2022 Universal Registration Document

Chapter 5 : 2022 Consolidated Financial Statements

€ millions Common shares out standing Capital Additional paid-incapital Retained earnings and net profit Other Treasury shares Cumulative translation adjustments Equity attributable to owners of the company Non-controlling interests Total equity
At 31.12.2021 At 31.12.2021Common shares out standing535,412,360 At 31.12.2021Capital111.5 At 31.12.2021Additional paid-incapital3,265.6 At 31.12.2021Retained earnings and net profit23,689.3 At 31.12.2021Other5,738.6 At 31.12.2021Treasury shares-8,940.2 At 31.12.2021Cumulative translation adjustments-279.1 At 31.12.2021Equity attributable to owners of the company23,585.7 At 31.12.2021Non-controlling interests6.9 At 31.12.2021Total equity23,592.6
Impact of the application of the IFRIC decision on SaaS contracts

Impact of the application of the IFRIC decision on SaaS contracts

Common shares out standing

 

Impact of the application of the IFRIC decision on SaaS contracts

Capital

 

Impact of the application of the IFRIC decision on SaaS contracts

Additional paid-incapital

 

Impact of the application of the IFRIC decision on SaaS contracts

Retained earnings and net profit

-151.2

Impact of the application of the IFRIC decision on SaaS contracts

Other

 

Impact of the application of the IFRIC decision on SaaS contracts

Treasury shares

 

Impact of the application of the IFRIC decision on SaaS contracts

Cumulative translation adjustments

 

Impact of the application of the IFRIC decision on SaaS contracts

Equity attributable to owners of the company

-151.2

Impact of the application of the IFRIC decision on SaaS contracts

Non-controlling interests

Impact of the application of the IFRIC decision on SaaS contracts

Total equity

-151.2

At 01.01.2022(2) At 01.01.2022(2)Common shares out standing535,412,360 At 01.01.2022(2)Capital111.5 At 01.01.2022(2)Additional paid-incapital3,265.6 At 01.01.2022(2)Retained earnings and net profit23,538.1 At 01.01.2022(2)Other5,738.6 At 01.01.2022(2)Treasury shares-8,940.2 At 01.01.2022(2)Cumulative translation adjustments-279.1 At 01.01.2022(2)Equity attributable to owners of the company23,434.5 At 01.01.2022(2)Non-controlling interests6.9 At 01.01.2022(2)Total equity23,441.4
Consolidated net profit for the period

Consolidated net profit for the period

Common shares out standing

 

Consolidated net profit for the period

Capital

 

Consolidated net profit for the period

Additional paid-incapital

 

Consolidated net profit for the period

Retained earnings and net profit

5,706.6

Consolidated net profit for the period

Other

 

Consolidated net profit for the period

Treasury shares

 

Consolidated net profit for the period

Cumulative translation adjustments

 

Consolidated net profit for the period

Equity attributable to owners of the company

5,706.6

Consolidated net profit for the period

Non-controlling interests

6.0

Consolidated net profit for the period

Total equity

5,712.6

Cash flow hedges

Cash flow hedges

Common shares out standing

 

Cash flow hedges

Capital

 

Cash flow hedges

Additional paid-incapital

 

Cash flow hedges

Retained earnings and net profit

 

Cash flow hedges

Other

229.7

Cash flow hedges

Treasury shares

 

Cash flow hedges

Cumulative translation adjustments

 

Cash flow hedges

Equity attributable to owners of the company

229.7

Cash flow hedges

Non-controlling interests

0.8

Cash flow hedges

Total equity

230.5

Cumulative translation adjustments

Cumulative translation adjustments

Common shares out standing

 

Cumulative translation adjustments

Capital

 

Cumulative translation adjustments

Additional paid-incapital

 

Cumulative translation adjustments

Retained earnings and net profit

 

Cumulative translation adjustments

Other

 

Cumulative translation adjustments

Treasury shares

 

Cumulative translation adjustments

Cumulative translation adjustments

127.5

Cumulative translation adjustments

Equity attributable to owners of the company

127.5

Cumulative translation adjustments

Non-controlling interests

-0.2

Cumulative translation adjustments

Total equity

127.3

Hyperinflation

Hyperinflation

Common shares out standing

 

Hyperinflation

Capital

 

Hyperinflation

Additional paid-incapital

 

Hyperinflation

Retained earnings and net profit

 

