XML 63 R9.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Changes in Equity - USD ($)
shares in Thousands, $ in Millions
Total
Issued capital [member]
Retained earnings [member]
Accumulated other comprehensive (loss) income
 [1]
Other
Equity attributable to owners of parent [member]
Non-controlling interests [member]
Beginning balance, shares at Dec. 31, 2022 1,755,350            
Beginning balance at Dec. 31, 2022 $ 31,289 $ 28,114 $ (7,282) $ 26 $ 1,913 [2] $ 22,771 $ 8,518
Net income 1,953 0 1,272 0 0 1,272 681
Total other comprehensive income (2) 0 0 (2) 0 (2) 0
Comprehensive income $ 1,951 0 1,272 (2) 0 1,270 681
Changes in equity [abstract]              
Dividend reinvestment plan, shares 220            
Total transactions with owners, shares 220            
Dividends recognised as distributions to owners $ (700) 0 (700) 0 0 (700) 0
Increase through funding from non-controlling interests 40 0 0 0 0 0 40
Decrease through disbursements to non-controlling interests (578) 0 0 0 0 0 (578)
Dividends reinvested by owners 0 3 (3) 0 0 0 0
Increase (decrease) through transactions with owners, equity $ (1,238) 3 (703) 0 0 (700) (538)
Ending balance, shares at Dec. 31, 2023 1,755,570            
Ending balance at Dec. 31, 2023 $ 32,002 28,117 (6,713) 24 1,913 [2] 23,341 8,661
Net income 3,088 0 2,144 0 0 2,144 944
Total other comprehensive income 9 0 0 9 0 9 0
Comprehensive income $ 3,097 $ 0 2,144 9 0 2,153 944
Changes in equity [abstract]              
Dividend reinvestment plan, shares 205            
Increase (decrease) through share repurchase program, shares 28,675 (28,675)          
Total transactions with owners, shares (28,470)            
Dividends recognised as distributions to owners $ (696) $ 0 (696) 0 0 (696) 0
Increase through funding from non-controlling interests 146 0 0 0 0 0 146
Decrease through disbursements to non-controlling interests (785) 0 0 0 0 0 (785)
Dividends reinvested by owners 0 4 (4) 0 0 0 0
Increase (decrease) through treasury share transactions, equity 508 460 0 0 48 [2] 508 0
Increase (decrease) through transactions with owners, equity (1,843) $ (456) (700) 0 (48) [2] (1,204) (639)
Ending balance, shares at Dec. 31, 2024   1,727,100          
Ending balance at Dec. 31, 2024 $ 33,256 $ 27,661 $ (5,269) $ 33 $ 1,865 [2] $ 24,290 $ 8,966
[1] 1 Includes cumulative translation adjustments as at December 31, 2024: $95 million loss (December 31, 2023: $95 million loss).
[2]
2 Includes additional paid-in capital as at December 31, 2024: $1,827 million (December 31, 2023: $1,875 million).