XML 20 R5.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statement of Changes in Equity - USD ($)
$ in Millions
Total
Issued capital [member]
Share premium [member]
Treasury shares [member]
Reserves [member]
OCI reserves [member]
Retained earnings [member]
Equity attributable to owners of parent [member]
Non-controlling interest [member]
Beginning balance at Dec. 31, 2021 $ 79,340 $ 1,736 $ 17,620 $ (3,994) $ 54,001 $ (34,577) $ 33,882 $ 68,669 $ 10,671
Profit of the period 7,597 [1]           5,969 5,969 1,628
Other comprehensive income/(loss) (1,315)         (976)   (976) (339)
Total comprehensive income/(loss) 6,283         (976) 5,969 4,994 1,289
Dividends (2,553)           (1,198) (1,198) (1,355)
Treasury shares 95     289     (193) 95  
Share-based payments 497       477     477 20
Hyperinflation monetary adjustments 616           380 380 236
Scope and other changes 1           (18) (18) 19
Ending balance at Dec. 31, 2022 84,278 1,736 17,620 (3,706) 54,477 (35,553) 38,823 73,398 10,880
Profit of the period 6,891           5,341 5,341 1,550
Other comprehensive income/(loss) 3,876         4,398   4,398 (522)
Total comprehensive income/(loss) 10,767         4,398 5,341 9,739 1,028
Dividends (2,952)           (1,582) (1,582) (1,371)
Treasury shares (237)     240     (477) (237)  
Share-based payments 438       418     418 19
Hyperinflation monetary adjustments 675           417 417 258
Scope and other changes (291)           (306) (306) 15
Ending balance at Dec. 31, 2023 92,676 1,736 17,620 (3,465) 54,896 (31,155) 42,215 81,848 10,828
Profit of the period 7,416           5,855 5,855 1,561
Other comprehensive income/(loss) (8,812)         (8,046)   (8,046) (766)
Total comprehensive income/(loss) (1,396)         (8,046) 5,855 (2,191) 795
Dividends (3,178)           (1,764) (1,764) (1,414)
Treasury shares (791)     (421)     (370) (791)  
Share-based payments 515       495     495 20
Hyperinflation monetary adjustments 1,040           642 642 398
Scope and other changes (166)           (1) (1) (165)
Ending balance at Dec. 31, 2024 $ 88,700 $ 1,736 $ 17,620 $ (3,886) $ 55,391 $ (39,201) $ 46,577 $ 78,237 $ 10,463
[1] As from 1 January 2023, mark-to-market gains/(losses) on derivatives related to the hedging of the share-based payment programs are reported in the exceptional net finance income/(expense). The 2022 presentation were amended to conform to the 2023 and 2024 presentation.