Date: | November 14, 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 Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 1,587 | $ | 1,488 | $ | 4,671 | $ | 4,390 | ||||||
Hospitality revenue | 691 | 699 | 1,968 | 1,951 | ||||||||||
Investment and other revenue | 188 | 246 | 570 | 659 | ||||||||||
Total revenue | 2,466 | 2,433 | 7,209 | 7,000 | ||||||||||
Direct commercial property expense | 643 | 597 | 1,854 | 1,737 | ||||||||||
Direct hospitality expense | 529 | 532 | 1,598 | 1,565 | ||||||||||
Investment and other expense | 11 | 136 | 31 | 212 | ||||||||||
Interest expense | 1,305 | 1,222 | 3,799 | 3,563 | ||||||||||
General and administrative expense | 352 | 339 | 1,033 | 1,023 | ||||||||||
Total expenses | 2,840 | 2,826 | 8,315 | 8,100 | ||||||||||
Fair value losses, net | (125) | (5) | (1,005) | (116) | ||||||||||
Share of earnings (losses) from equity accounted investments | 5 | 161 | 248 | (13) | ||||||||||
Loss before income taxes | (494) | (237) | (1,863) | (1,229) | ||||||||||
Income tax expense (benefit) | 31 | 130 | 160 | (10) | ||||||||||
Net loss | $ | (525) | $ | (367) | $ | (2,023) | $ | (1,219) | ||||||
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Investment properties | ||||||||
Commercial properties | $ | 59,729 | $ | 77,699 | ||||
Commercial developments | 1,764 | 5,216 | ||||||
Equity accounted investments | 18,676 | 19,435 | ||||||
Property, plant and equipment | 5,599 | 11,085 | ||||||
Cash and cash equivalents | 1,748 | 2,341 | ||||||
Assets held for sale | 35,625 | 1,852 | ||||||
Total assets | 133,327 | 131,577 | ||||||
Debt obligations | 49,642 | 68,712 | ||||||
Liabilities associated with assets held for sale | 22,868 | 57 | ||||||
Total equity | 47,963 | 48,587 | ||||||
Nine months ended Sep. 30, 2024 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 77,699 | $ | 5,216 | ||||
Acquisitions | 4,466 | 216 | ||||||
Capital expenditures | 650 | 1,217 | ||||||
Property dispositions(1) |
(827) | — | ||||||
Fair value (losses) gains, net |
(1,036) | 312 | ||||||
Foreign currency translation | (189) | 38 | ||||||
Transfer between commercial properties and commercial developments | 575 | (575) | ||||||
Reclassifications to assets held for sale and other changes | (1,388) | (14) | ||||||
Reclassification of BSREP IV investments to assets held for sale(2) |
(20,221) | (4,646) | ||||||
Investment properties, end of period | $ | 59,729 | $ | 1,764 |
(US$ Millions) | Nine months ended Sep. 30, 2024 | ||||
Equity accounted investments, beginning of period | $ | 19,435 | |||
Additions | 294 | ||||
Disposals and return of capital distributions | (732) | ||||
Share of net earnings from equity accounted investments | 248 | ||||
Distributions received | (308) | ||||
Foreign currency translation | 94 | ||||
Reclassifications of BSREP IV investments to assets held for sale(1) |
(259) | ||||
Other comprehensive income and other | (96) | ||||
Equity accounted investments, end of period | $ | 18,676 |
(US$ Millions) | Nine months ended Sep. 30, 2024 | ||||
Cost: | |||||
Balance at the beginning of period | $ | 10,486 | |||
Additions | 293 | ||||
Disposals | (260) | ||||
Foreign currency translation | 120 | ||||
Reclassification (to) assets held for sale and other | (421) | ||||
Reclassifications of BSREP IV investments to assets held for sale(1) |
(4,658) | ||||
5,560 | |||||
Accumulated fair value changes: | |||||
Balance at the beginning of period | 2,027 | ||||
Revaluation (losses) gains, net | (168) | ||||
Disposals | — | ||||
Foreign currency translation | 37 | ||||
Reclassification (to) assets held for sale and other | (126) | ||||
Reclassifications of BSREP IV investments to assets held for sale(1) |
(471) | ||||
1,299 | |||||
Accumulated depreciation: | |||||
Balance at the beginning of period | (1,428) | ||||
Depreciation | (323) | ||||
Disposals | 122 | ||||
Foreign currency translation | (32) | ||||
Reclassification to assets held for sale and other | 88 | ||||
Reclassifications of BSREP IV investments to assets held for sale(1) |
313 | ||||
(1,260) | |||||
Total property, plant and equipment(2) |
$ | 5,599 |
(US$ Millions) | Nine months ended Sep. 30, 2024 | ||||
Balance, beginning of period | $ | 1,852 | |||
Reclassification to assets held for sale, net | 2,466 | ||||
Reclassification of BSREP IV investments to assets held for sale(1) |
33,735 | ||||
Disposals | (2,411) | ||||
Fair value adjustments | (2) | ||||
Foreign currency translation | 6 | ||||
Other | (21) | ||||
Balance, end of period | $ | 35,625 |
(US$ Millions) | Nine months ended Sep. 30, 2024 | ||||
Balance, beginning of period | $ | 68,712 | |||
Debt obligation issuance, net of repayments | 1,214 | ||||
Debt from asset acquisitions | 16 | ||||
Assumed by purchaser | (1,034) | ||||
Amortization of deferred financing costs and (premium) discount | 112 | ||||
Foreign currency translation | 113 | ||||
Reclassification of BSREP IV investments to liabilities held for sale(1) |
(19,477) | ||||
Other | (14) | ||||
Balance, end of period | $ | 49,642 |
2024 | 2023 | 2022 | ||||||||||||||||||||||||
(US$ Millions, except per unit information) | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | ||||||||||||||||||
Revenue | $ | 2,466 | $ | 2,423 | $ | 2,320 | $ | 2,483 | $ | 2,433 | $ | 2,327 | $ | 2,240 | $ | 1,812 | ||||||||||
Direct operating costs | 1,172 | 1,136 | 1,144 | 1,124 | 1,129 | 1,077 | 1,096 | 753 | ||||||||||||||||||
Net (loss) income | (525) | (789) | (709) | (630) | (367) | (458) | (394) | (1,220) | ||||||||||||||||||
Net loss attributable to unitholders | (421) | (483) | (385) | (293) | (177) | (531) | (232) | (1,196) | ||||||||||||||||||
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office(1) |
$ | 232 | $ | 245 | $ | 719 | $ | 737 | ||||||
Retail(1) |
241 | 236 | 730 | 731 | ||||||||||
LP Investments(1) |
749 | 689 | 2,084 | 1,899 | ||||||||||
Corporate(1) |
— | 1 | — | 1 | ||||||||||
NOI(1) |
$ | 1,222 | $ | 1,171 | $ | 3,533 | $ | 3,368 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | (21) | $ | (8) | $ | (27) | $ | 16 | ||||||
Retail | 87 | 62 | 258 | 240 | ||||||||||
LP Investments | (25) | (44) | (53) | (74) | ||||||||||
Corporate | (213) | (175) | (605) | (554) | ||||||||||
FFO(1) |
$ | (172) | $ | (165) | $ | (427) | $ | (372) |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office(1) |
$ | (3) | $ | 4 | $ | 38 | $ | 50 | ||||||
Retail(1) |
102 | 81 | 287 | 291 | ||||||||||
LP Investments(1) |
(43) | (44) | (89) | (84) | ||||||||||
Corporate(1) |
(211) | (174) | (601) | (541) | ||||||||||
CFFO(1) |
$ | (155) | $ | (133) | $ | (365) | $ | (284) |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Office(1) |
$ | 11,283 | $ | 12,103 | ||||
Retail(1) |
16,229 | 15,908 | ||||||
LP Investments(1) |
6,304 | 6,891 | ||||||
Corporate(1) |
(12,183) | (12,346) | ||||||
Equity attributable to Unitholders(1) |
$ | 21,633 | $ | 22,556 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
NOI | $ | 232 | $ | 245 | $ | 719 | $ | 737 | ||||||
FFO | (21) | (8) | (27) | 16 | ||||||||||
CFFO | (3) | 4 | 38 | 50 | ||||||||||
Net loss | (149) | (256) | (676) | (849) |
Consolidated | Unconsolidated | |||||||||||||
(US$ Millions, except where noted) | Sep. 30, 2024 | Sep. 30, 2023 | Sep. 30, 2024 | Sep. 30, 2023 | ||||||||||
Total portfolio(1): |
||||||||||||||
Number of properties | 55 | 61 | 70 | 70 | ||||||||||
Leasable square feet (in thousands)(2) |
41,272 | 44,630 | 30,665 | 29,053 | ||||||||||
Occupancy | 84.5 | % | 83.5 | % | 88.1 | % | 88.2 | % | ||||||
Sep. 30, 2024 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 20,194 | $ | 859 | ||||
Property acquisitions | 1 | — | ||||||
Capital expenditures | 146 | 185 | ||||||
Property dispositions | (99) | — | ||||||
Fair value (losses) gains, net |
(533) | 10 | ||||||
Foreign currency translation | 22 | 34 | ||||||
Transfer between commercial properties and commercial developments | 16 | (16) | ||||||
Reclassifications to assets held for sale and other | (585) | (15) | ||||||
Investment properties, end of period | $ | 19,162 | $ | 1,057 |
(US$ Millions) | Sep. 30, 2024 | ||||
Equity accounted investments, beginning of period | $ | 8,199 | |||
Additions | 173 | ||||
Disposals and return of capital distributions | (159) | ||||
Share of net (losses), including fair value changes |
(95) | ||||
Distributions received | (204) | ||||
Foreign currency translation | 137 | ||||
Other comprehensive income and other | (39) | ||||
Equity accounted investments, end of period | $ | 8,012 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
NOI | $ | 241 | $ | 236 | $ | 730 | $ | 731 | ||||||
FFO | 87 | 62 | 258 | 240 | ||||||||||
CFFO | 102 | 81 | 287 | 291 | ||||||||||
Net income | 99 | 519 | 336 | 660 |
Consolidated | Unconsolidated | |||||||||||||
Sep. 30, 2024 | Sep. 30, 2023 | Sep. 30, 2024 | Sep. 30, 2023 | |||||||||||
Total portfolio(1): |
||||||||||||||
