XML 145 R110.htm IDEA: XBRL DOCUMENT v3.22.1
ORGANIZATION AND CAPITAL MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2021
Management Commentary Explanatory [Abstract]  
Summary of the Corporation's Capital [Table]
As at December 31, 2021, the Corporation’s Capital totaled $57.5 billion (2020 – $45.1 billion), and is computed as follows:
AS AT DEC. 31
(MILLIONS)
20212020
Cash and cash equivalents$1,197 $1,283 
Other financial assets3,430 3,809 
Common equity in managed investments46,248 33,732 
Other assets and liabilities of the Corporation6,585 6,321 
Corporation’s Capital$57,460 $45,145 
Corporation’s Capital is comprised of the following:
Common equity$42,210 $31,693 
Preferred shares4,145 4,145 
Non-controlling interest230 230 
Corporate borrowings10,875 9,077 
$57,460 $45,145 
Reconciliation of the Corporation's Capital [Table]
A reconciliation of the Corporation’s Capital to the company’s consolidated balance sheet as at December 31, 2021 is as follows:
AS AT DEC. 31, 2021 (MILLIONS)The CorporationManaged Investments
Elimination1
Total Consolidated
Cash and cash equivalents$1,197 $11,497 $— $12,694 
Other financial assets 3,430 13,116 — 16,546 
Accounts receivable and other1
2,697 19,694 (631)21,760 
Inventory11,413 — 11,415 
Assets classified as held for sale— 11,958 — 11,958 
Equity accounted investments6,553 39,547 — 46,100 
Investment properties16 100,849 — 100,865 
Property, plant and equipment215 115,274 — 115,489 
Intangible assets215 30,394 — 30,609 
Goodwill361 19,866 — 20,227 
Deferred income tax assets2,064 1,276 — 3,340 
Accounts payable and other1
(5,104)(48,073)631 (52,546)
Liabilities associated with assets classified as held for sale— (3,148)— (3,148)
Deferred income tax liabilities(299)(20,029)— (20,328)
Subsidiary equity obligations(135)(4,173)— (4,308)
Total11,212 299,461 — 310,673 
Common equity in managed investments2
46,248(46,248)— 
Corporation’s Capital57,460 299,461 (46,248)310,673 
Less:
Corporate borrowings10,875 — — 10,875 
Non-recourse borrowings of managed entities— 165,057 — 165,057 
Amounts attributable to preferred equity4,145 — — 4,145 
Amounts attributable to non-controlling interests230 88,156 — 88,386 
Common equity$42,210 $46,248 $(46,248)$42,210 
1.Contains the gross up of intercompany balances, including accounts receivable and other, and accounts payable and other of $631 million and $631 million, respectively, between entities within the Corporation and its managed investments.
2.Represents the value of the Corporation’s managed investments.
A reconciliation of the Corporation’s Capital to the company’s consolidated balance sheet as at December 31, 2020 is as follows:
AS AT DEC. 31, 2020
(MILLIONS)
The CorporationManaged Investments
Elimination1
Total Consolidated
Cash and cash equivalents$1,283 $8,650 $— $9,933 
Other financial assets 3,80913,921— 17,730 
Accounts receivable and other1
3,63217,401(2,105)18,928 
Inventory210,358— 10,360 
Assets classified as held for sale5,917— 5,917 
Equity accounted investments5,36135,966— 41,327 
Investment properties1796,765— 96,782 
Property, plant and equipment12299,887— 100,009 
Intangible assets28524,373— 24,658 
Goodwill36814,346— 14,714 
Deferred income tax assets2,1591,179— 3,338 
Accounts payable and other1
(5,134)(47,653)2,105 (50,682)
Liabilities associated with assets classified as held for sale— (2,359)— (2,359)
Deferred income tax liabilities(414)(15,499)— (15,913)
Subsidiary equity obligations(77)(3,622)— (3,699)
Total11,413 259,630 — 271,043 
Common equity in managed investments2
33,732(33,732)— 
Corporation’s Capital45,145 259,630 (33,732)271,043 
Less:
Corporate borrowings9,077 — — 9,077 
Non-recourse borrowings of managed entities139,324— 139,324 
Amounts attributable to preferred equity4,145 — — 4,145 
Amounts attributable to non-controlling interests230 86,574 — 86,804 
Common equity$31,693 $33,732 $(33,732)$31,693 
1.Contains the gross up of intercompany balances, including accounts receivable and other, and accounts payable and other of $2.1 billion and $2.1 billion, respectively, between entities within the Corporation and its managed investments.
2.Represents the value of the Corporation’s managed investments