/ Headline earnings per share (basic and diluted) 

(in millions of euros, except for share data)     2022 2021
Net income used to calculate headline earnings per share(1)   Net income used to calculate headline earnings per share(1)

 

 

Net income used to calculate headline earnings per share(1)

 

 

Net income used to calculate headline earnings per share(1)2022

 

Net income share attributable to equity holders of the parent Company   Net income share attributable to equity holders of the parent Company

 

 

Net income share attributable to equity holders of the parent Company

 

1,222
Net income share attributable to equity holders of the parent Company20221,027
Items excluded:   Items excluded:

 

 

Items excluded:

 

 

Items excluded:2022

 

  • Amortization of intangibles from acquisitions, net of tax
 
  • Amortization of intangibles from acquisitions, net of tax

 

 

  • Amortization of intangibles from acquisitions, net of tax

 

215

  • Amortization of intangibles from acquisitions, net of tax
2022

191

  • Impairment loss(2), net of tax
 
  • Impairment loss(2), net of tax

 

 

  • Impairment loss(2), net of tax

 

80

  • Impairment loss(2), net of tax
2022

91

  • Main capital gains and losses on disposal of assets and fair value adjustment of financial assets, net of tax
 
  • Main capital gains and losses on disposal of assets and fair value adjustment of financial assets, net of tax

 

 

  • Main capital gains and losses on disposal of assets and fair value adjustment of financial assets, net of tax

 

92

  • Main capital gains and losses on disposal of assets and fair value adjustment of financial assets, net of tax
2022

(18)

  • Revaluation of earn-out payments
 
  • Revaluation of earn-out payments

 

 

  • Revaluation of earn-out payments

 

2

  • Revaluation of earn-out payments
2022

(27)

Headline Groupe net income   Headline Groupe net income

 

E
Headline Groupe net income

 

1,611
Headline Groupe net income20221,264
Impact of dilutive instruments:   Impact of dilutive instruments:

 

 

Impact of dilutive instruments:

 

 

Impact of dilutive instruments:2022

 

  • Savings in financial expenses related to the conversion of debt instruments, net of tax
 
  • Savings in financial expenses related to the conversion of debt instruments, net of tax

 

 

  • Savings in financial expenses related to the conversion of debt instruments, net of tax

 

 

  • Savings in financial expenses related to the conversion of debt instruments, net of tax
2022

 

Headline Groupe net income, diluted   Headline Groupe net income, diluted

 

F
Headline Groupe net income, diluted

 

1,611
Headline Groupe net income, diluted20221,264
Number of shares used to calculate earnings per share   Number of shares used to calculate earnings per share

 

 

Number of shares used to calculate earnings per share

 

 

Number of shares used to calculate earnings per share2022

 

Number of shares at January 1  

Number of shares at January 1

 

 

Number of shares at January 1

 

253,462,409

Number of shares at January 1

2022

247,769,038

Shares created over the year  

Shares created over the year

 

 

Shares created over the year

 

393,965

Shares created over the year

2022

2,929,864

Treasury shares to be deducted (average for the year)  

Treasury shares to be deducted (average for the year)

 

 

Treasury shares to be deducted (average for the year)

 

(2,884,264)

Treasury shares to be deducted (average for the year)

2022

(2,078,744)

Average number of shares used for the calculation   Average number of shares used for the calculation

 

C
Average number of shares used for the calculation

 

250,972,110
Average number of shares used for the calculation2022248,620,158
Impact of dilutive instruments:   Impact of dilutive instruments:

 

 

Impact of dilutive instruments:

 

 

Impact of dilutive instruments:2022

 

  • Free shares and dilutive stock options
 
  • Free shares and dilutive stock options

 

 

  • Free shares and dilutive stock options

 

2,633,057

  • Free shares and dilutive stock options
2022

2,784,437

  • Equity warrants (BSA)
 
  • Equity warrants (BSA)

 

 

  • Equity warrants (BSA)

 

-

  • Equity warrants (BSA)
2022

290,510

Number of diluted shares   Number of diluted shares

 

D
Number of diluted shares

 

253,605,167
Number of diluted shares2022251,695,105
(in euros)  

(in euros)

 

 

(in euros)

 

 

(in euros)

2022

 

Headline earnings per share(1)   Headline earnings per share(1)

 

E/C
Headline earnings per share(1)

 

6.42
Headline earnings per share(1)20225.08
Headline earnings per share – diluted(1)   Headline earnings per share – diluted(1)

 

F/D
Headline earnings per share – diluted(1)

 

6.35
Headline earnings per share – diluted(1)20225.02

(1) EPS after elimination of impairment losses, amortization of intangibles from acquisitions, the main capital gains and losses on disposal and fair value adjustment of financial assets and revaluation of earn-out payments.

(2) This amount includes impairment losses on goodwill for euro 19 million and on right-of-use assets related to leases for euro 61 million in 2022.In 2021, impairment losses corresponded to euro 91 million related to leases.

394 pages