XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.2
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
Common shares
Common equity
Asset management
Preferred shares
Preferred equity
Beginning balance (Previously stated) at Dec. 31, 2023 $ 168,242 $ 122,465 $ 10,879 $ 112 $ 18,006 $ 4,510 $ 8,958 $ (2,477) $ 1,686 $ 41,674   $ 4,103
Changes in period:                        
Net income attributable to shareholders 145       145         145    
Non-controlling interests 89 89                    
Net income (loss) 234                      
Other comprehensive income (loss) (68)           (23) (471) 426 (68)    
Other comprehensive income (loss) (1,560) (1,560)                    
Other comprehensive income (1,628)                      
Comprehensive income, attributable to owners of parent 77           (23) (471) 426 77    
Comprehensive income, attributable to non-controlling interests (1,471) (1,471)                    
Comprehensive income (1,394)                      
Shareholder distributions                        
Common equity (248)       (248)         (248)    
Preferred equity (84)       (84)         (84)    
Non-controlling interests (3,757) (3,757)                    
Other items                        
Issue of equity 4,444 5,159 (48) (20) (647)         (715)   0
Share-based compensation (24) 0   17 (41)         (24)    
Ownership changes 385 (167)     0 526 18 (2) 10 552    
Total change in period (678) (236) (48) (3) (875) 526 (5) (473) 436 (442)   0
Ending balance at Jun. 30, 2024 167,564 122,229 10,831 109 17,131 5,036 8,953 (2,950) 2,122 41,232   4,103
Beginning balance (Previously stated) at Mar. 31, 2024 169,030 124,450 10,833 111 17,508 4,356 8,978 (2,732) 1,423 40,477   4,103
Changes in period:                        
Net income attributable to shareholders 43       43         43    
Non-controlling interests (328) (328)                    
Net income (loss) (285)                      
Other comprehensive income (loss) 463           (19) (217) 699 463    
Other comprehensive income (loss) (969) (969)                    
Other comprehensive income (506)                      
Comprehensive income, attributable to owners of parent 506           (19) (217) 699 506    
Comprehensive income, attributable to non-controlling interests (1,297) (1,297)                    
Comprehensive income (791)                      
Shareholder distributions                        
Common equity (124)       (124)         (124)    
Preferred equity (42)       (42)         (42)    
Non-controlling interests (1,997) (1,997)                    
Other items                        
Issue of equity 1,275 1,519 (2) (11) (231)         (244)   0
Share-based compensation (14) 0   9 (23)         (14)    
Ownership changes 227 (446)       680 (6) (1) 0 673    
Total change in period (1,466) (2,221) (2) (2) (377) 680 (25) (218) 699 755   0
Ending balance at Jun. 30, 2024 167,564 122,229 10,831 109 17,131 5,036 8,953 (2,950) 2,122 41,232   4,103
Beginning balance (Previously stated) at Dec. 31, 2024 165,383 119,406         9,584 (3,251) 2,510 41,874   4,103
Beginning balance at Dec. 31, 2024 165,383 119,406 10,806 114 17,066 5,045       41,874 $ 17,338 4,103
Changes in period:                        
Net income attributable to shareholders 345       345         345    
Non-controlling interests 925 925                    
Net income (loss) 1,270                      
Other comprehensive income (loss) 845           63 771 11 845    
Other comprehensive income (loss) 1,751 1,751                    
Other comprehensive income 2,596                      
Comprehensive income, attributable to owners of parent 1,190           63 771 11 1,190    
Comprehensive income, attributable to non-controlling interests 2,676 2,676                    
Comprehensive income 3,866                      
Shareholder distributions                        
Common equity (276)       (276)         (276)    
Preferred equity (82)       (82)         (82)    
Non-controlling interests (7,830)                      
Other items                        
Issue of equity 4,068 4,851 (26) (12) (745)         (783)   0
Share-based compensation (32)   28 (60)         (32)    
Ownership changes (3,452) (4,054)     0 722 (117) (4) 1 602    
Total change in period (3,738) (4,357) (26) 16 (818) 722 (54) 767 12 619   0
Ending balance at Jun. 30, 2025 161,645 115,049 10,780 130 16,248 5,767 9,530 (2,484) 2,522 42,493   4,103
Beginning balance (Previously stated) at Mar. 31, 2025 158,930 113,667 10,793 123 16,450 4,839 9,544 (2,856) 2,267 41,160   4,103
Changes in period:                        
Net income attributable to shareholders 272       272         272    
Non-controlling interests 783 783                    
Net income (loss) 1,055                      
Other comprehensive income (loss) 683           61 368 254 683    
Other comprehensive income (loss) 836 836                    
Other comprehensive income 1,519                      
Comprehensive income, attributable to owners of parent 955           61 368 254 955    
Comprehensive income, attributable to non-controlling interests 1,619 1,619                    
Comprehensive income 2,574                      
Shareholder distributions                        
Common equity (138)       (138)         (138)    
Preferred equity (42)       (42)         (42)    
Non-controlling interests (2,299) (2,299)                    
Other items                        
Issue of equity 2,509 2,779 (13) (8) (249)         (270)   0
Share-based compensation (30) 0   15 (45)         (30)    
Ownership changes 141 (717)     0 928 (75) 4 1 858    
Total change in period 2,715 1,382 (13) 7 (202) 928 (14) 372 255 1,333   0
Ending balance at Jun. 30, 2025 $ 161,645 $ 115,049 $ 10,780 $ 130 $ 16,248 $ 5,767 $ 9,530 $ (2,484) $ 2,522 $ 42,493   $ 4,103