XML 21 R6.htm IDEA: XBRL DOCUMENT v3.22.2.2
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, 2020 $ 122,642 $ 86,804 $ 7,368 $ 285 $ 15,178 $ 2,691 $ 7,530 $ (2,133) $ 774 $ 31,693 $ 4,145
Changes in period:                      
Net income attributable to shareholders 2,051       2,051         2,051  
Non-controlling interests 4,154 4,154                  
Net income 6,205                    
Other comprehensive (loss) income             (116) 93 253 230  
Other comprehensive (loss) income   147                  
Other comprehensive income 377                    
Comprehensive income, attributable to owners of parent 2,281           (116) 93 253 2,281  
Comprehensive income, attributable to non-controlling interests 4,301 4,301                  
Comprehensive income 6,582                    
Shareholder distributions                      
Common equity (930)       (930)         (930)  
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
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  
Beginning balance at Mar. 31, 2021                     4,145
Changes in period:                      
Net income attributable to shareholders 816       816         816  
Non-controlling interests 1,613 1,613                  
Net income 2,429                    
Other comprehensive (loss) income 508           (35) 468 75 508  
Other comprehensive (loss) income 896 896                  
Other comprehensive income 1,404                    
Comprehensive income, attributable to owners of parent 1,324           (35) 468 75 1,324  
Comprehensive income, attributable to non-controlling interests 2,509 2,509                  
Comprehensive income 3,833                    
Shareholder distributions                      
Common equity (734)       (734)         (734)  
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
Beginning balance (Previously stated) at Dec. 31, 2021 134,741 88,386         8,281 (2,287) 1,410 42,210 4,145
Beginning balance at Dec. 31, 2021 134,741 88,386 10,538 320 17,705 6,243       42,210 4,145
Changes in period:                      
Net income attributable to shareholders 1,949       1,949         1,949  
Non-controlling interests 2,486 2,486                  
Net income 4,435                    
Other comprehensive (loss) income (1,250)           0 (527) (723) (1,250)  
Other comprehensive (loss) income (732) (732)                  
Other comprehensive income (1,982)                    
Comprehensive income, attributable to owners of parent 699           0 (527) (723) 699  
Comprehensive income, attributable to non-controlling interests 1,754 1,754                  
Comprehensive income 2,453                    
Shareholder distributions                      
Common equity (439)       (439)         (439)  
Preferred equity (74)       (74)         (74)  
Non-controlling interests (5,728) (5,728)                  
Other items                      
Issue of equity 1,335 1,744 (12) (7) (390)         (409) 0
Share-based compensation (33) 0   38 (71)         (33)  
Ownership changes 1,757 2,059     72 (306) (11) 4 (61) (302)  
Total change in period (729) (171) (12) 31 1,047 (306) (11) (523) (784) (558) 0
Ending balance at Jun. 30, 2022 134,012 88,215 10,526 351 18,752 5,937 8,270 (2,810) 626 41,652 4,145
Beginning balance (Previously stated) at Mar. 31, 2022 136,433 88,889 10,538 334 18,601 6,150 8,285 (1,940) 1,431 43,399 4,145
Changes in period:                      
Net income attributable to shareholders 590       590         590  
Non-controlling interests 885 885                  
Net income 1,475                    
Other comprehensive (loss) income (1,632)           0 (874) (758) (1,632)  
Other comprehensive (loss) income (2,111) (2,111)                  
Other comprehensive income (3,743)                    
Comprehensive income, attributable to owners of parent (1,042)           0 (874) (758) (1,042)  
Comprehensive income, attributable to non-controlling interests (1,226) (1,226)                  
Comprehensive income (2,268)                    
Shareholder distributions                      
Common equity (219)       (219)         (219)  
Preferred equity (37)       (37)         (37)  
Non-controlling interests (2,736) (2,736)                  
Other items                      
Issue of equity 2,828 3,045 (12) (2) (203)         (217) 0
Share-based compensation (33) 0   19 (52)         (33)  
Ownership changes 44 243     72 (213) (15) 4 (47) (199)  
Total change in period (2,421) (674) (12) 17 151 (213) (15) (870) (805) (1,747) 0
Ending balance at Jun. 30, 2022 $ 134,012 $ 88,215 $ 10,526 $ 351 $ 18,752 $ 5,937 $ 8,270 $ (2,810) $ 626 $ 41,652 $ 4,145