XML 89 R53.htm IDEA: XBRL DOCUMENT
v3.25.1

EQUITY (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Equity [abstract] |
Schedule of equity | Equity consists of the following:
AS AT DEC. 31 (MILLIONS) | Note |  | 2024 |  | 2023
Preferred equity | (a) |  | $ | 4,103 |  |  | $ | 4,103 |
Non-controlling interests | (b) |  | 119,406 |  |  | 122,465 |
Common equity | (c) |  | 41,874 |  |  | 41,674 |
|  |  | $ | 165,383 |  |  | $ | 168,242 |
Preferred equity includes perpetual preferred shares and rate-reset preferred shares and consists of the following:
| Average Rate |  |  |  |
AS AT DEC. 31 (MILLIONS) | 2024 |  | 2023 |  | 2024 |  | 2023
Perpetual preferred shares |  |  |  |  |  |  |
Floating rate | 4.52 | % |  | 5.29 | % |  | $ | 463 |  |  | $ | 463 |
Fixed rate | 4.82 | % |  | 4.82 | % |  | 739 |  |  | 739 |
| 4.70 | % |  | 5.00 | % |  | 1,202 |  |  | 1,202 |
Fixed rate-reset preferred shares | 5.04 | % |  | 4.72 | % |  | 2,901 |  |  | 2,901 |
| 4.94 | % |  | 4.80 | % |  | $ | 4,103 |  |  | $ | 4,103 |
Further details on each series of preferred shares are as follows:
|  |  | Issued and Outstanding |  |  |  |
AS AT DEC. 31 (MILLIONS, EXCEPT PER SHARE INFORMATION) | Rate |  | 2024 |  | 2023 |  | 2024 |  | 2023
Class A preferred shares |  |  |  |  |  |  |  |  |
Perpetual preferred shares |  |  |  |  |  |  |  |  |
Series 2 | 70% P |  | 10,220,175 |  |  | 10,220,175 |  |  | $ | 169 |  |  | $ | 169 |
Series 4 | 70% P |  | 3,983,910 |  |  | 3,983,910 |  |  | 45 |  |  | 45 |
Series 13 | 70% P |  | 8,792,596 |  |  | 8,792,596 |  |  | 195 |  |  | 195 |
Series 17 | 4.75 | % |  | 7,840,204 |  |  | 7,840,204 |  |  | 171 |  |  | 171 |
Series 18 | 4.75 | % |  | 7,681,088 |  |  | 7,681,088 |  |  | 178 |  |  | 178 |
Series 36 | 4.85 | % |  | 7,842,909 |  |  | 7,842,909 |  |  | 197 |  |  | 197 |
Series 37 | 4.90 | % |  | 7,830,091 |  |  | 7,830,091 |  |  | 193 |  |  | 193 |
Series 51 | Variable up to P |  | 3,320,486 |  |  | 3,320,486 |  |  | 54 |  |  | 54 |
|  |  |  |  |  |  | 1,202 |  |  | 1,202 |
Rate-reset preferred shares 1 |  |  |  |  |  |  |  |  |
Series 24 | 3.24 | % |  | 10,808,027 |  |  | 10,808,027 |  |  | 265 |  |  | 265 |
Series 26 | 3.85 | % |  | 9,770,928 |  |  | 9,770,928 |  |  | 240 |  |  | 240 |
Series 28 | 4.61 | % |  | 9,233,927 |  |  | 9,233,927 |  |  | 232 |  |  | 232 |
Series 30 | 6.09 | % |  | 9,787,090 |  |  | 9,787,090 |  |  | 241 |  |  | 241 |
Series 32 2 | 6.74 | % |  | 11,750,299 |  |  | 11,750,299 |  |  | 297 |  |  | 297 |
Series 34 3 | 6.15 | % |  | 9,876,735 |  |  | 9,876,735 |  |  | 253 |  |  | 253 |
Series 38 | 3.57 | % |  | 7,906,132 |  |  | 7,906,132 |  |  | 179 |  |  | 179 |
Series 40 4 | 5.83 | % |  | 11,841,025 |  |  | 11,841,025 |  |  | 271 |  |  | 271 |
Series 42 | 3.25 | % |  | 11,887,500 |  |  | 11,887,500 |  |  | 266 |  |  | 266 |
Series 44 | 5.00 | % |  | 9,831,929 |  |  | 9,831,929 |  |  | 187 |  |  | 187 |
Series 46 | 5.39 | % |  | 11,740,797 |  |  | 11,740,797 |  |  | 217 |  |  | 217 |
Series 48 | 6.23 | % |  | 11,885,972 |  |  | 11,885,972 |  |  | 244 |  |  | 244 |
Series 52 | 2.75 | % |  | 1,177,580 |  |  | 1,177,580 |  |  | 9 |  |  | 9 |
|  |  |  |  |  |  | 2,901 |  |  | 2,901 |
Total |  | $ | 4,103 |  |  | $ | 4,103 |
1.Dividend rates are fixed for 5 to 6 years from the quarter end dates after issuance, June 30, 2011, March 31, 2012, June 30, 2012, December 31, 2012, September 30, 2013, March 31, 2014, June 30, 2014, December 31, 2014, December 31, 2015, December 31, 2016 and December 31, 2017, respectively and reset after 5 to 6 years to the 5-year Government of Canada bond rate plus between 180 and 417 basis points. 2.Dividend rate reset commenced October 1, 2023. 3.Dividend rate reset commenced April 1, 2024. 4.Dividend rate reset commenced October 1, 2024. P – Prime Rate Non-controlling interests represent the common and preferred equity in consolidated entities that are owned by other shareholders.
