XML 54 R7.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated statement of changes in shareholders' equity - EUR (€)
€ in Millions
Share capital
Share issue premium
Treasury shares
Translation differences
Fair value and other reserves
Reserve for invested non-restricted equity
Retained earnings/(Accumulated deficit)
Equity holders of the parent
Non-controlling interests
Total
Balance as of beginning of the year at Dec. 31, 2019 € 246 € 427 € (352) € (372) € 1,382 € 15,607 € (1,613) € 15,325 € 76 € 15,401
Profit/(loss) for the year             (2,523) (2,523) 7 (2,516)
Other comprehensive (loss)/income       (922) 528   3 (391) (1) (392)
Total comprehensive income/(loss) for the year       (922) 528   (2,520) (2,914) 6 (2,908)
Share-based payments   76           76   76
Excess tax benefit on share-based payments   2           2   2
Settlement of share-based payments   (62)       49   (13)   (13)
Dividends                 (5) (5)
Acquisition of non-controlling interests             (10) (10)   (10)
Investment in subsidiary by non-controlling interest                 2 2
Other movements       (1)       (1) 1  
Total transactions with owners   16   (1)   49 (10) 54 (2) 52
Balance as of end of the year at Dec. 31, 2020 246 443 (352) (1,295) 1,910 15,656 (4,143) 12,465 80 12,545
Profit/(loss) for the year             1,623 1,623 22 1,645
Other comprehensive (loss)/income       899 2,309   (17) 3,191 7 3,198
Total comprehensive income/(loss) for the year       899 2,309   1,606 4,814 29 4,843
Share-based payments   108           108   108
Settlement of share-based payments   (97)       70   (27)   (27)
Dividends                 (7) (7)
Total transactions with owners   11       70   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/(loss) for the year             4,250 4,250 9 4,259
Other comprehensive (loss)/income       565 (314)   (1) 250 (1) 249
Total comprehensive income/(loss) for the year       565 (314)   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     (300)     (12)   (312)   (312)
Cancellation of treasury shares     300     (300)        
Dividends             (337) (337) (17) (354)
Total transactions with owners   49       (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