XML 30 R5.htm IDEA: XBRL DOCUMENT v3.20.2
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Millions
Total
Non-controlling interests
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
Preferred shares
Preferred equity
Beginning balance (Previously stated) at Dec. 31, 2018 $ 97,150 $ 67,335 $ 4,457 $ 271 $ 14,244 $ 645 $ 7,556 $ (1,833) $ 307 $ 25,647 $ 4,168
Changes in period:                      
Net income attributable to shareholders 1,014                    
Non-controlling interests 946                    
Net (loss) income 1,960                    
Other comprehensive income (loss) 60           2 13 45    
Other comprehensive income (loss) 290                    
Other comprehensive income 350                    
Comprehensive income, attributable to owners of parent 1,074           2 13 45    
Comprehensive income, attributable to non-controlling interests 1,236                    
Comprehensive income 2,310                    
Shareholder distributions                      
Preferred equity (75)       75         (75)  
Non-controlling interests (4,407) (4,407)                  
Other items                      
Issue of equity 6,557 6,657 25 (18) (85)         (78) (22)
Share-based compensation 1 0   26 (25)         1  
Ownership changes 1,899 1,503     103 468 (210) 52 (17) 396  
Total change in period 5,979 4,989 25 8 626 468 (208) 65 28 1,012 (22)
Ending balance at Jun. 30, 2019 103,129 72,324 4,482 279 14,870 1,113 7,348 (1,768) 335 26,659 4,146
Other items                      
Common equity (306)       306         (306)  
Beginning balance (Previously stated) at Mar. 31, 2019 98,564 68,021 4,468 278 14,615 935 7,351 (1,714) 461 26,394 4,149
Changes in period:                      
Net income attributable to shareholders 399                    
Non-controlling interests 305                    
Net (loss) income 704                    
Other comprehensive income (loss) (160)           2 (54) (108)    
Other comprehensive income (loss) (107)                    
Other comprehensive income (267)                    
Comprehensive income, attributable to owners of parent 239           2 (54) (108)    
Comprehensive income, attributable to non-controlling interests 198                    
Comprehensive income 437                    
Shareholder distributions                      
Preferred equity (38)       (38)         (38)  
Non-controlling interests (1,919) (1,919)                  
Other items                      
Issue of equity 5,710 5,759 14 (12) (48)         (46) (3)
Share-based compensation 5 0   13 (8)         5  
Ownership changes 523 265     103 178 (5) 0 (18) 258  
Total change in period 4,565 4,303 14 1 255 178 (3) (54) (126) 265 (3)
Ending balance at Jun. 30, 2019 103,129 72,324 4,482 279 14,870 1,113 7,348 (1,768) 335 26,659 4,146
Other items                      
Common equity (153)       (153)         (153)  
Beginning balance (Previously stated) at Dec. 31, 2019 116,846 81,833 7,305 286 16,026 1,010 7,876 (2,017) 382 30,868 4,145
Beginning balance at Dec. 31, 2019 116,846 81,833               30,868 4,145
Changes in period:                      
Net income attributable to shareholders (949)                    
Non-controlling interests (701)                    
Net (loss) income (1,650)                    
Other comprehensive income (loss) (1,484)           (58) (1,271) (155)    
Other comprehensive income (loss) (4,323)                    
Other comprehensive income (5,807)                    
Comprehensive income, attributable to owners of parent (2,433)           (58) (1,271) (155)    
Comprehensive income, attributable to non-controlling interests (5,024)                    
Comprehensive income (7,457)                    
Shareholder distributions                      
Preferred equity (71)       (71)         (71)  
Non-controlling interests (3,465) (3,465)                  
Other items                      
Issue of equity 6,707 6,897 40 (48) (182)         (190) 0
Share-based compensation (1) 0   29 (30)         (1)  
Ownership changes (1,130) (1,245)     292 168 (369) 63 (39) 115  
Total change in period (5,780) (2,837) 40 (19) (1,303) 168 (427) (1,208) (194) (2,943) 0
Ending balance at Jun. 30, 2020 111,066 78,996 7,345 267 14,723 1,178 7,449 (3,225) 188 27,925 4,145
Other items                      
Common equity (363)       (363)         (363)  
Beginning balance (Previously stated) at Mar. 31, 2020 112,447 79,637 7,344 258 15,462 1,024 7,823 (3,351) 105 28,665 4,145
Changes in period:                      
Net income attributable to shareholders (656)                    
Non-controlling interests (837)                    
Net (loss) income (1,493)                    
Other comprehensive income (loss) 124           (38) 48 114    
Other comprehensive income (loss) 422                    
Other comprehensive income 546                    
Comprehensive income, attributable to owners of parent (532)           (38) 48 114    
Comprehensive income, attributable to non-controlling interests (415)                    
Comprehensive income (947)                    
Shareholder distributions                      
Preferred equity (36)       (36)         (36)  
Non-controlling interests (1,308) (1,308)                  
Other items                      
Issue of equity 1,460 1,537 1 (5) (73)         (77) 0
Share-based compensation 14 0   14 0         14  
Ownership changes (383) (455)     207 154 (336) 78 (31) 72  
Total change in period (1,381) (641) 1 9 (739) 154 (374) 126 83 (740) 0
Ending balance at Jun. 30, 2020 111,066 $ 78,996 $ 7,345 $ 267 14,723 $ 1,178 $ 7,449 $ (3,225) $ 188 27,925 $ 4,145
Other items                      
Common equity $ (181)       $ (181)         $ (181)