Consolidated Statement of changes in equity

for the year ended 31 December

	Attributable to equity holders of the Company
In € millions	Note	Share capital	Share premium	Hedge reserve	Translation reserve	Retained earnings	Shareholders' equity	Non-controlling interests	Total equity
Balance at 1 January 2025		2	372	(1)	(69)	929	1,233	(3)	1,230
Result for the period		-	-	-	-	208	208	0	208
Other comprehensive income:		-	-	1	(186)	(2)	(187)	-	(187)
Total comprehensive income for the period		-	-	1	(186)	206	21	0	21
Transactions with owners of the Company:
Acquisitions and transactions with non-controlling interests	26	-	-	(0)	0	-	-	0	-
Dividends to shareholders	25	-	-	-	-	(89)	(89)	-	(89)
Share-based compensation	10	-	-	-	-	8	8	-	8
Purchase of own shares	25	-	-	-	-	(137)	(137)	-	(137)
Total transactions with owners of the Company		-	-	-	-	(218)	(218)	-	(218)
Balance at 31 December 2025		2	372	-	(254)	916	1,036	(3)	1,033

	Attributable to equity holders of the Company
In € millions	Note	Share capital	Share premium	Hedge reserve	Translation reserve	Retained earnings	Shareholders' equity	Non-controlling interests	Total equity
Balance at 1 January 2024		2	372	(1)	(117)	807	1,063	(2)	1,061
Result for the period		-	-	-	-	243	243	(1)	242
Other comprehensive income:		-	-	0	48	(2)	46	-	46
Total comprehensive income for the period		-	-	-	48	241	289	(1)	288
Transactions with owners of the Company:
Acquisitions and transactions with non-controlling interests	26	-	-	(0)	0	-	-	0	-
Dividends to shareholders	25	-	-	-	-	(76)	(76)	-	(76)
Share-based compensation	10	-	-	-	-	8	8	-	8
Purchase of own shares	25	-	-	-	-	(51)	(51)	-	(51)
Total transactions with owners of the Company		-	-	-	-	(119)	(119)	-	(119)
Balance at 31 December 2024		2	372	(1)	(69)	929	1,233	(3)	1,230