AS AT DEC. 31 (MILLIONS) | 2024 |  | 2023
Common equity | $ | 114,389 |  |  | $ | 117,318 |
Preferred equity | 5,017 |  |  | 5,147 |
Total | $ | 119,406 |  |  | $ | 122,465 |
The company’s common equity is comprised of the following:
AS AT DEC. 31 (MILLIONS) | 2024 |  | 2023
Common shares | $ | 10,806 |  |  | $ | 10,879 |
Contributed surplus | 114 |  |  | 112 |
Retained earnings | 17,066 |  |  | 18,006 |
Ownership changes | 5,045 |  |  | 4,510 |
Accumulated other comprehensive income | 8,843 |  |  | 8,167 |
Common equity | $ | 41,874 |  |  | $ | 41,674 |
The number of issued and outstanding Class A and Class B shares and unexercised options are as follows:
AS AT DEC. 31 | 2024 |  | 2023
Class A shares 1 | 1,506,464,968 |  |  | 1,523,372,339 |
Class B shares | 85,120 |  |  | 85,120 |
Shares outstanding 1 | 1,506,550,088 |  |  | 1,523,457,459 |
Unexercised options, other share-based plans 2 and exchangeable shares of affiliate | 95,805,397 |  |  | 91,632,045 |
Total diluted shares | 1,602,355,485 |  |  | 1,615,089,504 |
1.Net of 104,786,155 Class A shares held by the company in respect of long-term compensation agreements as at December 31, 2024 (December 31, 2023 – 81,849,805). 2.Includes management share option plan and escrowed stock plan. The authorized common share capital consists of an unlimited number of Class A shares and 85,120 Class B shares. Shares issued and outstanding changed as follows:
FOR THE YEARS ENDED DEC. 31 |  |  |  |  | 2024 |  | 2023
Outstanding, beginning of year 1 |  |  |  |  | 1,523,457,459 |  |  | 1,573,371,868 |
Issued (Repurchased) |  |  |  |  |  |  |
Issuances |  |  |  |  | 3,351,357 |  |  | 794,418 |
Repurchases 2 |  |  |  |  | (26,676,978) |  |  | (54,547,332) |
Long-term share ownership plans 3 |  |  |  |  | 6,371,747 |  |  | 3,722,567 |
Dividend reinvestment plan and other |  |  |  |  | 46,503 |  |  | 115,938 |
Outstanding, end of year 4 |  |  |  |  | 1,506,550,088 |  |  | 1,523,457,459 |
1.Net of 81,849,805 Class A shares held by the company in respect of long-term compensation agreements as at December 31, 2023 (December 31, 2022 – 62,910,220). 2.During 2023, 32,934,574 BN Class A shares (“BN shares”) were voluntarily exchanged for newly-issued BWS class A-1 exchangeable non-voting shares on a one-for-one basis. BWS Class A-1 shares are convertible in BN shares. 3.Includes management share option plan and restricted stock plan. 4.Net of 104,786,155 Class A shares held by the company in respect of long-term compensation agreements as at December 31, 2024 (December 31, 2023 – 81,849,805). The expense arising from share-based compensation is summarized in the following table:
FOR THE YEARS ENDED DEC. 31 (MILLIONS) |  |  |  | 2024 |  | 2023
Expense arising from equity-settled share-based payment transactions |  |  |  | $ | 103 |  |  | $ | 104 |
Expense arising from cash-settled share-based payment transactions |  |  |  | 410 |  |  | 290 |
Total expense arising from share-based payment transactions |  |  |  | 513 |  |  | 394 |
Effect of hedging program |  |  |  | (407) |  |  | (289) |
Total expense included in consolidated income |  |  |  | $ | 106 |  |  | $ | 105 |
The changes in the number of options during 2024 and 2023 were as follows:
|  |  | NYSE
|  |  |  |  | Number of Options (000’s)1 |  | Weighted- Average Exercise Price
Outstanding as at January 1, 2024 |  |  |  |  |  | 39,745 |  |  | US$ | 26.30 |
Granted |  |  |  |  |  | 1,165 |  |  |  | 40.03 |
Exercised |  |  |  |  |  | (10,187) |  |  |  | 20.58 |
Cancelled |  |  |  |  |  | (232) |  |  |  | 40.96 |
Outstanding as at December 31, 2024 |  |  |  |  |  | 30,491 |  |  | US$ | 28.63 |
1.Options to acquire NYSE listed Class A shares.
