XML 20 R5.htm IDEA: XBRL DOCUMENT v3.23.2
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, 2021 $ 134,741 $ 88,386 $ 10,538 $ 320 $ 17,705 $ 6,243 $ 8,281 $ (2,287) $ 1,410 $ 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 income (loss)             0 (527) (723) (1,250)  
Other comprehensive income (loss)   (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  
Changes in period:                      
Net income attributable to shareholders 590       590         590  
Non-controlling interests 885 885                  
Net income 1,475                    
Other comprehensive income (loss) (1,632)           0 (874) (758) (1,632)  
Other comprehensive income (loss) (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
Beginning balance (Previously stated) at Dec. 31, 2022 141,891 98,138         9,522 (2,826) 898 39,608 4,145
Beginning balance at Dec. 31, 2022 141,891 98,138 10,901 148 18,006 2,959       39,608 4,145
Changes in period:                      
Net income attributable to shareholders 201       201         201  
Non-controlling interests 1,735 1,735                  
Net income 1,936                    
Other comprehensive income (loss) 752           (10) 380 382 752  
Other comprehensive income (loss) 1,315 1,315                  
Other comprehensive income 2,067                    
Comprehensive income, attributable to owners of parent 953           (10) 380 382 953  
Comprehensive income, attributable to non-controlling interests 3,050 3,050                  
Comprehensive income 4,003                    
Shareholder distributions                      
Common equity (220)       (220)         (220)  
Preferred equity (82)       (82)         (82)  
Non-controlling interests (5,773)                    
Other items                      
Issue of equity 14,871 15,214 (44) (5) (252)         (301) (42)
Share-based compensation 5 0   12 (7)         5  
Ownership changes 888 353     0 850 (595) (25) 305 535  
Total change in period 13,692 12,844 (44) 7 (360) 850 (605) 355 687 890 (42)
Ending balance at Jun. 30, 2023 155,583 110,982 10,857 155 17,646 3,809 8,917 (2,471) 1,585 40,498 4,103
Beginning balance (Previously stated) at Mar. 31, 2023 146,914 102,851 10,849 154 17,747 3,124 9,493 (2,717) 1,310 39,960 4,103
Changes in period:                      
Net income attributable to shareholders 81       81         81  
Non-controlling interests 1,431 1,431                  
Net income 1,512                    
Other comprehensive income (loss) 557           (10) 253 314 557  
Other comprehensive income (loss) 1,471 1,471                  
Other comprehensive income 2,028                    
Comprehensive income, attributable to owners of parent 638           (10) 253 314 638  
Comprehensive income, attributable to non-controlling interests 2,902 2,902                  
Comprehensive income 3,540                    
Shareholder distributions                      
Common equity (110)       (110)         (110)  
Preferred equity (41)       (41)         (41)  
Non-controlling interests (2,777) (2,777)                  
Other items                      
Issue of equity 7,711 7,736 8 (5) (28)         (25) 0
Share-based compensation 3 0   6 (3)         3  
Ownership changes 343 270     0 685 (566) (7) (39) 73  
Total change in period 8,669 8,131 8 1 (101) 685 (576) 246 275 538 0
Ending balance at Jun. 30, 2023 $ 155,583 $ 110,982 $ 10,857 $ 155 $ 17,646 $ 3,809 $ 8,917 $ (2,471) $ 1,585 $ 40,498 $ 4,103