Shareholders' equity (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Disclosure of shareholders equity [line items] |
|
| Summary of Issued Share Capital and Reserves Attributable to Shareholders |
Issued share capital and reserves attributable to shareholders of Aegon Ltd.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Note |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
Share capital - par value |
|
|
25.1 |
|
|
|
229 |
|
|
|
241 |
|
|
|
265 |
|
|
|
|
|
|
Share premium |
|
|
25.2 |
|
|
|
6,853 |
|
|
|
6,853 |
|
|
|
6,853 |
|
|
|
|
|
|
Total share capital |
|
|
|
|
|
|
7,082 |
|
|
|
7,094 |
|
|
|
7,118 |
|
|
|
|
|
|
Retained earnings |
|
|
|
|
|
|
4,238 |
|
|
|
4,347 |
|
|
|
5,099 |
|
|
|
|
|
|
Treasury shares |
|
|
25.3 |
|
|
|
(447 |
) |
|
|
(398 |
) |
|
|
(346 |
) |
|
|
|
|
|
Total retained earnings |
|
|
|
|
|
|
3,792 |
|
|
|
3,949 |
|
|
|
4,753 |
|
|
|
|
|
|
Revaluation reserves |
|
|
25.4 |
|
|
|
(2,519 |
) |
|
|
(3,706 |
) |
|
|
(3,770 |
) |
|
|
|
|
|
Remeasurement of defined benefit plans |
|
|
25.5 |
|
|
|
(966 |
) |
|
|
(1,072 |
) |
|
|
(1,006 |
) |
|
|
|
|
|
Other reserves |
|
|
25.6 |
|
|
|
43 |
|
|
|
951 |
|
|
|
379 |
|
|
|
|
|
|
Total shareholders’ equity |
|
|
|
|
|
|
7,432 |
|
|
|
7,215 |
|
|
|
7,475 |
|
|
| Summary of Share Capital - Par Value |
25.1 Share capital – par value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
2025 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
Common shares |
|
|
189 |
|
|
|
198 |
|
|
|
218 |
|
|
|
|
|
Common shares B |
|
|
40 |
|
|
|
42 |
|
|
|
47 |
|
|
|
|
|
On December 31 |
|
|
229 |
|
|
|
241 |
|
|
|
265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Common shares |
|
|
Common shares B |
|
|
|
|
|
|
|
|
| |
|
|
2025 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
Authorized share capital |
|
|
480 |
|
|
|
480 |
|
|
|
480 |
|
|
|
240 |
|
|
|
240 |
|
|
|
240 |
|
|
|
|
|
|
|
|
Number of authorized shares (in million) |
|
|
4,000 |
|
|
|
4,000 |
|
|
|
4,000 |
|
|
|
2,000 |
|
|
|
2,000 |
|
|
|
2,000 |
|
|
|
|
|
|
|
|
Par value in cents per share |
|
|
12 |
|
|
|
12 |
|
|
|
12 |
|
|
|
12 |
|
|
|
12 |
|
|
|
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Common shares |
|
|
Common shares B |
|
|
|
|
|
|
| |
|
|
Number of shares (thousands) |
|
|
|
Total amount |
|
|
|
Number of shares (thousands) |
|
|
|
Total amount |
|
|
|
|
|
|
|
|
|
1,652,797 |
|
|
|
198 |
|
|
|
353,388 |
|
|
|
42 |
|
|
|
|
|
|
Shares withdrawn |
|
|
(79,678 |
) |
|
|
(10 |
) |
|
|
(17,557 |
) |
|
|
(2 |
) |
|
|
|
|
|
On December 31, 2025 |
|
|
1,573,120 |
|
|
|
189 |
|
|
|
335,831 |
|
|
|
40 |
|
|
|
|
|
|
|
|
|
1,814,727 |
|
|
|
218 |
|
|
|
389,759 |
|
|
|
47 |
|
|
|
|
|
|
Shares withdrawn |
|
|
(161,929 |
) |
|
|
(19 |
) |
|
|
(36,371 |
) |
|
|
(4 |
) |
|
|
|
|
|
On December 31, 2024 |
|
|
1,652,797 |
|
|
|
198 |
|
|
|
353,388 |
|
|
|
42 |
|
|
|
|
|
|
|
|
|
2,109,430 |
|
|
|
253 |
|
|
|
546,196 |
|
|
|
66 |
|
|
|
|
|
|
Shares withdrawn |
|
|
(294,703 |
) |
|
|
(35 |
) |
|
|
(156,437 |
) |
|
|
(19 |
) |
|
|
|
|
|
On December 31, 2023 |
|
|
1,814,727 |
|
|
|
218 |
|
|
|
389,759 |
|
|
|
47 |
| The table below represents the weighted average number of common shares, including treasury shares, attributable to Aegon Ltd.:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Common shares |
|
|
Common shares B |
|
|
|
|
|
|
|
|
| |
|
|
2025 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
Weighted average number (thousands) |
|
|
1,649,305 |
|
|
|
1,753,162 |
|
|
|
2,067,119 |
|
|
|
352,618 |
|
|
|
388,169 |
|
|
|
523,149 |
|
|
| Summary of Share Premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
6,853 |
|
|
|
6,853 |
|
|
|
6,853 |
|
|
|
|
|
On December 31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Common shares |
|
|
5,200 |
|
|
|
5,200 |
|
|
|
5,200 |
|
|
|
|
|
- Common shares B |
|
|
1,653 |
|
|
|
1,653 |
|
|
|
1,653 |
|
|
|
|
|
Total share premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Weighted Average Number of Treasury Shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Common shares |
|
|
Common shares B |
|
|
|
|
|
|
|
|
Treasury shares |
|
|
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
