XML 28 R5.htm IDEA: XBRL DOCUMENT v3.21.2
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, 2019 $ 116,846 $ 81,833 $ 7,305 $ 286 $ 16,026 $ 1,010 $ 7,876 $ (2,017) $ 382 $ 30,868 $ 4,145
Changes in period:                      
Net income attributable to shareholders (949)                    
Non-controlling interests (701)                    
Net income (loss) (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  
Changes in period:                      
Net income attributable to shareholders (656)                    
Non-controlling interests (837)                    
Net income (loss) (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)  
Beginning balance (Previously stated) at Dec. 31, 2020 122,642 86,804 7,368 285 15,178 2,691 7,530 (2,133) 774 31,693 4,145
Beginning balance at Dec. 31, 2020 122,642 86,804               31,693 4,145
Changes in period:                      
Net income attributable to shareholders 2,051                    
Non-controlling interests 4,154                    
Net income (loss) 6,205                    
Other comprehensive income (loss) 230           (116) 93 253    
Other comprehensive income (loss) 147                    
Other comprehensive income 377                    
Comprehensive income, attributable to owners of parent 2,281           (116) 93 253    
Comprehensive income, attributable to non-controlling interests 4,301                    
Comprehensive income 6,582                    
Shareholder distributions                      
Preferred equity (75)       (75)         (75)  
Non-controlling interests (5,350) (5,350)                  
Other items                      
Issue of equity 2,503 2,791 17 (17) (288)         (288) 0
Share-based compensation 30 0   34 (4)         30  
Ownership changes 535 (123)     236 904 (628) 161 (15) 658  
Total change in period 3,295 1,619 17 17 990 904 (744) 254 238 1,676 0
Ending balance at Jun. 30, 2021 125,937 88,423 7,385 302 16,168 3,595 6,786 (1,879) 1,012 33,369 4,145
Other items                      
Common equity (930)       (930)         (930)  
Beginning balance (Previously stated) at Mar. 31, 2021 125,934 88,836 7,392 289 16,093 3,558 7,159 (2,467) 929 32,953 4,145
Changes in period:                      
Net income attributable to shareholders 816                    
Non-controlling interests 1,613                    
Net income (loss) 2,429                    
Other comprehensive income (loss) 508           (35) 468 75    
Other comprehensive income (loss) 896                    
Other comprehensive income 1,404                    
Comprehensive income, attributable to owners of parent 1,324           (35) 468 75    
Comprehensive income, attributable to non-controlling interests 2,509                    
Comprehensive income 3,833                    
Shareholder distributions                      
Preferred equity (38)       (38)         (38)  
Non-controlling interests (2,823) (2,823)                  
Other items                      
Issue of equity (343) (125) (7) (3) (208)         (218) 0
Share-based compensation 19 0   16 3         19  
Ownership changes 89 26     236 37 (338) 120 8 63  
Total change in period 3 (413) (7) 13 75 37 (373) 588 83 416 0
Ending balance at Jun. 30, 2021 125,937 $ 88,423 $ 7,385 $ 302 16,168 $ 3,595 $ 6,786 $ (1,879) $ 1,012 33,369 $ 4,145
Other items                      
Common equity $ (734)       $ (734)         $ (734)