Number of malls and urban retail properties | 52 | 57 | 51 | 51 | ||||||||||
Leasable square feet (in thousands)(2) |
47,411 | 50,723 | 58,478 | 58,339 | ||||||||||
Leased % |
94.0 | % | 93.3 | % | 96.3 | % | 96.6 | % | ||||||
Sep. 30, 2024 | ||||||||
(US$ Millions) | Commercial properties | Commercial developments | ||||||
Investment properties, beginning of period | $ | 19,385 | $ | 67 | ||||
Capital expenditures | 87 | — | ||||||
Property dispositions | (5) | 11 | ||||||
Fair value gains, net |
5 | (3) | ||||||
Reclassifications to assets held for sale | (239) | — | ||||||
Investment properties, end of period | $ | 19,233 | $ | 75 |
(US$ Millions) | Sep. 30, 2024 | ||||
Equity accounted investments, beginning of year | $ | 9,501 | |||
Additions | 63 | ||||
Disposals and return of capital | (131) | ||||
Share of net earnings from equity accounted investments |
375 | ||||
Distributions | (12) | ||||
Other | (13) | ||||
Equity accounted investments, end of period | $ | 9,783 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
NOI | $ | 749 | $ | 689 | $ | 2,084 | $ | 1,899 | ||||||
FFO | (25) | (44) | (53) | (74) | ||||||||||
CFFO | (43) | (44) | (89) | (84) | ||||||||||
Net income | (296) | (383) | (1,279) | (422) |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
FFO | $ | (213) | $ | (175) | $ | (605) | $ | (554) | ||||||
CFFO | (211) | (174) | (601) | (541) | ||||||||||
Net (loss) |
(180) | (247) | (404) | (608) |
(US$ Millions) | ||||||||||||||
Sep. 30, 2024 | Office(2) |
Retail | LP Investments | Total | ||||||||||
2024 | $ | 1,789 | $ | 2,599 | $ | 2,518 | $ | 6,906 | ||||||
2025 | 5,068 | 2,172 | 4,145 | 11,385 | ||||||||||
2026 | 2,812 | 1,071 | 2,459 | 6,342 | ||||||||||
2027 | 1,256 | 880 | 1,030 | 3,166 | ||||||||||
2028 | 272 | 724 | 127 | 1,123 | ||||||||||
2029 and thereafter | 1,244 | 855 | 4,327 | 6,426 | ||||||||||
Deferred financing costs | (36) | (30) | (95) | (161) | ||||||||||
Secured debt obligations(1) |
$ | 12,405 | $ | 8,271 | $ | 14,511 | $ | 35,187 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (525) | $ | (367) | $ | (2,023) | $ | (1,219) | ||||||
Add (deduct): | ||||||||||||||
Income tax benefit (expense) | 31 | 130 | 160 | (10) | ||||||||||
Investment and other revenue | (188) | (246) | (570) | (659) | ||||||||||
Interest expense | 1,305 | 1,222 | 3,799 | 3,563 | ||||||||||
Depreciation and amortization expense(1) |
116 | 113 | 346 | 329 | ||||||||||
Investment and other expense | 11 | 136 | 31 | 212 | ||||||||||
General and administrative expense | 352 | 339 | 1,033 | 1,023 | ||||||||||
Fair value losses, net | 125 | 5 | 1,005 | 116 | ||||||||||
Share of (earnings) losses from equity accounted investments | (5) | (161) | (248) | 13 | ||||||||||
Total NOI(1) |
$ | 1,222 | $ | 1,171 | $ | 3,533 | $ | 3,368 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 1,587 | $ | 1,488 | $ | 4,671 | $ | 4,390 | ||||||
Direct commercial property expense | (643) | (597) | (1,854) | (1,737) | ||||||||||
Add: Depreciation and amortization expense in direct commercial property expense(1) |
15 | 13 | 42 | 38 | ||||||||||
Commercial property NOI(1) |
959 | 904 | 2,859 | 2,691 | ||||||||||
Hospitality revenue | 691 | 699 | 1,968 | 1,951 | ||||||||||
Direct hospitality expense | (529) | (532) | (1,598) | (1,565) | ||||||||||
Add: Depreciation and amortization expense in direct hospitality expense(1) |
101 | 100 | 304 | 291 | ||||||||||
Hospitality NOI(1) |
263 | 267 | 674 | 677 | ||||||||||
Total NOI(1) |
$ | 1,222 | $ | 1,171 | $ | 3,533 | $ | 3,368 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (525) | $ | (367) | $ | (2,023) | $ | (1,219) | ||||||
Add (deduct): | ||||||||||||||
Fair value losses, net | 125 | 5 | 1,005 | 116 | ||||||||||
Share of equity accounted fair value (losses) gains, net | 86 | (52) | 81 | 371 | ||||||||||
Depreciation and amortization of real estate assets(1) |
85 | 81 | 256 | 240 | ||||||||||
Income tax expense (benefit) | 31 | 130 | 160 | (10) | ||||||||||
Non-controlling interests in above items | 26 | 38 | 94 | 130 | ||||||||||
FFO | $ | (172) | $ | (165) | $ | (427) | $ | (372) | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
13 | 13 | 39 | 44 | ||||||||||
Transaction costs, net(2) |
22 | 26 | 45 | 69 | ||||||||||
Losses associated with non-investment properties, net(2) |
— | (4) | — | (4) | ||||||||||
Imputed interest(3) |
9 | 6 | 41 | 15 | ||||||||||
BSREP III (earnings)(4) |
(27) | (9) | (63) | (36) | ||||||||||
Company FFO | $ | (155) | $ | (133) | $ | (365) | $ | (284) |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (149) | $ | (256) | $ | (676) | $ | (849) | ||||||
Add (deduct): | ||||||||||||||
Income tax (benefit) expense | (47) | (14) | 37 | (101) | ||||||||||
Investment and other revenue | (40) | (30) | (124) | (123) | ||||||||||
Interest expense | 215 | 223 | 677 | 654 | ||||||||||
Depreciation and amortization included in direct commercial property expense and direct hospitality expense(2) |
2 | 3 | 7 | 9 | ||||||||||
Investment and other expense | 11 | 12 | 30 | 35 | ||||||||||
General and administrative expense | 67 | 56 | 196 | 188 | ||||||||||
Fair value losses, net | 132 | 390 | 477 | 824 | ||||||||||
Share of net (earnings) losses from equity accounted investments | 41 | (139) | 95 | 100 | ||||||||||
Total NOI - Office(1) |
$ | 232 | $ | 245 | $ | 719 | $ | 737 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 432 | $ | 451 | $ | 1,317 | $ | 1,344 | ||||||
Hospitality revenue(1) |
7 | 6 | 21 | 20 | ||||||||||
Direct commercial property expense | (204) | (209) | (610) | (617) | ||||||||||
Direct hospitality expense(1) |
(5) | (6) | (16) | (19) | ||||||||||
Add: Depreciation and amortization included in direct commercial property expense and direct hospitality expense(2) |
2 | 3 | 7 | 9 | ||||||||||
Total NOI - Office(2)(3) |
$ | 232 | $ | 245 | $ | 719 | $ | 737 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net loss | $ | (149) | $ | (256) | $ | (676) | $ | (849) | ||||||
Add (deduct): | ||||||||||||||
Fair value losses, net | 132 | 390 | 477 | 824 | ||||||||||
Share of equity accounted fair value (gains) losses, net | 77 | (95) | 226 | 238 | ||||||||||
Depreciation and amortization of real estate assets(1) |
— | 1 | 1 | 3 | ||||||||||
Income tax (benefit) expense | (47) | (14) | 37 | (101) | ||||||||||
Non-controlling interests in above items | (34) | (34) | (92) | (99) | ||||||||||
FFO | $ | (21) | $ | (8) | $ | (27) | $ | 16 | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
2 | 1 | 7 | 10 | ||||||||||
Transaction costs, net(1) |
7 | 6 | 17 | 11 | ||||||||||
Imputed interest(3) |
9 | 5 | 41 | 13 | ||||||||||
Company FFO | $ | (3) | $ | 4 | $ | 38 | $ | 50 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Unconsolidated properties NOI(1) |
$ | 136 | $ | 137 | $ | 423 | $ | 407 | ||||||
Unconsolidated properties fair value (losses) gains, net | (77) | 95 | (226) | (238) | ||||||||||
Other(2) |
(100) | (93) | (292) | (269) | ||||||||||
Share of net (losses) earnings from equity accounted investments | $ | (41) | $ | 139 | $ | (95) | $ | (100) |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net income | $ | 99 | $ | 519 | $ | 336 | $ | 660 | ||||||
Add (deduct): | ||||||||||||||
Income tax expense | 11 | 7 | 21 | 33 | ||||||||||
Investment and other revenue | (35) | (33) | (98) | (100) | ||||||||||
Interest expense | 190 | 207 | 573 | 601 | ||||||||||
Depreciation and amortization expense(2) |
3 | 4 | 10 | 13 | ||||||||||
General and administrative expense | 49 | 57 | 156 | 171 | ||||||||||
Fair value (gains) losses, net | (6) | (478) | 107 | (475) | ||||||||||
Share of net earnings from equity accounted investments | (70) | (47) | (375) | (172) | ||||||||||
Total NOI - Retail(1) |
$ | 241 | $ | 236 | $ | 730 | $ | 731 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 340 | $ | 343 | $ | 1,048 | $ | 1,037 | ||||||
Direct commercial property expense | (102) | (111) | (328) | (319) | ||||||||||
Add: Depreciation and amortization included in direct commercial property expense(1) |
3 | 4 | 10 | 13 | ||||||||||
Total NOI - Retail(1)(2) |
$ | 241 | $ | 236 | $ | 730 | $ | 731 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net income | $ | 99 | $ | 519 | $ | 336 | $ | 660 | ||||||
Add (deduct): | ||||||||||||||
Share of equity accounted fair value gains, net | (7) | 21 | (185) | 38 | ||||||||||
Fair value (gains) losses, net | (6) | (478) | 107 | (475) | ||||||||||
Income tax expense | 11 | 7 | 21 | 33 | ||||||||||
Non-controlling interests in above items | (10) | (7) | (21) | (16) | ||||||||||
FFO | $ | 87 | $ | 62 | $ | 258 | $ | 240 | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
4 | 4 | 10 | 12 | ||||||||||
Transaction costs, net(2) |
11 | 19 | 19 | 43 | ||||||||||
Gains associated with non-investment properties, net(2) |
— | (4) | — | (4) | ||||||||||
Company FFO | $ | 102 | $ | 81 | $ | 287 | $ | 291 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Unconsolidated properties NOI(1) |
