Consolidated statement of changes in equity (Note 16)
x € million |
|
Share capital |
|
Share premium |
|
Treasury shares |
|
Other reserves |
|
Retained earnings |
|
Total |
|
Non-controlling interests |
|
Total Equity |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 January 2020 |
|
338 |
|
489 |
|
(905) |
|
96 |
|
7,713 |
|
7,731 |
|
104 |
|
7,835 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend |
|
- |
|
- |
|
- |
|
- |
|
(423) |
|
(423) |
|
(6) |
|
(429) |
Options/ |
|
- |
|
- |
|
- |
|
29 |
|
- |
|
29 |
|
- |
|
29 |
Options/ |
|
- |
|
- |
|
- |
|
(39) |
|
39 |
|
- |
|
- |
|
- |
Reissued shares |
|
- |
|
- |
|
238 |
|
- |
|
(32) |
|
206 |
|
- |
|
206 |
Acquisition of NCI without a change in control |
|
- |
|
- |
|
- |
|
- |
|
(22) |
|
(22) |
|
(10) |
|
(32) |
Acquisition (divestment) of subsidiary with NCI |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(1) |
|
(1) |
Repurchase of shares |
|
- |
|
- |
|
(309) |
|
- |
|
- |
|
(309) |
|
- |
|
(309) |
Transfer |
|
- |
|
- |
|
- |
|
(30) |
|
30 |
|
- |
|
- |
|
- |
Other |
|
- |
|
- |
|
- |
|
(3) |
|
3 |
|
- |
|
3 |
|
3 |
Total comprehensive income |
|
- |
|
- |
|
- |
|
(296) |
|
483 |
|
187 |
|
(2) |
|
185 |
Balance at 31 December 2020 |
|
338 |
|
489 |
|
(976) |
|
(243) |
|
7,791 |
|
7,399 |
|
88 |
|
7,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividend |
|
- |
|
- |
|
- |
|
- |
|
(421) |
|
(421) |
|
(3) |
|
(424) |
Options/ |
|
- |
|
- |
|
- |
|
22 |
|
- |
|
22 |
|
- |
|
22 |
Options/ |
|
- |
|
- |
|
- |
|
(24) |
|
24 |
|
- |
|
- |
|
- |
Cancellation of shares |
|
(10) |
|
(18) |
|
746 |
|
- |
|
(718) |
|
- |
|
- |
|
- |
Reissued shares |
|
- |
|
- |
|
218 |
|
- |
|
(25) |
|
193 |
|
- |
|
193 |
Acquisition of NCI without a change in control |
|
- |
|
- |
|
- |
|
- |
|
(20) |
|
(20) |
|
7 |
|
(13) |
Acquisition (divestment) of subsidiary with NCI |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(24) |
|
(24) |
Repurchase of shares |
|
- |
|
- |
|
(165) |
|
- |
|
- |
|
(165) |
|
- |
|
(165) |
Transfer |
|
- |
|
- |
|
- |
|
(101) |
|
101 |
|
- |
|
- |
|
- |
Other |
|
- |
|
- |
|
- |
|
1 |
|
(2) |
|
(1) |
|
(1) |
|
(2) |
Total comprehensive income |
|
- |
|
- |
|
- |
|
501 |
|
1,810 |
|
2,311 |
|
12 |
|
2,323 |
Balance at 31 December 2021 |
|
328 |
|
471 |
|
(177) |
|
156 |
|
8,540 |
|
9,318 |
|
79 |
|
9,397 |