XML 42 R7.htm IDEA: XBRL DOCUMENT v3.22.1
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
Common shares
Non-controlling interests
Preferred shares
Preferred equity
Preferred shares
Non-controlling interests
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 (134)                        
Non-controlling interests 841                        
Net income 707                        
Other comprehensive income 818           1,005 (332) 145        
Other comprehensive income 1,495                        
Other comprehensive income 2,313                        
Comprehensive income, attributable to owners of parent 684           1,005 (332) 145        
Comprehensive income, attributable to non-controlling interests 2,336 2,336                      
Comprehensive income 3,020                        
Shareholder distributions                          
Preferred equity (141)       141         (141)      
Non-controlling interests (6,493) (6,493)                      
Other items                          
Issue of equity 12,449 12,719 63 (60) (273)         (270)   0  
Share-based compensation 36 0   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 (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  
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                          
Common equity (726)       726         (726)      
Net income attributable to shareholders 3,966                        
Non-controlling interests 8,422                        
Net income 12,388                        
Other comprehensive income 1,844           1,502 (318) 660        
Other comprehensive income 3,390                        
Other comprehensive income 5,234                        
Comprehensive income, attributable to owners of parent 5,810           1,502 (318) 660        
Comprehensive income, attributable to non-controlling interests 11,812 11,812                      
Comprehensive income 17,622                        
Preferred equity (148)       (148)         (148)      
Non-controlling interests (8,163) (8,163)                      
Issue of equity 5,281 2,468 3,170 (32) (325)         2,813   0  
Share-based compensation 46 0   67 (21)         46      
Ownership changes (1,201) (4,535)     393 3,552 (751) 164 (24) 3,334      
Total change in period 12,099 1,582 3,170 35 2,527 3,552 751 (154) 636 10,517   0  
Ending balance at Dec. 31, 2021 134,741 $ 88,386 $ 10,538 $ 320 17,705 $ 6,243 $ 8,281 $ (2,287) $ 1,410 42,210 $ 82,898 $ 4,145 $ 5,488
Other items                          
Common equity $ (1,338)       $ (1,338)         $ (1,338)