{"text_format":"2","workbook":"xls","n_sheets":1,"sheets":["Changes in equity"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":1,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Changes in equity","index":0,"n_rows":46,"n_cols":6,"rows_kept":46,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[]
["Consolidated statement of changes in equity for the period 1 January to 31 December 2014"]
[{"$nulls":4},"thereof included in total comprehensive income"]
[null,"Note","2014","2013","2014","2013"]
[null,null,"€m","€m","€m","€m"]
["Subscribed capital"]
["Balance as at 1 January",null,"193.0","193.0"]
["Balance as at 31 December",null,"193.0","193.0"]
[]
["Share premium"]
["Balance as at 1 January",null,"1,249.0","1,249.0"]
["Balance as at 31 December",null,"1,249.0","1,249.0"]
[]
["Treasury shares"]
["Balance as at 1 January",null,"– 446.6","– 448.6"]
["Purchase of treasury shares",null,"0","– 1.2"]
["Sales within the Group Share Plan",null,"3.6","3.2"]
["Balance as at 31 December",null,"– 443.0","– 446.6"]
[]
["Revaluation surplus",20]
["Balance as at 1 January",null,"29.4","14.3"]
["Changes from defined benefit obligations",22,"– 66.1","14.2","– 66.1","14.2"]
["Remeasurement of other financial instruments",null,"1.9","4.4","1.9","4.4"]
["Remeasurement of cash flow hedges",null,"2.7","1.9","2.7","1.9"]
["Deferred taxes",10,"16.2","– 5.4","16.2","– 5.4"]
["Balance as at 31 December",null,"– 15.9","29.4"]
[]
["Accumulated profit",20]
["Balance as at 1 January",null,"2,011.8","1,938.9"]
["Dividends paid",21,"– 386.6","– 386.5",0,0]
["Net income for the year",null,"762.3","478.4","762.3","478.4"]
["Exchange rate differences and other adjustments",null,"127.7","– 40.8","127.5","– 42.9"]
["Deferred taxes",10,"– 68.6","21.8","– 68.6","21.8"]
["Balance as at 31 December",null,"2,446.6","2,011.8"]
[]
["Shareholders’ equity as at 31 December",null,"3,429.7","3,036.6","775.9","472.4"]
[]
["Non-controlling interests"]
["Balance as at 1 January",null,"231.4","223.0"]
["Changes due to capital increases/(decreases)",null,"64.8","– 8.3",0,0]
["Changes due to share in net income of subsidiaries for the period",null,"26.2","16.8","26.2","16.8"]
["Changes from defined benefit obligations",22,"– 0.3","0.1","– 0.3","0.1"]
["Exchange rate differences and other adjustments",null,"0.3","– 0.2",0,0]
["Total non-controlling interests \nas at 31 December",null,"322.4","231.4","25.9","16.9"]
[]
["Total equity as at 31 December",null,"3,752.1","3268.0","801.8","489.3"]