XML 174 R6.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of changes in equity (Statement) - EUR (€)
€ in Millions
Total
Issued capital [member]
Share premium [member]
Treasury shares [member]
Other equity securities [member]
Measurement Adjustment [Member]
Reserves [Member]
Equity attributable to owners of parent [member]
Non-controlling interests [member]
Equity at beginning of period at Dec. 31, 2021 € 5,946 € 147 € 218 € (124) € 507 € (1,299) € 4,707 € 4,156 € 1,790
Profit (loss) 305 0 0 0 0 0 188 188 117
Other Comprehensive Income and Expenses recognised directly in equity, net of tax 456 0 0 0 0 391 0 391 65
Total other comprehensive income reclassified to profit or loss, net of tax 131 0 0 0 0 131 0 131 0
Comprehensive income 892 0 0 0 0 522 188 710 182
Scrip dividend (132) 3 0 0 0 0 (135) (132) 0
Dividends recognised as distributions to non-controlling interests (160) 0 0 0 0 0 0 0 (160)
Increase (decrease) in treasury share repurchase in equity (446) (5) (218) 98 0 0 (321) (446) 0
Shareholder remuneration (738) (2) (218) 98 0 0 (456) (578) (160)
Increase (decrease) through change in equity of subsidiaries, equity 356 0 0 0 0 0 0 0 356
Increase (decrease) through share-based payment transactions, equity 0 0 0 0 0 0 0 0 0
Other treasury repurchase in equity instruments 0 0 0 0 0 0 0 0 0
Increase (decrease) through other changes, equity 46 0 0 0 0 0 41 41 5
Other equity transactions 402 0 0 0 0 0 41 41 361
Perpetual subordinated bonds (8) 0 0 0 1 0 (9) (8) 0
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity (21) 0 0 0 0 0 (88) (88) 67
Equity at end of period at Dec. 31, 2022 6,473 145 0 (26) 508 (777) 4,383 4,233 2,240
Merger impact 0 (138) 4,426 0 0 0 (4,288) 0 0
Profit (loss) 511 0 0 0 0 0 341 341 170
Other Comprehensive Income and Expenses recognised directly in equity, net of tax (119) 0 0 0 0 (80) 0 (80) (39)
Total other comprehensive income reclassified to profit or loss, net of tax 8 0 0 0 0 8 0 8 0
Comprehensive income 400 0 0 0 0 (72) 341 269 131
Scrip dividend (136) 0 (58) 0 0 0 (78) (136) 0
Dividends recognised as distributions to non-controlling interests (379) 0 0 0 0 0 0 0 (379)
Increase (decrease) in treasury share repurchase in equity (114) 0 (52) (52) 0 0 (10) (114) 0
Shareholder remuneration (629) 0 (110) (52) 0 0 (88) (250) (379)
Increase (decrease) through change in equity of subsidiaries, equity 117 0 0 0 0 0 0 0 117
Increase (decrease) through share-based payment transactions, equity 12 0 0 0 0 0 12 12 0
Other treasury repurchase in equity instruments 0 0 0 0 0 0 0 0 0
Increase (decrease) through other changes, equity 17 0 0 0 0 0 15 15 2
Other equity transactions 146 0 0 0 0 0 27 27 119
Perpetual subordinated bonds (513) 0 0 0 (508) 0 (5) (513) 0
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity 2 0 0 0 0 0 0 0 2
Equity at end of period at Dec. 31, 2023 5,879 7 4,316 (78) 0 (849)   3,766 2,113
Equity at beginning of period at Dec. 31, 2023 5,879 7 4,316 (78) 0 (849)   3,766 2,113
Profit (loss) 3,490 0 0 0 0 0 3,239 3,239 251
Other Comprehensive Income and Expenses recognised directly in equity, net of tax 268 0 0 0 0 158 0 158 110
Total other comprehensive income reclassified to profit or loss, net of tax (15) 0 0 0 0 (15) 0 (15) 0
Comprehensive income 3,743 0 0 0 0 143 3,239 3,382 361
Scrip dividend (130) 0 0 0 0 0 (130) (130) 0
Dividends recognised as distributions to non-controlling interests (446) 0 0 0 0 0 0 0 (446)
Increase (decrease) in treasury share repurchase in equity (701) 0 0 0 0 0 (701) (701) 0
Shareholder remuneration (1,277) 0 0 0 0 0 (831) (831) (446)
Increase (decrease) through change in equity of subsidiaries, equity 22 0 0 0 0 0 0 0 22
Increase (decrease) through share-based payment transactions, equity 13 0 0 0 0 0 13 13 0
Other treasury repurchase in equity instruments (272) 0 0 0 0 0 (272) (272) 0
Increase (decrease) through other changes, equity 12 0 0 0 0 0 17 17 (5)
Other equity transactions (225) 0 0 0 0 0 (242) (242) 17
Increase (decrease) through changes in ownership interests in subsidiaries that do not result in loss of control, equity 0 0 € 0 0 0 0 0 0 0
Equity at end of period at Dec. 31, 2024 € 8,120 € 7   € (78) € 0 € (706) € 2,536 € 6,075 € 2,045