$ | 182 | $ | 179 | $ | 546 | $ | 543 | ||||||
Unconsolidated properties fair value gains, net | 7 | (21) | 185 | (38) | ||||||||||
Other(2) |
(119) | (111) | (356) | (333) | ||||||||||
Share of net earnings from equity accounted investments | $ | 70 | $ | 47 | $ | 375 | $ | 172 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net (loss) | $ | (296) | $ | (383) | $ | (1,279) | $ | (422) | ||||||
Add (deduct): | ||||||||||||||
Income tax expense (benefit) | 68 | 58 | 260 | (56) | ||||||||||
Investment and other revenue | (49) | (114) | (169) | (256) | ||||||||||
Interest expense | 795 | 696 | 2,227 | 2,016 | ||||||||||
Depreciation and amortization expense(2) |
109 | 104 | 324 | 304 | ||||||||||
Investment and other expense | — | 124 | 1 | 177 | ||||||||||
General and administrative expense | 100 | 89 | 286 | 259 | ||||||||||
Fair value (gains) losses, net | (2) | 90 | 402 | (208) | ||||||||||
Share of net (earnings) losses from equity accounted investments | 24 | 25 | 32 | 85 | ||||||||||
Total NOI(1) |
$ | 749 | $ | 689 | $ | 2,084 | $ | 1,899 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial property revenue | $ | 815 | $ | 694 | $ | 2,306 | $ | 2,009 | ||||||
Hospitality revenue | 684 | 693 | 1,947 | 1,931 | ||||||||||
Direct commercial property expense | (336) | (276) | (913) | (799) | ||||||||||
Direct hospitality expense | (523) | (526) | (1,580) | (1,546) | ||||||||||
Add: Depreciation and amortization included in direct commercial property expense and direct hospitality expense(1) |
109 | 104 | 324 | 304 | ||||||||||
Total NOI(1) |
$ | 749 | $ | 689 | $ | 2,084 | $ | 1,899 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net (loss) | $ | (296) | $ | (383) | $ | (1,279) | $ | (422) | ||||||
Add (deduct): | ||||||||||||||
Fair value (gains) losses, net | (2) | 90 | 402 | (208) | ||||||||||
Share of equity accounted fair value losses, net | 16 | 22 | 40 | 95 | ||||||||||
Depreciation and amortization of real estate assets(1) |
85 | 80 | 255 | 237 | ||||||||||
Income tax expense (benefit) | 68 | 58 | 260 | (56) | ||||||||||
Non-controlling interests in above items | 104 | 89 | 269 | 280 | ||||||||||
FFO | $ | (25) | $ | (44) | $ | (53) | $ | (74) | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
5 | 8 | 17 | 19 | ||||||||||
Transaction costs, net(2) |
4 | 1 | 10 | 5 | ||||||||||
Imputed interest(3) |
— | 1 | — | 2 | ||||||||||
BSREP III (earnings)(3) |
(27) | (10) | (63) | (36) | ||||||||||
CFFO | $ | (43) | $ | (44) | $ | (89) | $ | (84) | ||||||
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Net income | $ | (180) | $ | (247) | $ | (404) | $ | (608) | ||||||
Add (deduct): | ||||||||||||||
Fair value gains, net | 1 | 3 | 19 | (25) | ||||||||||
Income tax expense | (1) | 79 | (158) | 114 | ||||||||||
Non-controlling interests in above items | (33) | (10) | (62) | (35) | ||||||||||
FFO | $ | (213) | $ | (175) | $ | (605) | $ | (554) | ||||||
Add (deduct): | ||||||||||||||
Depreciation and amortization of non-real-estate assets, net(1)(2) |
1 | 1 | 4 | 3 | ||||||||||
Transaction costs, net(1) |
1 | — | — | 10 | ||||||||||
CFFO | $ | (211) | $ | (174) | $ | (601) | $ | (541) |
(US$ Millions)
For the three months ended Sep. 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 | $ | — | $ | 7 | $ | 11 | $ | — | $ | 23 | $ | 55 | $ | 219 | $ | 49 | $ | 2,102 | $ | 2,466 | ||||||||||||
Net (loss) income attributable to Unitholders(1) |
(324) | 73 | (221) | — | (14) | 45 | (422) | 41 | 401 | (421) | ||||||||||||||||||||||
For the three months ended Sep. 30, 2023 |
||||||||||||||||||||||||||||||||
Revenue | $ | — | $ | 9 | $ | 27 | $ | — | $ | 28 | $ | 56 | $ | 120 | $ | 151 | $ | 2,042 | $ | 2,433 | ||||||||||||
Net (loss) income attributable to Unitholders(1) |
(63) | (159) | (294) | — | 49 | 45 | (177) | 141 | 281 | (177) | ||||||||||||||||||||||
(US$ Millions)
For the nine months ended Sep. 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 | $ | — | $ | 32 | $ | 37 | $ | — | $ | 71 | $ | 165 | $ | 488 | $ | 171 | $ | 6,245 | $ | 7,209 | ||||||||||||
Net (loss) income attributable to Unitholders(1) |
(462) | (374) | (799) | — | 46 | 137 | (1,289) | 150 | 1,302 | (1,289) | ||||||||||||||||||||||
For the nine months ended Sep. 30, 2023 |
||||||||||||||||||||||||||||||||
Revenue | $ | — | $ | 19 | $ | 49 | $ | — | $ | 88 | $ | 164 | $ | 369 | $ | 519 | $ | 5,792 | $ | 7,000 | ||||||||||||
Net (loss) income attributable to Unitholders(1) |
(337) | (603) | (626) | — | 7 | 132 | (940) | 492 | 935 | (940) | ||||||||||||||||||||||
(US$ Millions)
As of Sep. 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 | $ | — | $ | 406 | $ | 283 | $ | — | $ | 1,918 | $ | 2,949 | $ | 3,299 | $ | 863 | $ | (4,890) | $ | 4,828 | ||||||||||||
Non-current assets | 8,482 | 6,010 | 12,687 | — | 25 | — | 32,647 | 2,926 | 30,097 | 92,874 | ||||||||||||||||||||||
Assets held for sale | — | — | — | — | — | — | — | — | 35,625 | 35,625 | ||||||||||||||||||||||
Current liabilities | — | 1,503 | 2,060 | — | 729 | — | 9,015 | 733 | 8,650 | 22,690 | ||||||||||||||||||||||
Non-current liabilities | — | 15 | 1,578 | — | 1,037 | 653 | 3,877 | 478 | 32,168 | 39,806 | ||||||||||||||||||||||
Liabilities associated with assets held for sale | — | — | — | — | — | — | — | — | 22,868 | 22,868 | ||||||||||||||||||||||
Preferred equity | 699 | 3,728 | — | — | — | — | 722 | — | (4,450) | 699 | ||||||||||||||||||||||
Equity attributable to interests of others in operating subsidiaries and properties | — | — | 2,428 | — | — | — | — | — | 23,203 | 25,631 | ||||||||||||||||||||||
Equity attributable to Unitholders(1) |
$ | 7,783 | $ | 1,170 | $ | 6,904 | $ | — | $ | 177 | $ | 2,296 | $ | 22,332 | $ | 2,578 | $ | (21,607) | $ | 21,633 |
(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 nine months ended Sep. 30, 2024
|
Combined Guarantor entities | ||||
Revenue | $ | 1 | |||
Revenue - from related parties | 10 | ||||
Revenue - from non-guarantor subsidiaries | 251 | ||||
Dividend income - from non-guarantor subsidiaries | 394 | ||||
Operating profit | 96 | ||||
Net income |
116 |
(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 Sep. 30, 2024
|
Combined Guarantor entities | ||||
Current assets | $ | 37 | |||
Current assets - due from related parties | 797 | ||||
Current assets - due from non-guarantor subsidiaries | 5,750 | ||||
Long-term assets | 2 | ||||
Long-term assets - due from related parties | — | ||||
Current liabilities | 107 | ||||
Current liabilities - due to related parties | 2,026 | ||||
Current liabilities - due to non-guarantor subsidiaries | 6,488 | ||||
Long-term liabilities | 2,078 | ||||
Long-term liabilities - due to non-guarantor subsidiaries | 1,704 | ||||
Preferred equity and capital securities | 2,336 | ||||
Non-controlling interests | 4,060 |
(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 | Sep. 30, 2024 | Dec. 31, 2023 | |||||||||||
Assets | ||||||||||||||
Non-current assets | ||||||||||||||
Investment properties | 3 | $ | 61,493 | $ | 82,915 | |||||||||
Equity accounted investments | 4 | 18,676 | 19,435 | |||||||||||
Property, plant and equipment | 5 | 5,599 | 11,085 | |||||||||||
Goodwill | 6 | 1,005 | 1,450 | |||||||||||
Intangible assets | 7 | 960 | 1,054 | |||||||||||
Other non-current assets | 8 | 5,024 | 6,170 | |||||||||||
Loans and notes receivable | 117 | 427 | ||||||||||||
Total non-current assets | 92,874 | 122,536 | ||||||||||||
Current assets | ||||||||||||||
Loans and notes receivable | 897 | 1,365 | ||||||||||||
Accounts receivable and other | 9 | 2,183 | 3,483 | |||||||||||
Cash and cash equivalents | 1,748 | 2,341 | ||||||||||||
Total current assets | 4,828 | 7,189 | ||||||||||||
Assets held for sale | 10 | 35,625 | 1,852 | |||||||||||
Total assets | 133,327 | 131,577 | ||||||||||||
Liabilities and equity | ||||||||||||||
Non-current liabilities | ||||||||||||||
Debt obligations(1) |
11 | 33,320 | 53,393 | |||||||||||
Capital securities | 12 | 2,249 | 2,040 | |||||||||||
Other non-current liabilities | 14 | 1,700 | 2,188 | |||||||||||
Deferred tax liabilities | 2,537 | 3,457 | ||||||||||||
Total non-current liabilities | 39,806 | 61,078 | ||||||||||||
Current liabilities | ||||||||||||||
Debt obligations(1) |
11 | 16,322 | 15,319 | |||||||||||
Capital securities | 12 | 740 | 795 | |||||||||||
Accounts payable and other liabilities | 15 | 5,628 | 5,741 | |||||||||||
Total current liabilities | 22,690 | 21,855 | ||||||||||||
Liabilities associated with assets held for sale | 10 | 22,868 | 57 | |||||||||||
Total liabilities | 85,364 | 82,990 | ||||||||||||
Equity | ||||||||||||||
Limited partners | 16 | 7,758 | 8,084 | |||||||||||
General partner | 16 | 3 | 4 | |||||||||||
Preferred equity | 16 | 699 | 699 | |||||||||||
Non-controlling interests attributable to: | ||||||||||||||
Redeemable/exchangeable and special limited partnership units | 16, 17 | 13,859 | 14,447 | |||||||||||
