Consolidated statement of changes in shareholders' equity - EUR (€) € in Millions |
Total |
Issued capital [member] |
Share premium [member] |
Treasury shares [member] |
Perpetual Bond [Member] |
Other reserves [member] |
Retained earnings [member] |
Reserve of exchange differences on translation [member] |
Equity attributable to owners of parent [member] |
Non-controlling interests [member] |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Beginning balance at Dec. 31, 2022 | € 5,658 | € 696 | € 1,564 | € (80) | € 1,175 | € 2,428 | [1] | € (34) | € (153) | € 5,596 | € 62 | ||||||||
| Profit for the period | (904) | (905) | (905) | 1 | |||||||||||||||
| Other comprehensive income | (169) | (169) | (169) | 0 | |||||||||||||||
| Total comprehensive income for the year | (1,073) | (905) | (169) | (1,074) | 1 | ||||||||||||||
| Allocation of result | (34) | [1] | 34 | ||||||||||||||||
| Reclassification of perpetual bond | (550) | (550) | 0 | [1] | (550) | ||||||||||||||
| Coupon on perpetual bond | (49) | (49) | [1] | (49) | |||||||||||||||
| Tax on perpetual bond coupon | 14 | 14 | [1] | 14 | |||||||||||||||
| Transactions with owners in their capacity as owners: | |||||||||||||||||||
| Dividends provided for or paid | [2] | (220) | (220) | [1] | (220) | ||||||||||||||
| Purchase of treasury shares | (27) | (27) | (27) | ||||||||||||||||
| Share-based compensation expense | 9 | 9 | [1] | 9 | |||||||||||||||
| Exercise of share-based compensation | 2 | 12 | (10) | [1] | 2 | ||||||||||||||
| Transactions with non-controlling interest and other movements | (6) | (1) | [1] | 1 | (6) | ||||||||||||||
| Total transactions with owners in their capacity as owners | (242) | (15) | (222) | [1] | 1 | (236) | (6) | ||||||||||||
| Ending balance at Dec. 31, 2023 | 3,758 | 696 | 1,564 | (95) | 625 | 2,137 | [1] | (905) | (321) | 3,701 | 57 | ||||||||
| Profit for the period | 27 | 15 | 15 | 12 | |||||||||||||||
| Other comprehensive income | 204 | (1) | [1] | 204 | 203 | 1 | |||||||||||||
| Total comprehensive income for the year | 231 | (1) | [1] | 15 | 204 | 218 | 13 | ||||||||||||
| Allocation of result | (905) | [1] | 905 | ||||||||||||||||
| Partial redemption of perpetual bond | (35) | (37) | 2 | [1] | (35) | ||||||||||||||
| Coupon on perpetual bond | (49) | (49) | [1] | (49) | |||||||||||||||
| Tax on perpetual bond coupon | 6 | 6 | [1] | 6 | |||||||||||||||
| Transactions with owners in their capacity as owners: | |||||||||||||||||||
| Dividends provided for or paid | [3] | (320) | (320) | [1] | (320) | ||||||||||||||
| Purchase of treasury shares | (124) | (124) | (124) | ||||||||||||||||
| Share-based compensation expense | 10 | 10 | [1] | 10 | |||||||||||||||
| Exercise of share-based compensation | (1) | 21 | (22) | [1] | (1) | ||||||||||||||
| Income tax relating to treasury shares impairment expense or reversal | 20 | 20 | [1] | 20 | |||||||||||||||
| Transactions with non-controlling interest and other movements | (4) | (3) | [1] | (3) | (1) | ||||||||||||||
| Total transactions with owners in their capacity as owners | (419) | (103) | (315) | [1] | (418) | (1) | |||||||||||||
| Ending balance at Dec. 31, 2024 | 3,492 | 696 | 1,564 | (198) | 588 | 875 | [1] | 15 | (117) | 3,423 | 69 | ||||||||
| Profit for the period | (94) | (95) | (95) | 1 | |||||||||||||||
| Other comprehensive income | (419) | (7) | [1] | (410) | (417) | (2) | |||||||||||||
| Total comprehensive income for the year | (513) | (7) | [1] | (95) | (410) | (512) | (1) | ||||||||||||
| Allocation of result | 15 | [1] | (15) | ||||||||||||||||
| Partial redemption of perpetual bond | (59) | (63) | 4 | [1] | (59) | ||||||||||||||
| Coupon on perpetual bond | (16) | (16) | [1] | (16) | |||||||||||||||
| Tax on perpetual bond coupon | 4 | 4 | [1] | 4 | |||||||||||||||
| Transactions with owners in their capacity as owners: | |||||||||||||||||||
| Dividends provided for or paid | [4] | (207) | (207) | [1] | (207) | ||||||||||||||
| Share-based compensation expense | 3 | 0 | 3 | 3 | |||||||||||||||
| Exercise of share-based compensation | 6 | 17 | (11) | [1] | 6 | ||||||||||||||
| Income tax relating to treasury shares impairment expense or reversal | (19) | 0 | (19) | [1] | (19) | ||||||||||||||
| Non controlling interests recognized on acquisition of subsidiary | 26 | 0 | [1] | 0 | 26 | ||||||||||||||
| Transactions with non-controlling interest and other movements | (3) | 0 | [1] | 0 | (3) | ||||||||||||||
| Total transactions with owners in their capacity as owners | (194) | 17 | (234) | [1] | (217) | 23 | |||||||||||||
| Ending balance at Dec. 31, 2025 | € 2,714 | € 696 | € 1,564 | € (181) | € 525 | € 641 | [1] | € (95) | € (527) | € 2,623 | € 91 | ||||||||
| |||||||||||||||||||