|  |  | NYSE
|  |  |  |  | Number of Options (000’s)1 |  | Weighted- Average Exercise Price
Outstanding as at January 1, 2023 |  |  |  |  |  | 44,093 |  |  | US$ | 25.16 |
Granted |  |  |  |  |  | 716 |  |  |  | 36.37 |
Exercised |  |  |  |  |  | (4,731) |  |  |  | 16.25 |
Cancelled |  |  |  |  |  | (333) |  |  |  | 39.57 |
Outstanding as at December 31, 2023 |  |  |  |  |  | 39,745 |  |  | US$ | 26.30 |
1.Options to acquire NYSE listed Class A shares. The weighted-average fair value of options granted for the year ended December 31, 2024 was $12.51 (2023 – $9.61), and was determined using the Black-Scholes valuation model, with inputs to the model as follows:
FOR THE YEARS ENDED DEC. 31 | Unit |  | 2024 |  | 2023
Weighted-average share price | US$ |  | 40.03 |  |  | 36.37 |
Average term to exercise | Years |  | 7.5 |  |  | 7.5 |
Share price volatility 1 | % |  | 35.0 |  |  | 28.7 |
Liquidity discount | % |  | 25.0 |  |  | 25.0 |
Weighted-average annual dividend yield | % |  | 1.0 |  |  | 1.0 |
Risk-free rate | % |  | 4.2 |  |  | 4.0 |
1.Share price volatility was determined based on historical share prices over a similar period to the average term to exercise. As at December 31, 2024, the following options to purchase Class A shares were outstanding:
|  |  |  | Options Outstanding (000’s)
Exercise Price |  | Weighted-Average Remaining Life |  | Vested |  | Unvested |  | Total
US$14.61 – US$16.70 |  | 1.1 years |  | 2,611 |  |  | — |  |  | 2,611 |
US$18.43 – US$22.05 |  | 2.5 years |  | 10,142 |  |  | — |  |  | 10,142 |
US$24.15 – US$31.64 |  | 4.2 years |  | 5,776 |  |  | 102 |  |  | 5,878 |
US$35.56 – US$46.62 |  | 6.6 years |  | 6,127 |  |  | 5,733 |  |  | 11,860 |
|  |  |  | 24,656 |  |  | 5,835 |  |  | 30,491 |
As at December 31, 2023, the following options to purchase Class A shares were outstanding:
|  |  |  | Options Outstanding (000’s)
Exercise Price |  | Weighted-Average Remaining Life |  | Vested |  | Unvested |  | Total
US$13.77 – US$16.70 |  | 1.8 years |  | 4,845 |  |  | — |  |  | 4,845 |
US$18.43 – US$22.05 |  | 3.0 years |  | 16,604 |  |  | — |  |  | 16,604 |
US$24.15 – US$31.64 |  | 5.2 years |  | 5,539 |  |  | 1,390 |  |  | 6,929 |
US$35.56 – US$46.62 |  | 7.3 years |  | 4,175 |  |  | 7,192 |  |  | 11,367 |
|  |  |  | 31,163 |  |  | 8,582 |  |  | 39,745 |
The weighted-average fair value of escrowed shares granted for the year ended December 31, 2024 was $12.51 (2023 – $9.61), and was determined using the Black-Scholes model of valuation with inputs to the model as follows:
FOR THE YEARS ENDED DEC. 31 | Unit |  | 2024 |  | 2023
Weighted-average share price | US$ |  | 40.03 |  |  | 36.37 |
Average term to exercise | Years |  | 7.5 |  |  | 7.5 |
Share price volatility 1 | % |  | 35.0 |  |  | 28.7 |
Liquidity discount | % |  | 25.0 |  |  | 25.0 |
Weighted-average annual dividend yield | % |  | 1.0 |  |  | 1.0 |
Risk-free rate | % |  | 4.2 |  |  | 4.0 |
1.Share price volatility was determined based on historical share prices over a similar period to the average term to exercise. The change in the number of ES shares during 2024 and 2023 was as follows:
| Number of Units (000’s) |  | Weighted- Average Exercise Price
Outstanding as at January 1, 2024 | 41,337 |  |  | $ | 35.03 |
Granted | 16,375 |  |  | 40.03 |
Exercised | (1,292) |  |  | 35.70 |
Cancelled | (10) |  |  | 42.18 |
Outstanding as at December 31, 2024 | 56,410 |  |  | $ | 36.47 |
| Number of Units (000’s) |  | Weighted- Average Exercise Price
