2025 Universal Registration Document

5. 2025 Consolidated Financial Statements

The change in treasury shares in 2023 was as follows:

The change in treasury shares in 2023 was as follows:
In shares Buyback programme Allocated to free-share-plans Total € millions
At 01.01.2023 At 01.01.2023

Buyback programme

At 01.01.2023

Allocated to

free-share-plans
At 01.01.2023

Total

At 01.01.2023

€ millions

Shares cancelled

Shares cancelled

Buyback programme

(1,271,632)

Shares cancelled

Allocated to

free-share-plans

Shares cancelled

Total

(1,271,632)

Shares cancelled

€ millions

(503.3)

Options and free shares exercised

Options and free shares exercised

Buyback programme

Options and free shares exercised

Allocated to

free-share-plans

 

Options and free shares exercised

Total

Options and free shares exercised

€ millions

Treasury shares purchased

Treasury shares purchased

Buyback programme

1,271,632

Treasury shares purchased

Allocated to

free-share-plans

 

Treasury shares purchased

Total

1,271,632

Treasury shares purchased

€ millions

503.3

AT 31.12.2023

AT 31.12.2023

Buyback programme

AT 31.12.2023

Allocated to

free-share-plans

AT 31.12.2023

Total

AT 31.12.2023

€ millions

11.3 Other comprehensive income

The following tables indicate movements in this item:

Other comprehensive income
€ millions 31.12.2025 31.12.2024 31.12.2023
SECURITIES AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME SECURITIES AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME

31.12.2025

 

SECURITIES AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME

31.12.2024

 

SECURITIES AT FAIR VALUE THROUGH OTHER COMPREHENSIVE INCOME

31.12.2023

 

Reserve at beginning of period

Reserve at beginning of period

31.12.2025

7,706.1

Reserve at beginning of period

31.12.2024

6,561.2

Reserve at beginning of period

31.12.2023

6,637.5

Changes in fair value over period

Changes in fair value over period

31.12.2025

848.2

Changes in fair value over period

31.12.2024

1,144.9

Changes in fair value over period

31.12.2023

(76.3)

RESERVE AT END OF PERIOD

RESERVE AT END OF PERIOD

31.12.2025

8,554.3

RESERVE AT END OF PERIOD

31.12.2024

7,706.1

RESERVE AT END OF PERIOD

31.12.2023

6,561.2

Other comprehensive income
€ millions 31.12.2025 31.12.2024 31.12.2023
CASH FLOW HEDGES – FOREIGN EXCHANGE CASH FLOW HEDGES – FOREIGN EXCHANGE

31.12.2025

 

CASH FLOW HEDGES – FOREIGN EXCHANGE

31.12.2024

 

CASH FLOW HEDGES – FOREIGN EXCHANGE

31.12.2023

 

Reserve at beginning of period

Reserve at beginning of period

31.12.2025

32.5

Reserve at beginning of period

31.12.2024

128.5

Reserve at beginning of period

31.12.2023

257.3

Changes in fair value over period

Changes in fair value over period

31.12.2025

7.0

Changes in fair value over period

31.12.2024

1.9

Changes in fair value over period

31.12.2023

(184.6)

Changes in fair value recorded through other comprehensive income

Changes in fair value recorded through other comprehensive income

31.12.2025

88.1

Changes in fair value recorded through other comprehensive income

31.12.2024

(97.5)

Changes in fair value recorded through other comprehensive income

31.12.2023

55.8

Deconsolidation and other

Deconsolidation and other

31.12.2025

Deconsolidation and other

31.12.2024

(0.4)

Deconsolidation and other

31.12.2023

(0.1)

RESERVE AT END OF PERIOD

RESERVE AT END OF PERIOD

31.12.2025

127.6

RESERVE AT END OF PERIOD

31.12.2024

32.5

RESERVE AT END OF PERIOD

31.12.2023

128.5

The table below shows the impact of an increase or decrease of over 10% in the euro and US dollar against other currencies on the foreign exchange cash flow hedging reserve and the market value of the hedging instruments:

Other comprehensive income
€ millions 31.12.2025 31.12.2024 31.12.2023
Impact of a 10% increase in the EUR against all other Group currencies

