| Number of outstanding shares | (in millions of euros) | Share capital |
Additional paid-in capital |
Translation reserve | Hedging reserve | Reserves and retained earnings | Equity attributable to owners of the Company | Non-controlling interests | Total equity |
|---|---|---|---|---|---|---|---|---|---|
| 251,992,065 | 251,992,065 (in millions of euros) December 31, 2022 |
251,992,065 Share capital 102 |
251,992,065
Additional paid-in capital 4,037 |
251,992,065 Translation reserve 85 |
251,992,065 Hedging reserve 87 |
251,992,065 Reserves and retained earnings 5,324 |
251,992,065 Equity attributable to owners of the Company 9,635 |
251,992,065 Non-controlling interests (35) |
251,992,065 Total equity 9,600 |
(in millions of euros) Net income |
Share capital – |
Additional paid-in capital – |
Translation reserve – |
Hedging reserve – |
Reserves and retained earnings 1,312 |
Equity attributable to owners of the Company 1,312 |
Non-controlling interests 10 |
Total equity 1,322 |
|
(in millions of euros) Other comprehensive income, net of tax |
Share capital – |
Additional paid-in capital – |
Translation reserve (384) |
Hedging reserve (71) |
Reserves and retained earnings 114 |
Equity attributable to owners of the Company (341) |
Non-controlling interests (6) |
Total equity (347) |
|
(in millions of euros) Total comprehensive income for the year |
Share capital – |
Additional paid-in capital – |
Translation reserve (384) |
Hedging reserve (71) |
Reserves and retained earnings 1,426 |
Equity attributable to owners of the Company 971 |
Non-controlling interests 4 |
Total equity 975 |
|
| – | – (in millions of euros) Dividends |
– Share capital – |
– Additional paid-in capital (701) |
– Translation reserve – |
– Hedging reserve – |
– Reserves and retained earnings (25) |
– Equity attributable to owners of the Company (726) |
– Non-controlling interests (9) |
– Total equity (735) |
| – | – (in millions of euros) Share-based payments, net of tax |
– Share capital – |
– Additional paid-in capital – |
– Translation reserve – |
– Hedging reserve – |
– Reserves and retained earnings 102 |
– Equity attributable to owners of the Company 102 |
– Non-controlling interests – |
– Total equity 102 |
(in millions of euros) Effect of acquisitions and commitments to buy-out non-controlling interests |
Share capital – |
Additional paid-in capital – |
Translation reserve – |
Hedging reserve – |
Reserves and retained earnings (5) |
Equity attributable to owners of the Company (5) |
Non-controlling interests – |
Total equity (5) |
|
| – | – (in millions of euros) Equity warrants exercise |
– Share capital – |
– Additional paid-in capital – |
– Translation reserve – |
– Hedging reserve – |
– Reserves and retained earnings – |
– Equity attributable to owners of the Company – |
– Non-controlling interests – |
– Total equity – |
| (1,417,572) | (1,417,572) (in millions of euros) (Buybacks)/Sales of treasury shares |
(1,417,572) Share capital – |
(1,417,572) Additional paid-in capital – |
(1,417,572) Translation reserve – |
(1,417,572) Hedging reserve – |
(1,417,572) Reserves and retained earnings (189) |
(1,417,572) Equity attributable to owners of the Company (189) |
(1,417,572) Non-controlling interests – |
(1,417,572) Total equity (189) |
| 250,574,493 | 250,574,493 (in millions of euros) December 31, 2023 |
250,574,493 Share capital 102 |
250,574,493
Additional paid-in capital 3,336 |
250,574,493 Translation reserve (299) |
250,574,493 Hedging reserve 16 |
250,574,493 Reserves and retained earnings 6,633 |
250,574,493 Equity attributable to owners of the Company 9,788 |
250,574,493 Non-controlling interests (40) |
250,574,493 Total equity 9,748 |
(in millions of euros) Net income |
Share capital – |
Additional paid-in capital – |
Translation reserve – |
Hedging reserve – |
Reserves and retained earnings 1,660 |
Equity attributable to owners of the Company 1,660 |
Non-controlling interests 9 |
Total equity 1,669 |
|
(in millions of euros) Other comprehensive income, net of tax |
Share capital – |
Additional paid-in capital – |
Translation reserve 517 |
Hedging reserve 46 |
Reserves and retained earnings 1 |
Equity attributable to owners of the Company 564 |
Non-controlling interests 2 |
Total equity 566 |
|
(in millions of euros) Total comprehensive income for the year |
Share capital – |
Additional paid-in capital – |
Translation reserve 517 |
Hedging reserve 46 |
Reserves and retained earnings 1,661 |
Equity attributable to owners of the Company 2,224 |
Non-controlling interests 11 |
Total equity 2,235 |
|
| – | – (in millions of euros) Dividends |
– Share capital – |
– Additional paid-in capital (53) |
– Translation reserve – |
– Hedging reserve – |
– Reserves and retained earnings (800) |
– Equity attributable to owners of the Company (853) |
– Non-controlling interests (12) |
– Total equity (865) |
| – | – (in millions of euros) Share-based payments, net of tax |
– Share capital – |
– Additional paid-in capital – |
– Translation reserve – |
– Hedging reserve – |
– Reserves and retained earnings 111 |
– Equity attributable to owners of the Company 111 |
– Non-controlling interests – |
– Total equity 111 |
(in millions of euros) Effect of acquisitions and commitments to buy-out non-controlling interests |
Share capital – |
Additional paid-in capital – |
Translation reserve – |
Hedging reserve – |
Reserves and retained earnings (62) |
Equity attributable to owners of the Company (62) |
Non-controlling interests 17 |
Total equity (45) |
|
| – | – (in millions of euros) Equity warrants exercise |
– Share capital – |
– Additional paid-in capital – |
– Translation reserve – |
– Hedging reserve – |
– Reserves and retained earnings – |
– Equity attributable to owners of the Company – |
– Non-controlling interests – |
– Total equity – |
| 165,254 | 165,254 (in millions of euros) (Buybacks)/Sales of treasury shares |
165,254 Share capital – |
165,254 Additional paid-in capital – |
165,254 Translation reserve – |
165,254 Hedging reserve – |
165,254 Reserves and retained earnings (148) |
165,254 Equity attributable to owners of the Company (148) |
165,254 Non-controlling interests – |
165,254 Total equity (148) |
| 250,739,747 | 250,739,747 (in millions of euros) December 31, 2024 |
250,739,747 Share capital 102 |
250,739,747
Additional paid-in capital 3,283 |
250,739,747 Translation reserve 218 |
250,739,747 Hedging reserve 62 |
250,739,747 Reserves and retained earnings 7,395 |
250,739,747 Equity attributable to owners of the Company 11,060 |
250,739,747 Non-controlling interests (24) |
250,739,747 Total equity 11,036 |
