v3.25.2
Condensed Consolidated Interim Statement of Changes in Equity (Unaudited) - EUR (€)
€ in Millions
Total
Total
Share capital
Share premium
Merger reserves
Other reserves
Retained earnings
Non-controlling interest
Equity beginning balance at Dec. 31, 2023 € 7,976 € 7,976 € 5 € 276 € 287 € (823) € 8,231 € 0
Profit after taxes 811 797         797 14
Other comprehensive income 84 85       68 17 (1)
Total comprehensive income 895 882       68 814 13
Non-controlling interest established in connection with the Acquisition 468             468
Non-controlling interest as part of Acquisition 2             2
Cash flow hedge (gains)/losses transferred to goodwill relating to business combination 2 2       2    
Cash flow hedge (gains)/losses transferred to cost of inventories (24) (24)       (24)    
Tax effect on cash flow hedge (gains)/losses transferred to cost of inventories 7 7       7    
Issue of shares during the period 11 11   11        
Treasury shares acquired (8) (8)         (8)  
Equity-settled share-based payment expense 20 20         20  
Share-based payments tax effects 1 1         1  
Dividends (341) (341)         (341)  
Equity ending balance at Jun. 28, 2024 9,009 8,526 5 287 287 (770) 8,717 483
Equity beginning balance at Dec. 31, 2023 7,976 7,976 5 276 287 (823) 8,231 0
Treasury shares acquired             (7)  
Equity ending balance at Dec. 31, 2024 8,985 8,489 5 307 287 (912) 8,802 496
Equity beginning balance at Dec. 31, 2023 7,976 7,976 5 276 287 (823) 8,231 0
Treasury shares acquired             (40)  
Equity ending balance at Jun. 27, 2025 8,505 8,028 5 308 287 (1,522) 8,950 477
Equity beginning balance at Dec. 31, 2024 8,985 8,489 5 307 287 (912) 8,802 496
Profit after taxes 937 913         913 24
Other comprehensive income (651) (608)       (599) (9) (43)
Total comprehensive income 286 305       (599) 904 (19)
Cash flow hedge (gains)/losses transferred to cost of inventories (15) (15)       (15)    
Tax effect on cash flow hedge (gains)/losses transferred to cost of inventories 4 4       4    
Issue of shares during the period 1 1   1        
Purchases of shares for equity settled Employee Share Purchase Plan (9) (9)         (9)  
Treasury shares acquired (33) (33)         (33)  
Equity-settled share-based payment expense 22 22         22  
Share-based payments tax effects (7) (7)         (7)  
Own shares purchased under share buyback programme (365) (365)         (365)  
Dividends (364) (364)         (364)  
Equity ending balance at Jun. 27, 2025 € 8,505 € 8,028 € 5 € 308 € 287 € (1,522) € 8,950 € 477