€ 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 profit5,706.6 |
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 company5,706.6 |
Consolidated net profit for the period Non-controlling interests6.0 |
Consolidated net profit for the period Total equity5,712.6 |
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 Other229.7 |
Cash flow hedges Treasury shares
|
Cash flow hedges Cumulative translation adjustments
|
Cash flow hedges Equity attributable to owners of the company229.7 |
Cash flow hedges Non-controlling interests0.8 |
Cash flow hedges Total equity230.5 |
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 adjustments127.5 |
Cumulative translation adjustments Equity attributable to owners of the company127.5 |
Cumulative translation adjustments Non-controlling interests-0.2 |
Cumulative translation adjustments Total equity127.3 |
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 adjustments67.8 |
Hyperinflation Equity attributable to owners of the company67.8 |
Hyperinflation Non-controlling interests— |
Hyperinflation Total equity67.8 |
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 Other146.1 |
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 company146.1 |
Financial assets at fair value through other comprehensive income Non-controlling interests
|
Financial assets at fair value through other comprehensive income Total equity146.1 |
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 Other290.0 |
Actuarial gains and losses Treasury shares
|
Actuarial gains and losses Cumulative translation adjustments
|
Actuarial gains and losses Equity attributable to owners of the company290.0 |
Actuarial gains and losses Non-controlling interests0.1 |
Actuarial gains and losses Total equity290.1 |
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 standing1,317,073 |
Capital increase Capital0.3 |
Capital increase Additional paid-incapital103.1 |
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 company103.2 |
Capital increase Non-controlling interests
|
Capital increase Total equity103.2 |
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 shares9,442.5 |
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 profit169.0 |
Share-based payment Other
|
Share-based payment Treasury shares
|
Share-based payment Cumulative translation adjustments
|
Share-based payment Equity attributable to owners of the company169.0 |
Share-based payment Non-controlling interests
|
Share-based payment Total equity169.0 |
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 profit7.7 |
Other movements Other
|
Other movements Treasury shares
|
Other movements Cumulative translation adjustments
|
Other movements Equity attributable to owners of the company7.7 |
Other movements Non-controlling interests-1.2 |
Other movements Total equity6.5 |
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).