Weighted average number (thousands) |
|
|
96,602 |
|
|
|
123,431 |
|
|
|
188,403 |
|
|
|
7,945 |
|
|
|
7,945 |
|
|
|
33,035 |
|
|
| Summary of Revaluation Reserves |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Investments (FVOCI) |
|
|
Real estate held for own use |
|
|
Cash flow hedging reserve |
|
|
Insurance contracts |
|
|
Reinsurance contracts held |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
(4,426 |
) |
|
|
9 |
|
|
|
724 |
|
|
|
2,795 |
|
|
|
(2,808 |
) |
|
|
(3,706 |
) |
|
|
|
|
|
|
|
Gross revaluation |
|
|
1,605 |
|
|
|
1 |
|
|
|
(97 |
) |
|
|
(833 |
) |
|
|
119 |
|
|
|
795 |
|
|
|
|
|
|
|
|
Net (gains) / losses transferred to income statement |
|
|
342 |
|
|
|
- |
|
|
|
(127 |
) |
|
|
- |
|
|
|
- |
|
|
|
215 |
|
|
|
|
|
|
|
|
| Movements in foreign currency translation and net foreign investment hedging reserves |
|
|
464 |
|
|
|
(1 |
) |
|
|
(79 |
) |
|
|
(297 |
) |
|
|
326 |
|
|
|
413 |
|
|
|
|
|
|
|
|
| Tax effect |
|
|
(419 |
) |
|
|
- |
|
|
|
49 |
|
|
|
174 |
|
|
|
(22 |
) |
|
|
(218 |
) |
|
|
|
|
|
|
|
| Disposal of group assets |
|
|
- |
|
|
|
(1 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
|
|
|
|
|
Other |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(17 |
) |
|
|
- |
|
|
|
(17 |
) |
|
|
|
|
|
|
|
On December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,300 |
) |
|
|
9 |
|
|
|
842 |
|
|
|
939 |
|
|
|
(2,261 |
) |
|
|
(3,770 |
) |
|
|
|
|
|
|
|
Gross revaluation |
|
|
(1,187 |
) |
|
|
(1 |
) |
|
|
(88 |
) |
|
|
2,250 |
|
|
|
(556 |
) |
|
|
418 |
|
|
|
|
|
|
|
|
Net (gains) / losses transferred to income statement |
|
|
82 |
|
|
|
- |
|
|
|
(124 |
) |
|
|
- |
|
|
|
- |
|
|
|
(42 |
) |
|
|
|
|
|
|
|
| Movements in foreign currency translation and net foreign investment hedging reserves |
|
|
(259 |
) |
|
|
1 |
|
|
|
49 |
|
|
|
136 |
|
|
|
(168 |
) |
|
|
(242 |
) |
|
|
|
|
|
|
|
Tax effect |
|
|
237 |
|
|
|
- |
|
|
|
45 |
|
|
|
(530 |
) |
|
|
177 |
|
|
|
(71 |
) |
|
|
|
|
|
|
|
On December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,251 |
) |
|
|
15 |
|
|
|
1,024 |
|
|
|
2,215 |
|
|
|
(2,566 |
) |
|
|
(4,563 |
) |
|
|
|
|
|
|
|
Gross revaluation |
|
|
1,552 |
|
|
|
(2 |
) |
|
|
(62 |
) |
|
|
(1,626 |
) |
|
|
349 |
|
|
|
211 |
|
|
|
|
|
|
|
|
Net (gains) / losses transferred to income statement |
|
|
706 |
|
|
|
- |
|
|
|
(130 |
) |
|
|
- |
|
|
|
- |
|
|
|
577 |
|
|
|
|
|
|
|
|
| Movements in foreign currency translation and net foreign investment hedging reserves |
|
|
138 |
|
|
|
- |
|
|
|
(31 |
) |
|
|
(47 |
) |
|
|
82 |
|
|
|
142 |
|
|
|
|
|
|
|
|
Tax effect |
|
|
(487 |
) |
|
|
- |
|
|
|
42 |
|
|
|
397 |
|
|
|
(126 |
) |
|
|
(174 |
) |
|
|
|
|
|
|
|
Disposal of group assets |
|
|
42 |
|
|
|
(3 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
38 |
|
|
|
|
|
|
|
|
On December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Revaluation Reserve for Investments Measured at FVOCI |
The closing balances of the revaluation reserve for investments measured at FVOCI relate to the following instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
| Shares |
|
|
3 |
|
|
|
3 |
|
|
|
2 |
|
|
|
|
|
| Debt securities |
|
|
(2,431 |
) |
|
|
(4,425 |
) |
|
|
(3,297 |
) |
|
|
|
|
| Money market and other short-term investments |
|
|
(6 |
) |
|
|
(5 |
) |
|
|
(5 |
) |
|
|
|
|
| Revaluation reserve for investments measured at FVOCI |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Remeasurement of Defined Benefit Plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
| |
|
|
(1,072 |
) |
|
|
(1,006 |
) |
|
|
(1,565 |
) |
|
|
|
|
| Remeasurements of defined benefit plans |
|
|
9 |
|
|
|
(6 |
) |
|
|
(110 |
) |
|
|
|
|
| Tax effect |
|
|
(4 |
) |
|
|
1 |
|
|
|
17 |
|
|
|
|
|
| Net exchange differences |
|
|
101 |
|
|
|
(60 |
) |
|
|
14 |
|
|
|
|
|
| Disposal of a business |
|
|
- |
|
|
|
- |
|
|
|
638 |
|
|
|
|
|
| Total remeasurement of defined benefit plans |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Summary of Other Reserves |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
Foreign currency translation reserve |
|
|
|
Net foreign investment hedging reserve |
|
|
|
Equity movements of joint ventures and associates |
