XML 138 R9.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated statement of changes in shareholders' equity - EUR (€)
€ in Millions
Share capital
Share premium
Treasury shares
Translation differences
Fair value and other reserves
Reserve for invested unrestricted equity
Retained earnings/(Accumulated deficit)
Total shareholders’ equity
Non-controlling interests
Total
Balance as of beginning of the year at Dec. 31, 2020 € 246 € 443 € (352) € (1,295) € 1,910 € 15,656 € (4,143) € 12,465 € 80 € 12,545
Profit for the year             1,623 1,623 22 1,645
Other comprehensive income       899 2,309   (17) 3,191 7 3,198
Total comprehensive (loss)/income for the year 0 0 0 899 2,309 0 1,606 4,814 29 4,843
Share-based payments   108           108   108
Settlement of share-based payments   (97)       70   (27)   (27)
Dividends               0 (7) (7)
Total transactions with owners 0 11 0 0 0 70 0 81 (7) 74
Balance as of end of the year at Dec. 31, 2021 246 454 (352) (396) 4,219 15,726 (2,537) 17,360 102 17,462
Profit for the year             4,250 4,250 9 4,259
Other comprehensive income       565 (314)   (1) 250 (1) 249
Total comprehensive (loss)/income for the year 0 0 0 565 (314) 0 4,249 4,500 8 4,508
Share-based payments   149           149   149
Settlement of share-based payments   (100)       73   (27)   (27)
Acquisition of treasury shares [1]     (300)     (12)   (312)   (312)
Cancellation of treasury shares [1]     300     (300)   0   0
Dividends             (337) (337) (17) (354)
Total transactions with owners 0 49 0 0 0 (239) (337) (527) (17) (544)
Balance as of end of the year at Dec. 31, 2022 246 503 (352) 169 3,905 15,487 1,375 21,333 93 21,426
Profit for the year             665 665 14 679
Other comprehensive income       (418) (300)   (25) (743) (4) (747)
Total comprehensive (loss)/income for the year 0 0 0 (418) (300) 0 640 (78) 10 (68)
Share-based payments   202           202   202
Settlement of share-based payments   (77)       59   (18)   (18)
Acquisition of treasury shares [1]     (303)     12   (291)   (291)
Cancellation of treasury shares [1]     303     (303)   0   0
Disposal of subsidiaries               0 (2) (2)
Dividends             (611) (611) (10) (621)
Total transactions with owners 0 125 0 0 0 (232) (611) (718) (12) (730)
Balance as of end of the year at Dec. 31, 2023 € 246 € 628 € (352) € (249) € 3,605 € 15,255 € 1,404 € 20,537 € 91 € 20,628
[1] Treasury shares have been acquired as part of the share buyback program announced on 3 February 2022 using the reserve for invested unrestricted equity. The shares repurchased in the first phase of the program between 14 February and 11 November 2022 were
cancelled on 8 December 2022. The shares repurchased in the second phase of the program between 2 January and 10 November 2023 were cancelled on 30 November 2023. Refer to Note 5.1. Equity for more information.