XML 129 R5.htm IDEA: XBRL DOCUMENT v3.25.4
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, 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) 370 3,766 2,113
Merger impact 0 0 0 0 0 0 0 0 0
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
Perpetual subordinated bonds 0 0 0 0 0 0 0 0 0
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 4,316 (78) 0 (706)   6,075 2,045
Merger impact 0 0 0 0 0 0 0 0 0
Profit (loss) 1,150 0 0 0 0 0 888 888 262
Other Comprehensive Income and Expenses recognised directly in equity, net of tax (702) 0 0 0 0 (509) 0 (509) (193)
Total other comprehensive income reclassified to profit or loss, net of tax 93 0 0 0 0 93 0 93 0
Comprehensive income 541 0 0 0 0 (416) 888 472 69
Scrip dividend (156) 0 0 0 0 0 (156) (156) 0
Dividends recognised as distributions to non-controlling interests (368) 0 0 0 0 0 0 0 (368)
Increase (decrease) in treasury share repurchase in equity (501) 0 0 0 0 0 (501) (501) 0
Shareholder remuneration (1,025) 0 0 0 0 0 (657) (657) (368)
Increase (decrease) through change in equity of subsidiaries, equity 6 0 0 0 0 0 0 0 6
Increase (decrease) through share-based payment transactions, equity 15 0 0 0 0 0 15 15 0
Other treasury repurchase in equity instruments 0 0 0 0 0 0 0 0 0
Increase (decrease) through other changes, equity 8 0 0 0 0 0 3 3 5
Other equity transactions 29 0 0 0 0 0 18 18 11
Perpetual subordinated bonds 0 0 0 0 0 0 0 0 0
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, 2025 € 7,665 € 7   € (78) € 0 € (1,122) € 2,785 € 5,908 € 1,757