XML 49 R7.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY - EUR (€)
€ in Millions
Total
Equity - Attributable 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, 2022 € 72,382 € 71,999 € 32 € (923) € 66,783 € (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           29
TOTAL CONSOLIDATED COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD 15,684 15,658     18,596 (665) 57 (187) (1,924) (219) 26
(Purchases) sales of treasury shares (2,434) (2,434)   (2,434)              
Cancellation of treasury shares 1 1 1 (923) 923            
Distributions (4,208) (4,208)     (4,208)           0
Share-based compensation 295 295     295            
Other changes [1] 402 384     383 1         18
Equity, ending balance at Dec. 31, 2023 82,120 81,693 31 (2,434) 80,926 (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           47
TOTAL CONSOLIDATED COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD 7,023 6,974     5,473 521 8 (88) 1,006 54 49
Capital increase 0 0 9   (9)            
(Purchases) sales of treasury shares (3,000) (3,000)   (3,000)              
Cancellation of treasury shares 0 0 (3) 5,149 (5,146)            
Distributions (4,661) (4,651)     (4,651)           (10)
Share-based compensation 159 159     159            
Other changes [1] 474 517     564 (47)         (43)
Equity, ending balance at Dec. 31, 2024 82,115 81,692 37 (285) 77,316 (359) 74 3,129 2,048 (268) 423
Other comprehensive income (4,095) (4,082)       475 (10) 313 (4,537) (323) (13)
Net profit (22,332) (22,368)     (22,368)           36
TOTAL CONSOLIDATED COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD (26,427) (26,450)     (22,368) 475 (10) 313 (4,537) (323) 23
Distributions (1,964) (1,959)     (1,959)           (5)
Share-based compensation 133 133     133            
Other changes [1] 144 135     145 (10)         9
Equity, ending balance at Dec. 31, 2025 € 54,001 € 53,551 € 37 € (285) € 53,267 € 106 € 64 € 3,442 € (2,489) € (591) € 450
[1] Includes:
deferred hedging gains/(losses) transferred to inventory, net of tax of €(10) million (€(47) million at December 31, 2024 and €1 million at
December 31, 2023); 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 €196 million at December 31, 2025, €454 million at December 31, 2024 and €323 million at December 31,
2023.