XML 401 R8.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Shareholders' Equity - EUR (€)
€ in Millions
Total
Issued and outstanding shares
Share premium
Treasury shares at cost
Retained earnings
OCI
 [1]
Beginning Balance (in shares) at Dec. 31, 2021   402,600,000        
Beginning Balance at Dec. 31, 2021 € 10,140.6 € 36.5 € 3,876.1 € (2,422.8) € 8,317.3 € 333.5
Components of comprehensive income:            
Net income 5,624.2       5,624.2  
Proportionate share of OCI from equity method investments 37.7         37.7
Gain (loss) on foreign currency translation 66.0         66.0
Gain (loss) on financial instruments (8.9)         (8.9)
Total comprehensive income 5,719.0       5,624.2 94.8
Purchase of treasury shares (in shares)   (8,500,000)        
Purchase of treasury shares (4,639.7) € 0.0   (4,639.7)    
Cancellation of treasury shares 0.0 € (0.3)   2,333.7 (2,333.4)  
Share-based payments 68.9   68.9      
Issuance of shares (in shares)   500,000        
Issuance of shares 81.8 € 0.1 (4.2) 87.5 (1.6)  
Dividend paid € (2,559.8)       (2,559.8)  
Ending Balance (in shares) at Dec. 31, 2022 394,589,411 394,600,000        
Ending Balance at Dec. 31, 2022 € 8,810.8 € 36.3 3,940.8 (4,641.3) 9,046.7 428.3
Components of comprehensive income:            
Net income 7,839.0       7,839.0  
Proportionate share of OCI from equity method investments 0.2         0.2
Gain (loss) on foreign currency translation (68.3)         (68.3)
Gain (loss) on financial instruments (15.2)         (15.2)
Total comprehensive income € 7,755.7       7,839.0 (83.3)
Purchase of treasury shares (in shares) (1,620,128) (1,600,000)        
Purchase of treasury shares € (1,000.0)     (1,000.0)    
Cancellation of treasury shares 0.0 € (0.3)   2,105.1 (2,104.8)  
Share-based payments 134.8   134.8      
Issuance of shares (in shares)   500,000        
Issuance of shares 99.4 € 0.0 (77.5) 230.0 (53.1)  
Dividend paid € (2,348.3)       (2,348.3)  
Ending Balance (in shares) at Dec. 31, 2023 393,421,721 393,500,000        
Ending Balance at Dec. 31, 2023 € 13,452.4 € 36.0 3,998.1 (3,306.2) 12,379.5 345.0
Components of comprehensive income:            
Net income 7,571.6       7,571.6  
Proportionate share of OCI from equity method investments (12.1)         (12.1)
Gain (loss) on foreign currency translation 91.9         91.9
Gain (loss) on financial instruments 29.3         29.3
Total comprehensive income € 7,680.7       7,571.6 109.1
Purchase of treasury shares (in shares) (574,925) (600,000)        
Purchase of treasury shares € (500.0) € (0.1)   (499.9)    
Cancellation of treasury shares 0.0 € (0.5)   3,050.4 (3,049.9)  
Share-based payments 172.6   172.6      
Issuance of shares (in shares)   400,000        
Issuance of shares 124.0   (121.7) 279.7 (34.0)  
Dividend paid € (2,452.9)       (2,452.9)  
Ending Balance (in shares) at Dec. 31, 2024 393,283,720 393,300,000        
Ending Balance at Dec. 31, 2024 € 18,476.8 € 35.4 € 4,049.0 € (476.0) € 14,414.3 € 454.1
[1] As of December 31, 2024, accumulated OCI consists of €20.9 million gain relating to our proportionate share of other comprehensive income from equity method investments (2023: €33.0 million gain; 2022: €32.8 million gain), €411.5 million relating to foreign currency translation gain (2023:
€319.6 million gain; 2022: €387.9 million gain) and €21.7 million relating to unrealized gain on financial instruments (2023: €7.6 million loss; 2022: €7.6 million gain).