2024 universal registration document

6.3 Statement of changes in shareholders’ equity

6. 2024 parent company financial statements

6.3 Statement of changes in shareholders’ equity

6.3 Statement of changes in shareholders’ equity

The share capital comprises 534,312,021 shares with a par value of €0.2 each following transactions carried out in financial year 2024:

  • issue of 230,423 shares under the employee shareholding plan;
  • issue of 664,680 free shares;
  • cancellation of 1,308,557 shares.

Changes in shareholders’ equity are as follows:

€ millions Share capital Additional paid-in capital 1976 revaluation reserve Reserves and retained earnings(1) Net profit for the year Regulated provisions and investment grants(2) Total
Balance at 31 December 2021 before appropriation of net profit

Balance at

31 December 2021

before appropriation of net profit

Share capital

111.5

Balance at

31 December 2021

before appropriation of net profit

Additional paid-in capital

3,265.6

Balance at

31 December 2021

before appropriation of net profit

1976 revaluation reserve

42.5

Balance at

31 December 2021

before appropriation of net profit

Reserves and retained earnings

(1)

10,770.6

Balance at

31 December 2021

before appropriation of net profit

Net profit for the year

3,860.5

Balance at

31 December 2021

before appropriation of net profit

Regulated provisions and

investment grants(2)

29.9

Balance at

31 December 2021

before appropriation of net profit

Total

18,080.6

Capital increase

Capital increase

Share capital

0.3

Capital increase

Additional paid-in capital

103.1

Capital increase

1976 revaluation reserve

 

Capital increase

Reserves and retained earnings

(1)

 

Capital increase

Net profit for the year

 

Capital increase

Regulated provisions and

investment grants(2)

 

Capital increase

Total

103.4

Cancellation of shares

Cancellation of shares

Share capital

(4.8)

Cancellation of shares

Additional paid-in capital

 

Cancellation of shares

1976 revaluation reserve

 

Cancellation of shares

Reserves and retained earnings

(1)

(9,399.4)

Cancellation of shares

Net profit for the year

 

Cancellation of shares

Regulated provisions and

investment grants(2)

 

Cancellation of shares

Total

(9,404.2)

Appropriation of 2021 net profit

Appropriation of 2021 net profit

Share capital

 

Appropriation of 2021 net profit

Additional paid-in capital

 

Appropriation of 2021 net profit

1976 revaluation reserve

 

Appropriation of 2021 net profit

Reserves and retained earnings

(1)

1,259.3

Appropriation of 2021 net profit

Net profit for the year

(1,259.3)

Appropriation of 2021 net profit

Regulated provisions and

investment grants(2)

 

Appropriation of 2021 net profit

Total

Dividends paid for 2021

Dividends paid for 2021

Share capital

 

Dividends paid for 2021

Additional paid-in capital

 

Dividends paid for 2021

1976 revaluation reserve

 

Dividends paid for 2021

Reserves and retained earnings

(1)

 

Dividends paid for 2021

Net profit for the year

(2,601.2)

Dividends paid for 2021

Regulated provisions and

investment grants(2)

 

Dividends paid for 2021

Total

(2,601.2)

2022 net profit

2022 net profit

Share capital

 

2022 net profit

Additional paid-in capital

 

2022 net profit

1976 revaluation reserve

 

2022 net profit

Reserves and retained earnings

(1)

 

2022 net profit

Net profit for the year

12,343.1

2022 net profit

Regulated provisions and

investment grants(2)

 

2022 net profit

Total

12,343.1

Other movements during the period

Other movements during the period

Share capital

 

Other movements during the period

Additional paid-in capital

 

Other movements during the period

1976 revaluation reserve

 

Other movements during the period

Reserves and retained earnings

(1)

 

Other movements during the period

Net profit for the year

 

Other movements during the period

Regulated provisions and

investment grants(2)

(7.9)

Other movements during the period

Total

(7.9)

Balance at 31 December 2022 before appropriation of net profit

Balance at

31 December 2022

before appropriation of net profit

Share capital

107.0

Balance at

31 December 2022

before appropriation of net profit

Additional paid-in capital

3,368.7

Balance at

31 December 2022

before appropriation of net profit

1976 revaluation reserve

42.5

Balance at

31 December 2022

before appropriation of net profit

Reserves and retained earnings

(1)

2,630.5

Balance at

31 December 2022

before appropriation of net profit

Net profit for the year

12,343.1

Balance at

31 December 2022

before appropriation of net profit

Regulated provisions and

investment grants(2)

22.0

Balance at

31 December 2022

before appropriation of net profit

Total

18,513.8

Capital increase

Capital increase

Share capital

0.2

Capital increase

Additional paid-in capital

1.5

Capital increase

1976 revaluation reserve

 

Capital increase

Reserves and retained earnings

(1)

 

Capital increase

Net profit for the year

 

Capital increase

Regulated provisions and

investment grants(2)

 

Capital increase

Total

1.7

Cancellation of shares

Cancellation of shares

Share capital

(0.3)

Cancellation of shares

Additional paid-in capital

 

Cancellation of shares

1976 revaluation reserve

 

Cancellation of shares

Reserves and retained earnings

(1)

(499.7)

Cancellation of shares

Net profit for the year

 

Cancellation of shares

Regulated provisions and

investment grants(2)

 

Cancellation of shares

Total

(500.0)

Appropriation of 2022 net profit

Appropriation of 2022 net profit

Share capital

 

Appropriation of 2022 net profit

Additional paid-in capital

 

Appropriation of 2022 net profit

1976 revaluation reserve

 

Appropriation of 2022 net profit

Reserves and retained earnings

(1)

9,094.7

Appropriation of 2022 net profit

Net profit for the year

(9,094.7)