|
|
|
Total |
|
|
|
|
|
|
| |
|
|
1,381 |
|
|
|
(383 |
) |
|
|
(48 |
) |
|
|
951 |
|
|
|
|
|
|
| Movements in foreign currency translation and net foreign investment hedging reserves |
|
|
(998 |
) |
|
|
51 |
|
|
|
- |
|
|
|
(947 |
) |
|
|
|
|
|
| Disposal of a business |
|
|
(2 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
|
|
|
| Disposal |
|
|
- |
|
|
|
- |
|
|
|
(17 |
) |
|
|
(17 |
) |
|
|
|
|
|
| Equity movements of joint ventures |
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
3 |
|
|
|
|
|
|
| Equity movements of associates |
|
|
- |
|
|
|
- |
|
|
|
56 |
|
|
|
56 |
|
|
|
|
|
|
| On December 31, 2025 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
798 |
|
|
|
(324 |
) |
|
|
(95 |
) |
|
|
379 |
|
|
|
|
|
|
| Movements in foreign currency translation and net foreign investment hedging reserves |
|
|
581 |
|
|
|
(63 |
) |
|
|
- |
|
|
|
518 |
|
|
|
|
|
|
| Disposal of a business |
|
|
(5 |
) |
|
|
4 |
|
|
|
(11 |
) |
|
|
(12 |
) |
|
|
|
|
|
| Tax effect |
|
|
7 |
|
|
|
- |
|
|
|
- |
|
|
|
7 |
|
|
|
|
|
|
| Equity movements of joint ventures |
|
|
- |
|
|
|
- |
|
|
|
(27 |
) |
|
|
(27 |
) |
|
|
|
|
|
| Equity movements of associates |
|
|
- |
|
|
|
- |
|
|
|
85 |
|
|
|
85 |
|
|
|
|
|
|
| Other |
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
|
|
|
| On December 31, 2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
1,108 |
|
|
|
(371 |
) |
|
|
(68 |
) |
|
|
669 |
|
|
|
|
|
|
| Movements in foreign currency translation and net foreign investment hedging reserves |
|
|
(290 |
) |
|
|
54 |
|
|
|
- |
|
|
|
(236 |
) |
|
|
|
|
|
| Disposal of a business |
|
|
(29 |
) |
|
|
- |
|
|
|
(15 |
) |
|
|
(45 |
) |
|
|
|
|
|
| Tax effect |
|
|
10 |
|
|
|
(6 |
) |
|
|
- |
|
|
|
3 |
|
|
|
|
|
|
| Equity movements of joint ventures |
|
|
- |
|
|
|
- |
|
|
|
(2 |
) |
|
|
(2 |
) |
|
|
|
|
|
| Equity movements of associates |
|
|
- |
|
|
|
- |
|
|
|
(9 |
) |
|
|
(9 |
) |
|
|
|
|
|
| On December 31, 2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aegon Ltd. [member] |
|
| Disclosure of shareholders equity [line items] |
|
| Summary of Shareholders' Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Share capital |
|
|
Share premium |
|
|
Revaluation account |
|
|
Legal reserves revaluation account |
|
|
Legal reserves FCTR |
|
|
Legal reserves group companies |
|
|
Retained earnings |
|
|
Remeasurement of defined benefit plans of group companies |
|
|
Treasury shares |
|
|
Net result |
|
|
Total |
|
|
|
|
241 |
|
|
|
6,853 |
|
|
|
(6,022 |
) |
|
|
2,326 |
|
|
|
999 |
|
|
|
1,367 |
|
|
|
2,233 |
|
|
|
(1,072 |
) |
|
|
(398 |
) |
|
|
688 |
|
|
|
7,215 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net result 2024 retained |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
688 |
|
|
|
- |
|
|
|
- |
|
|
|
(688 |
) |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net result 2025 recognized in the income statement |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
977 |
|
|
|
977 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Foreign currency translation differences and movement in foreign investment hedging reserves |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(950 |
) |
|
|
- |
|
|
|
- |
|
|
|
101 |
|
|
|
- |
|
|
|
- |
|
|
|
(849 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
| Changes in revaluation in subsidiaries |
|
|
- |
|
|
|
- |
|
|
|
1,709 |
|
|
|
(504 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remeasurement of defined benefit plans of group companies |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5 |
|
|
|
- |
|
|
|
- |
|
|
|
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Changes and transfer to legal reserve |
|
|
- |
|
|
|
- |
|
|
|
(8 |
) |
|
|
- |
|
|
|
- |
|
|
|
(129 |
) |
|
|
196 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
59 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other |
|
|
- |
|
|
|
- |
|
|
|
(17 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
23 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
6 |
|
Total other comprehensive income/(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares withdrawn |
|
|
(12 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