FV LTIP units of the Operating Partnership | 16, 17 | 13 | 21 | |||||||||||
Interests of others in operating subsidiaries and properties | 17 | 25,631 | 25,332 | |||||||||||
Total equity | 47,963 | 48,587 | ||||||||||||
Total liabilities and equity | $ | 133,327 | $ | 131,577 |
Unaudited | Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||||
(US$ Millions, except per unit amounts) | Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||
Commercial property revenue | 18 | $ | 1,587 | $ | 1,488 | $ | 4,671 | $ | 4,390 | ||||||||
Hospitality revenue | 19 | 691 | 699 | 1,968 | 1,951 | ||||||||||||
Investment and other revenue | 20 | 188 | 246 | 570 | 659 | ||||||||||||
Total revenue | 2,466 | 2,433 | 7,209 | 7,000 | |||||||||||||
Direct commercial property expense | 21 | 643 | 597 | 1,854 | 1,737 | ||||||||||||
Direct hospitality expense | 22 | 529 | 532 | 1,598 | 1,565 | ||||||||||||
Investment and other expense | 11 | 136 | 31 | 212 | |||||||||||||
Interest expense | 1,305 | 1,222 | 3,799 | 3,563 | |||||||||||||
General and administrative expense | 23 | 352 | 339 | 1,033 | 1,023 | ||||||||||||
Total expenses | 2,840 | 2,826 | 8,315 | 8,100 | |||||||||||||
Fair value (losses), net | 24 | (125) | (5) | (1,005) | (116) | ||||||||||||
Share of net earnings (loss) from equity accounted investments | 4 | 5 | 161 | 248 | (13) | ||||||||||||
(Loss) before income taxes | (494) | (237) | (1,863) | (1,229) | |||||||||||||
Income tax expense (benefit) | 13 | 31 | 130 | 160 | (10) | ||||||||||||
Net (loss) | $ | (525) | $ | (367) | $ | (2,023) | $ | (1,219) | |||||||||
Net (loss) attributable to: | |||||||||||||||||
Limited partners | $ | (150) | $ | (63) | $ | (461) | $ | (337) | |||||||||
General partner | — | — | — | — | |||||||||||||
Non-controlling interests attributable to: | |||||||||||||||||
Redeemable/exchangeable and special limited partnership units | (271) | (113) | (827) | (601) | |||||||||||||
FV LTIP units of the Operating Partnership | — | (1) | (1) | (2) | |||||||||||||
Interests of others in operating subsidiaries and properties | (104) | (190) | (734) | (279) | |||||||||||||
Total | $ | (525) | $ | (367) | $ | (2,023) | $ | (1,219) | |||||||||
Unaudited | Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||||
(US$ Millions) | Note | 2024 | 2023 | 2024 | 2023 | ||||||||||||
Net loss | $ | (525) | $ | (367) | $ | (2,023) | $ | (1,219) | |||||||||
Other comprehensive income (loss) | 25 | ||||||||||||||||
Items that may be reclassified to net (loss): | |||||||||||||||||
Foreign currency translation | 230 | (266) | 21 | (80) | |||||||||||||
Cash flow hedges | (139) | (26) | (127) | 205 | |||||||||||||
Equity accounted investments | (16) | (31) | (35) | (27) | |||||||||||||
Items that will not be reclassified to net (loss): | |||||||||||||||||
Securities - fair value through other comprehensive (loss) income ("FVTOCI") | (1) | (1) | 4 | (16) | |||||||||||||
Share of revaluation deficit on equity accounted investments | — | — | (1) | — | |||||||||||||
Remeasurement of defined benefit obligations | — | — | — | (2) | |||||||||||||
Revaluation (deficit) surplus | (113) | — | (113) | 2 | |||||||||||||
Total other comprehensive (loss) income | (39) | (324) | (251) | 82 | |||||||||||||
Total comprehensive loss | $ | (564) | $ | (691) | $ | (2,274) | $ | (1,137) | |||||||||
Comprehensive loss attributable to: |
|||||||||||||||||
Limited partners | |||||||||||||||||
Net loss | $ | (150) | $ | (63) | $ | (461) | $ | (337) | |||||||||
Other comprehensive income (loss) | 32 | (91) | (23) | 18 | |||||||||||||
(118) | (154) | (484) | (319) | ||||||||||||||
General Partner | |||||||||||||||||
Net loss | $ | — | $ | — | $ | — | $ | — | |||||||||
Other comprehensive income (loss) | — | — | — | — | |||||||||||||
— | — | — | — | ||||||||||||||
Non-controlling interests | |||||||||||||||||
Redeemable/exchangeable and special limited partnership units | |||||||||||||||||
Net loss | (271) | (113) | (827) | (601) | |||||||||||||
Other comprehensive income (loss) | 58 | (162) | (40) | 33 | |||||||||||||
(213) | (275) | (867) | (568) | ||||||||||||||
FV LTIP units of the Operating Partnership | |||||||||||||||||
Net income (loss) | — | (1) | (1) | (2) | |||||||||||||
Other comprehensive income (loss) | — | — | — | — | |||||||||||||
— | (1) | (1) | (2) | ||||||||||||||
Interests of others in operating subsidiaries and properties | |||||||||||||||||
Net loss | (104) | (190) | (734) | (279) | |||||||||||||
Other comprehensive (loss) income | (129) | (71) | (188) | 31 | |||||||||||||
(233) | (261) | (922) | (248) | ||||||||||||||
Total comprehensive loss | $ | (564) | $ | (691) | $ | (2,274) | $ | (1,137) |
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 | — | (461) | — | — | (461) | — | — | — | — | — | — | (827) | (1) | (734) | (2,023) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive loss | — | — | — | (23) | (23) | — | — | — | — | — | — | (40) | — | (188) | (251) | ||||||||||||||||||||||||||||||||||||||
Total comprehensive loss | — | (461) | — | (23) | (484) | — | — | — | — | — | — | (867) | (1) | (922) | (2,274) | ||||||||||||||||||||||||||||||||||||||
Distributions | — | (339) | — | — | (339) | — | — | — | — | — | — | (606) | (1) | (1,487) | (2,433) | ||||||||||||||||||||||||||||||||||||||
Preferred distributions | — | (12) | — | — | (12) | — | — | — | — | — | — | (21) | — | — | (33) | ||||||||||||||||||||||||||||||||||||||
Issuance (repurchase) of interests in operating subsidiaries | 510 | (4) | 2 | — | 508 | — | — | — | — | — | — | 904 | (4) | 2,708 | 4,116 | ||||||||||||||||||||||||||||||||||||||
Change in relative interests of non-controlling interests | — | — | 2 | (1) | 1 | — | — | (2) | 1 | (1) | — | 2 | (2) | — | — | ||||||||||||||||||||||||||||||||||||||
Balance as at Sep. 30, 2024 | $ | 6,974 | $ | (1,753) | $ | 2,552 | $ | (15) | $ | 7,758 | $ | 4 | $ | 2 | $ | (3) | $ | — | $ | 3 | $ | 699 | $ | 13,859 | $ | 13 | $ | 25,631 | $ | 47,963 | |||||||||||||||||||||||
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 | — | (337) | — | — | (337) | — | — | — | — | — | — | (601) | (2) | (279) | (1,219) | ||||||||||||||||||||||||||||||||||||||
Other comprehensive income | — | — | — | 18 | 18 | — | — | — | — | — | — | 33 | — | 31 | 82 | ||||||||||||||||||||||||||||||||||||||
Total comprehensive (loss) income | — | (337) | — | 18 | (319) | — | — | — | — | — | — | (568) | (2) | (248) | (1,137) | ||||||||||||||||||||||||||||||||||||||
Distributions | — | (329) | — | — | (329) | — | — | — | — | — | — | (588) | (2) | (3,147) | (4,066) | ||||||||||||||||||||||||||||||||||||||
Preferred distributions | — | (12) | — | — | (12) | — | — | — | — | — | — | (21) | — | — | (33) | ||||||||||||||||||||||||||||||||||||||
Issuance (repurchase) of interest in operating subsidiaries | 603 | 28 | 17 | — | 648 | — | — | — | — | — | — | 1,155 | (14) | 10,153 | 11,942 | ||||||||||||||||||||||||||||||||||||||
Change in relative interest of non-controlling interests | — | — | 3 | — | 3 | — | — | — | — | — | — | 5 | (8) | — | — | ||||||||||||||||||||||||||||||||||||||
Balance as at Sep. 30, 2023 | $ | 6,464 | $ | (717) | $ | 2,546 | $ | (85) | $ | 8,208 | $ | 4 | $ | 2 | $ | (1) | $ | (1) | $ | 4 | $ | 699 | $ | 14,671 | $ | 19 | $ | 24,842 | $ | 48,443 |
Unaudited | Nine Months Ended Sep. 30, | ||||||||||
(US$ Millions) | Note | 2024 | 2023 | ||||||||
Operating activities | |||||||||||
Net loss |
$ | (2,023) | $ | (1,219) | |||||||
Share of equity accounted earnings, net of distributions |
60 | 122 | |||||||||
Fair value losses, net |
24 | 1,005 | 116 | ||||||||
Deferred income tax expense (benefit) |
13 | 6 | (82) | ||||||||
Depreciation and amortization | 21,22 | 346 | 329 | ||||||||
Working capital and other | 1,364 | 69 | |||||||||
758 | (665) | ||||||||||
Financing activities | |||||||||||
Debt obligations, issuance | 14,450 | 12,907 | |||||||||
Debt obligations, repayments | (13,236) | (15,129) | |||||||||
Capital securities issued | — | 275 | |||||||||
Capital securities redeemed | (13) | (11) | |||||||||
Non-controlling interests, issued | 2,837 | 5,913 | |||||||||
Non-controlling interests, purchased | (10) | (51) | |||||||||
Settlement of deferred consideration | 138 | (438) | |||||||||
Repayment of lease liabilities | (30) | (19) | |||||||||
Issuances to limited partnership unitholders | 510 | 603 | |||||||||
Issuances to redeemable/exchangeable and special limited partnership unitholders | 908 | 1,077 | |||||||||
Redemption of FV LTIP units of the Operating Partnership | (6) | (15) | |||||||||
Distributions to non-controlling interests in operating subsidiaries | (1,492) | (3,149) | |||||||||
Preferred distributions | (33) | (33) | |||||||||
Distributions to limited partnership unitholders | (339) | (329) | |||||||||
Distributions to redeemable/exchangeable and special limited partnership unitholders | (606) | (588) | |||||||||
