Consolidated Statement of Financial Position
|
|
Note |
|
Dec. 31, 2024 |
|
Dec. 31, 2023 |
|
Change |
||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|
|
|
|
|
|
|
|
||||||
Assets |
|
|
|
|
|
|
|
|
||||||
Cash and cash equivalents |
|
|
2,455 |
|
1,431 |
|
72 |
|||||||
Short-term financial assets |
|
|
|
– |
|
34 |
|
n.a. |
||||||
Accounts receivable |
|
|
2,413 |
|
1,906 |
|
27 |
|||||||
Other current financial assets |
|
|
950 |
|
614 |
|
55 |
|||||||
Inventories |
|
|
4,989 |
|
4,525 |
|
10 |
|||||||
Income tax receivables |
|
|
101 |
|
156 |
|
(36) |
|||||||
Other current assets |
|
|
997 |
|
1,143 |
|
(13) |
|||||||
Total current assets |
|
|
|
11,904 |
|
9,809 |
|
21 |
||||||
|
|
|
|
|
|
|
|
|
||||||
Property, plant, and equipment |
|
|
2,133 |
|
2,157 |
|
(1) |
|||||||
Right-of-use assets |
|
|
2,779 |
|
2,247 |
|
24 |
|||||||
Goodwill |
|
|
1,275 |
|
1,238 |
|
3 |
|||||||
Other intangible assets |
|
|
426 |
|
442 |
|
(4) |
|||||||
Long-term financial assets |
|
|
340 |
|
301 |
|
13 |
|||||||
Other non-current financial assets |
|
|
234 |
|
418 |
|
(44) |
|||||||
Deferred tax assets |
|
|
1,272 |
|
1,358 |
|
(6) |
|||||||
Other non-current assets |
|
|
291 |
|
49 |
|
491 |
|||||||
Total non-current assets |
|
|
|
8,751 |
|
8,211 |
|
7 |
||||||
|
|
|
|
|
|
|
|
|
||||||
Total assets |
|
|
|
20,655 |
|
18,020 |
|
15 |
||||||
|
|
|
|
|
|
|
|
|
||||||
Liabilities and equity |
|
|
|
|
|
|
|
|
||||||
Short-term borrowings |
|
|
570 |
|
549 |
|
4 |
|||||||
Accounts payable |
|
|
|
3,096 |
|
2,276 |
|
36 |
||||||
Current lease liabilities |
|
|
607 |
|
545 |
|
11 |
|||||||
Other current financial liabilities |
|
|
191 |
|
266 |
|
(28) |
|||||||
Income taxes |
|
|
334 |
|
323 |
|
3 |
|||||||
Other current provisions |
|
|
1,538 |
|
1,323 |
|
16 |
|||||||
Current accrued liabilities |
|
|
2,659 |
|
2,273 |
|
17 |
|||||||
Other current liabilities |
|
|
598 |
|
488 |
|
23 |
|||||||
Total current liabilities |
|
|
|
9,593 |
|
8,043 |
|
19 |
||||||
|
|
|
|
|
|
|
|
|
||||||
Long-term borrowings |
|
|
1,915 |
|
2,430 |
|
(21) |
|||||||
Non-current lease liabilities |
|
|
2,495 |
|
2,039 |
|
22 |
|||||||
Other non-current financial liabilities |
|
|
1 |
|
6 |
|
(80) |
|||||||
Pensions and similar obligations |
|
|
144 |
|
139 |
|
3 |
|||||||
Deferred tax liabilities |
|
|
133 |
|
147 |
|
(9) |
|||||||
Other non-current provisions |
|
|
353 |
|
188 |
|
88 |
|||||||
Other non-current liabilities |
|
|
154 |
|
103 |
|
49 |
|||||||
Total non-current liabilities |
|
|
|
5,194 |
|
5,052 |
|
3 |
||||||
|
|
|
|
|
|
|
|
|
||||||
Share capital |
|
|
|
179 |
|
179 |
|
0 |
||||||
Reserves |
|
|
|
522 |
|
257 |
|
103 |
||||||
Retained earnings |
|
|
|
4,775 |
|
4,145 |
|
15 |
||||||
Shareholders’ equity |
|
|
5,476 |
|
4,580 |
|
20 |
|||||||
|
|
|
|
|
|
|
|
|
||||||
Non-controlling interests |
|
|
392 |
|
345 |
|
13 |
|||||||
|
|
|
|
|
|
|
|
|
||||||
Total equity |
|
|
|
5,867 |
|
4,925 |
|
19 |
||||||
|
|
|
|
|
|
|
|
|
||||||
Total liabilities and equity |
|
|
|
20,655 |
|
18,020 |
|
15 |
||||||
|