XML 18 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
Consolidated Statement of Changes in Equity
€ in Millions, $ in Millions
USD ($)
EUR (€)
Issued capital [member]
USD ($)
Share premium [member]
USD ($)
Treasury shares [member]
USD ($)
Reserves [member]
USD ($)
Share-based payments reserves [member]
USD ($)
OCI reserves [member]
USD ($)
Retained earnings [member]
USD ($)
Equity attributable to owners of parent [member]
USD ($)
Non-controlling interest [member]
USD ($)
Beginning balance at Dec. 31, 2018 $ 71,889   $ 1,736 $ 17,620 $ (6,549) $ 45,726 $ 2,037 $ (22,152) $ 26,068 $ 64,485 $ 7,404
Profit of the period 10,414               9,171 9,171 1,243
Other comprehensive income/(loss)                      
Exchange differences on translation of foreign operations (gains/(losses)) 790             1,143   1,143 (353)
Cash flow hedges (110)             (97)   (97) (13)
Re-measurements of post-employment benefits (182)             (173)   (173) (9)
Total comprehensive income/(loss) 10,912             873 9,171 10,044 867
Dividends (5,179) € (2,590)             (4,117) (4,117) (1,062)
Treasury shares         279       (279)    
Share-based payments 319           290     290 29
Hyperinflation monetary adjustments 354               219 219 135
Sales/(purchase) of non-controlling interests 5,805         4,378       4,378 1,427
Scope and other changes 452               421 421 31
Ending balance at Dec. 31, 2019 84,553   1,736 17,620 (6,270) 50,104 2,327 (21,279) 31,484 75,722 8,831
Profit of the period 2,202               1,405 1,405 797
Other comprehensive income/(loss)                      
Exchange differences on translation of foreign operations (gains/(losses)) (10,473)             (9,943)   (9,943) (529)
Cash flow hedges 206             198   198 8
Cash flow hedges and cumulative translation adjustments reclassified from equity to profit or loss in relation to Australia divestiture 426             426   426  
Re-measurements of post-employment benefits (263)             (243)   (243) (20)
Total comprehensive income/(loss) (7,901)             (9,562) 1,405 (8,156) 255
Dividends (1,923)               (1,118) (1,118) (804)
Treasury shares 385       1,359       (974) 385  
Share-based payments 20           3     3 17
Hyperinflation monetary adjustments 259               160 160 99
Sales/(purchase) of non-controlling interests [1] 2,985         1,116       1,116 1,869
Scope and other changes (26)               (87) (87) 60
Ending balance at Dec. 31, 2020 78,351   1,736 17,620 (4,911) 51,220 2,330 (30,841) 30,870 68,024 10,327
Profit of the period 6,114               4,670 4,670 1,444
Other comprehensive income/(loss)                      
Exchange differences on translation of foreign operations (gains/(losses)) (4,525)             (4,320)   (4,320) (205)
Cash flow hedges 140             105   105 35
Re-measurements of post-employment benefits 504             479   479 25
Total comprehensive income/(loss) 2,233             (3,736) 4,670 934 1,299
Dividends (2,251)               (1,139) (1,139) (1,112)
Treasury shares 81       917       (836) 81  
Share-based payments 478           451     451 28
Hyperinflation monetary adjustments 374               231 231 143
Scope and other changes 73               86 86 (14)
Ending balance at Dec. 31, 2021 $ 79,340   $ 1,736 $ 17,620 $ (3,994) $ 51,220 $ 2,780 $ (34,577) $ 33,882 $ 68,669 $ 10,671
[1] The 2020 sale of non-controlling interest relates to the issuance of a 49.9% minority stake in the company’s US-based metal container operations completed in December 2020 (refer to Note 22 Changes in equity and earnings per share for more details).