Appropriation of 2022 net profit

Regulated provisions and

investment grants(2)

 

Appropriation of 2022 net profit

Total

Dividends paid for 2022

Dividends paid for 2022

Share capital

 

Dividends paid for 2022

Additional paid-in capital

 

Dividends paid for 2022

1976 revaluation reserve

 

Dividends paid for 2022

Reserves and retained earnings

(1)

 

Dividends paid for 2022

Net profit for the year

(3,248.4)

Dividends paid for 2022

Regulated provisions and

investment grants(2)

 

Dividends paid for 2022

Total

(3,248.4)

2023 net profit

2023 net profit

Share capital

 

2023 net profit

Additional paid-in capital

 

2023 net profit

1976 revaluation reserve

 

2023 net profit

Reserves and retained earnings

(1)

 

2023 net profit

Net profit for the year

3,826.3

2023 net profit

Regulated provisions and

investment grants(2)

 

2023 net profit

Total

3,826.3

Other movements during the period

Other movements during the period

Share capital

 

Other movements during the period

Additional paid-in capital

 

Other movements during the period

1976 revaluation reserve

 

Other movements during the period

Reserves and retained earnings

(1)

(0.2)

Other movements during the period

Net profit for the year

 

Other movements during the period

Regulated provisions and

investment grants(2)

(5.1)

Other movements during the period

Total

(5.3)

Balance at 31 December 2023 before appropriation of net profit

Balance at

31 December 2023

before appropriation of net profit

Share capital

106.9

Balance at

31 December 2023

before appropriation of net profit

Additional paid-in capital

3,370.2

Balance at

31 December 2023

before appropriation of net profit

1976 revaluation reserve

42.5

Balance at

31 December 2023

before appropriation of net profit

Reserves and retained earnings

(1)

11,225.3

Balance at

31 December 2023

before appropriation of net profit

Net profit for the year

3,826.3

Balance at

31 December 2023

before appropriation of net profit

Regulated provisions and

investment grants(2)

16.9

Balance at

31 December 2023

before appropriation of net profit

Total

18,588.1

Capital increase

Capital increase

Share capital

0.2

Capital increase

Additional paid-in capital

69.8

Capital increase

1976 revaluation reserve

 

Capital increase

Reserves and retained earnings

(1)

 

Capital increase

Net profit for the year

 

Capital increase

Regulated provisions and

investment grants(2)

 

Capital increase

Total

70.0

Cancellation of shares

Cancellation of shares

Share capital

(0.2)

Cancellation of shares

Additional paid-in capital

 

Cancellation of shares

1976 revaluation reserve

 

Cancellation of shares

Reserves and retained earnings

(1)

(499.7)

Cancellation of shares

Net profit for the year

 

Cancellation of shares

Regulated provisions and

investment grants(2)

 

Cancellation of shares

Total

(499.9)

Appropriation of 2023 net profit

Appropriation of 2023 net profit

Share capital

 

Appropriation of 2023 net profit

Additional paid-in capital

 

Appropriation of 2023 net profit

1976 revaluation reserve

 

Appropriation of 2023 net profit

Reserves and retained earnings

(1)

261.2

Appropriation of 2023 net profit

Net profit for the year

(261.2)

Appropriation of 2023 net profit

Regulated provisions and

investment grants(2)

 

Appropriation of 2023 net profit

Total

Dividends paid for 2023

Dividends paid for 2023

Share capital

 

Dividends paid for 2023

Additional paid-in capital

 

Dividends paid for 2023

1976 revaluation reserve

 

Dividends paid for 2023

Reserves and retained earnings

(1)

 

Dividends paid for 2023

Net profit for the year

(3,565.1)

Dividends paid for 2023

Regulated provisions and

investment grants(2)

 

Dividends paid for 2023

Total

(3,565.1)

2024 net profit

2024 net profit

Share capital

 

2024 net profit

Additional paid-in capital

 

2024 net profit

1976 revaluation reserve

 

2024 net profit

Reserves and retained earnings

(1)

 

2024 net profit

Net profit for the year

5,678.0

2024 net profit

Regulated provisions and

investment grants(2)

 

2024 net profit

Total

5,678.0

Other movements during the period

Other movements during the period

Share capital

 

Other movements during the period

Additional paid-in capital

4.3

Other movements during the period

1976 revaluation reserve

 

Other movements during the period

Reserves and retained earnings

(1)

(0.1)

Other movements during the period

Net profit for the year

 

Other movements during the period

Regulated provisions and

investment grants(2)

(2.3)

Other movements during the period

Total

1.9

BALANCE AT 31 DECEMBER 2024 BEFORE APPROPRIATION OF NET PROFIT BALANCE AT 31 DECEMBER 2024 BEFORE APPROPRIATION OF NET PROFIT

Share capital

106.9
BALANCE AT 31 DECEMBER 2024 BEFORE APPROPRIATION OF NET PROFIT

Additional paid-in capital

3,444.3
BALANCE AT 31 DECEMBER 2024 BEFORE APPROPRIATION OF NET PROFIT

1976 revaluation reserve

42.5
BALANCE AT 31 DECEMBER 2024 BEFORE APPROPRIATION OF NET PROFIT

Reserves and retained earnings

(1)
10,986.7
BALANCE AT 31 DECEMBER 2024 BEFORE APPROPRIATION OF NET PROFIT

Net profit for the year

5,678.0
BALANCE AT 31 DECEMBER 2024 BEFORE APPROPRIATION OF NET PROFIT

Regulated provisions and

investment grants(2)
14.6
BALANCE AT 31 DECEMBER 2024 BEFORE APPROPRIATION OF NET PROFIT

Total

20,273.0

Details of share subscription option and free share plans are provided in note 16.