XML 51 R5.htm IDEA: XBRL DOCUMENT v3.21.1
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($)
$ in Millions
Total
Retained Earnings
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
Common shares
Non-controlling interests
Preferred shares
Preferred equity
Preferred shares
Non-controlling interests
Other items                            
Equity | Previously stated $ 97,150   $ 67,335 $ 4,457 $ 271 $ 14,244 $ 645 $ 7,556 $ (1,833) $ 307 $ 25,647   $ 4,168  
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 2,807 $ 2,807                 2,807      
Non-controlling interests 2,547   2,547                      
Net income 5,354                          
Other comprehensive income 2,712                          
Other comprehensive income     2,188                      
Other comprehensive income 524             591 (190) 123 524      
Comprehensive income 8,066                          
Comprehensive income, attributable to non-controlling interests 4,735   4,735                      
Comprehensive income, attributable to owners of parent 3,331 2,807           591 (190) 123 3,331      
Dividends recognised as distributions to non-controlling interests 8,568   8,568                      
Dividends recognised as distributions to owners 620         620         620      
Shareholder distributions                            
Preferred equity (152)         (152)         (152)      
Non-controlling interests (8,568)   (8,568)                      
Other items                            
Issue of equity 19,090   16,636 2,848 (40) (331)         2,477   (23)  
Share-based compensation (13)       55 (68)         (13)      
Ownership changes 1,893   1,695     146 365 (271) 6 (48) 198      
Total change in period 19,696   14,498 2,848 15 1,782 365 320 (184) 75 5,221   (23)  
Ending 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  
Ending balance at Dec. 31, 2019 116,846   81,833 7,305 286 16,026 1,010 7,876 (2,017) 382 30,868 $ 76,557 4,145 $ 5,276
Other items                            
Shareholders 2,807 2,807                 2,807      
Common equity (620)         (620)         (620)      
Net income 5,354                          
Shareholders 2,807 2,807                 2,807      
Non-controlling interests 2,547   2,547                      
Other comprehensive income 524             591 (190) 123 524      
Other comprehensive income 2,712                          
Other comprehensive income     2,188                      
Dividends paid, other shares 152         152         152      
Dividends recognised as distributions to owners 620         620         620      
Dividends recognised as distributions to non-controlling interests 8,568   8,568                      
Issue of equity 19,090   16,636 2,848 (40) (331)         2,477   (23)  
Share-based compensation (13)       55 (68)         (13)      
Ownership changes 1,893   1,695     146 365 (271) 6 (48) 198      
Increase (decrease) in equity 19,696   14,498 2,848 15 1,782 365 320 (184) 75 5,221   (23)  
Equity | Previously stated 97,150   67,335 4,457 286 16,026 645 7,556 (1,833) 307 25,647   4,168  
Equity 116,846   81,833 7,305 286 16,026 1,010 7,876 (2,017) 382 30,868 76,557 4,145 5,276
Equity | Previously stated 116,846   81,833 7,305 286 16,026 1,010 7,876 (2,017) 382 30,868   4,145  
Equity 116,846   81,833 7,305 286 16,026 1,010 7,876 (2,017) 382 30,868 76,557 4,145 5,276
Net income attributable to shareholders (134) (134)                 (134)      
Non-controlling interests 841   841                      
Net income 707                          
Other comprehensive income 2,313                          
Other comprehensive income     1,495                      
Other comprehensive income 818             1,005 (332) 145 818      
Comprehensive income 3,020                          
Comprehensive income, attributable to non-controlling interests 2,336   2,336                      
Comprehensive income, attributable to owners of parent 684 (134)           1,005 (332) 145 684      
Dividends recognised as distributions to non-controlling interests 6,493                          
Dividends recognised as distributions to owners 726         726         726      
Preferred equity (141)         (141)         (141)      
Non-controlling interests (6,493)                          
Issue of equity 12,449   12,719 63 (60) (273)         (270)      
Share-based compensation 36       59 (23)         36      
Ownership changes (2,349)   (3,591)     449 1,681 (1,351) 216 247 1,242      
Total change in period 5,796   4,971 63 (1) (848) 1,681 (346) (116) 392 825   0  
Ending balance at Dec. 31, 2020 122,642   86,804 7,368 285 15,178 2,691 7,530 (2,133) 774 31,693 80,915 4,145 5,889
Other items                            
Shareholders (134) (134)                 (134)      
Common equity (726)         (726)         (726)      
Net income 707                          
Shareholders (134) $ (134)                 (134)      
Non-controlling interests 841   841                      
Other comprehensive income 818             1,005 (332) 145 818      
Other comprehensive income 2,313                          
Other comprehensive income     1,495                      
Dividends paid, other shares 141         141         141      
Dividends recognised as distributions to owners 726         726         726      
Dividends recognised as distributions to non-controlling interests 6,493                          
Issue of equity 12,449   12,719 63 (60) (273)         (270)      
Share-based compensation 36       59 (23)         36      
Ownership changes (2,349)   (3,591)     449 1,681 (1,351) 216 247 1,242      
Increase (decrease) in equity 5,796   4,971 63 (1) (848) 1,681 (346) (116) 392 825   0  
Equity | Previously stated 116,846   81,833 7,305 286 16,026 1,010 7,876 (2,017) 382 30,868   4,145  
Equity 122,642   81,833 7,305 286 15,178 1,010 7,876 (2,017) 382 31,693 76,557 4,145 5,276
Equity $ 122,642   $ 86,804 $ 7,368 $ 285 $ 15,178 $ 2,691 $ 7,530 $ (2,133) $ 774 $ 31,693 $ 80,915 $ 4,145 $ 5,889