12 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance and purchase of treasury shares |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(461 |
) |
|
|
- |
|
|
|
(49 |
) |
|
|
- |
|
|
|
(510 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends paid on common shares |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(596 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(596 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend withholding tax reduction |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Coupons on perpetual securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(53 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(53 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Incentive plans |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(28 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(28 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
229 |
|
|
|
6,853 |
|
|
|
(4,338 |
) |
|
|
1,821 |
|
|
|
49 |
|
|
|
1,239 |
|
|
|
2,015 |
|
|
|
(966 |
) |
|
|
(447 |
) |
|
|
977 |
|
|
|
7,432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Share capital |
|
|
Share premium |
|
|
Revaluation account |
|
|
Legal reserves revaluation account |
|
|
Legal reserves FCTR |
|
|
Legal reserves group companies |
|
|
Retained earnings |
|
|
Remeasurement of defined benefit plans of group companies |
|
|
Treasury shares |
|
|
Net result |
|
|
Total |
|
|
|
|
265 |
|
|
|
6,853 |
|
|
|
(5,157 |
) |
|
|
1,398 |
|
|
|
474 |
|
|
|
1,134 |
|
|
|
4,039 |
|
|
|
(1,006 |
) |
|
|
(346 |
) |
|
|
(179 |
) |
|
|
7,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net result 2023 retained |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(179 |
) |
|
|
- |
|
|
|
- |
|
|
|
179 |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net result 2024 recognized in the income statement |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
688 |
|
|
|
688 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Foreign currency translation differences and movement in foreign investment hedging reserves |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
524 |
|
|
|
- |
|
|
|
- |
|
|
|
(60 |
) |
|
|
- |
|
|
|
- |
|
|
|
464 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Changes in revaluation in subsidiaries |
|
|
- |
|
|
|
- |
|
|
|
(863 |
) |
|
|
928 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
65 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Changes in revaluation reserve real estate held for own use |
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
| Remeasurement of defined benefit plans of group companies |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5 |
) |
|
|
- |
|
|
|
- |
|
|
|
(5 |
) |
| Changes and transfer to legal reserve |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
233 |
|
|
|
(186 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(5 |
) |
Total other comprehensive income/(loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares withdrawn |
|
|
(24 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
24 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance and purchase of treasury shares |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(835 |
) |
|
|
- |
|
|
|
(52 |
) |
|
|
- |
|
|
|
(887 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
| Dividends paid on common shares |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(521 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(521 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
| Dividend withholding tax reduction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3 |
|
| Coupons on perpetual securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(77 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(77 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
| Incentive plans |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(31 |
) |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(31 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
241 |
|
|
|
6,853 |
|
|
|
(6,022 |
) |
|
|
2,326 |
|
|
|
999 |
|
|
|
1,367 |
|
|
|
2,233 |
|
|
|
(1,072 |
) |
|
|
(398 |
) |
|
|
688 |
|
|
|
7,215 |
|
|