Impact of a 10% increase in the EUR against all other Group currencies

31.12.2025

391.6

Impact of a 10% increase in the EUR against all other Group currencies

31.12.2024

551.8

Impact of a 10% increase in the EUR against all other Group currencies

31.12.2023

471.5

Impact of a 10% decrease in the EUR against all other Group currencies

Impact of a 10% decrease in the EUR against all other Group currencies

31.12.2025

(352.3)

Impact of a 10% decrease in the EUR against all other Group currencies

31.12.2024

(520.2)

Impact of a 10% decrease in the EUR against all other Group currencies

31.12.2023

(457.2)

Impact of a 10% increase in the USD against key Group currencies

Impact of a 10% increase in the USD against key Group currencies

31.12.2025

(40.2)

Impact of a 10% increase in the USD against key Group currencies

31.12.2024

(94.9)

Impact of a 10% increase in the USD against key Group currencies

31.12.2023

(143.7)

Impact of a 10% decrease in the USD against key Group currencies

Impact of a 10% decrease in the USD against key Group currencies

31.12.2025

66.2

Impact of a 10% decrease in the USD against key Group currencies

31.12.2024

126.0

Impact of a 10% decrease in the USD against key Group currencies

31.12.2023

157.9

Other comprehensive income
€ millions 31.12.2025 31.12.2024 31.12.2023
CASH FLOW HEDGES – INTEREST RATES CASH FLOW HEDGES – INTEREST RATES

31.12.2025

 

CASH FLOW HEDGES – INTEREST RATES

31.12.2024

 

CASH FLOW HEDGES – INTEREST RATES

31.12.2023

 

Reserve at beginning of period

Reserve at beginning of period

31.12.2025

+11.8

Reserve at beginning of period

31.12.2024

(7.1)

Reserve at beginning of period

31.12.2023

+1.4

Changes in fair value over period

Changes in fair value over period

31.12.2025

+21.8

Changes in fair value over period

31.12.2024

+18.9

Changes in fair value over period

31.12.2023

(8.5)

Changes in fair value recorded through other comprehensive income

Changes in fair value recorded through other comprehensive income

31.12.2025

Changes in fair value recorded through other comprehensive income

31.12.2024

Changes in fair value recorded through other comprehensive income

31.12.2023

RESERVE AT END OF PERIOD

RESERVE AT END OF PERIOD

31.12.2025

+33.6

RESERVE AT END OF PERIOD

31.12.2024

+11.8

RESERVE AT END OF PERIOD

31.12.2023

(7.1)

Other comprehensive income
€ millions 31.12.2025 31.12.2024 31.12.2023
ACTUARIAL GAINS/(LOSSES) AND IMPACT OF ASSET CEILING ACTUARIAL GAINS/(LOSSES) AND IMPACT OF ASSET CEILING

31.12.2025

 

ACTUARIAL GAINS/(LOSSES) AND IMPACT OF ASSET CEILING

31.12.2024

 

ACTUARIAL GAINS/(LOSSES) AND IMPACT OF ASSET CEILING

31.12.2023

 

Reserve at beginning of period

Reserve at beginning of period

31.12.2025

(268.0)

Reserve at beginning of period

31.12.2024

(422.2)

Reserve at beginning of period

31.12.2023

(302.8)

Actuarial gains/(losses) over the period

Actuarial gains/(losses) over the period

31.12.2025

111.0

Actuarial gains/(losses) over the period

31.12.2024

153.2

Actuarial gains/(losses) over the period

31.12.2023

(116.7)

Impact of asset ceiling

Impact of asset ceiling

31.12.2025

(6.5)

Impact of asset ceiling

31.12.2024

0.2

Impact of asset ceiling

31.12.2023

(2.5)

Deconsolidation and other

Deconsolidation and other

31.12.2025

Deconsolidation and other

31.12.2024

0.8

Deconsolidation and other

31.12.2023

(0.2)

RESERVE AT END OF PERIOD

RESERVE AT END OF PERIOD

31.12.2025

(163.5)

RESERVE AT END OF PERIOD

31.12.2024

(268.0)

RESERVE AT END OF PERIOD

31.12.2023

(422.2)