Outstanding as at January 1, 2023 | 39,425 |  |  | $ | 35.00 |
Granted | 2,155 |  |  | 36.37 |
Exercised | (228) |  |  | 34.84 |
Cancelled | (15) |  |  | 43.51 |
Outstanding as at December 31, 2023 | 41,337 |  |  | $ | 35.03 |
The change in the number of DSUs and RSUs during 2024 and 2023 was as follows:
| DSUs |  | RSUs
| Number of Units (000’s) |  | Number of Units (000’s) |  |  | Weighted- Average Exercise Price
Outstanding as at January 1, 2024 | 20,951 |  |  | 13,679 |  |  | C$ | 6.10 |
Granted and reinvested | 219 |  |  | — |  |  |  | — |
Exercised and cancelled | (1,703) |  |  | (13,679) |  |  |  | 6.10 |
Outstanding as at December 31, 2024 | 19,467 |  |  | — |  |  | C$ | — |
| DSUs |  | RSUs
| Number of Units (000’s) |  | Number of Units (000’s) |  |  | Weighted- Average Exercise Price
Outstanding as at January 1, 2023 | 21,648 |  |  | 13,679 |  |  | C$ | 6.10 |
Granted and reinvested | 271 |  |  | — |  |  |  | — |
Exercised and cancelled | (968) |  |  | — |  |  |  | — |
Outstanding as at December 31, 2023 | 20,951 |  |  | 13,679 |  |  | C$ | 6.10 |
The fair value of each DSU is equal to the traded price of the company’s common shares.
| Unit |  | Dec. 31, 2024 |  | Dec. 31, 2023
Share price on date of measurement | C$ |  | 82.62 |  |  | 53.15 |
Share price on date of measurement | US$ |  | 57.45 |  |  | 40.12 |
The fair value of RSUs was determined primarily using the following inputs:
| Unit |  | Dec. 31, 2024 |  | Dec. 31, 2023
Share price on date of measurement | C$ |  | — |  |  | 53.15 |
Weighted-average fair value of a unit | C$ |  | — |  |  | 47.05 |
Schedule of basic and diluted earnings per share | The components of basic and diluted earnings per share are summarized in the following table:
FOR THE YEARS ENDED DEC. 31 (MILLIONS) |  |  |  |  | 2024 |  | 2023
Net income attributable to shareholders |  |  |  |  | $ | 641 |  |  | $ | 1,130 |
Preferred share dividends |  |  |  |  | (168) |  |  | (166) |
Net income available to shareholders |  |  |  |  | 473 |  |  | 964 |
Dilutive impact of exchangeable shares |  |  |  |  | 12 |  |  | 5 |
Net income available to shareholders including dilutive impact of exchangeable shares |  |  |  |  | $ | 485 |  |  | $ | 969 |
FOR THE YEARS ENDED DEC. 31 (MILLIONS) |  |  |  |  | 2024 |  | 2023
Weighted average – Class A and Class B shares |  |  |  |  | 1,511.5 |  |  | 1,558.5 |
Dilutive effect of conversion of options and escrowed shares using treasury stock method and exchangeable shares of affiliate |  |  |  |  | 73.1 |  |  | 29.7 |
Class A and Class B shares and share equivalents |  |  |  |  | 1,584.6 |  |  | 1,588.2 |

X
- Definition The disclosure of classes of share capital. [Refer: Share capital [member]] + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 1 -IssueDate 2023-01-01 -Paragraph 79 -Subparagraph a -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2023-en-r&anchor=para_79_a&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_DisclosureOfClassesOfShareCapitalExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition The disclosure of earnings per share. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Name IAS -Number 33 -IssueDate 2023-01-01 -Paragraph 66 -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=33&code=ifrs-tx-2023-en-r&anchor=para_66&doctype=Standard -URIDate 2023-03-23 + Details
Name: | ifrs-full_EarningsPerShareExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_EquityAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration