|
|
2007
|
2006
|
|
|
|
|
|
Balance at 1 January
|
5,855
|
5,568
|
|
|
|
|
|
Net profit
|
434
|
552
|
|
Exchange differences, net of income tax expense
|
(144)
|
(133)
|
|
Net actuarial gains/(losses) on defined benefit obligations
|
154
|
290
|
|
Net asset ceiling related to defined benefit obligations
|
(46)
|
(7)
|
|
Dividend paid
|
(195)
|
(214)
|
|
Repurchase of ordinary shares
|
(758)
|
(318)
|
|
Proceeds from reissue of ordinary shares
|
53
|
55
|
|
Other changes
|
30
|
62
|
|
|
|
|
|
Balance at 31 December
|
5,383
|
5,855
|
|
|
2007
|
2006
|
|
|
|
|
|
Per cumulative preference share A: €0.23 (2006: €0.23)
|
10
|
10
|
|
Per ordinary share: €1.20 (2006: €1.00)
|
204
|
187
|
|
|
|
|
|
Total
|
214
|
197
|
|
|
Issued shares
|
Treasury shares
|
|||
|
|
Ordinary
|
Cumprefs A
|
Cumprefs C
|
Ordinary
|
Cumprefs C
|
|
|
|
|
|
|
|
|
Balance at 1 January 2007
|
201,953,008
|
44,040,000
|
37,500,000
|
17,103,171
|
37,500,000
|
|
Reissue of shares in connection with exercise of option rights
|
-
|
-
|
-
|
(2,730,031)
|
-
|
|
Repurchase of own shares
|
-
|
-
|
-
|
20,683,008
|
-
|
|
Cancellation of own shares
|
(20,528,008)
|
-
|
-
|
(20,528,008)
|
-
|
|
|
|
|
|
|
|
|
Balance at 31 December 2007
|
181,425,000
|
44,040,000
|
37,500,000
|
14,528,140
|
37,500,000
|
|
Number of treasury shares at 31 December 2007
|
14,528,140
|
-
|
37,500,000
|
|
|
|
|
|
|
|
||
|
Number of shares outstanding at
31 December 2007 |
166,896,860
|
44,040,000
|
-
|
||
|
|
Total
|
Translation
reserve |
Hedgingreserve
|
Reserve for
share-based compensation |
Fair value
reserve |
|
|
|
|
|
|
|
|
Balance at 1 January 2006
|
85
|
77
|
(3)
|
11
|
0
|
|
|
|
|
|
|
|
|
Fair-value changes of cash flow hedges
|
37
|
-
|
37
|
-
|
-
|
|
Exchange differences, net of income tax
|
(128)
|
(128)
|
-
|
-
|
-
|
|
Changes in option rights
|
10
|
-
|
-
|
10
|
-
|
|
Reclassifications
|
(2)
|
(2)
|
-
|
-
|
-
|
|
|
|
|
|
|
|
|
Balance at 31 December 2006
|
2
|
(53)
|
34
|
21
|
0
|
|
|
|
|
|
|
|
|
Fair-value changes of cash flow hedges
|
14
|
-
|
14
|
-
|
-
|
|
Fair-value changes of other financial assets
|
(9)
|
-
|
-
|
-
|
(9)
|
|
Exchange differences, net of income tax
|
(140)
|
(140)
|
-
|
-
|
-
|
|
Options and performance shares granted
|
11
|
-
|
-
|
11
|
-
|
|
Options and performance shares exercised/cancelled
|
(4)
|
-
|
-
|
(4)
|
-
|
|
Reclassifications
|
3
|
-
|
-
|
3
|
-
|
|
|
|
|
|
|
|
|
Balance at 31 December 2007
|
(123)
|
(193)
|
48
|
31
|
(9)
|