Hyperinflation

Other

 

Hyperinflation

Treasury shares

 

Hyperinflation

Cumulative translation adjustments

67.8

Hyperinflation

Equity attributable to owners of the company

67.8

Hyperinflation

Non-controlling interests

Hyperinflation

Total equity

67.8

Other comprehensive income that maybe reclassified to profit and loss Other comprehensive income that maybe reclassified to profit and lossCommon shares out standing

 

Other comprehensive income that maybe reclassified to profit and lossCapital

 

Other comprehensive income that maybe reclassified to profit and lossAdditional paid-incapital

 

Other comprehensive income that maybe reclassified to profit and lossRetained earnings and net profit

 

Other comprehensive income that maybe reclassified to profit and lossOther229.7 Other comprehensive income that maybe reclassified to profit and lossTreasury shares

 

Other comprehensive income that maybe reclassified to profit and lossCumulative translation adjustments195.3 Other comprehensive income that maybe reclassified to profit and lossEquity attributable to owners of the company425.0 Other comprehensive income that maybe reclassified to profit and lossNon-controlling interests0.6 Other comprehensive income that maybe reclassified to profit and lossTotal equity425.6
Financial assets at fair value through other comprehensive income

Financial assets at fair value through other comprehensive income

Common shares out standing

 

Financial assets at fair value through other comprehensive income

Capital

 

Financial assets at fair value through other comprehensive income

Additional paid-incapital

 

Financial assets at fair value through other comprehensive income

Retained earnings and net profit

 

Financial assets at fair value through other comprehensive income

Other

146.1

Financial assets at fair value through other comprehensive income

Treasury shares

 

Financial assets at fair value through other comprehensive income

Cumulative translation adjustments

 

Financial assets at fair value through other comprehensive income

Equity attributable to owners of the company

146.1

Financial assets at fair value through other comprehensive income

Non-controlling interests

 

Financial assets at fair value through other comprehensive income

Total equity

146.1

Actuarial gains and losses

Actuarial gains and losses

Common shares out standing

 

Actuarial gains and losses

Capital

 

Actuarial gains and losses

Additional paid-incapital

 

Actuarial gains and losses

Retained earnings and net profit

 

Actuarial gains and losses

Other

290.0

Actuarial gains and losses

Treasury shares

 

Actuarial gains and losses

Cumulative translation adjustments

 

Actuarial gains and losses

Equity attributable to owners of the company

290.0

Actuarial gains and losses

Non-controlling interests

0.1

Actuarial gains and losses

Total equity

290.1

Other comprehensive income that may not be reclassified to profit and loss Other comprehensive income that may not be reclassified to profit and lossCommon shares out standing

 

Other comprehensive income that may not be reclassified to profit and lossCapital

 

Other comprehensive income that may not be reclassified to profit and lossAdditional paid-incapital

 

Other comprehensive income that may not be reclassified to profit and lossRetained earnings and net profit

 

Other comprehensive income that may not be reclassified to profit and lossOther436.1 Other comprehensive income that may not be reclassified to profit and lossTreasury shares

 

Other comprehensive income that may not be reclassified to profit and lossCumulative translation adjustments

 

Other comprehensive income that may not be reclassified to profit and lossEquity attributable to owners of the company436.1 Other comprehensive income that may not be reclassified to profit and lossNon-controlling interests0.1 Other comprehensive income that may not be reclassified to profit and lossTotal equity436.2
Consolidated comprehensive income Consolidated comprehensive incomeCommon shares out standing

 

Consolidated comprehensive incomeCapital

 

Consolidated comprehensive incomeAdditional paid-incapital

 

Consolidated comprehensive incomeRetained earnings and net profit5,706.6 Consolidated comprehensive incomeOther665.8 Consolidated comprehensive incomeTreasury shares

 

Consolidated comprehensive incomeCumulative translation adjustments195.3 Consolidated comprehensive incomeEquity attributable to owners of the company6,567.6 Consolidated comprehensive incomeNon-controlling interests6.8 Consolidated comprehensive incomeTotal equity6,574.4
Capital increase

Capital increase

Common shares out standing

1,317,073

Capital increase

Capital

0.3

Capital increase

Additional paid-incapital

103.1

Capital increase

Retained earnings and net profit

-0.2

Capital increase

Other

 

Capital increase

Treasury shares

 

Capital increase

Cumulative translation adjustments

 

