XML 35 R5.htm IDEA: XBRL DOCUMENT v3.19.2
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Millions
Total
Non-controlling interests
Preferred shares
Preferred equity
Common shares
Common Share Capital
Common shares
Contributed Surplus
Common shares
Retained Earnings
Common shares
Ownership Changes1
Common shares
Revaluation Surplus
Common shares
Currency Translation
Common shares
Other Reserves2
Common shares
Common equity
Statement of Changes in Equity [Roll Forward]                      
Adjusted Balance $ 79,570 $ 51,544 $ 4,192 $ 4,428 $ 263 $ 11,649 $ 1,459 $ 6,881 $ (878) $ 32 $ 23,834
Beginning balance (Previously stated) at Dec. 31, 2017 79,872 51,628 4,192 4,428 263 11,864 1,459 6,881 (878) 35 24,052
Beginning balance (Increase (decrease) due to changes in accounting policy [member]) at Dec. 31, 2017 (302) (84)       (215)       (3) (218)
Changes in period:                      
Net income attributable to shareholders 1,537         1,537         1,537
Non-controlling interests 1,982 1,982                  
Net income 3,519                    
Other comprehensive income               14 (739) 221 (504)
Other comprehensive income (1,432) (1,432)                  
Other comprehensive income (1,936)                    
Comprehensive income, attributable to owners of parent 1,033         1,537   14 (739) 221 1,033
Comprehensive income, attributable to non-controlling interests 550 550                  
Comprehensive income 1,583                    
Shareholder distributions                      
Common equity (287)         (287)         (287)
Preferred equity (76)         (76)         (76)
Non-controlling interests (3,410) (3,410)                  
Other items                      
Issue of equity 1,308 1,504 0 24 (32) (188)         (196)
Share-based compensation 8 1     26 (19)         7
Ownership changes 474 408         108 (191) 2 (11) 66
Total change in period (400) (947) 0 24 (6) 1,125 108 (177) (737) 210 547
Ending balance at Jun. 30, 2018 79,170 50,597 4,192 4,452 257 12,774 1,567 6,704 (1,615) 242 24,381
Beginning balance at Mar. 31, 2018 81,315 52,667 4,192 4,443 246 12,320 1,470 6,693 (835) 119 24,456
Changes in period:                      
Net income attributable to shareholders 680         680         680
Non-controlling interests 984 984                  
Net income 1,664                    
Other comprehensive income (645)             11 (778) 122 (645)
Other comprehensive income (1,703) (1,703)                  
Other comprehensive income (2,348)                    
Comprehensive income, attributable to owners of parent 35         680   11 (778) 122 35
Comprehensive income, attributable to non-controlling interests (719) (719)                  
Comprehensive income (684)                    
Shareholder distributions                      
Common equity (144)         (144)         (144)
Preferred equity (38)         (38)         (38)
Non-controlling interests (1,767) (1,767)                  
Other items                      
Issue of equity (122) (128) 0 9 (2) (1)         6
Share-based compensation 3       13 (10)         3
Ownership changes 607 544         97 0   1 63
Total change in period (2,145) (2,070) 0 9 11 454 97 11 (780) 123 (75)
Ending balance at Jun. 30, 2018 79,170 50,597 4,192 4,452 257 12,774 1,567 6,704 (1,615) 242 24,381
Beginning balance (Previously stated) at Dec. 31, 2018 97,150   4,168               25,647
Beginning balance at Dec. 31, 2018 97,150 67,335 4,168 4,457 271 14,244 645 7,556 (1,833) 307 25,647
Changes in period:                      
Net income attributable to shareholders 1,014         1,014         1,014
Non-controlling interests 946 946                  
Net income 1,960                    
Other comprehensive income               2 13 45 60
Other comprehensive income   290                  
Other comprehensive income 350                    
Comprehensive income, attributable to owners of parent 1,074         1,014   2 13 45 1,074
Comprehensive income, attributable to non-controlling interests 1,236 1,236                  
Comprehensive income 2,310                    
Shareholder distributions                      
Common equity (306)         (306)         (306)
Preferred equity (75)         (75)         (75)
Non-controlling interests (4,407)                    
Other items                      
Issue of equity 6,557 6,657 (22) 25 (18) (85)         (78)
Share-based compensation 1       26 (25)         1
Ownership changes 1,899 1,503         468 (210) 52 (17) 396
Total change in period 5,979 4,989 (22) 25 8 626 468 (208) 65 28 1,012
Ending balance at Jun. 30, 2019 103,129 72,324 4,146 4,482 279 14,870 1,113 7,348 (1,768) 335 26,659
Beginning balance at Mar. 31, 2019 98,564 68,021 4,149 4,468 278 14,615 935 7,351 (1,714) 461 26,394
Changes in period:                      
Net income attributable to shareholders 399         399         399
Non-controlling interests 305 305                  
Net income 704                    
Other comprehensive income (160)             2 (54) (108) (160)
Other comprehensive income (107) (107)                  
Other comprehensive income (267)                    
Comprehensive income, attributable to owners of parent 239         399   2 (54) (108) 239
Comprehensive income, attributable to non-controlling interests 198 198                  
Comprehensive income 437                    
Shareholder distributions                      
Common equity (153)         (153)         (153)
Preferred equity (38)         (38)         (38)
Non-controlling interests (1,919) (1,919)                  
Other items                      
Issue of equity 5,710 5,759 (3) 14 (12) (48)         (46)
Share-based compensation 5       13 (8)         5
Ownership changes 523 265         178 (5)   (18) 258
Total change in period 4,565 4,303 (3) 14 1 255 178 (3) (54) (126) 265
Ending balance at Jun. 30, 2019 $ 103,129 $ 72,324 $ 4,146 $ 4,482 $ 279 $ 14,870 $ 1,113 $ 7,348 $ (1,768) $ 335 $ 26,659