Distributions to holders of FV LTIP units of the Operating Partnership | (1) | (2) | |||||||||
3,077 | 1,011 | ||||||||||
Investing activities | |||||||||||
Acquisitions | |||||||||||
Investment properties | (5,756) | (3,946) | |||||||||
Property, plant and equipment | (284) | (383) | |||||||||
Equity accounted investments | (296) | (209) | |||||||||
Financial assets and other | (798) | (837) | |||||||||
Cash acquired in business combinations | — | 914 | |||||||||
Acquisition of subsidiaries | 48 | 27 | |||||||||
Dispositions | |||||||||||
Investment properties | 1,409 | 1,007 | |||||||||
Property, plant and equipment | 561 | 209 | |||||||||
Equity accounted investments | 849 | 800 | |||||||||
Financial assets and other | 537 | 653 | |||||||||
Disposition of subsidiaries | — | (5) | |||||||||
Restricted cash and deposits | 1 | (33) | |||||||||
(3,729) | (1,803) | ||||||||||
Cash and cash equivalents | |||||||||||
Net change in cash and cash equivalents during the period | 106 | (1,457) | |||||||||
Net change in cash classified within assets held for sale | (703) | — | |||||||||
Effect of exchange rate fluctuations on cash and cash equivalents held in foreign currencies | 4 | (7) | |||||||||
Balance, beginning of period | 2,341 | 4,020 | |||||||||
Balance, end of period | $ | 1,748 | $ | 2,556 | |||||||
Supplemental cash flow information | |||||||||||
Cash paid for: | |||||||||||
Income taxes, net of refunds received | $ | 104 | $ | 122 | |||||||
Interest (excluding dividends on capital securities) | $ | 3,500 | $ | 3,459 |
Nine months ended Sep. 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 | 4,466 | 216 | 4,682 | 2,543 | 829 | 3,372 | ||||||||||||||
Capital expenditures | 650 | 1,217 | 1,867 | 732 | 1,326 | 2,058 | ||||||||||||||
Property dispositions(1) |
(827) | — | (827) | (1,478) | (44) | (1,522) | ||||||||||||||
Fair value (losses) gains, net |
(1,036) | 312 | (724) | (1,410) | 92 | (1,318) | ||||||||||||||
Foreign currency translation | (189) | 38 | (151) | 646 | 80 | 726 | ||||||||||||||
Transfer between commercial properties and commercial developments | 575 | (575) | — | 940 | (940) | — | ||||||||||||||
Acquisition of Foreign Investments(2) |
— | — | — | 11,286 | 1,408 | 12,694 | ||||||||||||||
Reclassification to assets held for sale and other changes | (1,388) | (14) | (1,402) | (1,627) | (53) | (1,680) | ||||||||||||||
Reclassification of BSREP IV investments to assets held for sale(2) |
(20,221) | (4,646) | (24,867) | — | — | — | ||||||||||||||
Balance, end of period(3) |
$ | 59,729 | $ | 1,764 | $ | 61,493 | $ | 77,699 | $ | 5,216 | $ | 82,915 |
Sep. 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 | % | 10 | 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 | 9.4 | % | 6.7 | % | 8 | 8.4 | % | 5.8 | % | 9 | ||||||||||||
Sep. 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 | $ | — | $ | — | $ | 19,162 | $ | 1,057 | $ | — | $ | — | $ | 20,194 | $ | 859 | ||||||||||
Retail | — | — | 19,233 | 75 | — | — | 19,385 | 67 | ||||||||||||||||||
LP Investments | — | — | 21,334 | 632 | — | — | 38,120 | 4,290 | ||||||||||||||||||
Total | $ | — | $ | — | $ | 59,729 | $ | 1,764 | $ | — | $ | — | $ | 77,699 | $ | 5,216 |
Sep. 30, 2024 | |||||||||||
(US$ Millions) | Impact of +25bps DR | Impact of +25bps TCR | Impact of +25bps DR and +25bps TCR or +25bps ICR | ||||||||
Office | $ | 403 | $ | 595 | $ | 984 | |||||
Retail | 362 | 565 | 914 | ||||||||
LP Investments(1) |
296 | 708 | 773 | ||||||||
Total | $ | 1,061 | $ | 1,868 | $ | 2,671 |
Proportion of ownership interests | Carrying value | |||||||||||||
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | Sep. 30, 2024 | Dec. 31, 2023 | ||||||||||
Joint Ventures | 15% - 58% |
15% - 75% |
$ | 18,427 | $ | 19,142 | ||||||||
Associates | 15% - 50% |
16% - 50% |
249 | 293 | ||||||||||
Total | $ | 18,676 | $ | 19,435 |
Nine months ended | Year ended | |||||||
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Equity accounted investments, beginning of period | $ | 19,435 | $ | 19,943 | ||||
Additions | 294 | 476 | ||||||
Disposals and return of capital distributions | (732) | (863) | ||||||
Share of net earnings (losses) from equity accounted investments |
248 | (94) | ||||||
Distributions received | (308) | (212) | ||||||
Foreign currency translation | 94 | 220 | ||||||
Acquisition of Foreign Investments(1) |
— | 211 | ||||||
Reclassification (to) assets held for sale |
— | (54) | ||||||
Reclassification of BSREP IV investments to assets held for sale(1) |
(259) | — | ||||||
Other comprehensive income and other | (96) | (192) | ||||||
Equity accounted investments, end of period | $ | 18,676 | $ | 19,435 |
Sep. 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 | 7.4 | % | 5.1 | % | 11 | 7.4 | % | 5.0 | % | 11 | ||||||||||||
Retail(2) |
Discounted cash flow | 6.6 | % | 5.0 | % | 10 | 6.6 | % | 5.1 | % | 10 | ||||||||||||
LP Investments(3) |
Discounted cash flow | 7.6 | % | 5.7 | % | 10 | 7.7 | % | 5.9 | % | 10 | ||||||||||||
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Non-current assets | $ | 72,691 | $ | 72,084 | ||||
Current assets | 3,393 | 4,728 | ||||||
Total assets | 76,084 | 76,812 | ||||||
Non-current liabilities(1) |
24,277 | 28,411 | ||||||
Current liabilities(1) |
11,892 | 8,008 | ||||||
Total liabilities | 36,169 | 36,419 | ||||||
Net assets | 39,915 | 40,393 | ||||||
Partnership’s share of net assets | $ | 18,676 | $ | 19,435 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Revenue | $ | 1,305 | $ | 1,479 | $ | 3,912 | $ | 4,119 | ||||||
Expenses | 1,168 | 1,289 | 3,378 | 3,456 | ||||||||||
Income (loss) from equity accounted investments(1) |
12 | (14) | 44 | (5) | ||||||||||
Income before fair value (losses) gains, net |
149 | 176 | 578 | 658 | ||||||||||
Fair value (losses) gains, net |
(139) | 140 | 389 | (897) | ||||||||||
Net Income (loss) |
10 | 316 | 967 | (239) | ||||||||||
Partnership’s share of net earnings (loss) |
$ | 5 | $ | 161 | $ | 248 | $ | (13) |
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 |
Nine months ended | Year ended | |||||||
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Cost: | ||||||||
Balance at the beginning of period | $ | 10,486 | $ | 9,050 | ||||
Additions | 293 | 540 | ||||||
Disposals | (260) | (169) | ||||||
Foreign currency translation | 120 | 153 | ||||||
Acquisition of Foreign Investments(1) |
— | 945 | ||||||
Reclassification (to) assets held for sale and other | (421) | (33) | ||||||
Reclassification of BSREP IV investments to assets held for sale(1) |
(4,658) | — | ||||||
5,560 | 10,486 | |||||||
Accumulated fair value changes: | ||||||||
Balance at the beginning of period | 2,027 | 1,376 | ||||||
Revaluation (loss) gains, net(2) |
(168) | 647 | ||||||
Disposals | — | (37) | ||||||
Foreign currency translation | 37 | 45 | ||||||
Reclassification (to) assets held for sale and other | (126) | (4) | ||||||
Reclassification of BSREP IV investments to assets held for sale(1) |
(471) | — | ||||||
1,299 | 2,027 | |||||||
Accumulated depreciation: | ||||||||
Balance at the beginning of period | (1,428) | (1,025) | ||||||
Depreciation | (323) | (411) | ||||||
Disposals | 122 | 37 | ||||||
Foreign currency translation | (32) | (37) | ||||||
Reclassification to assets held for sale and other | 88 | 8 | ||||||
Reclassification of BSREP IV investments to assets held for sale(1) |
313 | — | ||||||
(1,260) | (1,428) | |||||||
Total property, plant and equipment(3) |
$ | 5,599 | $ | 11,085 |
Intangible assets by class | Useful life (in years) | ||||
Trademarks | Indefinite | ||||
Management contracts | 25 |
||||
Customer relationships | 22 |
||||
Other | 4 to 88 |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Cost | $ | 1,022 | $ | 1,138 | ||||
Accumulated amortization | (62) | (84) | ||||||
Total intangible assets | $ | 960 | $ | 1,054 |
Nine months ended | Year ended | |||||||
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Balance, beginning of period | $ | 1,054 | $ | 966 | ||||
Acquisitions | 13 | 9 | ||||||
Disposals | — | 1 | ||||||
Amortization | (21) | (29) | ||||||
Acquisition of Foreign Investments(1) |
— | 60 | ||||||
Foreign currency translation | 46 | 49 | ||||||
Reclassification of BSREP IV investments to assets held for sale(1) |
(132) | (2) | ||||||
Balance, end of period | $ | 960 | $ | 1,054 |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Securities - FVTPL | $ | 3,190 | $ | 3,240 | ||||
Derivative assets | 11 | 192 | ||||||
Securities - FVTOCI | 28 | 61 | ||||||
Other marketable securities | 28 | 28 | ||||||
Restricted cash | 403 | 581 | ||||||
Inventory | 1,217 | 1,858 | ||||||
Accounts receivables - non-current | 2 | 43 | ||||||
Other | 145 | 167 | ||||||
Total other non-current assets | $ | 5,024 | $ | 6,170 |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Derivative assets | $ | 291 | $ | 299 | ||||
Accounts receivable - net of expected credit loss of $47 million (December 31, 2023 - $63 million) |
