Statement of Changes in shareholders’ equity
Download XLS (24 kB) |
|
|
Equity pertaining to shareholders of the parent company |
|
|
||||||||||
(millions of €) |
Notes |
Share capital |
Consolidation reserve |
Share premium reserve |
Legal reserve |
reserve for fair value of cash flow hedging derivatives net of tax effect |
reserve for defined- |
Other reserves |
Retained earnings |
Net profit |
Negative reserve for treasury shares in portfolio |
Total |
Minority interests |
Total shareholders’ equity |
Balance at 31 December 2014 |
|
3,697 |
(1,701) |
1,700 |
714 |
(3) |
(20) |
(1) |
1,592 |
1,198 |
(5) |
7,171 |
1 |
7,172 |
Net profit for the first half of 2015 |
|
|
|
|
|
|
|
|
|
612 |
|
612 |
|
612 |
Other components of comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components that can be reclassified to the income statement: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Portion of equity investments valued using the equity method pertaining to “other components of comprehensive income” |
|
|
|
|
|
|
|
11 |
|
|
|
11 |
|
11 |
Components that cannot be reclassified to the income statement: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Actuarial gains (losses) on remeasurement of defined-benefit plans for employees |
|
|
|
|
|
|
1 |
|
|
|
|
1 |
|
1 |
Total comprehensive income for the first half of 2015 |
|
|
|
|
|
|
1 |
11 |
|
612 |
|
624 |
|
624 |
Transactions with shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Reclassification to legal reserve |
|
|
|
(25) |
25 |
|
|
|
|
|
|
|
|
|
- Allocation of dividend for 2014 (€0.25 per share) |
|
|
|
(72) |
|
|
|
|
(333) |
(470) |
|
(875) |
|
(875) |
- Allocation of 2014 residual net profit |
|
|
|
|
|
|
|
|
728 |
(728) |
|
|
|
|
Total transactions with shareholders |
|
|
|
(97) |
25 |
|
|
|
395 |
(1,198) |
|
(875) |
|
(875) |
Other changes in equity |
|
|
|
|
|
|
|
32 |
|
|
|
32 |
|
32 |
Balance at 30 June 2015 |
|
3,697 |
(1,701) |
1,603 |
739 |
(3) |
(19) |
42 |
1,987 |
612 |
(5) |
6,952 |
1 |
6,953 |
Profit for second half of 2015 |
|
|
|
|
|
|
|
|
|
626 |
|
626 |
|
626 |
Other components of comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components that cannot be reclassified to the income statement: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Actuarial gains (losses) on remeasurement of defined- benefit plans for employees |
|
|
|
|
|
|
3 |
|
|
|
|
3 |
|
3 |
Total comprehensive net income for the second half of 2015 |
|
|
|
|
|
|
3 |
|
|
626 |
|
629 |
|
629 |
Total other changes in shareholders’ equity |
|
|
|
|
|
|
|
4 |
|
|
|
4 |
|
4 |
Balance at 31 of December 2015 |
|
3,697 |
(1,701) |
1,603 |
739 |
(3) |
(16) |
46 |
1,987 |
1,238 |
(5) |
7,585 |
1 |
7,586 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 31 of December 2015 (a) |
(17) |
3,697 |
(1,701) |
1,603 |
739 |
(3) |
(16) |
46 |
1,987 |
1,238 |
(5) |
7,585 |
1 |
7,586 |
Net profit for the first half of 2016 |
|
|
|
|
|
|
|
|
|
526 |
|
526 |
|
526 |
Other components of comprehensive income: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Components that can be reclassified to the income statement: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Portion of equity investments valued using the equity method pertaining to “other components of comprehensive income” |
|
|
|
|
|
|
|
(13) |
|
|
|
(13) |
|
(13) |
- Change in fair value of cash flow hedging derivatives (effective portion) |
|
|
|
|
|
1 |
|
|
|
|
|
1 |
|
1 |
Total comprehensive income for the first half of 2016 (b) |
|
|
|
|
|
1 |
|
(13) |
|
526 |
|
514 |
|
514 |
Transactions with shareholders: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Allocation of dividend for 2015 (€0.25 per share) |
|
|
|
(50) |
|
|
|
|
|
(825) |
|
(875) |
|
(875) |
- Allocation of 2015 residual net profit |
|
|
|
|
|
|
|
|
413 |
(413) |
|
|
|
|
Total transactions with shareholders (c) |
|
|
|
(50) |
|
|
|
|
413 |
(1,238) |
|
(875) |
|
(875) |
Other changes inequity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Effect of the price adjustment for the Stogit acquisition |
|
|
21 |
|
|
|
|
|
|
|
|
21 |
|
21 |
- Reclassifications |
|
|
|
3 |
|
|
|
(5) |
2 |
|
|
|
|
|
- Other changes |
|
|
|
|
|
|
|
4 |
|
|
|
4 |
|
4 |
Total other changes in shareholders’ equity (d) |
|
|
21 |
3 |
|
|
|
(1) |
2 |
|
|
25 |
|
25 |
Balance at 30 of June 2016 (e=a+b+c+d) |
(17) |
3,697 |
(1,680) |
1,556 |
739 |
(2) |
(16) |
32 |
2,402 |
526 |
(5) |
7,249 |
1 |
7,250 |