492 | ||||||
Retail(1) |
241 | 240 | 489 | 495 | ||||||||||
LP Investments(1) |
723 | 662 | 1,335 | 1,210 | ||||||||||
Corporate(1) |
— | (18) | — | — | ||||||||||
NOI(1) |
$ | 1,205 | $ | 1,131 | $ | 2,311 | $ | 2,197 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | 6 | $ | 7 | $ | (6) | $ | 24 | ||||||
Retail | 65 | 76 | 171 | 178 | ||||||||||
LP Investments | (10) | — | (28) | (30) | ||||||||||
Corporate | (194) | (191) | (392) | (379) | ||||||||||
FFO(1) |
$ | (133) | $ | (108) | $ | (255) | $ | (207) |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office(1) |
$ | 35 | $ | 21 | $ | 41 | $ | 46 | ||||||
Retail(1) |
86 | 92 | 185 | 210 | ||||||||||
LP Investments(1) |
(22) | (15) | (46) | (40) | ||||||||||
Corporate(1) |
(191) | (180) | (390) | (367) | ||||||||||
CFFO(1) |
$ | (92) | $ | (82) | $ | (210) | $ | (151) |
(US$ Millions) | Jun. 30, 2024 | Dec. 31, 2023 | ||||||
Office(1) |
$ | 11,326 | $ | 12,103 | ||||
Retail(1) |
16,145 | 15,908 | ||||||
LP Investments(1) |
6,456 | 6,891 | ||||||
Corporate(1) |
(11,659) | (12,346) | ||||||
Equity attributable to Unitholders(1) |
$ | 22,268 | $ | 22,556 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
NOI | $ | 241 | $ | 247 | $ | 487 | $ | 492 | ||||||
FFO | 6 | 7 | (6) | 24 | ||||||||||
CFFO | 35 | 21 | 41 | 46 | ||||||||||
Net loss | (318) | (511) | (527) | (593) |
Consolidated | Unconsolidated | |||||||||||||
(US$ Millions, except where noted) | Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | ||||||||||
Total portfolio(1): |
||||||||||||||
Number of properties | 57 | 60 | 69 | 71 | ||||||||||
Leasable square feet (in thousands)(2) |
41,529 | 43,776 | 28,718 | 29,907 | ||||||||||
Occupancy | 84.8 | % | 83.7 | % | 88.6 | % | 89.5 | % | ||||||
Jun. 30, 2024 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 20,194 | $ | 859 | ||||
Property acquisitions | 1 | — | ||||||
Capital expenditures | 114 | 114 | ||||||
Property dispositions | (79) | — | ||||||
Fair value (losses) gains, net |
(339) | 9 | ||||||
Foreign currency translation | (194) | (7) | ||||||
Transfer between commercial properties and commercial developments | 16 | (16) | ||||||
Reclassifications to assets held for sale and other | (280) | (15) | ||||||
Investment properties, end of period | $ | 19,433 | $ | 944 |
(US$ Millions) | Jun. 30, 2024 | ||||
Equity accounted investments, beginning of period | $ | 8,199 | |||
Additions | 142 | ||||
Disposals and return of capital distributions | (158) | ||||
Share of net (losses), including fair value changes |
(54) | ||||
Distributions received | (170) | ||||
Foreign currency translation | (48) | ||||
Other comprehensive income and other | (18) | ||||
Equity accounted investments, end of period | $ | 7,893 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
NOI | $ | 241 | $ | 240 | $ | 489 | $ | 495 | ||||||
FFO | 65 | 76 | 171 | 178 | ||||||||||
CFFO | 86 | 92 | 185 | 210 | ||||||||||
Net income | 80 | 125 | 237 | 141 |
Consolidated | Unconsolidated | |||||||||||||
Jun. 30, 2024 | Jun. 30, 2023 | Jun. 30, 2024 | Jun. 30, 2023 | |||||||||||
Total portfolio(1): |
||||||||||||||
Number of malls and urban retail properties | 55 | 57 | 51 | 52 | ||||||||||
Leasable square feet (in thousands)(2) |
49,748 | 50,577 | 58,488 | 59,402 | ||||||||||
Leased % |
93.5 | % | 94.1 | % | 96.2 | % | 96.4 | % | ||||||
Jun. 30, 2024 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 19,385 | $ | 67 | ||||
Capital expenditures | 54 | 5 | ||||||
Property dispositions | (5) | — | ||||||
Fair value (losses), net |
(6) | (3) | ||||||
Reclassifications to assets held for sale | (238) | — | ||||||
Investment properties, end of period | $ | 19,190 | $ | 69 |
(US$ Millions) | Jun. 30, 2024 | ||||
Equity accounted investments, beginning of year | $ | 9,501 | |||
