XML 43 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Equity - USD ($)
shares in Thousands, $ in Thousands
Total
Duke Transaction [Member]
Preferred Stock [Member]
Common Stock [Member]
Common Stock [Member]
Duke Transaction [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Duke Transaction [Member]
Accumulated Other Comprehensive Income (Loss) [Member]
Distributions in Excess of Net Earnings [Member]
Noncontrolling Interests [Member]
Noncontrolling Interests [Member]
Duke Transaction [Member]
Balance at Dec. 31, 2019 $ 26,071,784   $ 68,948 $ 6,318   $ 25,719,427   $ (990,398) $ (2,151,168) $ 3,418,657  
Balance, shares at Dec. 31, 2019       631,797              
Consolidated net earnings 1,616,630               1,481,814 134,816  
Effect of equity compensation plans 109,985     $ 7   27,745       82,233  
Effect of equity compensation plans, shares       690              
Liberty and Duke Transaction, net of issuance costs 10,013,526     $ 1,067   9,801,373       211,086  
Liberty and Duke Transaction, net of issuance costs, shares       106,723              
Acquisitions by noncontrolling interests 48,533                 48,533  
Repurchases of common units (34,829)     $ (5)   (34,824)          
Repurchase of common units, shares       (539)              
Repurchase of preferred stock (7,200)   (5,000)     147     (2,347)    
Capital contributions 917,092                 917,092  
Redemption of noncontrolling interests (116,978)     $ 7   30,727       (147,712)  
Redemption of noncontrolling interests, shares       710              
Foreign currency translation gains (losses), net (194,673)             (189,599)   (5,074)  
Unrealized gains (losses) on derivative contracts, net (14,117)             (13,742)   (375)  
Reallocation of equity           (55,413)       55,413  
Dividends and other distributions (2,085,173)         (548)     (1,722,989) (361,636)  
Balance at Dec. 31, 2020 36,324,580   63,948 $ 7,394   35,488,634   (1,193,739) (2,394,690) 4,353,033  
Balance, shares at Dec. 31, 2020       739,381              
Consolidated net earnings 3,148,590               2,939,723 208,867  
Effect of equity compensation plans 116,172     $ (4)   38,114       78,062  
Effect of equity compensation plans, shares       (389)              
Acquisitions by noncontrolling interests 130,416                 130,416  
Consolidation of other venture 25,759                 25,759  
Capital contributions 74,404                 74,404  
Redemption of noncontrolling interests (153,236)     $ 8   37,238       (190,482)  
Redemption of noncontrolling interests, shares       835              
Foreign currency translation gains (losses), net 305,929             298,413   7,516  
Unrealized gains (losses) on derivative contracts, net 17,542             17,073   469  
Reallocation of equity           (2,347)       2,347  
Dividends and other distributions (2,247,946)         (31)     (1,872,861) (375,054)  
Balance at Dec. 31, 2021 $ 37,742,210   63,948 $ 7,398   35,561,608   (878,253) (1,327,828) 4,315,337  
Balance, shares at Dec. 31, 2021 739,827     739,827              
Consolidated net earnings $ 3,555,398               3,364,856 190,542  
Effect of equity compensation plans 187,725     $ 4   66,647       121,074  
Effect of equity compensation plans, shares       393              
Liberty and Duke Transaction, net of issuance costs, shares         182,661            
Acquisitions by noncontrolling interests   $ 18,773,244     $ 1,827   $ 18,551,852       $ 219,565
Capital contributions 13,295                 13,295  
Redemption of noncontrolling interests (88,980)     $ 2   12,445       (101,427)  
Redemption of noncontrolling interests, shares       261              
Foreign currency translation gains (losses), net 373,405             364,725   8,680  
Unrealized gains (losses) on derivative contracts, net 71,639             69,919   1,720  
Reallocation of equity           (127,134)       127,134  
Dividends and other distributions (2,764,843)         (11)     (2,494,723) (270,109)  
Balance at Dec. 31, 2022 $ 57,863,093   $ 63,948 $ 9,231   $ 54,065,407   $ (443,609) $ (457,695) $ 4,625,811  
Balance, shares at Dec. 31, 2022 923,142     923,142