Statement of shareholders’ equity
For the years ended 31 December
Download |
USD millions |
2016 |
2017 |
Contingent capital instruments |
|
|
Balance as of 1 January |
1 102 |
1 102 |
Changes during the period |
|
–352 |
Balance as of period end |
1 102 |
750 |
Common shares |
|
|
Balance as of 1 January |
35 |
34 |
Issue of common shares |
|
|
Cancellation of shares bought back |
–1 |
–1 |
Balance as of period end |
34 |
33 |
Additional paid-in capital |
|
|
Balance as of 1 January |
482 |
341 |
Gain on sale to minority shareholder |
|
34 |
Contingent capital instrument issuance costs |
|
8 |
Cancellation of shares bought back |
–176 |
|
Share-based compensation |
2 |
–14 |
Realised gains/losses on treasury shares |
33 |
–1 |
Balance as of period end |
341 |
368 |
Treasury shares, net of tax |
|
|
Balance as of 1 January |
–1 662 |
–1 763 |
Purchase of treasury shares |
–1 190 |
–1 161 |
Cancellation of shares bought back |
1 018 |
1 006 |
Issuance of treasury shares, including share-based compensation to employees |
71 |
76 |
Balance as of period end |
–1 763 |
–1 842 |
Net unrealised investment gains/losses, net of tax |
|
|
Balance as of 1 January |
2 748 |
4 459 |
Changes during the period |
1 711 |
287 |
Balance as of period end |
4 459 |
4 746 |
Other-than-temporary impairment, net of tax |
|
|
Balance as of 1 January |
–11 |
–5 |
Changes during the period |
6 |
3 |
Balance as of period end |
–5 |
–2 |
Cash flow hedges, net of tax |
|
|
Balance as of 1 January |
0 |
–7 |
Changes during the period |
–7 |
–3 |
Balance as of period end |
–7 |
–10 |
Foreign currency translation, net of tax |
|
|
Balance as of 1 January |
–5 687 |
–6 074 |
Changes during the period |
–387 |
526 |
Balance as of period end |
–6 074 |
–5 548 |
Adjustment for pension and other post-retirement benefits, net of tax |
|
|
Balance as of 1 January |
–1 016 |
–1 135 |
Changes during the period |
–119 |
315 |
Balance as of period end |
–1 135 |
–820 |
Retained earnings |
|
|
Balance as of 1 January |
37 526 |
38 682 |
Net income after attribution of non-controlling interests |
3 626 |
398 |
Interest on contingent capital instruments, net of tax |
–68 |
–67 |
Dividends on common shares |
–1 561 |
–1 559 |
Cancellation of shares bought back |
–841 |
–1 005 |
Balance as of period end |
38 682 |
36 449 |
Shareholders’ equity |
35 634 |
34 124 |
|
|
|
Non-controlling interests |
|
|
Balance as of 1 January |
89 |
82 |
Changes during the period |
–4 |
93 |
Income/loss attributable to non-controlling interests |
–3 |
–5 |
Balance as of period end |
82 |
170 |
Total equity |
35 716 |
34 294 |
The accompanying notes are an integral part of the Group financial statements.