823 | 1,355 | ||||||
Restricted cash | 367 | 326 | ||||||
Prepaid expenses | 253 | 270 | ||||||
Inventory | 207 | 131 | ||||||
Other current assets(1) |
242 | 1,102 | ||||||
Total accounts receivable and other | $ | 2,183 | $ | 3,483 |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Investment properties(1) |
$ | 26,701 | $ | 1,673 | ||||
Property, plant and equipment(1) |
4,829 | 2 | ||||||
Cash and cash equivalents(1) |
703 | — | ||||||
Goodwill(1) |
488 | — | ||||||
Equity accounted investments(1) |
259 | 127 | ||||||
Intangible assets(1) |
132 | — | ||||||
Accounts receivable and other assets(1) |
2,513 | 50 | ||||||
Assets held for sale | $ | 35,625 | $ | 1,852 | ||||
Debt obligations(1) |
19,477 | — | ||||||
Accounts payable and other liabilities(1) |
3,391 | 57 | ||||||
Liabilities associated with assets held for sale | $ | 22,868 | $ | 57 |
(US$ Millions) | Nine months ended Sep. 30, 2024 | Twelve months ended Dec. 31, 2023 |
||||||
Balance, beginning of period | $ | 1,852 | $ | 576 | ||||
Reclassification to assets held for sale, net | 2,466 | 1,798 | ||||||
Reclassification of BSREP IV investments to assets held for sale(1) |
33,735 | — | ||||||
Disposals | (2,411) | (525) | ||||||
Fair value adjustments | (2) | (67) | ||||||
Foreign currency translation | 6 | 1 | ||||||
Acquisition of Foreign Investments(1) |
— | 47 | ||||||
Other | (21) | 22 | ||||||
Balance, end of period | $ | 35,625 | $ | 1,852 |
Sep. 30, 2024 | Dec. 31, 2023 | |||||||||||||
(US$ Millions) | Weighted-average rate | Debt balance | Weighted-average rate | Debt balance | ||||||||||
Unsecured facilities: | ||||||||||||||
Brookfield Property Partners’ credit facilities | 7.01 | % | $ | 2,114 | 7.36 | % | $ | 3,251 | ||||||
Brookfield Property Partners’ corporate bonds | 4.79 | % | 1,405 | 4.67 | % | 1,887 | ||||||||
Brookfield Properties Retail Holdings LLC (“BPYU”) term debt |
7.45 | % | 1,184 | 7.96 | % | 1,366 | ||||||||
BPYU senior secured notes |
5.20 | % | 1,493 | 5.20 | % | 1,695 | ||||||||
BPYU corporate facility |
7.71 | % | 377 | 8.21 | % | 508 | ||||||||
BPYU junior subordinated notes |
6.94 | % | 198 | 7.07 | % | 198 | ||||||||
Subsidiary borrowings | 6.39 | % | 280 | 6.85 | % | 47 | ||||||||
Secured debt obligations: | ||||||||||||||
Funds subscription credit facilities(1) |
7.00 | % | 2,334 | 7.38 | % | 3,638 | ||||||||
Fixed rate | 4.72 | % | 29,172 | 4.40 | % | 28,417 | ||||||||
Variable rate | 8.01 | % | 30,788 | 8.05 | % | 28,049 | ||||||||
Deferred financing costs | (226) | (344) | ||||||||||||
Total debt obligations | $ | 69,119 | $ | 68,712 | ||||||||||
Current(2) |
16,322 | 15,319 | ||||||||||||
Non-current(2) |
33,320 | 53,393 | ||||||||||||
Debt associated with assets held for sale | 19,477 | — | ||||||||||||
Total debt obligations | $ | 69,119 | $ | 68,712 |
Sep. 30, 2024 | Dec. 31, 2023 | |||||||||||||||||||
(Millions) | U.S. Dollars | Local currency |
U.S. Dollars | Local currency |
||||||||||||||||
U.S. Dollars | $ | 42,549 | $ | 42,549 | $ | 43,788 | $ | 43,788 | ||||||||||||
Euros | 7,760 | € | 6,969 | 7,409 | € | 6,711 | ||||||||||||||
British Pounds | 7,125 | £ | 5,327 | 6,240 | £ | 4,902 | ||||||||||||||
Canadian Dollars | 3,502 | C$ | 4,736 | 3,967 | C$ | 5,257 | ||||||||||||||
Brazilian Reais | 2,041 | R$ | 11,116 | 1,731 | R$ | 8,380 | ||||||||||||||
Indian Rupee | 2,264 | Rs | 190,260 | 2,226 | Rs | 185,506 | ||||||||||||||
South Korean Won | 1,870 | ₩ | 2,457,000 | 1,756 | ₩ | 2,280,000 | ||||||||||||||
Australian Dollars | 1,376 | A$ | 1,991 | 1,310 | A$ | 1,923 | ||||||||||||||
Chinese Yuan | 615 | C¥ | 4,315 | 494 | C¥ | 3,521 | ||||||||||||||
Other currencies | 243 | 135 | ||||||||||||||||||
Deferred financing costs | (226) | (344) | ||||||||||||||||||
Total debt obligations | $ | 69,119 | $ | 68,712 |
(US$ Millions) | Nine months ended Sep. 30, 2024 | ||||
Balance, beginning of period | $ | 68,712 | |||
Debt obligation issuance, net of repayments | 1,214 | ||||
Debt from asset acquisitions | 16 | ||||
Assumed by purchaser | (1,034) | ||||
Amortization of deferred financing costs and (premium) discount | 112 | ||||
Foreign currency translation | 113 | ||||
Other | (14) | ||||
Balance, end of period | $ | 69,119 |
(US$ Millions) | Shares outstanding | Cumulative dividend rate | Sep. 30, 2024 | Dec. 31, 2023 | ||||||||||
Operating Partnership Class A Preferred Equity Units: | ||||||||||||||
Series 2 | 24,000,000 | 6.50 | % | $ | 597 | $ | 587 | |||||||
Series 3 | 24,000,000 | 6.75 | % | 573 | 564 | |||||||||
New LP Preferred Units(1) |
19,000,749 | 6.25 | % | 466 | 474 | |||||||||
Brookfield Property Split Corp. (“BOP Split”) Senior Preferred Shares: | ||||||||||||||
Series 1 | 575,028 | 5.25 | % | 14 | 16 | |||||||||
Series 2 | 257,517 | 5.75 | % | 5 | 7 | |||||||||
Series 3 | 343,227 | 5.00 | % | 6 | 8 | |||||||||
Series 4 | 275,561 | 5.20 | % | 5 | 7 | |||||||||
Rouse Properties L.P. (“Rouse”) Series A Preferred Shares | 5,600,000 | 8.50 | % | 155 | 145 | |||||||||
BSREP V Iron REIT L.P. Preferred Interest | n/a | 5.00 | % | 39 | — | |||||||||
Subsidiary Preferred Shares and Capital - alstria office Prime Portfolio GmbH & Co. KG (“Alstria Office Prime”)(2) |
n/a | n/a(3) |
— | 109 | ||||||||||
Brookfield India Real Estate Trust (“India REIT”) | 287,235,005 | n/a(4) |
1,008 | 729 | ||||||||||
Capital Securities – Fund Subsidiaries | 121 | 189 | ||||||||||||
Total capital securities | $ | 2,989 | $ | 2,835 | ||||||||||
Current | 740 | 795 | ||||||||||||
Non-current | 2,249 | 2,040 | ||||||||||||
Total capital securities | $ | 2,989 | $ | 2,835 |
Non-cash changes in capital securities | ||||||||||||||||||||
(US$ Millions) | Dec. 31, 2023 | Capital securities redeemed | Fair value changes | Reclassified to liabilities held for sale and other | Assumed from/Issued in asset acquisition | Sep. 30, 2024 | ||||||||||||||
Capital securities | $ | 2,835 | (13) | 94 | (111) | 184 | $ | 2,989 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Current income tax | $ | 32 | $ | 12 | $ | 154 | $ | 72 | ||||||
Deferred income tax | (1) | 118 | 6 | (82) | ||||||||||
Income tax expense (benefit) |
$ | 31 | $ | 130 | $ | 160 | $ | (10) |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Accounts payable and accrued liabilities | $ | 610 | $ | 694 | ||||
Lease liabilities(1) |
798 | 1,243 | ||||||
Derivative liabilities | 256 | 185 | ||||||
Deferred revenue | 25 | 26 | ||||||
Provisions | 8 | 12 | ||||||
Loans and notes payables | 3 | 28 | ||||||
Total other non-current liabilities | $ | 1,700 | $ | 2,188 |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Accounts payable and accrued liabilities | $ | 2,371 | $ | 3,216 | ||||
Loans and notes payable | 2,339 | 963 | ||||||
Deferred revenue | 388 | 473 | ||||||
Derivative liabilities | 488 | 977 | ||||||
Lease liabilities(1) |
35 | 46 | ||||||
Other liabilities | 7 | 66 | ||||||
Total accounts payable and other liabilities | $ | 5,628 | $ | 5,741 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions, except per unit information) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Limited Partners | $ | 113 | $ | 112 | $ | 339 | $ | 329 | ||||||
Holders of: | ||||||||||||||
REUs | 200 | 198 | 600 | 582 | ||||||||||
Special LP Units | 2 | 3 | 6 | 6 | ||||||||||
FV LTIP Units | 1 | 1 | 1 | 2 | ||||||||||
Total | $ | 316 | $ | 314 | $ | 946 | $ | 919 | ||||||
Per unit(1) |
$ | 0.330 | $ | 0.350 | $ | 1.010 | $ | 1.050 |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
REUs and Special LP Units(1) |
$ | 13,859 | $ | 14,447 | ||||
FV LTIP Units(1) |
13 | 21 | ||||||
Interests of others in operating subsidiaries and properties: | ||||||||
Preferred shares held by Brookfield Corporation | 2,773 | 2,708 | ||||||
Preferred equity of subsidiaries | 4,348 | 4,314 | ||||||
Non-controlling interests in subsidiaries and properties | 18,510 | 18,310 | ||||||
Total interests of others in operating subsidiaries and properties | 25,631 | 25,332 | ||||||
Total non-controlling interests | $ | 39,503 | $ | 39,800 |
Proportion of economic interests held by non-controlling interests | |||||||||||||||||
(US$ Millions) | Jurisdiction of formation | Sep. 30, 2024 | Dec. 31, 2023 | Sep. 30, 2024 | Dec. 31, 2023 | ||||||||||||
Corporate Holding Entities(2) |
Bermuda/Canada | — | % | — | % | $ | 6,493 | $ | 6,494 | ||||||||
Brookfield Office Properties (“BPO”)(1) |
Canada | — | % | — | % | 3,792 | 3,070 | ||||||||||
U.S. Logistics | United States | 77 | % | 77 | % | 1,494 | 1,233 | ||||||||||
U.S. Retail(3) |
United States | — | % | — | % | 1,970 | 1,287 | ||||||||||
Korea Mixed-use(4) |
South Korea | 78 | % | 78 | % | 699 | 1,056 | ||||||||||
U.S. Manufactured Housing(4) |
United States | 76 | % | 76 | % | 903 | 1,161 | ||||||||||
U.S. Hospitality(4) |
United States | 77 | % | 77 | % | 748 | 833 | ||||||||||
U.S. Life Science(4) |
United States | 87 | % | 87 | % | 782 | 592 | ||||||||||