Additions | 62 | ||||
Disposals and return of capital | (107) | ||||
Share of net earnings from equity accounted investments |
305 | ||||
Distributions | (8) | ||||
Other | (7) | ||||
Equity accounted investments, end of period | $ | 9,746 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
NOI | $ | 723 | $ | 662 | $ | 1,335 | $ | 1,210 | ||||||
FFO | (10) | — | (28) | (30) | ||||||||||
CFFO | (22) | (15) | (46) | (40) | ||||||||||
Net (loss) income | (506) | 168 | (983) | (39) |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
FFO | $ | (194) | $ | (191) | $ | (392) | $ | (379) | ||||||
CFFO | (191) | (180) | (390) | (367) | ||||||||||
Net loss |
(44) | (240) | (224) | (361) |
(US$ Millions) | ||||||||||||||
Jun. 30, 2024 | Office(2) |
Retail | LP Investments | Total | ||||||||||
2024 | $ | 4,842 | $ | 3,597 | $ | 4,793 | $ | 13,232 | ||||||
2025 | 2,971 | 1,570 | 9,151 | 13,692 | ||||||||||
2026 | 2,721 | 967 | 3,558 | 7,246 | ||||||||||
2027 | 1,242 | 882 | 3,243 | 5,367 | ||||||||||
2028 | 272 | 727 | 1,141 | 2,140 | ||||||||||
2029 and thereafter | 1,244 | 857 | 6,550 | 8,651 | ||||||||||
Deferred financing costs | (41) | (31) | (229) | (301) | ||||||||||
Secured debt obligations(1) |
$ | 13,251 | $ | 8,569 | $ | 28,207 | $ | 50,027 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (789) | $ | (458) | $ | (1,498) | $ | (852) | ||||||
Add (deduct): | ||||||||||||||
Income tax benefit (expense) | 47 | (81) | 129 | (140) | ||||||||||
Investment and other revenue | (196) | (224) | (382) | (413) | ||||||||||
Interest expense | 1,281 | 1,174 | 2,494 | 2,341 | ||||||||||
Depreciation and amortization expense(1) |
114 | 105 | 230 | 216 | ||||||||||
Investment and other expense | 10 | 7 | 20 | 76 | ||||||||||
General and administrative expense | 341 | 352 | 681 | 684 | ||||||||||
Fair value losses, net | 508 | 58 | 880 | 111 | ||||||||||
Share of (earnings) losses from equity accounted investments | (111) | 198 | (243) | 174 | ||||||||||
Total NOI(1) |
$ | 1,205 | $ | 1,131 | $ | 2,311 | $ | 2,197 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 1,545 | $ | 1,416 | $ | 3,084 | $ | 2,902 | ||||||
Direct commercial property expense | (600) | (552) | (1,211) | (1,140) | ||||||||||
Add: Depreciation and amortization expense in direct commercial property expense(1) |
15 | 13 | 27 | 25 | ||||||||||
Commercial property NOI(1) |
960 | 877 | 1,900 | 1,787 | ||||||||||
Hospitality revenue | 682 | 687 | 1,277 | 1,252 | ||||||||||
Direct hospitality expense | (536) | (525) | (1,069) | (1,033) | ||||||||||
Add: Depreciation and amortization expense in direct hospitality expense(1) |
99 | 92 | 203 | 191 | ||||||||||
Hospitality NOI(1) |
245 | 254 | 411 | 410 | ||||||||||
Total NOI(1) |
$ | 1,205 | $ | 1,131 | $ | 2,311 | $ | 2,197 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (789) | $ | (458) | $ | (1,498) | $ | (852) | ||||||
Add (deduct): | ||||||||||||||
Fair value losses, net | 508 | 58 | 880 | 111 | ||||||||||
Share of equity accounted fair value (losses) gains, net | (8) | 291 | (5) | 423 | ||||||||||
Depreciation and amortization of real estate assets(1) |
84 | 78 | 171 | 159 | ||||||||||
Income tax expense (benefit) | 47 | (81) | 129 | (140) | ||||||||||
Non-controlling interests in above items | 25 | 4 | 68 | 92 | ||||||||||
FFO | $ | (133) | $ | (108) | $ | (255) | $ | (207) | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
12 | 15 | 26 | 31 | ||||||||||
Transaction costs, net(2) |
29 | 27 | 23 | 43 | ||||||||||
Imputed interest(3) |
23 | 5 | 32 | 9 | ||||||||||
BSREP III earnings(4) |
(23) | (21) | (36) | (27) | ||||||||||
Company FFO | $ | (92) | $ | (82) | $ | (210) | $ | (151) |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (318) | $ | (511) | $ | (527) | $ | (593) | ||||||
Add (deduct): | ||||||||||||||
