XML 38 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - EUR (€)
€ in Millions
Total
Equity - Attributa ble to Owners of the parent
Share capital
Treasury shares
Retained earnings and other reserves
Cash flow hedge reserve
Remeasurement of the fair value of financial assets
Actuarial gains and losses on pension obligations plans
Effect of change in exchange rates
Cumulative share of OCI of equity method investees
Non-controlling interests
Equity, beginning balance at Dec. 31, 2021 € 56,307 € 55,907 € 31 [1] € 0 € 52,776 [1] € 199 € 6 € 2,030 € 956 € (91) € 400
Other comprehensive income 2,985 2,982       (393) 3 1,374 2,010 (12) 3
Net profit 16,779 16,799     16,799 [1]           (20)
TOTAL CONSOLIDATED COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD 19,764 19,781     16,799 [1] (393) 3 1,374 2,010 (12) (17)
Capital increase 40 40 1 [1]   39 [1]            
(Purchase) sales of treasury shares [1] (923) (923)   (923)              
Distributions (3,354) (3,353)     (3,353) [1]           (1)
Share-based compensation 163 163     163 [1]            
Other changes [2] 385 384     359 [1] 25         1
Equity, ending balance at Dec. 31, 2022 72,382 71,999 32 [1] (923) 66,783 [1] (169) 9 3,404 2,966 (103) 383
Other comprehensive income (2,941) (2,938)       (665) 57 (187) (1,924) (219) (3)
Net profit 18,625 18,596     18,596 [1]           29
TOTAL CONSOLIDATED COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD 15,684 15,658     18,596 [1] (665) 57 (187) (1,924) (219) 26
(Purchase) sales of treasury shares [1] (2,434) (2,434)   (2,434)              
Cancellation of treasury shares (1) (1) (1) [1] 923 (923) [1]            
Distributions (4,208) (4,208)     (4,208) [1]           0
Share-based compensation 295 295     295 [1]            
Other changes [2] 402 384     383 [1] 1         18
Equity, ending balance at Dec. 31, 2023 82,120 81,693 31 [1] (2,434) 80,926 [1] (833) 66 3,217 1,042 (322) 427
Other comprehensive income 1,503 1,501       521 8 (88) 1,006 54 2
Net profit 5,520 5,473     5,473 [1]           47
TOTAL CONSOLIDATED COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD 7,023 6,974     5,473 [1] 521 8 (88) 1,006 54 49
Issuance of special voting shares 0   9 [1]   (9) [1]            
(Purchase) sales of treasury shares [1] (3,000) (3,000)   (3,000)              
Cancellation of treasury shares [1] 0 0 (3) 5,149 (5,146)            
Distributions (4,661) (4,651)     (4,651) [1]           (10)
Share-based compensation 159 159     159 [1]            
Other changes [2] 474 517     564 [1] (47)         (43)
Equity, ending balance at Dec. 31, 2024 € 82,115 € 81,692 € 37 [1] € (285) € 77,316 [1] € (359) € 74 € 3,129 € 2,048 € (268) € 423
[1] Refer to Note 28, Equity for additional information
[2] Includes:
deferred hedging gains/(losses) transferred to inventory, net of tax of €(47) million (€1 million at December 31, 2023 and €25 million at December 31, 2022); and
the effect of hyperinflation for entities whose functional currency is the Turkish Lira, beginning from January 1, 2022, and the Argentine Peso, from July 1, 2018 of
€454 million at December 31, 2024, €323 million at December 31, 2023 and €398 million at December 31, 2022.