Brazil Office(4) |
Brazil | 77 | % | 77 | % | 572 | 545 | ||||||||||
U.K. and Ireland Short Stay(4) |
United Kingdom | 73 | % | 73 | % | 400 | 569 | ||||||||||
Other | Various | 33% - 99% |
33% - 99% |
7,778 | 8,492 | ||||||||||||
Total | $ | 25,631 | $ | 25,332 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Base rent | $ | 1,115 | $ | 1,020 | $ | 3,239 | $ | 2,974 | ||||||
Straight-line rent | (7) | (1) | (19) | 10 | ||||||||||
Lease termination | 6 | 3 | 17 | 24 | ||||||||||
Other lease income(1) |
165 | 158 | 520 | 528 | ||||||||||
Other revenue from tenants(2) |
308 | 308 | 914 | 854 | ||||||||||
Total commercial property revenue | $ | 1,587 | $ | 1,488 | $ | 4,671 | $ | 4,390 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Room, food and beverage | $ | 594 | $ | 605 | $ | 1,698 | $ | 1,690 | ||||||
Other leisure activities | 62 | 61 | 165 | 163 | ||||||||||
Other hospitality revenue | 35 | 33 | 105 | 98 | ||||||||||
Total hospitality revenue | $ | 691 | $ | 699 | $ | 1,968 | $ | 1,951 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Investment income | $ | 17 | $ | 91 | $ | 43 | $ | 182 | ||||||
Fee revenue | 115 | 113 | 332 | 324 | ||||||||||
Dividend income | 24 | 3 | 52 | 31 | ||||||||||
Interest income and other | 32 | 39 | 143 | 122 | ||||||||||
Total investment and other revenue | $ | 188 | $ | 246 | $ | 570 | $ | 659 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Property maintenance | $ | 249 | $ | 236 | $ | 673 | $ | 645 | ||||||
Real estate taxes | 152 | 153 | 500 | 493 | ||||||||||
Employee compensation and benefits | 56 | 48 | 163 | 141 | ||||||||||
Depreciation and amortization | 15 | 13 | 42 | 38 | ||||||||||
Lease expense(1) |
4 | 5 | 14 | 14 | ||||||||||
Other | 167 | 142 | 462 | 406 | ||||||||||
Total direct commercial property expense | $ | 643 | $ | 597 | $ | 1,854 | $ | 1,737 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Employee compensation and benefits | $ | 150 | $ | 147 | $ | 452 | $ | 432 | ||||||
Depreciation and amortization | 101 | 100 | 304 | 291 | ||||||||||
Cost of food, beverage, and retail goods sold | 92 | 89 | 266 | 254 | ||||||||||
Maintenance and utilities | 40 | 40 | 120 | 121 | ||||||||||
Marketing and advertising | 23 | 22 | 72 | 68 | ||||||||||
Other | 123 | 134 | 384 | 399 | ||||||||||
Total direct hospitality expense | $ | 529 | $ | 532 | $ | 1,598 | $ | 1,565 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Employee compensation and benefits | $ | 163 | $ | 163 | $ | 483 | $ | 481 | ||||||
Management fees | 73 | 72 | 215 | 225 | ||||||||||
Professional fees | 36 | 37 | 122 | 115 | ||||||||||
Facilities and technology | 17 | 16 | 48 | 42 | ||||||||||
Transaction costs | 9 | 16 | 35 | 44 | ||||||||||
Other | 54 | 35 | 130 | 116 | ||||||||||
Total general and administrative expense | $ | 352 | $ | 339 | $ | 1,033 | $ | 1,023 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Commercial properties | $ | (231) | $ | (642) | $ | (1,036) | $ | (772) | ||||||
Commercial developments | 152 | 86 | 312 | 26 | ||||||||||
Incentive fees(1) |
— | (11) | (5) | (22) | ||||||||||
Financial instruments and other | (46) | 562 | (276) | 652 | ||||||||||
Total fair value (losses), net |
$ | (125) | $ | (5) | $ | (1,005) | $ | (116) |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Items that may be reclassified to net income: | ||||||||||||||
Foreign currency translation | ||||||||||||||
Net unrealized foreign currency translation gains (losses) in respect of foreign operations |
$ | 572 | $ | (484) | $ | 55 | $ | (98) | ||||||
Reclassification of realized foreign currency translation gains (losses) to net income on dispositions of foreign operations |
8 | — | (27) | — | ||||||||||
(Losses) gains on hedges of net investments in foreign operations |
(350) | 218 | (1) | 18 | ||||||||||
Reclassification (losses) from hedges of net investment in foreign operation to net income on disposition of foreign operations |
— | — | (6) | — | ||||||||||
230 | (266) | 21 | (80) | |||||||||||
Cash flow hedges | ||||||||||||||
(Losses) gains on derivatives designated as cash flow hedges, net of income taxes for the three and nine months ended Sep. 30, 2024 of $2 million and $1 million (2023 – $(3) million and $(32) million) |
(139) | (26) | (127) | 205 | ||||||||||
(139) | (26) | (127) | 205 | |||||||||||
Equity accounted investments | ||||||||||||||
Share of unrealized foreign currency translation gains (losses) in respect of foreign operations |
1 | (1) | — | — | ||||||||||
(Losses) on derivatives designated as cash flow hedges |
(17) | (30) | (35) | (27) | ||||||||||
(16) | (31) | (35) | (27) | |||||||||||
Items that will not be reclassified to net income: | ||||||||||||||
Unrealized (losses) gains on securities - FVTOCI, net of income taxes for the three and nine months ended Sep. 30, 2024 of nil and $(5) million (2023 – nil and nil) |
(1) | (1) | 4 | (16) | ||||||||||
Share of revaluation (losses) on equity accounted investments |
— | — | (1) | — | ||||||||||
Net remeasurement (losses) on defined benefit obligations |
— | — | — | (2) | ||||||||||
Revaluation (losses) gains, net of income taxes for the three and nine months ended Sep. 30, 2024 of nil and nil (2023 – nil and $(1) million) |
(113) | — | (113) | 2 | ||||||||||
(114) | (1) | (110) | (16) | |||||||||||
Total other comprehensive (losses) income |
$ | (39) | $ | (324) | $ | (251) | $ | 82 |
(US$ Millions) | Hedging item | Notional | Rates | Maturity dates | Fair value | ||||||||||||
Sep. 30, 2024 | Interest rate caps of US$ SOFR debt | $ | 5,147 | 1.0% - 6.9% |
Oct. 2024 - Sep. 2026 | $ | 25 | ||||||||||
Interest rate swaps of US$ SOFR debt | 4,016 | 3.7% - 5.2% |
Feb. 2025 - Aug. 2026 | (18) | |||||||||||||
Interest rate caps of £ SONIA debt | 1,481 | 1.0% - 6.0% |
Mar. 2025 - Jul. 2025 | 17 | |||||||||||||
Interest rate swaps of £ SONIA debt | 889 | 4.0% - 4.8% |
Dec. 2024 - Jul. 2025 | (2) | |||||||||||||
Interest rate caps of € EURIBOR debt | 104 | 4.0% |
Oct. 2025 | — | |||||||||||||
Interest rate swaps of AUD BBSW/BBSY debt | 764 | 3.9% - 4.5% |
Mar. 2025 - Nov. 2028 | (5) | |||||||||||||
Other interest rate derivatives | 295 | 4.5% |
Aug. 2025 | — | |||||||||||||
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 | |||||||||||||||
Sep. 30, 2024 | Net investment hedges | € | $ | 149 | €0.89/$ - €0.97/$ |
Feb. 2025 - Sep. 2026 | $ | (5) | ||||||||||||
Net investment hedges | £ | 2,088 | £0.75/$ - £0.93/$ |
Oct. 2024 - Sep. 2027 | (343) | |||||||||||||||
Net investment hedges | A$ | 131 | A$1.45/$ - A$1.50/$ |
Dec. 2024 - Sep. 2026 | — | |||||||||||||||
Net investment hedges | C¥ | — | C¥6.59/$ - C¥6.77/$ |
Mar. 2025 | (2) | |||||||||||||||
Net investment hedges | R$ | 2,291 | R$5.14/$ - R$7.64/$ |
Dec. 2024 - Jul. 2027 | (16) | |||||||||||||||
Net investment hedges | ₩ | 755,849 | ₩1,214.55/$ - ₩1,410.00/$ |
Oct. 2024 - Oct. 2025 | (13) | |||||||||||||||
Net investment hedges | Rs | 59,479 | Rs83.90/$ - Rs91.83/$ |
Nov. 2024 - Sep. 2027 | (16) | |||||||||||||||
Net investment hedges | £ | 291 | £0.87/€ |
Jul. 2025 | 13 | |||||||||||||||
Net investment hedges | C$ | 176 | C$1.34/$ - C$1.36/$ |
Nov. 2024 - Mar. 2027 | (1) | |||||||||||||||
Net investment hedges | AED | 41 | AED3.67/$ |
May 2025 | — | |||||||||||||||
Net investment hedges | CNH | 2,797 | CNH6.49/$ - CNHCNH7/$ |
Dec. 2024 - Feb. 2027 | — | |||||||||||||||
Cross currency swaps of C$ LIBOR debt | C$ | 1,900 | C$1.25/$ - C$1.34/$ |
Aug. 2025 - Feb. 2028 | (37) | |||||||||||||||
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 | ||||||||||||
Sep. 30, 2024 | Interest rate caps | $ | 11,165 | 1.0% - 6.6% |
Oct. 2024 - May. 2026 | $ | (20) | ||||||||||
Interest rate swaps on forecasted fixed rate debt | 75 | 5.3% |
Jun. 2028 - Jun. 2030 | (19) | |||||||||||||
Interest rate swaps of US$ debt | 126 | 3.3% - 4.1% |
Apr. 2025 - Mar. 2028 | — | |||||||||||||
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% - 4% |
Mar. 2025 - Mar. 2028 | 19 | |||||||||||||
Sep. 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 | $ | 1,014 | $ | 1,014 | $ | 1,792 | $ | 1,792 | ||||||||
Other non-current assets | |||||||||||||||||
Securities - FVTPL | FVTPL | 3,190 | 3,190 | 3,240 | 3,240 | ||||||||||||
Derivative assets | FVTPL | 11 | 11 | 192 | 192 | ||||||||||||
Accounts receivable | Amortized cost | 2 | 2 | 43 | 43 | ||||||||||||
Securities - FVTOCI | FVTOCI | 28 | 28 | 61 | 61 | ||||||||||||
Other marketable securities | Amortized cost | 28 | 28 | 28 | 28 | ||||||||||||
Restricted cash | Amortized cost | 403 | 403 | 581 | 581 | ||||||||||||
Current assets | |||||||||||||||||
Loans receivable in foreclosure(1) |
FVTPL | — | — | 622 | 622 | ||||||||||||
Securities - FVTOCI | FVTOCI | 10 | 10 | 25 | 25 | ||||||||||||
Derivative assets | FVTPL | 291 | 291 | 299 | 299 | ||||||||||||
Accounts receivable(2) |
Amortized cost | 3,336 | 3,336 | 1,355 | 1,355 | ||||||||||||