Income tax expense (benefit) | 109 | (40) | 84 | (87) | ||||||||||
Investment and other revenue | (53) | (44) | (84) | (93) | ||||||||||
Interest expense | 229 | 219 | 462 | 431 | ||||||||||
Depreciation and amortization included in direct commercial property expense and direct hospitality expense(2) |
3 | 3 | 5 | 6 | ||||||||||
Investment and other expense | 10 | 7 | 19 | 23 | ||||||||||
General and administrative expense | 65 | 68 | 129 | 132 | ||||||||||
Fair value losses, net | 161 | 296 | 345 | 434 | ||||||||||
Share of net losses from equity accounted investments | 35 | 249 | 54 | 239 | ||||||||||
Total NOI - Office(1) |
$ | 241 | $ | 247 | $ | 487 | $ | 492 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 439 | $ | 453 | $ | 885 | $ | 893 | ||||||
Hospitality revenue(1) |
7 | 6 | 14 | 14 | ||||||||||
Direct commercial property expense | (203) | (208) | (406) | (408) | ||||||||||
Direct hospitality expense(1) |
(5) | (7) | (11) | (13) | ||||||||||
Add: Depreciation and amortization included in direct commercial property expense and direct hospitality expense(2) |
3 | 3 | 5 | 6 | ||||||||||
Total NOI - Office(2)(3) |
$ | 241 | $ | 247 | $ | 487 | $ | 492 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (318) | $ | (511) | $ | (527) | $ | (593) | ||||||
Add (deduct): | ||||||||||||||
Fair value losses, net | 161 | 296 | 345 | 434 | ||||||||||
Share of equity accounted fair value losses, net | 80 | 294 | 149 | 333 | ||||||||||
Depreciation and amortization of real estate assets(1) |
— | 1 | 1 | 2 | ||||||||||
Income tax expense (benefit) | 109 | (40) | 84 | (87) | ||||||||||
Non-controlling interests in above items | (26) | (33) | (58) | (65) | ||||||||||
FFO | $ | 6 | $ | 7 | $ | (6) | $ | 24 | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
2 | 5 | 5 | 9 | ||||||||||
Transaction costs, net(1) |
4 | 5 | 10 | 5 | ||||||||||
Imputed interest(3) |
23 | 4 | 32 | 8 | ||||||||||
Company FFO | $ | 35 | $ | 21 | $ | 41 | $ | 46 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Unconsolidated properties NOI(1) |
$ | 142 | $ | 135 | $ | 287 | $ | 270 | ||||||
Unconsolidated properties fair value (losses), net | (80) | (294) | (149) | (333) | ||||||||||
Other(2) |
(97) | (90) | (192) | (176) | ||||||||||
Share of net losses from equity accounted investments | $ | (35) | $ | (249) | $ | (54) | $ | (239) |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net income | $ | 80 | $ | 125 | $ | 237 | $ | 141 | ||||||
Add (deduct): | ||||||||||||||
Income tax expense | 3 | 8 | 10 | 26 | ||||||||||
Investment and other revenue | (27) | (34) | (63) | (67) | ||||||||||
Interest expense | 205 | 201 | 383 | 394 | ||||||||||
Depreciation and amortization expense(2) |
4 | 5 | 7 | 9 | ||||||||||
General and administrative expense | 52 | 54 | 107 | 114 | ||||||||||
Fair value losses (gains), net | 92 | (32) | 113 | 3 | ||||||||||
Share of net (earnings) from equity accounted investments | (168) | (87) | (305) | (125) | ||||||||||
Total NOI - Retail(1) |
$ | 241 | $ | 240 | $ | 489 | $ | 495 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 349 | $ | 338 | $ | 708 | $ | 694 | ||||||
Direct commercial property expense | (112) | (103) | (226) | (208) | ||||||||||
Add: Depreciation and amortization included in direct commercial property expense(1) |
4 | 5 | 7 | 9 | ||||||||||
Total NOI - Retail(1)(2) |
$ | 241 | $ | 240 | $ | 489 | $ | 495 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net income | $ | 80 | $ | 125 | $ | 237 | $ | 141 | ||||||
Add (deduct): | ||||||||||||||
Share of equity accounted fair value (gains) losses, net | (107) | (21) | (178) | 17 | ||||||||||
Fair value losses (gains), net | 92 | (32) | 113 | 3 | ||||||||||
Income tax expense | 3 | 8 | 10 | 26 | ||||||||||
Non-controlling interests in above items | (3) | (4) | (11) | (9) | ||||||||||