Capital increase

Equity attributable to owners of the company

103.2

Capital increase

Non-controlling interests

 

Capital increase

Total equity

103.2

Cancellation of Treasury shares

Cancellation of Treasury shares

Common shares out standing

 

Cancellation of Treasury shares

Capital

-4.8

Cancellation of Treasury shares

Additional paid-incapital

 

Cancellation of Treasury shares

Retained earnings and net profit

-9,437.7

Cancellation of Treasury shares

Other

 

Cancellation of Treasury shares

Treasury shares

9,442.5

Cancellation of Treasury shares

Cumulative translation adjustments

 

Cancellation of Treasury shares

Equity attributable to owners of the company

Cancellation of Treasury shares

Non-controlling interests

 

Cancellation of Treasury shares

Total equity

Dividends paid (not paid on Treasury shares)

Dividends paid (not paid on Treasury shares)

Common shares out standing

 

Dividends paid (not paid on Treasury shares)

Capital

 

Dividends paid (not paid on Treasury shares)

Additional paid-incapital

 

Dividends paid (not paid on Treasury shares)

Retained earnings and net profit

-2,601.2

Dividends paid (not paid on Treasury shares)

Other

 

Dividends paid (not paid on Treasury shares)

Treasury shares

 

Dividends paid (not paid on Treasury shares)

Cumulative translation adjustments

 

Dividends paid (not paid on Treasury shares)

Equity attributable to owners of the company

-2,601.2

Dividends paid (not paid on Treasury shares)

Non-controlling interests

-4.4

Dividends paid (not paid on Treasury shares)

Total equity

-2,605.6

Share-based payment

Share-based payment

Common shares out standing

 

Share-based payment

Capital

 

Share-based payment

Additional paid-incapital

 

Share-based payment

Retained earnings and net profit

169.0

Share-based payment

Other

 

Share-based payment

Treasury shares

 

Share-based payment

Cumulative translation adjustments

 

Share-based payment

Equity attributable to owners of the company

169.0

Share-based payment

Non-controlling interests

 

Share-based payment

Total equity

169.0

Net changes in Treasury shares

Net changes in Treasury shares

Common shares out standing

-1,542,871

Net changes in Treasury shares

Capital

 

Net changes in Treasury shares

Additional paid-incapital

 

Net changes in Treasury shares

Retained earnings and net profit

 

Net changes in Treasury shares

Other

 

Net changes in Treasury shares

Treasury shares

-502.3

Net changes in Treasury shares

Cumulative translation adjustments

 

Net changes in Treasury shares

Equity attributable to owners of the company

-502.3

Net changes in Treasury shares

Non-controlling interests

 

Net changes in Treasury shares

Total equity

-502.3

Changes in the scope of consolidation

Changes in the scope of consolidation

Common shares out standing

 

Changes in the scope of consolidation

Capital

 

Changes in the scope of consolidation

Additional paid-incapital

 

Changes in the scope of consolidation

Retained earnings and net profit

 

Changes in the scope of consolidation

Other

 

Changes in the scope of consolidation

Treasury shares

 

Changes in the scope of consolidation

Cumulative translation adjustments

 

Changes in the scope of consolidation

Equity attributable to owners of the company

Changes in the scope of consolidation

Non-controlling interests

 

Changes in the scope of consolidation

Total equity

Other movements

Other movements

Common shares out standing

 

Other movements

Capital

 

Other movements

Additional paid-incapital

 

Other movements

Retained earnings and net profit

7.7

Other movements

Other

 

Other movements

Treasury shares

 

Other movements

Cumulative translation adjustments

 

Other movements

Equity attributable to owners of the company

7.7

Other movements

Non-controlling interests

-1.2

Other movements

Total equity

6.5

AT 31.12.2022 AT 31.12.2022Common shares out standing535,186,562 AT 31.12.2022Capital107.0 AT 31.12.2022Additional paid-incapital3,368.7 AT 31.12.2022Retained earnings and net profit17,382.2 AT 31.12.2022Other6,404.4 AT 31.12.2022Treasury shares AT 31.12.2022Cumulative translation adjustments-83.8 AT 31.12.2022Equity attributable to owners of the company27,178.5 AT 31.12.2022Non-controlling interests8.0 AT 31.12.2022Total equity27,186.5

(2) After taking account of the IFRIC final decision in April 2021 on set-up and customization costs for SaaS-type contracts software (note 1).