Restricted cash | Amortized cost | 367 | 367 | 326 | 326 | ||||||||||||
Cash and cash equivalents | Amortized cost | 1,748 | 1,748 | 2,341 | 2,341 | ||||||||||||
Total financial assets | $ | 10,428 | $ | 10,428 | $ | 10,905 | $ | 10,905 | |||||||||
Financial liabilities | |||||||||||||||||
Debt obligations(3) |
Amortized cost | $ | 69,119 | $ | 69,205 | $ | 68,712 | $ | 68,291 | ||||||||
Capital securities | Amortized cost | 2,868 | 2,868 | 2,646 | 2,646 | ||||||||||||
Capital securities - fund subsidiaries | FVTPL | 121 | 121 | 189 | 189 | ||||||||||||
Other non-current liabilities | |||||||||||||||||
Loan payable | FVTPL | 3 | 3 | 28 | 28 | ||||||||||||
Accounts payable | Amortized cost | 610 | 610 | 694 | 694 | ||||||||||||
Derivative liabilities | FVTPL | 256 | 256 | 185 | 185 | ||||||||||||
Accounts payable and other liabilities | |||||||||||||||||
Accounts payable and other(4) |
Amortized cost | 5,762 | 5,762 | 3,216 | 3,216 | ||||||||||||
Loans and notes payable | Amortized cost | 2,339 | 2,339 | 963 | 963 | ||||||||||||
Derivative liabilities | FVTPL | 488 | 488 | 977 | 977 | ||||||||||||
Total financial liabilities | $ | 81,566 | $ | 81,652 | $ | 77,610 | $ | 77,189 |
Sep. 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 | $ | 37 | $ | 904 | $ | 2,249 | $ | 3,190 | $ | 36 | $ | 904 | $ | 2,923 | $ | 3,863 | ||||||||||
Securities - FVTOCI | — | — | 38 | 38 | 24 | — | 62 | 86 | ||||||||||||||||||
Derivative assets | — | 302 | — | 302 | 3 | 486 | 2 | 491 | ||||||||||||||||||
Total financial assets | $ | 37 | $ | 1,206 | $ | 2,287 | $ | 3,530 | $ | 63 | $ | 1,390 | $ | 2,987 | $ | 4,440 | ||||||||||
Financial liabilities | ||||||||||||||||||||||||||
Capital securities - fund subsidiaries | $ | — | $ | — | $ | 121 | $ | 121 | $ | — | $ | — | $ | 189 | $ | 189 | ||||||||||
Derivative liabilities | — | 744 | — | 744 | — | 1,162 | — | 1,162 | ||||||||||||||||||
Loan payable | — | 3 | — | 3 | — | 28 | — | 28 | ||||||||||||||||||
Total financial liabilities | $ | — | $ | 747 | $ | 121 | $ | 868 | $ | — | $ | 1,190 | $ | 189 | $ | 1,379 |
Sep. 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 | 173 | 1 | 303 | — | ||||||||||||||||||||||
Dispositions | (44) | — | (29) | — | ||||||||||||||||||||||
Fair value (losses) gains, net and OCI |
(156) | (69) | 454 | (408) | ||||||||||||||||||||||
Acquisition of Foreign Investments | — | — | 22 | — | ||||||||||||||||||||||
Reclassification of BSREP IV investments to assets held for sale | (52) | — | — | — | ||||||||||||||||||||||
Other | (621) | — | (13) | 20 | ||||||||||||||||||||||
Balance, end of period | $ | 2,287 | $ | 121 | $ | 2,987 | $ | 189 |
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | ||||||
Balances outstanding with related parties: | ||||||||
Net (payables)/receivables within equity accounted investments | $ | (16) | $ | (112) | ||||
Loans and notes receivable | 281 | 112 | ||||||
Corporate borrowings | (1,134) | (1,076) | ||||||
Property-specific debt obligations | (806) | (1,473) | ||||||
Loans and notes payable and other liabilities | (692) | (901) | ||||||
Preferred shares held by Brookfield Corporation | (2,773) | (2,708) | ||||||
Brookfield Corporation interest in Canholdco | (1,297) | (1,415) | ||||||
Preferred shares held by BWS(1) |
(1,600) | (1,600) | ||||||
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
Transactions with related parties: | ||||||||||||||
Commercial property revenue(1) |
$ | 14 | $ | 14 | $ | 45 | $ | 43 | ||||||
Management fee income | 61 | 47 | 168 | 118 | ||||||||||
Interest expense on debt obligations | 53 | 24 | 143 | 65 | ||||||||||
General and administrative expense(2) |
79 | 83 | 245 | 264 | ||||||||||
Construction costs(3) |
27 | 12 | 63 | 47 | ||||||||||
Distributions on Brookfield Corporation’s interest in Canholdco | 6 | 7 | 15 | 43 | ||||||||||
Capital calls, net funded by BWS(4) |
— | 5 | — | 58 | ||||||||||
Incentive fees | — | 11 | 5 | 22 | ||||||||||
(US$ Millions) | Total revenue | FFO | ||||||||||||
Three months ended Sep. 30, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | 479 | $ | 487 | $ | (21) | $ | (8) | ||||||
Retail | 375 | 376 | 87 | 62 | ||||||||||
LP Investments | 1,548 | 1,501 | (25) | (44) | ||||||||||
Corporate | 64 | 69 | (213) | (175) | ||||||||||
Total | $ | 2,466 | $ | 2,433 | $ | (172) | $ | (165) |
(US$ Millions) | Total revenue | FFO | ||||||||||||
Nine months ended Sep. 30, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | 1,462 | $ | 1,487 | $ | (27) | $ | 16 | ||||||
Retail | 1,146 | 1,137 | 258 | 240 | ||||||||||
LP Investments | 4,422 | 4,196 | (53) | (74) | ||||||||||
Corporate | 179 | 180 | (605) | (554) | ||||||||||
Total | $ | 7,209 | $ | 7,000 | $ | (427) | $ | (372) |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Three months ended Sep. 30, 2024 | |||||||||||||||||
Office | $ | 320 | $ | 112 | $ | 7 | $ | 40 | $ | 479 | |||||||
Retail | 275 | 65 | — | 35 | 375 | ||||||||||||
LP Investments | 684 | 131 | 684 | 49 | 1,548 | ||||||||||||
Corporate | — | — | — | 64 | 64 | ||||||||||||
Total | $ | 1,279 | $ | 308 | $ | 691 | $ | 188 | $ | 2,466 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Three months ended Sep. 30, 2023 | |||||||||||||||||
Office | $ | 332 | $ | 119 | $ | 6 | $ | 30 | $ | 487 | |||||||
Retail | 276 | 67 | — | 33 | 376 | ||||||||||||
LP Investments | 572 | 122 | 693 | 114 | 1,501 | ||||||||||||
Corporate | — | — | — | 69 | 69 | ||||||||||||
Total | $ | 1,180 | $ | 308 | $ | 699 | $ | 246 | $ | 2,433 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Nine months ended Sep. 30, 2024 | |||||||||||||||||
Office | $ | 973 | $ | 344 | $ | 21 | $ | 124 | $ | 1,462 | |||||||
Retail | 845 | 203 | — | 98 | 1,146 | ||||||||||||
LP Investments | 1,939 | 367 | 1,947 | 169 | 4,422 | ||||||||||||
Corporate | — | — | — | 179 | 179 | ||||||||||||
Total | $ | 3,757 | $ | 914 | $ | 1,968 | $ | 570 | $ | 7,209 |
(US$ Millions) | Lease revenue | Other revenue from tenants | Hospitality revenue | Investment and other revenue | Total revenue | ||||||||||||
Nine months ended Sep. 30, 2023 | |||||||||||||||||
Office | $ | 997 | $ | 347 | $ | 20 | $ | 123 | $ | 1,487 | |||||||
Retail | 836 | 201 | — | 100 | 1,137 | ||||||||||||
LP Investments | 1,703 | 306 | 1,931 | 256 | 4,196 | ||||||||||||
Corporate | — | — | — | 180 | 180 | ||||||||||||
Total | $ | 3,536 | $ | 854 | $ | 1,951 | $ | 659 | $ | 7,000 |
(US$ Millions) | Share of net (losses) earnings from equity accounted investments | Interest expense | ||||||||||||
Three months ended Sep. 30, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | (41) | $ | 139 | $ | (215) | $ | (223) | ||||||
Retail | 70 | 47 | (190) | (207) | ||||||||||
LP Investments | (24) | (25) | (795) | (696) | ||||||||||
Corporate | — | — | (105) | (96) | ||||||||||
Total | $ | 5 | $ | 161 | $ | (1,305) | $ | (1,222) |
(US$ Millions) | Share of net earnings (losses) from equity accounted investments |
Interest expense | ||||||||||||
Nine months ended Sep. 30, | 2024 | 2023 | 2024 | 2023 | ||||||||||
Office | $ | (95) | $ | (100) | $ | (677) | $ | (654) | ||||||
Retail | 375 | 172 | (573) | (601) | ||||||||||
LP Investments | (32) | (85) | (2,227) | (2,016) | ||||||||||
Corporate | — | — | (322) | (292) | ||||||||||
Total | $ | 248 | $ | (13) | $ | (3,799) | $ | (3,563) |
Total assets
|
Total liabilities
|
Equity accounted investments | ||||||||||||||||||
(US$ Millions) | Sep. 30, 2024 | Dec. 31, 2023 | Sep. 30, 2024 | Dec. 31, 2023 | Sep. 30, 2024 | Dec. 31, 2023 | ||||||||||||||
Office | $ | 30,488 | $ | 31,942 | $ | 15,378 | $ | 16,726 | $ | 8,012 | $ | 8,199 | ||||||||
Retail | 30,578 | 30,722 | 12,380 | 13,528 | 9,783 | 9,501 | ||||||||||||||
LP Investments | 70,787 | 67,223 | 50,453 | 45,203 | 881 | 1,735 | ||||||||||||||
Corporate | 1,474 | 1,690 | 7,153 | 7,533 | — | — | ||||||||||||||
Total | $ | 133,327 | $ | 131,577 | $ | 85,364 | $ | 82,990 | $ | 18,676 | $ | 19,435 |
Three months ended Sep. 30, | Nine months ended Sep. 30, | |||||||||||||
(US$ Millions) | 2024 | 2023 | 2024 | 2023 | ||||||||||
FFO(1) |
$ | (172) | $ | (165) | $ | (427) | $ | (372) | ||||||
Depreciation and amortization of real estate assets | (85) | (81) | (256) | (240) | ||||||||||
Fair value (losses), net |
(125) | (5) | (1,005) | (116) | ||||||||||
Share of equity accounted (losses) earnings - non-FFO |
(86) | 52 | (81) | (371) | ||||||||||
Income tax expense (benefit) expense |
(31) | (130) | (160) | 10 | ||||||||||
Non-controlling interests of others in operating subsidiaries and properties – non-FFO | 78 | 152 | 640 | 149 | ||||||||||
Net (loss) attributable to unitholders(2) |
(421) | (177) | (1,289) | (940) | ||||||||||
Non-controlling interests of others in operating subsidiaries and properties | (104) | (190) | (734) | (279) | ||||||||||
Net (loss) |
$ | (525) | $ | (367) | $ | (2,023) | $ | (1,219) |
/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 |