FFO | $ | 65 | $ | 76 | $ | 171 | $ | 178 | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
3 | 4 | 6 | 8 | ||||||||||
Transaction costs, net(2) |
18 | 12 | 8 | 24 | ||||||||||
Company FFO | $ | 86 | $ | 92 | $ | 185 | $ | 210 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Unconsolidated properties NOI(1) |
$ | 180 | $ | 177 | $ | 364 | $ | 364 | ||||||
Unconsolidated properties fair value gains (losses), net | 107 | 21 | 178 | (17) | ||||||||||
Other(2) |
(119) | (111) | (237) | (222) | ||||||||||
Share of net earnings from equity accounted investments | $ | 168 | $ | 87 | $ | 305 | $ | 125 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net (loss) income | $ | (506) | $ | 168 | $ | (983) | $ | (39) | ||||||
Add (deduct): | ||||||||||||||
Income tax expense (benefit) | 76 | (147) | 192 | (114) | ||||||||||
Investment and other revenue | (54) | (54) | (120) | (142) | ||||||||||
Interest expense | 735 | 658 | 1,432 | 1,320 | ||||||||||
Depreciation and amortization expense(2) |
104 | 97 | 215 | 200 | ||||||||||
Investment and other expense | — | — | 1 | 53 | ||||||||||
General and administrative expense | 99 | 74 | 186 | 170 | ||||||||||
Fair value losses (gains), net | 247 | (170) | 404 | (298) | ||||||||||
Share of net (earnings) losses from equity accounted investments | 22 | 36 | 8 | 60 | ||||||||||
Total NOI(1) |
$ | 723 | $ | 662 | $ | 1,335 | $ | 1,210 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 757 | $ | 657 | $ | 1,491 | $ | 1,315 | ||||||
Hospitality revenue | 675 | 681 | 1,263 | 1,238 | ||||||||||
Direct commercial property expense | (283) | (255) | (577) | (523) | ||||||||||
Direct hospitality expense | (530) | (518) | (1,057) | (1,020) | ||||||||||
Add: Depreciation and amortization included in direct commercial property expense and direct hospitality expense(1) |
104 | 97 | 215 | 200 | ||||||||||
Total NOI(1) |
$ | 723 | $ | 662 | $ | 1,335 | $ | 1,210 |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net (loss) income | $ | (506) | $ | 168 | $ | (983) | $ | (39) | ||||||
Add (deduct): | ||||||||||||||
Fair value losses (gains), net | 247 | (170) | 404 | (298) | ||||||||||
Share of equity accounted fair value losses, net | 19 | 18 | 24 | 73 | ||||||||||
Depreciation and amortization of real estate assets(1) |
84 | 77 | 170 | 157 | ||||||||||
Income tax expense (benefit) | 76 | (147) | 192 | (114) | ||||||||||
Non-controlling interests in above items | 70 | 54 | 165 | 191 | ||||||||||
FFO | $ | (10) | $ | — | $ | (28) | $ | (30) | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
6 | 4 | 12 | 11 | ||||||||||
Transaction costs, net(2) |
5 | — | 6 | 4 | ||||||||||
Imputed interest(3) |
— | 1 | — | 1 | ||||||||||
BSREP III (earnings)(3) |
(23) | (20) | (36) | (26) | ||||||||||
CFFO | $ | (22) | $ | (15) | $ | (46) | $ | (40) | ||||||
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (44) | $ | (240) | $ | (224) | $ | (361) | ||||||
Net loss attributable to non-controlling interests | (5) | (55) | (23) | (61) | ||||||||||
Net loss attributable to Unitholders | $ | (39) | $ | (185) | $ | (201) | $ | (300) |
Three months ended Jun. 30, | Six months ended Jun. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (44) | $ | (240) | $ | (224) | $ | (361) | ||||||
Add (deduct): | ||||||||||||||
Fair value losses (gains), net | 8 | (36) | 18 | (28) | ||||||||||
Income tax (benefit) expense | (141) | 98 | (157) | 35 | ||||||||||
Non-controlling interests in above items | (17) | (13) | (29) | (25) | ||||||||||
FFO | $ | (194) | $ | (191) | $ | (392) | $ | (379) | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
1 | 1 | 3 | 2 | ||||||||||
Transaction costs, net(1) |
2 | 10 | (1) | 10 | ||||||||||
CFFO | $ | (191) | $ | (180) | $ | (390) | $ | (367) |
