XML 80 R47.htm IDEA: XBRL DOCUMENT v3.23.1
ORGANIZATION AND CAPITAL MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2022
Management Commentary Explanatory [Abstract]  
Summary of the Corporation's Capital [Table]
As at December 31, 2022, the Corporation’s Capital totaled $57.8 billion (December 31, 2021 – $57.5 billion), and is computed as follows:
AS AT DEC.31
(MILLIONS)
20222021
Cash and cash equivalents$1,564 $1,197 
Other financial assets6,959 3,430 
Common equity in managed investments44,413 46,248 
Other assets and liabilities of the Corporation4,895 6,585 
Corporation’s Capital$57,831 $57,460 
Corporation’s Capital is comprised of the following:
Common equity$39,608 $42,210 
Preferred equity4,145 4,145 
Non-controlling interest2,688 230 
Corporate borrowings11,390 10,875 
$57,831 $57,460 
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, 2022 is as follows:
AS AT DEC. 31, 2022 (MILLIONS)The CorporationManaged Investments
Elimination1
Total Consolidated
Cash and cash equivalents$1,564 $12,832 $— $14,396 
Other financial assets 6,959 19,940 — 26,899 
Accounts receivable and other1
3,317 24,310 (249)27,378 
Inventory12,841 — 12,843 
Assets classified as held for sale— 2,830 — 2,830 
Equity accounted investments7,151 39,943 — 47,094 
Investment properties27 115,073 — 115,100 
Property, plant and equipment214 124,054 — 124,268 
Intangible assets206 38,205 — 38,411 
Goodwill354 28,308 — 28,662 
Deferred income tax assets1,769 1,634 — 3,403 
Accounts payable and other1
(7,123)(50,191)249 (57,065)
Liabilities associated with assets classified as held for sale— (876)— (876)
Deferred income tax liabilities(581)(22,609)— (23,190)
Subsidiary equity obligations(441)(3,747)— (4,188)
Total13,418 342,547 — 355,965 
Common equity in managed investments2
44,413(44,413)— 
Corporation’s Capital57,831 342,547 (44,413)355,965 
Less:
Corporate borrowings11,390 — — 11,390 
Non-recourse borrowings of managed entities— 202,684 — 202,684 
Amounts attributable to preferred equity4,145 — — 4,145 
Amounts attributable to non-controlling interests2,688 95,450 — 98,138 
Common equity$39,608 $44,413 $(44,413)$39,608 
1.Contains the gross up of intercompany balances, including accounts receivable and other, and accounts payable and other of $249 million and $249 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, 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 3,43013,116— 16,546 
Accounts receivable and other1
2,69719,694(631)21,760 
Inventory211,413— 11,415 
Assets classified as held for sale11,958— 11,958 
Equity accounted investments6,55339,547— 46,100 
Investment properties16100,849— 100,865 
Property, plant and equipment215115,274— 115,489 
Intangible assets21530,394— 30,609 
Goodwill36119,866— 20,227 
Deferred income tax assets2,0641,276— 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 entities165,057— 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