XML 42 R6.htm IDEA: XBRL DOCUMENT v3.24.1
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, 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 2,056       2,056         2,056      
Non-controlling interests 3,139 3,139                      
Net income 5,195                        
Other comprehensive income (loss) (263)           884 (542) (605) (263)      
Other comprehensive income 3,292 3,292                      
Other comprehensive income 3,029                        
Comprehensive income, attributable to owners of parent 1,793 6,431         884 (542) (605) 1,793      
Comprehensive income, attributable to non-controlling interests 6,431                        
Comprehensive income 8,224                        
Shareholder distributions                          
Common equity (879)       (879)         (879)      
Preferred equity (150)       (150)         (150)      
Non-controlling interests (11,102) (11,102)                      
Other items                          
Issue of equity 10,221 10,786 363 (287) (641)         (565)   0  
Share-based compensation (42) 0   115 (157)         (42)      
Ownership changes 878 3,637     72 (3,284) 357 3 93 (2,759)      
Total change in period 7,150 9,752 363 (172) 301 (3,284) 1,241 (539) (512) (2,602)   0  
Ending balance (Previously stated) at Dec. 31, 2022 141,891 98,138         9,522 (2,826) 898 39,608   4,145  
Ending balance at Dec. 31, 2022 141,891 98,138 10,901 148 18,006 2,959 9,522 (2,826) 898 39,608 $ 92,991 4,145 $ 5,147
Other items                          
Non-cash distribution $ 2,400                        
Proportion of ownership interest in subsidiary 25.00%                        
Net income attributable to shareholders $ 1,130       1,130         1,130      
Non-controlling interests 3,975 3,975                      
Net income 5,105                        
Other comprehensive income (loss) 803           11 271 521 803      
Other comprehensive income 2,927 2,927                      
Other comprehensive income 3,730                        
Comprehensive income, attributable to owners of parent 1,933           11 271 521 1,933      
Comprehensive income, attributable to non-controlling interests 6,902 6,902                      
Comprehensive income 8,835                        
Common equity (436)       (436)         436      
Preferred equity (166)       (166)         166      
Non-controlling interests (12,842)                        
Issue of equity 26,604 27,226 (22) (59) (499)         (580)   (42)  
Share-based compensation (6) 0   23 (29)         (6)      
Ownership changes 4,362 3,041     0 1,551 (575) 78 267 1,321      
Total change in period 26,351 24,327 (22) (36) 0 1,551 (564) 349 788 2,066   (42)  
Ending balance at Dec. 31, 2023 $ 168,242 $ 122,465 $ 10,879 $ 112 $ 18,006 $ 4,510 $ 8,958 $ (2,477) $ 1,686 $ 41,674 $ 117,318 $ 4,103 $ 5,147