(US$ Millions)
For the three months ended Jun. 30, 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 | $ | — | $ | 5 | $ | 15 | $ | — | $ | 22 | $ | 55 | $ | 152 | $ | 94 | $ | 2,080 | $ | 2,423 | ||||||||||||
Net (loss) income attributable to Unitholders(1) |
— | (356) | (382) | — | 16 | 44 | (481) | 89 | 587 | (483) | ||||||||||||||||||||||
For the three months ended Jun. 30, 2023 |
||||||||||||||||||||||||||||||||
Revenue | $ | — | $ | 5 | $ | 19 | $ | — | $ | 32 | $ | 54 | $ | 123 | $ | 55 | $ | 2,039 | $ | 2,327 | ||||||||||||
Net (loss) income attributable to Unitholders(1) |
(191) | (308) | (177) | — | (45) | 44 | (531) | 48 | 629 | (531) | ||||||||||||||||||||||
(US$ Millions)
For the six months ended Jun. 30, 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 | $ | — | $ | 25 | $ | 26 | $ | — | $ | 48 | $ | 110 | $ | 269 | $ | 122 | $ | 4,143 | $ | 4,743 | ||||||||||||
Net (loss) income attributable to Unitholders(1) |
(138) | (447) | (578) | — | 60 | 92 | (867) | 109 | 901 | (868) | ||||||||||||||||||||||
For the six months ended Jun. 30, 2023 |
||||||||||||||||||||||||||||||||
Revenue | $ | — | $ | 10 | $ | 22 | $ | — | $ | 60 | $ | 108 | $ | 249 | $ | 368 | $ | 3,750 | $ | 4,567 | ||||||||||||
Net (loss) income attributable to Unitholders(1) |
(274) | (444) | (332) | — | (42) | 87 | (763) | 351 | 654 | (763) | ||||||||||||||||||||||
(US$ Millions)
As of Jun. 30, 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 | $ | — | $ | 405 | $ | 343 | $ | — | $ | 1,932 | $ | 2,949 | $ | 3,245 | $ | 904 | $ | (3,327) | $ | 6,451 | ||||||||||||
Non-current assets | 8,709 | 6,194 | 12,744 | — | 25 | — | 32,918 | 2,821 | 60,164 | 123,575 | ||||||||||||||||||||||
Assets held for sale | — | — | — | — | — | — | — | — | 2,599 | 2,599 | ||||||||||||||||||||||
Current liabilities | — | 1,430 | 2,057 | — | 372 | — | 8,553 | 711 | 10,148 | 23,271 | ||||||||||||||||||||||
Non-current liabilities | — | 14 | 1,547 | — | 1,390 | 653 | 3,922 | 481 | 52,677 | 60,684 | ||||||||||||||||||||||
Liabilities associated with assets held for sale | — | — | — | — | — | — | — | — | 169 | 169 | ||||||||||||||||||||||
Preferred equity | 699 | 3,728 | — | — | — | — | 722 | — | (4,450) | 699 | ||||||||||||||||||||||
Equity attributable to interests of others in operating subsidiaries and properties | — | — | 2,425 | — | — | — | — | — | 23,109 | 25,534 | ||||||||||||||||||||||
Equity attributable to Unitholders(1) |
$ | 8,010 | $ | 1,427 | $ | 7,058 | $ | — | $ | 195 | $ | 2,296 | $ | 22,966 | $ | 2,533 | $ | (22,217) | $ | 22,268 |
(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 six months ended Jun. 30, 2024
|
Combined Guarantor entities | ||||
Revenue | $ | 1 | |||
Revenue - from related parties | 6 | ||||
Revenue - from non-guarantor subsidiaries | 167 | ||||
Dividend income - from non-guarantor subsidiaries | 214 | ||||
Operating profit | 14 | ||||
Net income |
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 Jun. 30, 2024
|
Combined Guarantor entities | ||||
Current assets | $ | 80 | |||
Current assets - due from related parties | 725 | ||||
Current assets - due from non-guarantor subsidiaries | 5,776 | ||||
Long-term assets | 34 | ||||
Long-term assets - due from related parties | 142 | ||||
Current liabilities | 126 | ||||
Current liabilities - due to related parties | 1,651 | ||||
Current liabilities - due to non-guarantor subsidiaries | 6,376 | ||||
Long-term liabilities | 2,129 | ||||
Long-term liabilities - due to non-guarantor subsidiaries | 1,704 | ||||
Preferred equity and capital securities | 2,330 | ||||
Non-controlling interests | 4,020 |
(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 |
Date: | August 9, 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 |
/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 |